XML 95 R36.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2020
Fair Value Disclosures [Abstract]  
Fair Value of Assets and Liabilities Measured on Recurring Basis The following tables present these assets and liabilities at June 30, 2020, and December 31, 2019.
 
June 30, 2020
December 31, 2019
 
Level 1
Level 2
Level 3
Total
Level 1
Level 2
Level 3
Total
in millions
ASSETS MEASURED ON A RECURRING BASIS
 
 
 
 
 
 
 
 
Trading account assets:
 
 
 
 
 
 
 
 
U.S. Treasury, agencies and corporations

$
531


$
531


$
843


$
843

States and political subdivisions

40


40


30


30

Other mortgage-backed securities

16

$
36

52


78


78

Other securities

13


13


44


44

Total trading account securities

600

36

636


995


995

Commercial loans

9


9


45


45

Total trading account assets

609

36

645


1,040


1,040

Securities available for sale:
 
 
 
 
 
 
 
 
U.S. Treasury, agencies and corporations

3,465


3,465


334


334

States and political subdivisions

4


4


4


4

Agency residential collateralized mortgage obligations

11,947


11,947


12,783


12,783

Agency residential mortgage-backed securities

1,445


1,445


1,714


1,714

Agency commercial mortgage-backed securities

6,727


6,727


6,997


6,997

Other securities


12

12



$
11

11

Total securities available for sale

23,588

12

23,600


21,832

11

21,843

Other investments:
 
 
 
 
 
 
 
 
Principal investments:
 
 
 
 
 
 
 
 
Direct


1

1



1

1

Indirect (measured at NAV) (a)



56




68

Total principal investments


1

57



1

69

Equity investments:
 
 
 
 
 
 
 
 
Direct


12

12



12

12

Direct (measured at NAV) (a)



1




1

Indirect (measured at NAV) (a)



8




8

Total equity investments


12

21



12

21

Total other investments


13

78



13

90

Loans, net of unearned income (residential)


5

5



4

4

Loans held for sale (residential)

250


250


140


140

Derivative assets:
 
 
 
 
 
 
 
 
Interest rate

1,968

52

2,020


941

22

963

Foreign exchange
$
79

29


108

$
49

18


67

Commodity

487


487


208


208

Credit

1

3

4



1

1

Other

37

46

83


9

5

14

Derivative assets
79

2,522

101

2,702

49

1,176

28

1,253

Netting adjustments (b)



(609
)



(473
)
Total derivative assets
79

2,522

101

2,093

49

1,176

28

780

Accrued income and other assets








Total assets on a recurring basis at fair value
$
79

$
26,969

$
167

$
26,671

$
49

$
24,188

$
56

$
23,897

LIABILITIES MEASURED ON A RECURRING BASIS
 
 
 
 
 
 
 
 
Bank notes and other short-term borrowings:
 
 
 
 
 
 
 
 
Short positions
$
285

$
430


$
715

$
19

$
686


$
705

Derivative liabilities:
 
 
 
 
 
 
 
 
Interest rate

337


337


253


253

Foreign exchange
69

28


97

43

17


60

Commodity

462


462


200


200

Credit


$
20

20


1

$
9

10

Other

23


23


10


10

Derivative liabilities
69

850

20

939

43

481

9

533

Netting adjustments (b)



(629
)



(335
)
Total derivative liabilities
69

850

20

310

43

481

9

198

Total liabilities on a recurring basis at fair value
$
354

$
1,280

$
20

$
1,025

$
62

$
1,167

$
9

$
903

 
 
 
 
 
 
 
 
 
(a)
Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated balance sheet.
(b)
Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with the 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.
Fair Value Measurement Inputs and Valuation Techniques
Asset/liability class
Valuation technique
Valuation hierarchy classification(s)
Other direct equity investments
Fair value is determined using:
• Discounted cash flows
• Operating performance and market/exit multiples of comparable businesses
• Other unique facts and circumstances related to each individual investment
For Level 3 securities, increases (decreases) in the discount rate and marketability discount used in the discounted cash flow models would have resulted in lower (higher) fair value measurements. Higher volatility factors would have further magnified changes in fair value. Level 2 investments reflect the price of recent investments, which is deemed representative of fair value.
Level 2 and 3
Other direct and indirect equity investments (NAV)
Certain direct investments do not have readily determinable fair values and qualify for the practical expedient in the accounting guidance that allows us to estimate fair value based upon net asset value per share.
NAV
Loans held for sale and held for investment (residential)
Residential mortgage loans held for sale are accounted for at fair value. The election of the fair value option aligns the accounting for these assets with the related forward loan sale commitments. Fair values are based on:
• Quoted market prices, where available
• Prices for other traded mortgage loans with similar characteristics
• Purchase commitments and bid information received from market participants
Prices are adjusted as necessary to include:
• The embedded servicing value in the loans
• The specific characteristics of certain loans that are priced based on the pricing of similar loans. (These adjustments represent unobservable inputs to the valuation but are not considered significant given the relative insensitivity of the value to changes in these inputs to the fair value of the loans.)
Residential loans held for investment: Certain residential loans held for sale contain salability exceptions that make them unable to be sold into the performing loan sales market. Loans in this category are transferred to the held to maturity loan portfolio and are included in “Loans, net of unearned income” on the balance sheet. This type of loan is classified as Level 3 in the valuation hierarchy as transaction details regarding sales of this type of loan are often unavailable.
Fair value is based upon:
• Unobservable bid information from brokers and investors
Higher (lower) unobservable bid information would have resulted in higher (lower) fair value measurements.
Level 1, 2 and 3 (primarily Level 2)

Asset/liability class
Valuation technique
Valuation hierarchy classification(s)
Derivatives
Exchange-traded derivatives are valued using quoted prices in active markets and, therefore, are classified as Level 1 instruments.

The majority of our derivative positions are Level 2 and are valued using internally developed models based on market convention and observable market inputs. These derivative contracts include interest rate swaps, certain options, floors, cross currency swaps, credit default swaps, and forward mortgage loan sale commitments. Significant inputs used in the valuation models include:
• LIBOR and OIS curves, index pricing curves, foreign currency curves
• Volatility surfaces (a three-dimensional graph of implied volatility against strike price and maturity)
We have customized derivative instruments and risk participations that are classified as Level 3 instruments. These derivative positions are valued using internally developed models, with inputs consisting of available market data, including:

• Credit spreads and interest rates

The unobservable internally derived assumptions include:

• Loss given default

• Internal risk assessments of customers
The fair value represents an estimate of the amount that the risk participation counterparty would need to pay/receive as of the measurement date based on the probability of customer default on the swap transaction and the fair value of the underlying customer swap. Therefore, for sold risk participation agreements, a higher loss probability and a lower credit rating would negatively affect the fair value of the risk participations and a lower loss probability and higher credit rating would positively affect the fair value of the risk participations. (For purchased risk participation agreements, higher loss probabilities and lower credit ratings would positively affect the fair value.)

We use interest rate lock commitments for our residential mortgage business, which are classified as Level 3 instruments. The significant components of the valuation model include:
 
• Interest rates observable in the market

• Investor supplied prices for similar securities

• The probability of the loan closing (i.e. the "pull-through" amount, a significant unobservable input). Increases (decreases) in the probability of the loan closing would have resulted in higher (lower) fair value measurements.
Valuation of residential mortgage forward sale commitments utilizes observable market prices of comparable commitments and mortgage securities (Level 2).
Level 1, 2, and 3 (primarily Level 2)
Liability for short positions
This includes fixed income securities held by our broker dealer in its trading inventory. Fair value of Level 1 securities is determined by:
• Quoted market prices available in an active market for identical securities
Fair value of Level 2 securities is determined by:
• Observable market prices of similar securities
• Market activity, spreads, credit ratings and interest rates for each security type
Level 1 and 2

The following table describes the valuation techniques and significant inputs used to measure the significant classes of assets and liabilities reported at fair value on a nonrecurring basis, as well as the classification of each within the valuation hierarchy.
Asset/liability class
Valuation technique
Valuation hierarchy classification(s)
Collateral-dependent loans

When a loan is collateral-dependent, the fair value of the loan is determined based on the fair value of the underlying collateral.
Level 3
Commercial loans and student loans held for sale
Through a quarterly analysis of our loan portfolios held for sale, which include both performing and nonperforming commercial loans and student loans, we determine any adjustments necessary to record the portfolios at the lower of cost or fair value in accordance with GAAP. Valuation inputs include:

• Non-binding bids for the respective loans or similar loans

• Recent sales transactions

• Internal models that emulate recent securitizations
Level 2 and 3
Direct financing leases and operating lease assets held for sale
Valuations of direct financing leases and operating lease assets held for sale are performed using an internal model that relies on market data, including:

• Swap rates and bond ratings
• Our own assumptions about the exit market for the leases
• Details about the individual leases in the portfolio
Leases for which we receive a current nonbinding bid, and for which the sale is considered probable, may be classified as Level 2. Valuations of lease and operating lease assets held for sale that employ our own assumptions are classified as Level 3 assets. The inputs based on our own assumptions include changes in the value of leased items and internal credit ratings.
Level 2 and 3
OREO, other repossessed personal property, and right-of-use assets(a)
OREO, other repossessed properties, and right-of-use assets are valued based on:

• Appraisals and third-party price opinions, less estimated selling costs 

Generally, we classify these assets as Level 3, but OREO and other repossessed properties for which we receive binding purchase agreements are classified as Level 2. Returned lease inventory is valued based on market data for similar assets and is classified as Level 2. 
Level 2 and 3
Asset/liability class
Valuation technique
Valuation hierarchy classification(s)
LIHTC, HTC, and NMTC investments(a)
Valuation of LIHTC, HTC and NMTC involves measuring the present value of future tax benefits and comparing that value against the current carrying value of the investment. Expected future tax benefits are discounted to their present value using discounted cash flow modeling that incorporates an appropriate risk premium. LIHTC and HTC investments are impaired when it is more likely than not that the carrying amount of the investment will not be realized.
Level 3
Other equity investments
We have other investments in equity securities that do not have readily determinable fair values and do not qualify for the practical expedient to measure the investment using a net asset value per share. We have elected to measure these securities at cost less impairment plus or minus adjustments due to observable orderly transactions. Impairment is recorded when there is evidence that the expected fair value of the investment has declined to below the recorded cost. At each reporting period, we assess if these investments continue to qualify for this measurement alternative.

At June 30, 2020, and December 31, 2019, the carrying amount of equity investments under this method was $147 million and $134 million, respectively. No impairment was recorded for the three or six months ended June 30, 2020.
Level 3
Mortgage Servicing Assets(a)
Refer to Note 8. Mortgage Servicing Assets
Level 3
(a)
Asset classes included in “Accrued income and other assets” on the Consolidated Balance Sheets
The following table describes the valuation techniques and significant inputs used to measure the classes of assets and liabilities reported at fair value on a recurring basis, as well as the classification of each within the valuation hierarchy.
Asset/liability class
Valuation technique
Valuation hierarchy classification(s)
Securities (trading account assets and available for sale)
Fair value of Level 1 securities is determined by:
• Quoted market prices available in an active market for identical securities. This includes exchange-traded equity securities.
Fair value of Level 2 securities is determined by:
• Pricing models (either by a third party pricing service or internally). Inputs include: yields, benchmark securities, bids, offers, actual trade data (i.e., spreads, credit ratings, and interest rates) for comparable assets, spread tables, matrices, high-grade scales, and option-adjusted spreads.
• Observable market prices of similar securities.
Fair value of Level 3 securities is determined by:
• Internally developed valuation techniques, principally discounted cash flow methods (income approach).
• Revenue multiples of comparable public companies (market approach).

For Level 3 securities, increases (decreases) in the discount rate and marketability discount used in the discounted cash flow models would have resulted in lower (higher) fair value measurements. Higher volatility factors would have further magnified changes in fair value.

The valuations provided by the third-party pricing service are based on observable market inputs, which include benchmark yields, reported trades, issuer spreads, benchmark securities, bids, offers, and reference data obtained from market research publications. Inputs used by the third-party pricing service in valuing CMOs and other mortgage-backed securities also include new issue data, monthly payment information, whole loan collateral performance, and “To Be Announced” prices. In valuations of securities issued by state and political subdivisions, inputs used by the third-party pricing service also include material event notices.
Level 1, 2, and 3 (primarily Level 2)
Commercial loans (trading account assets)
Fair value is based on:
• Observable market price spreads for similar loans. Valuations reflect prices within the bid-ask spread that are most representative of fair value.
Level 2
Principal investments (direct)
Direct principal investments consist of equity and debt instruments of private companies made by our principal investing entities. Fair value is determined using:
• Operating performance and market multiples of comparable businesses
• Other unique facts and circumstances related to each individual investment
Direct principal investments are accounted for as investment companies in accordance with the applicable accounting guidance, whereby each investment is adjusted to fair value with any net realized or unrealized gain/loss recorded in the current period’s earnings.

We are in the process of winding down our direct principal investment portfolio. As of June 30, 2020, the balance is less than $1 million.
Level 3
Principal investments (indirect)
Indirect principal investments include primary and secondary investments in private equity funds engaged mainly in venture- and growth-oriented investing. These investments do not have readily determinable fair values and qualify for the practical expedient to estimate fair value based upon net asset value per share (or its equivalent, such as member units or an ownership interest in partners’ capital to which a proportionate share of net assets is attributed).
Indirect principal investments are also accounted for as investment companies, whereby each investment is adjusted to fair value with any net realized or unrealized gain/loss recorded in the current period’s earnings.

Under the provisions of the Volcker Rule, we are required to dispose or conform our indirect investments to the requirements of the statute by no later than July 21, 2022. As of June 30, 2020, we have not committed to a plan to sell these investments. Therefore, these investments continue to be valued using the net asset value per share methodology.
NAV

Fair Value of Direct and Indirect Investments, Related Unfunded Commitments and Financial Support Provided
The following table presents the fair value of our direct and indirect principal investments and related unfunded commitments at June 30, 2020, as well as financial support provided for the three and six months ended June 30, 2020, and June 30, 2019.
 
 
 
 
Financial support provided
 
 
 
 
Three months ended June 30,
 
Six months ended June 30,
 
June 30, 2020
 
2020
 
2019
 
2020
 
2019
in millions
Fair
Value
Unfunded
Commitments
 
Funded
Commitments
Funded
Other
 
Funded
Commitments
Funded
Other
 
Funded
Commitments
Funded
Other
 
Funded
Commitments
Funded
Other
INVESTMENT TYPE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct investments
$
1


 

$

 


 


 


Indirect investments (measured at NAV) (a)
56

$
18

 
$


 


 
$


 
$
2


Total
$
57

$
18

 

$

 


 
$


 
$
2


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(a)
Our indirect investments consist of buyout funds, venture capital funds, and fund of funds. These investments are generally not redeemable. Instead, distributions are received through the liquidation of the underlying investments of the fund. An investment in any one of these funds typically can be sold only with the approval of the fund’s general partners. At June 30, 2020, no significant liquidation of the underlying investments has been communicated to Key. The purpose of funding our capital commitments to these investments is to allow the funds to make additional follow-on investments and pay fund expenses until the fund dissolves. We, and all other investors in the fund, are obligated to fund the full amount of our respective capital commitments to the fund based on our and their respective ownership percentages, as noted in the applicable Limited Partnership Agreement.
Change in Fair Values of Level 3 Financial Instruments
The following table shows the components of the change in the fair values of our Level 3 financial instruments measured at fair value on a recurring basis for the three and six months ended June 30, 2020, and June 30, 2019
in millions
Beginning of Period Balance
Gains (Losses) Included in Other Comprehensive Income
Gains (Losses) Included in Earnings
Purchases
Sales
Settlements
Transfers Other
Transfers into Level 3
Transfers out of Level 3
End of Period Balance
Unrealized Gains (Losses) Included in Earnings
Six months ended June 30, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading account assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other mortgage-backed securities



 




$
36

(d)  

 
$
36


 
Securities available for sale
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other securities
$
11

$
1


   





  

  
12


  
Other investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
1



 





  

  
1


 
Equity investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
12



 




$

 

 
12


 
Loans held for sale (residential)



 

$
(10
)

$
10


 

 


 
Loans, net of unearned income (residential)
4



 

(1
)

2


 

 
5


 
Derivative instruments (b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate
22


$
22

(c) 
$
11

(1
)


62

(d)  
$
(64
)
(d)  
52


  
Credit
(8
)

(10
)
(c) 
1





  

  
(17
)

  
Other (e)
5



 



41


 

 
46


 
Three months ended June 30, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading account assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other mortgage-backed securities



 




$
36

(d)  

 
$
36


 
Securities available for sale
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other securities
$
9

$
3


   





  

  
12


  
Other investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
1



 





  

  
1


 
Equity investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
10


$
2

(a)  





 

 
12

2

(a)  
Loans held for sale (residential)
10



 

$
(10
)



 

 


 
Loans, net of unearned income (residential)
3



 



$
2


 

 
5


 
Derivative instruments (b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate
96


3

(c) 




7

(d)  
$
(54
)
(d)  
52


  
Credit
(23
)

6

(c) 






  


  
(17
)

  
Other (e)
23



 



23


 

 
46


 
in millions
Beginning of Period Balance
Gains (Losses) Included in Other Comprehensive Income
Gains (Losses) Included in Earnings
Purchases
Sales
Settlements
Transfers Other
Transfers into Level 3
Transfers out of Level 3
End of Period Balance
Unrealized Gains (Losses) Included in Earnings
Six months ended June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Securities available for sale
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other securities
$
20

$
15


   





  
$
(24
)
  
$
11


Other investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct (a)
1



 





  

  
1


Equity investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
7


$
(1
)
(a)  




$
1

 

 
7

(1
)
Loans held for sale (residential)



 

$
(1
)

$
1


 

 


Loans, net of unearned income (residential)
3



 





 

 
3


Derivative instruments (b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate
5


3

(c)  




2

(d)  
(6
)
(d)  
4


Credit



 
$
(1
)




  

  
(1
)

Other (e)
3



 



3


 

 
6


Three months ended June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Securities available for sale
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other securities
$
25

$
10


   





  
$
(24
)
  
$
11


Other investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
1



 
$
(1
)
$
1




  

  
1

$

Equity investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
8


$
(1
)
(a)  





 

 
7

(1
)
Loans held for sale (residential)
1



 

(1
)



 

 


Loans, net of unearned income (residential)
3



 





 

 
3


Derivative instruments (b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate
3


2

(c) 




$

 
(1
)
(d)  
4


Credit
(1
)


 


$



  

   
(1
)

Other (e)
4



 



2


 

 
6


(a)
Realized and unrealized gains and losses on principal investments and other equity investments are reported in “other income” on the income statement.
(b)
Amounts represent Level 3 derivative assets less Level 3 derivative liabilities.
(c)
Realized and unrealized gains and losses on derivative instruments are reported in “corporate services income” and “other income” on the income statement.
(d)
Certain trading account assets and derivatives previously classified as Level 2 were transferred to Level 3 because Level 3 unobservable inputs became significant. Certain derivatives previously classified as Level 3 were transferred to Level 2 because Level 3 unobservable inputs became less significant.
(e)
Amounts represent Level 3 interest rate lock commitments.
Assets and Liabilities Measured at Fair Value on Nonrecurring Basis
The following table presents our assets measured at fair value on a nonrecurring basis at June 30, 2020, and December 31, 2019:
 
June 30, 2020
 
December 31, 2019
in millions
Level 1
Level 2
Level 3
Total
 
Level 1
Level 2
Level 3
Total
ASSETS MEASURED ON A NONRECURRING BASIS
 
 
 
 
 
 
 
 
 
Collateral-dependent loans

$

$
135

$
135

 


$
76

$
76

Accrued income and other assets


91

91

 

$
118

51

169

Total assets on a nonrecurring basis at fair value

$

$
226

$
226

 

$
118

$
127

$
245

 
 
 
 
 
 
 
 
 
 

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 June 30, 2020, and December 31, 2019, along with the valuation
techniques used, are shown in the following table:
 
Level 3 Asset (Liability) 
Valuation 
Technique
Significant
Unobservable Input
Range (Weighted-Average) (b), (c)
dollars in millions
June 30, 2020
December 31, 2019
June 30, 2020
December 31, 2019
Recurring
 
 
 
 
 
 
Trading account assets:
 
 
 
 
 
 
Other mortgage-backed securities
$
36

$

Discounted cash flows
Discount rate
2.37% - 5.82% (3.05%)
N/A
 
 
 
 
Conditional prepayment rate
8.5 - 14.0 (10.65)
N/A
 
 
 
 
Constant default rate
0.5 - 2 (1.13)
N/A
 
 
 
 
Loss severity
50 - 70% (55.70%)
N/A
Securities available-for-sale:
 
 
 
 
 
 
Other securities
$
12

11

Discounted cash flows
Discount rate
N/A (15.09%)
N/A (16.10%)
 
 
 
 
Marketability discount
N/A (30.00%)
N/A (30.00%)
 
 
 
 
Volatility factor
N/A (44.00%)
N/A (43.00%)
Other investments:(a)
 
 
 
 
 
 
Equity investments
 
 
 
 
 
 
Direct
12

12

Discounted cash flows
Discount rate
13.48 - 16.88% (15.14%)
13.91 - 17.24% (15.61%)
 
 
 
 
Marketability discount
N/A (30.00%)
N/A (30.00%)
 
 
 
 
Volatility factor
N/A (55.00%)
N/A (47.00%)
Loans, net of unearned income (residential)
5

4

Market comparable pricing
Comparability factor
79.00-98.16% (90.80%)
79.00 - 98.00% (91.05%)
Derivative instruments:
 
 
 
 
 
 
Interest rate
52

22

Discounted cash flows
Probability of default
.02 - 100% (11.20%)
.02 - 100% (5.40%)
 
 
 
 
Internal risk rating
1 - 19 (9.359)
1 - 19 (9.168)
 
 
 
 
Loss given default
0 - 1 (.478)
0 - 1 (.492)
Credit (assets)
3

1

Discounted cash flows
Probability of default
.02 - 100% (9.20%)
.02 - 100% (4.2%)
 
 
 
 
Internal risk rating
1 - 19 (10.32)
1 - 19 (10.13)
 
 
 
 
Loss given default
0 - 1 (.491)
0 - 1 (.498)
Credit (liabilities)
(20
)
(9
)
Discounted cash flows
Probability of default
.02 - 100% (19.33%)
.02 - 100% (12.24%)
 
 
 
 
Internal risk rating
1 - 19 (7.73)
1 - 19 (8.058)
 
 
 
 
Loss given default
0 - 1 (.393)
0 - 1 (.411)
Other(d)
46

5

Discounted cash flows
Loan closing rates
33.78 - 99.70 % (75.74%)
37.71 - 99.69% (79.33%)
Nonrecurring
 
 
 
 
 
 
Collateral-dependent loans
135

76

Fair value of collateral
Discount rate
0 - 55.00% (23.00%)
0 - 60.00% (10.00%)
Accrued income and other assets:
 
 
 
 
 
 
OREO and other Level 3 assets (e)
2

5

Appraised value
Appraised value
N/M
N/M

(a)
Principal investments, direct is excluded from this table as the balance at June 30, 2020, and December 31, 2019, is insignificant (less than $1 million).
(b)
The weighted average of significant unobservable inputs is calculated using a weighting relative to fair value.
(c)
For significant unobservable inputs with no range, a single figure is reported to denote the single quantitative factor used.
(d)
Amounts represent interest rate lock commitments.
(e)
Excludes $89 million and $46 million pertaining to mortgage servicing assets at June 30, 2020 and December 31, 2019. Refer to Note 8 (“Mortgage Servicing Assets”) for significant unobservable inputs pertaining to these assets.
Fair Value Disclosures of Financial Instruments
The Levels in the fair value hierarchy ascribed to our financial instruments and the related carrying amounts at June 30, 2020, and December 31, 2019, are shown in the following tables. Assets and liabilities are further arranged by measurement category.
 
June 30, 2020
 
 
Fair Value
in millions
Carrying
Amount
Level 1
Level 2
Level 3
Measured
at NAV
Netting
Adjustment
 
Total
ASSETS (by measurement category)
 
 
 
 
 
 
 
 
Fair value - net income
 
 
 
 
 
 
 
 
Trading account assets (b)
$
645

$

$
609

$
36



  
$
645

Other investments (b)
655



590

$
65


  
655

Loans, net of unearned income (residential) (d)
5



5



  
5

Loans held for sale (residential) (b)
250


250




  
250

Derivative assets - trading (b)
1,974

79

2,433

101


$
(639
)
(f)  
1,974

Fair value - OCI
 
 
 
 
 
 
 
 
Securities available for sale (b)
23,600


23,588

$
12



  
23,600

Derivative assets - hedging (b)(g)
119


89



30

(f)  
119

Amortized cost
 
 
 
 
 
 
 
 
Held-to-maturity securities (c)
9,075


9,520




  
9,520

Loans, net of unearned income (d)
104,446



102,765



  
102,765

Loans held for sale (b)
1,757



1,757



 
1,757

Other
 
 
 
 
 
 
 
 
Cash and short-term investments (a)
15,095

15,095





 
15,095

LIABILITIES (by measurement category)
 
 
 
 
 
 
 
 
Fair value - net income
 
 
 
 
 
 
 
 
Derivative liabilities - trading (b)
$
309

$
69

$
845

20


$
(625
)
(f)  
$
309

Fair value - OCI
 
 
 
 
 
 
 
 
Derivative liabilities - hedging (b)(g)
1


5



(4
)
(f)  
1

Amortized cost
 
 
 
 
 
 
 
 
Time deposits (e)
8,487


8,540




  
8,540

Short-term borrowings (a)
1,983

285

1,698




  
1,983

Long-term debt (e)
13,734

13,870

731




  
14,601

Other
 
 
 
 
 
 
 
 
Deposits with no stated maturity (a)
127,026


127,026




   
127,026

 
December 31, 2019
 
 
Fair Value
in millions
Carrying
Amount
Level 1
Level 2
Level 3
Measured
at NAV
Netting
Adjustment
 
Total
ASSETS (by measurement category)
 
 
 
 
 
 
 
 
Fair value - net income
 
 
 
 
 
 
 
 
Trading account assets (b)
$
1,040


$
1,040




 
$
1,040

Other investments (b)
605



$
528

$
77


 
605

Loans, net of unearned income (residential) (d)
4



4



 
4

Loans held for sale (residential) (b)
140


140




 
140

Derivative assets - trading (b)
715

$
49

985

28


$
(347
)
(f)  
715

Fair value - OCI
 
 
 
 
 
 
 
 
Securities available for sale (b)
21,843


21,832

11



 
21,843

Derivative assets - hedging (b)(g)
65


191



(126
)
(f)  
65

Amortized cost
 
 
 
 
 
 
 
 
Held-to-maturity securities (c)
10,067


10,116




 
10,116

Loans, net of unearned income (d)
93,742



92,641



 
92,641

Loans held for sale (b)
1,194



1,194



 
1,194

Other
 
 
 
 
 
 
 
 
Cash and short-term investments (a)
2,004

2,004





 
2,004

LIABILITIES (by measurement category)
 
 
 
 
 
 
 
 
Fair value - net income
 
 
 
 
 
 
 
 
Derivative liabilities - trading (b)
$
194

$
43

$
461

9


$
(319
)
(f)  
$
194

Fair value - OCI
 
 
 
 
 
 
 
 
Derivative liabilities - hedging (b)(g)
4


20



(16
)
(f)  
4

Amortized cost
 
 
 
 
 
 
 
 
Time deposits (e)
11,652


11,752




 
11,752

Short-term borrowings (a)
1,092

19

1,073




 
1,092

Long-term debt (e)
12,448

12,694

249




 
12,943

Other
 
 
 
 
 
 
 
 
Deposits with no stated maturity (a)
100,218


100,218




 
100,218

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)
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 and Liabilities Measured at Fair Value on a Nonrecurring Basis” in this Note. Investments accounted for under the cost method (or cost less impairment adjusted for observable price changes for certain equity investments) are classified as Level 3 assets. These investments are not actively traded in an open market as sales for these types of investments are rare. The carrying amount of the investments carried at cost are adjusted for declines in value if they are considered to be other-than-temporary (or due to observable orderly transactions of the same issuer for equity investments eligible for the cost less impairment measurement alternative). These adjustments are included in “other income” on the income statement.
(c)
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 that they are reasonable and consistent with the values placed on similar securities traded in the secondary markets.
(d)
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.
(e)
Fair values of time deposits and long-term debt are based on discounted cash flows utilizing relevant market inputs.
(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 the 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.
(g)
Derivative assets-hedging and derivative liabilities-hedging includes both cash flow and fair value hedges. Additional information regarding our accounting policies for cash flow and fair value hedges is provided in Note 1 (“1. Summary of Significant Accounting Policies”) under the heading “Derivatives and Hedging” beginning on page 105 of our 2019 Form 10-K.