FAIR VALUES OF ASSETS AND LIABILITIES (Tables)
|
6 Months Ended |
Jun. 30, 2018 |
|---|
| Fair Value Disclosures [Abstract] |
|
| Assets and liabilities measured at fair value on a recurring basis |
Assets and Liabilities measured at fair value on a recurring basis
Assets and liabilities measured at fair value on a recurring basis at June 30, 2018 and December 31, 2017 are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
Netting Adjustments (1) |
|
June 30, 2018 |
(dollar amounts in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
Assets |
|
|
|
|
|
|
|
|
|
Trading account securities: |
|
|
|
|
|
|
|
|
|
Municipal securities |
$ |
— |
|
|
$ |
5 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5 |
|
Other securities |
78 |
|
|
2 |
|
|
— |
|
|
— |
|
|
80 |
|
|
78 |
|
|
7 |
|
|
— |
|
|
— |
|
|
85 |
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
6 |
|
|
— |
|
|
— |
|
|
— |
|
|
6 |
|
Residential CMOs |
— |
|
|
7,250 |
|
|
— |
|
|
— |
|
|
7,250 |
|
Residential MBS |
— |
|
|
659 |
|
|
— |
|
|
— |
|
|
659 |
|
Commercial MBS |
— |
|
|
1,743 |
|
|
— |
|
|
— |
|
|
1,743 |
|
Other agencies |
— |
|
|
183 |
|
|
— |
|
|
— |
|
|
183 |
|
Municipal securities |
— |
|
|
587 |
|
|
3,178 |
|
|
— |
|
|
3,765 |
|
Asset-backed securities |
— |
|
|
373 |
|
|
— |
|
|
— |
|
|
373 |
|
Corporate debt |
— |
|
|
87 |
|
|
— |
|
|
— |
|
|
87 |
|
Other securities/sovereign debt |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
6 |
|
|
10,886 |
|
|
3,178 |
|
|
— |
|
|
14,070 |
|
Other securities |
21 |
|
|
— |
|
|
— |
|
|
— |
|
|
21 |
|
Loans held for sale |
— |
|
|
643 |
|
|
— |
|
|
— |
|
|
643 |
|
Loans held for investment |
— |
|
|
50 |
|
|
34 |
|
|
— |
|
|
84 |
|
MSRs |
— |
|
|
— |
|
|
11 |
|
|
— |
|
|
11 |
|
Derivative assets |
— |
|
|
446 |
|
|
8 |
|
|
(275 |
) |
|
179 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Derivative liabilities |
— |
|
|
399 |
|
|
7 |
|
|
(204 |
) |
|
202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
Netting Adjustments (1) |
|
December 31, 2017 |
(dollar amounts in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
Assets |
|
|
|
|
|
|
|
|
|
Trading account securities: |
|
|
|
|
|
|
|
|
|
Other securities |
$ |
83 |
|
|
$ |
3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
86 |
|
|
83 |
|
|
3 |
|
|
— |
|
|
— |
|
|
86 |
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
5 |
|
|
— |
|
|
— |
|
|
— |
|
|
5 |
|
Residential CMOs |
— |
|
|
6,484 |
|
|
— |
|
|
— |
|
|
6,484 |
|
Residential MBS |
— |
|
|
1,367 |
|
|
— |
|
|
— |
|
|
1,367 |
|
Commercial MBS |
— |
|
|
2,487 |
|
|
— |
|
|
— |
|
|
2,487 |
|
Other agencies |
— |
|
|
70 |
|
|
— |
|
|
— |
|
|
70 |
|
Municipal securities |
— |
|
|
711 |
|
|
3,167 |
|
|
— |
|
|
3,878 |
|
Asset-backed securities |
— |
|
|
443 |
|
|
24 |
|
|
— |
|
|
467 |
|
Corporate debt |
— |
|
|
109 |
|
|
— |
|
|
— |
|
|
109 |
|
Other securities/sovereign debt |
— |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
5 |
|
|
11,673 |
|
|
3,191 |
|
|
— |
|
|
14,869 |
|
Other securities |
19 |
|
|
— |
|
|
— |
|
|
— |
|
|
19 |
|
Loans held for sale |
— |
|
|
413 |
|
|
— |
|
|
— |
|
|
413 |
|
Loans held for investment |
— |
|
|
55 |
|
|
38 |
|
|
— |
|
|
93 |
|
MSRs |
— |
|
|
— |
|
|
11 |
|
|
— |
|
|
11 |
|
Derivative assets |
— |
|
|
316 |
|
|
6 |
|
|
(190 |
) |
|
132 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Derivative liabilities |
— |
|
|
326 |
|
|
5 |
|
|
(245 |
) |
|
86 |
|
|
|
(1) |
Amounts represent the impact of legally enforceable master netting agreements that allow the Company to settle positive and negative positions and cash collateral held or placed with the same counterparties. |
|
| Rollforward of financial instruments measured on a recurring basis and classified as Level 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Three Months Ended June 30, 2018 |
|
|
|
|
|
Available-for-sale securities |
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Loans held for investment |
Opening balance |
$ |
12 |
|
|
$ |
— |
|
|
$ |
3,230 |
|
|
$ |
37 |
|
Transfers into Level 3 |
— |
|
|
— |
|
|
— |
|
|
— |
|
Transfers out of Level 3 (1) |
— |
|
|
(9 |
) |
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
Included in earnings |
(1 |
) |
|
10 |
|
|
(1 |
) |
|
— |
|
Included in OCI |
— |
|
|
— |
|
|
(9 |
) |
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
86 |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
(3 |
) |
Settlements |
— |
|
|
— |
|
|
(128 |
) |
|
— |
|
Closing balance |
$ |
11 |
|
|
$ |
1 |
|
|
$ |
3,178 |
|
|
$ |
34 |
|
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date |
$ |
(1 |
) |
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Three Months Ended June 30, 2017 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-backed
securities
|
|
Loans held for investment |
Opening balance |
$ |
13 |
|
|
$ |
3 |
|
|
$ |
2,868 |
|
|
$ |
59 |
|
|
$ |
44 |
|
Transfers into Level 3 |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Transfers out of Level 3 (1) |
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
— |
|
|
2 |
|
|
(1 |
) |
|
(3 |
) |
|
2 |
|
Included in OCI |
— |
|
|
— |
|
|
12 |
|
|
6 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
115 |
|
|
— |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
(19 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
Settlements |
— |
|
|
— |
|
|
(122 |
) |
|
— |
|
|
— |
|
Closing balance |
$ |
13 |
|
|
$ |
3 |
|
|
$ |
2,872 |
|
|
$ |
43 |
|
|
$ |
44 |
|
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date |
$ |
— |
|
|
$ |
3 |
|
|
$ |
12 |
|
|
$ |
6 |
|
|
$ |
— |
|
|
|
(1) |
Transfers out of Level 3 represent the settlement value of the derivative instruments (i.e. interest rate lock agreements) that is transferred to loans held for sale, which is classified as Level 2. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Six Months Ended June 30, 2018 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-backed
securities
|
|
Loans held for investment |
Opening balance |
$ |
11 |
|
|
$ |
(1 |
) |
|
$ |
3,167 |
|
|
$ |
24 |
|
|
$ |
38 |
|
Transfers into Level 3 |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Transfers out of Level 3 (1) |
— |
|
|
(14 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
— |
|
|
16 |
|
|
(2 |
) |
|
(2 |
) |
|
— |
|
Included in OCI |
— |
|
|
— |
|
|
(37 |
) |
|
11 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
279 |
|
|
— |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
(33 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(4 |
) |
Settlements |
— |
|
|
— |
|
|
(229 |
) |
|
— |
|
|
— |
|
Closing balance |
$ |
11 |
|
|
$ |
1 |
|
|
$ |
3,178 |
|
|
$ |
— |
|
|
$ |
34 |
|
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date |
$ |
— |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Six Months Ended June 30, 2017 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-
backed
securities
|
|
Loans held for investment |
Opening balance |
$ |
14 |
|
|
$ |
(2 |
) |
|
$ |
2,798 |
|
|
$ |
76 |
|
|
$ |
48 |
|
Transfers into Level 3 |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Transfers out of Level 3 (1) |
— |
|
|
(3 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
(1 |
) |
|
8 |
|
|
(3 |
) |
|
(3 |
) |
|
1 |
|
Included in OCI |
— |
|
|
— |
|
|
33 |
|
|
9 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
248 |
|
|
— |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
(38 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(5 |
) |
Settlements |
— |
|
|
— |
|
|
(204 |
) |
|
(1 |
) |
|
— |
|
Closing balance |
$ |
13 |
|
|
$ |
3 |
|
|
$ |
2,872 |
|
|
$ |
43 |
|
|
$ |
44 |
|
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date |
$ |
(1 |
) |
|
$ |
8 |
|
|
$ |
33 |
|
|
$ |
9 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
| Classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities |
The tables below summarize the classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities for the three-month and six-month periods ended June 30, 2018 and 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Three Months Ended June 30, 2018 |
|
|
|
|
|
Available-for-sale securities |
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Loans held for investment |
Classification of gains and losses in earnings: |
|
|
|
|
|
|
|
Mortgage banking income |
$ |
(1 |
) |
|
$ |
10 |
|
|
$ |
— |
|
|
$ |
— |
|
Securities gains (losses) |
— |
|
|
— |
|
|
— |
|
|
— |
|
Other expense |
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
Total |
$ |
(1 |
) |
|
$ |
10 |
|
|
$ |
(1 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Three Months Ended June 30, 2017 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-backed
securities
|
|
Loans held for investment |
Classification of gains and losses in earnings: |
|
|
|
|
|
|
|
|
|
Mortgage banking income |
$ |
— |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Securities gains (losses) |
— |
|
|
— |
|
|
(1 |
) |
|
(3 |
) |
|
— |
|
Noninterest income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2 |
|
Total |
$ |
— |
|
|
$ |
2 |
|
|
$ |
(1 |
) |
|
$ |
(3 |
) |
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Six Months Ended June 30, 2018 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-backed
securities
|
|
Loans held for investment |
Classification of gains and losses in earnings: |
|
|
|
|
|
|
|
|
|
Mortgage banking income |
$ |
— |
|
|
$ |
16 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Securities gains (losses) |
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
Other expense |
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
Total |
$ |
— |
|
|
$ |
16 |
|
|
$ |
(2 |
) |
|
$ |
(2 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements
Six Months Ended June 30, 2017 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-backed
securities
|
|
Loans held for investment |
Classification of gains and losses in earnings: |
|
|
|
|
|
|
|
|
|
Mortgage banking income |
$ |
(1 |
) |
|
$ |
8 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Securities gains (losses) |
— |
|
|
— |
|
|
(3 |
) |
|
(3 |
) |
|
— |
|
Noninterest income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
Total |
$ |
(1 |
) |
|
$ |
8 |
|
|
$ |
(3 |
) |
|
$ |
(3 |
) |
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
| Assets and liabilities under the fair value option |
The following tables present the fair value and aggregate principal balance of certain assets and liabilities under the fair value option:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018 |
(dollar amounts in millions) |
Total Loans |
|
Loans that are 90 or more days past due |
Assets |
Fair value
carrying
amount
|
|
Aggregate
unpaid
principal
|
|
Difference |
|
Fair value
carrying
amount
|
|
Aggregate
unpaid
principal
|
|
Difference |
Loans held for sale |
$ |
643 |
|
|
$ |
625 |
|
|
$ |
18 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Loans held for investment |
84 |
|
|
93 |
|
|
(9 |
) |
|
7 |
|
|
8 |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017 |
(dollar amounts in millions) |
Total Loans |
|
Loans that are 90 or more days past due |
Assets |
Fair value
carrying
amount
|
|
Aggregate
unpaid
principal
|
|
Difference |
|
Fair value
carrying
amount
|
|
Aggregate
unpaid
principal
|
|
Difference |
Loans held for sale |
$ |
413 |
|
|
$ |
400 |
|
|
$ |
13 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
Loans held for investment |
93 |
|
|
102 |
|
|
(9 |
) |
|
10 |
|
|
11 |
|
|
(1 |
) |
The following tables present the net gains (losses) from fair value changes for the three-month and six-month periods ended June 30, 2018 and 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) from fair value changes |
|
Net gains (losses) from fair value changes |
(dollar amounts in millions) |
Three Months Ended June 30, |
|
Six Months Ended June 30, |
Assets |
2018 |
|
2017 |
|
2018 |
|
2017 |
Loans held for sale |
$ |
5 |
|
|
$ |
5 |
|
|
$ |
3 |
|
|
$ |
14 |
|
Loans held for investment |
— |
|
|
2 |
|
|
— |
|
|
1 |
|
|
| Assets measured at fair value on a nonrecurring basis |
assets measured at fair value on a nonrecurring basis were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
(dollar amounts in millions) |
Fair Value |
|
Quoted Prices
In Active
Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Other
Unobservable
Inputs
(Level 3)
|
|
Total
Gains/(Losses)
Six Months Ended
June 30, 2018
|
Impaired loans |
55 |
|
|
— |
|
|
— |
|
|
55 |
|
|
— |
|
Other real estate owned |
28 |
|
|
— |
|
|
— |
|
|
28 |
|
|
(1 |
) |
|
| Quantitative information about significant unobservable level 3 fair value measurement inputs |
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at June 30, 2018 |
(dollar amounts in millions) |
Fair Value |
|
Valuation Technique |
|
Significant Unobservable Input |
|
Range (Weighted Average) |
Measured at fair value on a recurring basis: |
MSRs |
$ |
11 |
|
|
Discounted cash flow |
|
Constant prepayment rate |
|
6% - 44% (8%) |
|
|
|
|
|
|
Spread over forward interest rate
swap rates |
|
5% - 11% (8%) |
|
Derivative assets |
8 |
|
|
Consensus Pricing |
|
Net market price |
|
-5% - 8% (2%) |
|
|
|
|
|
|
Estimated Pull through % |
|
2% - 100% (90%) |
|
Derivative liabilities |
7 |
|
|
Discounted cash flow |
|
Estimated conversion factor |
|
163 |
% |
|
|
|
|
|
Estimated growth rate of Visa Class A shares |
|
7 |
% |
|
|
|
|
|
Discount rate |
|
3 |
% |
|
|
|
|
|
Timing of the resolution of the litigation |
|
06/30/2020 |
|
Municipal securities |
3,178 |
|
|
Discounted cash flow |
|
Discount rate |
|
0% - 9% (4%) |
|
|
|
|
|
|
Cumulative default |
|
0% - 64% (4%) |
|
|
|
|
|
|
Loss given default |
|
5% - 90% (25%) |
|
Loans held for investment |
34 |
|
|
Discounted cash flow |
|
Discount rate |
|
7% - 19% (8%) |
|
|
|
|
|
|
Constant prepayment rate |
|
2% - 22% (9%) |
|
Measured at fair value on a nonrecurring basis: |
Impaired loans |
55 |
|
|
Appraisal value |
|
NA |
|
NA |
|
Other real estate owned |
28 |
|
|
Appraisal value |
|
NA |
|
NA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2017 |
(dollar amounts in millions) |
Fair Value |
|
Valuation Technique |
|
Significant Unobservable Input |
|
Range (Weighted Average) |
Measured at fair value on a recurring basis: |
MSRs |
$ |
11 |
|
|
Discounted cash flow |
|
Constant prepayment rate |
|
8% - 33% (12%) |
|
|
|
|
|
Spread over forward interest rate
swap rates |
|
8% - 10% (8%) |
Derivative assets |
6 |
|
|
Consensus Pricing |
|
Net market price |
|
-5% - 20% (2%) |
|
|
|
|
|
Estimated Pull through % |
|
3% - 100% (75%) |
Derivative liabilities |
5 |
|
|
Discounted cash flow |
|
Estimated conversion factor |
|
165% |
|
|
|
|
|
Estimated growth rate of Visa Class A shares |
|
7% |
|
|
|
|
|
Discount rate |
|
3% |
|
|
|
|
|
Timing of the resolution of the litigation |
|
12/31/2017 - 06/30/2020 |
Municipal securities |
3,167 |
|
|
Discounted cash flow |
|
Discount rate |
|
0% - 10% (4%) |
|
|
|
|
|
Cumulative default |
|
0% - 64% (3%) |
|
|
|
|
|
Loss given default |
|
5% - 90% (24%) |
Asset-backed securities |
24 |
|
|
Discounted cash flow |
|
Discount rate |
|
7% - 7% (7%) |
|
|
|
|
|
Cumulative prepayment rate |
|
0% - 72% (7%) |
|
|
|
|
|
Cumulative default |
|
3% - 53% (7%) |
|
|
|
|
|
Loss given default |
|
90% - 100% (98%) |
|
|
|
|
|
Cure given deferral |
|
50% - 50% (50%) |
Loans held for investment |
38 |
|
|
Discounted cash flow |
|
Discount rate |
|
7% - 18% (8%) |
|
|
|
|
|
Constant prepayment rate |
|
2% - 22% (9%) |
Measured at fair value on a nonrecurring basis: |
MSRs |
190 |
|
|
Discounted cash flow |
|
Constant prepayment rate |
|
6% - 21% (8%) |
|
|
|
|
|
Spread over forward interest rate
swap rates |
|
2% - 20% (10%) |
Impaired loans |
36 |
|
|
Appraisal value |
|
NA |
|
NA |
Other real estate owned |
33 |
|
|
Appraisal value |
|
NA |
|
NA |
|
| Carrying amounts and estimated fair values of financial instruments |
The following table provides the carrying amounts and estimated fair values of Huntington’s financial instruments at June 30, 2018 and December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018 |
(dollar amounts in millions) |
Amortized Cost |
|
Lower of Cost or Market |
|
Fair Value or
Fair Value Option
|
|
Total Carrying Amount |
|
Estimated Fair Value |
Financial Assets |
|
|
|
|
|
|
|
|
|
Cash and short-term assets |
1,423 |
|
|
— |
|
|
— |
|
|
1,423 |
|
|
1,423 |
|
Trading account securities |
— |
|
|
— |
|
|
85 |
|
|
85 |
|
|
85 |
|
Available-for-sale securities |
— |
|
|
— |
|
|
14,070 |
|
|
14,070 |
|
|
14,070 |
|
Held-to-maturity securities |
8,682 |
|
|
— |
|
|
— |
|
|
8,682 |
|
|
8,391 |
|
Other securities |
576 |
|
|
— |
|
|
21 |
|
|
597 |
|
|
597 |
|
Loans held for sale |
— |
|
|
66 |
|
|
643 |
|
|
709 |
|
|
713 |
|
Net loans and direct financing leases (1) |
71,581 |
|
|
— |
|
|
84 |
|
|
71,665 |
|
|
70,996 |
|
Derivatives |
— |
|
|
— |
|
|
179 |
|
|
179 |
|
|
179 |
|
Financial Liabilities |
|
|
|
|
|
|
|
|
|
Deposits |
79,587 |
|
|
— |
|
|
— |
|
|
79,587 |
|
|
79,534 |
|
Short-term borrowings |
2,442 |
|
|
— |
|
|
— |
|
|
2,442 |
|
|
2,442 |
|
Long-term debt |
9,726 |
|
|
— |
|
|
— |
|
|
9,726 |
|
|
9,889 |
|
Derivatives |
— |
|
|
— |
|
|
202 |
|
|
202 |
|
|
202 |
|
|
|
(1) |
Includes collateral-dependent loans measured for impairment. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017 |
(dollar amounts in millions) |
Amortized Cost |
|
Lower of Cost or Market |
|
Fair Value or
Fair Value Option
|
|
Total Carrying Amount |
|
Estimated Fair Value |
Financial Assets |
|
|
|
|
|
|
|
|
|
Cash and short-term assets |
1,567 |
|
|
— |
|
|
— |
|
|
$ |
1,567 |
|
|
$ |
1,567 |
|
Trading account securities |
— |
|
|
— |
|
|
86 |
|
|
86 |
|
|
86 |
|
Available-for-sale securities |
— |
|
|
— |
|
|
14,869 |
|
|
14,869 |
|
|
14,869 |
|
Held-to-maturity securities |
9,091 |
|
|
— |
|
|
— |
|
|
9,091 |
|
|
8,971 |
|
Other securities |
581 |
|
|
— |
|
|
19 |
|
|
600 |
|
|
600 |
|
Loans held for sale |
— |
|
|
75 |
|
|
413 |
|
|
488 |
|
|
491 |
|
Net loans and direct financing leases (1) |
69,333 |
|
|
— |
|
|
93 |
|
|
69,426 |
|
|
69,146 |
|
Derivatives |
— |
|
|
— |
|
|
132 |
|
|
132 |
|
|
132 |
|
Financial Liabilities |
|
|
|
|
|
|
|
|
|
Deposits |
77,041 |
|
|
— |
|
|
— |
|
|
77,041 |
|
|
77,010 |
|
Short-term borrowings |
5,056 |
|
|
— |
|
|
— |
|
|
5,056 |
|
|
5,056 |
|
Long-term debt |
9,206 |
|
|
— |
|
|
— |
|
|
9,206 |
|
|
9,402 |
|
Derivatives |
— |
|
|
— |
|
|
86 |
|
|
86 |
|
|
86 |
|
|
|
(1) |
Includes collateral-dependent loans measured for impairment. |
The following table presents the level in the fair value hierarchy for the estimated fair values at June 30, 2018 and December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fair Value Measurements at Reporting Date Using |
|
June 30, 2018 |
(dollar amounts in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
Financial Assets |
|
|
|
|
|
|
|
Trading account securities |
$ |
78 |
|
|
$ |
7 |
|
|
$ |
— |
|
|
$ |
85 |
|
Available-for-sale securities |
6 |
|
|
10,886 |
|
|
3,178 |
|
|
14,070 |
|
Held-to-maturity securities |
— |
|
|
8,391 |
|
|
— |
|
|
8,391 |
|
Other securities |
21 |
|
|
— |
|
|
— |
|
|
21 |
|
Loans held for sale |
— |
|
|
643 |
|
|
70 |
|
|
713 |
|
Net loans and direct financing leases |
— |
|
|
50 |
|
|
70,946 |
|
|
70,996 |
|
Financial Liabilities |
|
|
|
|
|
|
|
Deposits |
— |
|
|
73,371 |
|
|
6,163 |
|
|
79,534 |
|
Short-term borrowings |
2 |
|
|
— |
|
|
2,440 |
|
|
2,442 |
|
Long-term debt |
— |
|
|
9,416 |
|
|
473 |
|
|
9,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fair Value Measurements at Reporting Date Using |
|
December 31, 2017 |
(dollar amounts in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
Financial Assets |
|
|
|
|
|
|
|
Trading account securities |
$ |
83 |
|
|
$ |
3 |
|
|
$ |
— |
|
|
$ |
86 |
|
Available-for-sale securities |
5 |
|
|
11,673 |
|
|
3,191 |
|
|
14,869 |
|
Held-to-maturity securities |
— |
|
|
8,971 |
|
|
— |
|
|
8,971 |
|
Other securities |
19 |
|
|
— |
|
|
— |
|
|
19 |
|
Loans held for sale |
— |
|
|
413 |
|
|
78 |
|
|
491 |
|
Net loans and direct financing leases |
— |
|
|
— |
|
|
69,146 |
|
|
69,146 |
|
Financial Liabilities |
|
|
|
|
|
|
|
Deposits |
— |
|
|
73,975 |
|
|
3,035 |
|
|
77,010 |
|
Short-term borrowings |
— |
|
|
— |
|
|
5,056 |
|
|
5,056 |
|
Long-term debt |
— |
|
|
8,944 |
|
|
458 |
|
|
9,402 |
|
|