FAIR VALUES OF ASSETS AND LIABILITIES (Tables)
|
12 Months Ended |
Dec. 31, 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 at December 31, 2018 and 2017 are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
Netting Adjustments (1) |
|
December 31, 2018 |
(dollar amounts in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
Assets |
|
|
|
|
|
|
|
|
|
Trading account securities: |
|
|
|
|
|
|
|
|
|
Municipal securities |
$ |
1 |
|
|
$ |
27 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
28 |
|
Other securities |
77 |
|
|
— |
|
|
— |
|
|
— |
|
|
77 |
|
|
78 |
|
|
27 |
|
|
— |
|
|
— |
|
|
105 |
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
5 |
|
|
— |
|
|
— |
|
|
— |
|
|
5 |
|
Residential CMOs |
— |
|
|
6,999 |
|
|
— |
|
|
— |
|
|
6,999 |
|
Residential MBS |
— |
|
|
1,255 |
|
|
— |
|
|
— |
|
|
1,255 |
|
Commercial MBS |
— |
|
|
1,583 |
|
|
— |
|
|
— |
|
|
1,583 |
|
Other agencies |
— |
|
|
126 |
|
|
— |
|
|
— |
|
|
126 |
|
Municipal securities |
— |
|
|
275 |
|
|
3,165 |
|
|
— |
|
|
3,440 |
|
Asset-backed securities |
— |
|
|
315 |
|
|
— |
|
|
— |
|
|
315 |
|
Corporate debt |
— |
|
|
53 |
|
|
— |
|
|
— |
|
|
53 |
|
Other securities/Sovereign debt |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
5 |
|
|
10,610 |
|
|
3,165 |
|
|
— |
|
|
13,780 |
|
|
|
|
|
|
|
|
|
|
|
Other securities |
$ |
22 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
22 |
|
Loans held for sale |
— |
|
|
613 |
|
|
— |
|
|
— |
|
|
613 |
|
Loans held for investment |
— |
|
|
49 |
|
|
30 |
|
|
— |
|
|
79 |
|
MSRs |
— |
|
|
— |
|
|
10 |
|
|
— |
|
|
10 |
|
Derivative assets |
21 |
|
|
474 |
|
|
5 |
|
|
(291 |
) |
|
209 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Derivative liabilities |
11 |
|
|
390 |
|
|
3 |
|
|
(217 |
) |
|
187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
Roll forward of derivatives measured on a recurring basis and classified as Level 3 |
The tables below present a rollforward of the balance sheet amounts for the years ended December 31, 2018, 2017, and 2016 for financial instruments measured on a recurring basis and classified as Level 3. The classification of an item as Level 3 is based on the significance of the unobservable inputs to the overall fair value measurement. However, Level 3 measurements may also include observable components of value that can be validated externally. Accordingly, the gains and losses in the table below include changes in fair value due in part to observable factors that are part of the valuation methodology.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 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 out of Level 3 (1) |
— |
|
|
(35 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
(1 |
) |
|
35 |
|
|
(3 |
) |
|
(2 |
) |
|
— |
|
Included in OCI |
— |
|
|
— |
|
|
(52 |
) |
|
11 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
658 |
|
|
— |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
(33 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(8 |
) |
Settlements |
— |
|
|
3 |
|
|
(605 |
) |
|
— |
|
|
— |
|
Closing balance |
$ |
10 |
|
|
$ |
2 |
|
|
$ |
3,165 |
|
|
$ |
— |
|
|
$ |
30 |
|
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date |
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Change in unrealized gains or losses for the period included in other comprehensive income for assets held at the end of the reporting period |
$ |
— |
|
|
$ |
— |
|
|
$ |
(52 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 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 out of Level 3 (1) |
— |
|
|
(15 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
(3 |
) |
|
16 |
|
|
(2 |
) |
|
(5 |
) |
|
1 |
|
Included in OCI |
— |
|
|
— |
|
|
(8 |
) |
|
14 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
787 |
|
|
— |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
(60 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(11 |
) |
Settlements |
— |
|
|
— |
|
|
(408 |
) |
|
(1 |
) |
|
— |
|
Closing balance |
$ |
11 |
|
|
$ |
(1 |
) |
|
$ |
3,167 |
|
|
$ |
24 |
|
|
$ |
38 |
|
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date |
$ |
(3 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(4 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 2016 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-
backed
securities
|
|
Loans held for investment |
Opening balance |
$ |
18 |
|
|
$ |
6 |
|
|
$ |
2,095 |
|
|
$ |
100 |
|
|
$ |
2 |
|
Transfers out of Level 3 (1) |
— |
|
|
(7 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
(4 |
) |
|
(1 |
) |
|
7 |
|
|
(2 |
) |
|
(2 |
) |
Included in OCI |
— |
|
|
— |
|
|
(28 |
) |
|
6 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
1,399 |
|
|
— |
|
|
56 |
|
Sales |
— |
|
|
— |
|
|
(37 |
) |
|
(25 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(8 |
) |
Settlements |
— |
|
|
— |
|
|
(638 |
) |
|
(3 |
) |
|
— |
|
Closing balance |
$ |
14 |
|
|
$ |
(2 |
) |
|
$ |
2,798 |
|
|
$ |
76 |
|
|
$ |
48 |
|
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date |
$ |
(4 |
) |
|
$ |
(1 |
) |
|
$ |
(33 |
) |
|
$ |
4 |
|
|
$ |
— |
|
|
|
(1) |
Transfers out of Level 3 represent the settlement value of the derivative instruments (i.e. interest rate lock agreements) that are transferred to loans held for sale, which is classified as Level 2. |
|
Roll forward of assets measured on a recurring basis and classified as Level 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 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 out of Level 3 (1) |
— |
|
|
(35 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
(1 |
) |
|
35 |
|
|
(3 |
) |
|
(2 |
) |
|
— |
|
Included in OCI |
— |
|
|
— |
|
|
(52 |
) |
|
11 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
658 |
|
|
— |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
(33 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(8 |
) |
Settlements |
— |
|
|
3 |
|
|
(605 |
) |
|
— |
|
|
— |
|
Closing balance |
$ |
10 |
|
|
$ |
2 |
|
|
$ |
3,165 |
|
|
$ |
— |
|
|
$ |
30 |
|
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date |
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Change in unrealized gains or losses for the period included in other comprehensive income for assets held at the end of the reporting period |
$ |
— |
|
|
$ |
— |
|
|
$ |
(52 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 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 out of Level 3 (1) |
— |
|
|
(15 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
(3 |
) |
|
16 |
|
|
(2 |
) |
|
(5 |
) |
|
1 |
|
Included in OCI |
— |
|
|
— |
|
|
(8 |
) |
|
14 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
787 |
|
|
— |
|
|
— |
|
Sales |
— |
|
|
— |
|
|
— |
|
|
(60 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(11 |
) |
Settlements |
— |
|
|
— |
|
|
(408 |
) |
|
(1 |
) |
|
— |
|
Closing balance |
$ |
11 |
|
|
$ |
(1 |
) |
|
$ |
3,167 |
|
|
$ |
24 |
|
|
$ |
38 |
|
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date |
$ |
(3 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(4 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 2016 |
|
|
|
|
|
Available-for-sale securities |
|
|
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-
backed
securities
|
|
Loans held for investment |
Opening balance |
$ |
18 |
|
|
$ |
6 |
|
|
$ |
2,095 |
|
|
$ |
100 |
|
|
$ |
2 |
|
Transfers out of Level 3 (1) |
— |
|
|
(7 |
) |
|
— |
|
|
— |
|
|
— |
|
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
Included in earnings |
(4 |
) |
|
(1 |
) |
|
7 |
|
|
(2 |
) |
|
(2 |
) |
Included in OCI |
— |
|
|
— |
|
|
(28 |
) |
|
6 |
|
|
— |
|
Purchases/originations |
— |
|
|
— |
|
|
1,399 |
|
|
— |
|
|
56 |
|
Sales |
— |
|
|
— |
|
|
(37 |
) |
|
(25 |
) |
|
— |
|
Repayments |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(8 |
) |
Settlements |
— |
|
|
— |
|
|
(638 |
) |
|
(3 |
) |
|
— |
|
Closing balance |
$ |
14 |
|
|
$ |
(2 |
) |
|
$ |
2,798 |
|
|
$ |
76 |
|
|
$ |
48 |
|
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date |
$ |
(4 |
) |
|
$ |
(1 |
) |
|
$ |
(33 |
) |
|
$ |
4 |
|
|
$ |
— |
|
|
|
(1) |
Transfers out of Level 3 represent the settlement value of the derivative instruments (i.e. interest rate lock agreements) that are transferred to loans held for sale, which is classified as Level 2. |
|
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 years ended December 31, 2018, 2017, and 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 2018 |
|
|
|
|
|
Available-for-sale securities |
(dollar amounts in millions) |
MSRs |
|
Derivative
instruments
|
|
Municipal
securities
|
|
Asset-
backed
securities
|
Classification of gains and losses in earnings: |
|
|
|
|
|
|
|
Mortgage banking income |
$ |
(1 |
) |
|
$ |
35 |
|
|
$ |
— |
|
|
$ |
— |
|
Securities gains (losses) |
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
Interest and fee income |
— |
|
|
— |
|
|
(3 |
) |
|
— |
|
Total |
$ |
(1 |
) |
|
$ |
35 |
|
|
$ |
(3 |
) |
|
$ |
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 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 |
$ |
(3 |
) |
|
$ |
16 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Securities gains (losses) |
— |
|
|
— |
|
|
— |
|
|
(5 |
) |
|
— |
|
Interest and fee income |
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
Noninterest income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
Total |
$ |
(3 |
) |
|
$ |
16 |
|
|
$ |
(2 |
) |
|
$ |
(5 |
) |
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements Year Ended December 31, 2016 |
|
|
|
|
|
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 (loss) |
$ |
(4 |
) |
|
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Securities gains (losses) |
— |
|
|
— |
|
|
1 |
|
|
(2 |
) |
|
— |
|
Noninterest income |
— |
|
|
— |
|
|
6 |
|
|
— |
|
|
(2 |
) |
Total |
$ |
(4 |
) |
|
$ |
(1 |
) |
|
$ |
7 |
|
|
$ |
(2 |
) |
|
$ |
(2 |
) |
|
Assets and liabilities under the fair value option |
The following table presents the fair value and aggregate principal balance of certain assets and liabilities under the fair value option:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018 |
|
Total Loans |
|
Loans that are 90 or more days past due |
(dollar amounts in millions) |
Fair value carrying amount |
|
Aggregate unpaid principal |
|
Difference |
|
Fair value carrying amount |
|
Aggregate unpaid principal |
|
Difference |
Assets |
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
$ |
613 |
|
|
$ |
594 |
|
|
$ |
19 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Loans held for investment |
79 |
|
|
87 |
|
|
(8 |
) |
|
6 |
|
|
7 |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017 |
|
Total Loans |
|
Loans that are 90 or more days past due |
(dollar amounts in millions) |
Fair value carrying amount |
|
Aggregate unpaid principal |
|
Difference |
|
Fair value carrying amount |
|
Aggregate unpaid principal |
|
Difference |
Assets |
|
|
|
|
|
|
|
|
|
|
|
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 years ended December 31, 2018, 2017, and 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) from fair value
changes Year Ended December 31,
|
(dollar amounts in millions) |
2018 |
|
2017 |
|
2016 |
Assets |
|
|
|
|
|
Loans held for sale |
$ |
5 |
|
|
$ |
8 |
|
|
$ |
7 |
|
Loans held for investment |
— |
|
|
— |
|
|
— |
|
|
Assets measured at fair value on a nonrecurring basis |
at fair value on a nonrecurring basis at December 31, 2018 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) Year Ended December 31, 2018 |
Impaired loans |
33 |
|
|
— |
|
|
— |
|
|
33 |
|
|
(1 |
) |
Other real estate owned |
20 |
|
|
— |
|
|
— |
|
|
20 |
|
|
(7 |
) |
Loans held for sale |
145 |
|
|
— |
|
|
— |
|
|
145 |
|
|
(11 |
) |
|
Quantitative information about significant unobservable level 3 fair value measurement inputs |
The table below presents quantitative information about the significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at December 31, 2018 and 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2018 |
(dollar amounts in millions) |
Fair Value |
|
Valuation Technique |
|
Significant Unobservable Input |
|
Range |
|
Weighted
Average
|
Measured at fair value on a recurring basis: |
|
|
|
|
|
|
|
|
MSRs |
$ |
10 |
|
|
Discounted cash flow |
|
Constant prepayment rate |
|
6 |
% |
- |
54 |
% |
|
8 |
% |
|
|
|
|
|
Spread over forward interest rate swap rates |
|
5 |
% |
- |
11 |
% |
|
8 |
% |
Derivative assets |
5 |
|
|
Consensus Pricing |
|
Net market price |
|
(5 |
)% |
- |
23 |
% |
|
2 |
% |
|
|
|
|
|
Estimated Pull through % |
|
1 |
% |
- |
100 |
% |
|
92 |
% |
Derivative liabilities |
3 |
|
|
Discounted cash flow |
|
Estimated conversion factor |
|
|
|
|
|
163 |
% |
|
|
|
|
|
Estimated growth rate of Visa Class A shares |
|
|
|
|
|
7 |
% |
|
|
|
|
|
Discount rate |
|
|
|
|
|
4 |
% |
|
|
|
|
|
Timing of the resolution of the litigation |
|
|
|
|
|
6/30/2020 |
|
Municipal securities |
3,165 |
|
|
Discounted cash flow |
|
Discount rate |
|
4 |
% |
- |
4 |
% |
|
4 |
% |
|
|
|
|
|
Cumulative default |
|
— |
% |
- |
39 |
% |
|
3 |
% |
|
|
|
|
|
Loss given default |
|
5 |
% |
- |
90 |
% |
|
25 |
% |
Loans held for investment |
30 |
|
|
Discounted cash flow |
|
Discount rate |
|
7 |
% |
- |
9 |
% |
|
9 |
% |
|
|
|
|
|
Constant prepayment rate |
|
9 |
% |
- |
9 |
% |
|
9 |
% |
Measured at fair value on a nonrecurring basis: |
|
|
|
|
|
|
|
|
Impaired loans |
33 |
|
|
Appraisal value |
|
NA |
|
|
|
|
|
NA |
|
Other real estate owned |
20 |
|
|
Appraisal value |
|
NA |
|
|
|
|
|
NA |
|
Loans held for sale |
121 |
|
|
Discounted cash flow |
|
Discount rate |
|
5 |
% |
|
6 |
% |
|
5 |
% |
|
24 |
|
|
Appraisal value |
|
NA |
|
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
— |
% |
- |
10 |
% |
|
4 |
% |
|
|
|
|
|
Cumulative default |
|
— |
% |
- |
64 |
% |
|
3 |
% |
|
|
|
|
|
Loss given default |
|
5 |
% |
- |
90 |
% |
|
24 |
% |
Asset-backed securities |
24 |
|
|
Discounted cash flow |
|
Discount rate |
|
7 |
% |
|
7 |
% |
|
7 |
% |
|
|
|
|
|
Cumulative prepayment rate |
|
— |
% |
|
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 |
% |
|
Fair value by balance sheet grouping |
The following table provides the carrying amounts and estimated fair values of Huntington’s financial instruments at December 31, 2018 and December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 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 |
2,725 |
|
|
— |
|
|
— |
|
|
2,725 |
|
|
2,725 |
|
Trading account securities |
— |
|
|
— |
|
|
105 |
|
|
105 |
|
|
105 |
|
Available-for-sale securities |
— |
|
|
— |
|
|
13,780 |
|
|
13,780 |
|
|
13,780 |
|
Held-to-maturity securities |
8,565 |
|
|
— |
|
|
— |
|
|
8,565 |
|
|
8,286 |
|
Other securities |
543 |
|
|
— |
|
|
22 |
|
|
565 |
|
|
565 |
|
Loans held for sale |
— |
|
|
191 |
|
|
613 |
|
|
804 |
|
|
806 |
|
Net loans and leases (1) |
74,049 |
|
|
— |
|
|
79 |
|
|
74,128 |
|
|
73,668 |
|
Derivatives |
— |
|
|
— |
|
|
209 |
|
|
209 |
|
|
209 |
|
Financial Liabilities |
|
|
|
|
|
|
|
|
|
Deposits |
84,774 |
|
|
— |
|
|
— |
|
|
84,774 |
|
|
84,731 |
|
Short-term borrowings |
2,017 |
|
|
— |
|
|
— |
|
|
2,017 |
|
|
2,017 |
|
Long-term debt |
8,625 |
|
|
— |
|
|
— |
|
|
8,625 |
|
|
8,718 |
|
Derivatives |
— |
|
|
— |
|
|
187 |
|
|
187 |
|
|
187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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 December 31, 2018 and December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fair Value Measurements at Reporting Date Using |
|
December 31, 2018 |
(dollar amounts in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
Financial Assets |
|
|
|
|
|
|
|
Trading account securities |
$ |
78 |
|
|
$ |
27 |
|
|
$ |
— |
|
|
$ |
105 |
|
Available-for-sale securities |
5 |
|
|
10,610 |
|
|
3,165 |
|
|
13,780 |
|
Held-to-maturity securities |
— |
|
|
8,286 |
|
|
— |
|
|
8,286 |
|
Other securities (1) |
22 |
|
|
— |
|
|
— |
|
|
22 |
|
Loans held for sale |
— |
|
|
613 |
|
|
193 |
|
|
806 |
|
Net loans and direct financing leases |
— |
|
|
49 |
|
|
73,619 |
|
|
73,668 |
|
Financial Liabilities |
|
|
|
|
|
|
|
Deposits |
— |
|
|
76,922 |
|
|
7,809 |
|
|
84,731 |
|
Short-term borrowings |
1 |
|
|
— |
|
|
2,016 |
|
|
2,017 |
|
Long-term debt |
— |
|
|
8,158 |
|
|
560 |
|
|
8,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 (1) |
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 |
|
|
|
(1) |
Excludes securities without readily determinable fair values. |
|