| Loans
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
September 30, 2011 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $374 | $12 | $— | $386 | |||||||||||
Federal agency securities | 2,527 | 118 | — | 2,645 | |||||||||||
U.S. states and political subdivisions | 471 | 21 | 2 | 490 | |||||||||||
MBS - agency | 19,302 | 728 | — | 20,030 | |||||||||||
MBS - private | 319 | 1 | 33 | 287 | |||||||||||
CDO/CLO securities | 337 | — | 5 | 332 | |||||||||||
ABS | 534 | 13 | 7 | 540 | |||||||||||
Corporate and other debt securities | 53 | 2 | 1 | 54 | |||||||||||
Coke common stock | — | 2,027 | — | 2,027 | |||||||||||
Other equity securities1 | 710 | 1 | — | 711 | |||||||||||
Total securities AFS | $24,627 | $2,923 | $48 | $27,502 | |||||||||||
December 31, 2010 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $5,446 | $115 | $45 | $5,516 | |||||||||||
Federal agency securities | 1,883 | 19 | 7 | 1,895 | |||||||||||
U.S. states and political subdivisions | 565 | 17 | 3 | 579 | |||||||||||
MBS - agency | 14,014 | 372 | 28 | 14,358 | |||||||||||
MBS - private | 378 | 3 | 34 | 347 | |||||||||||
CDO/CLO securities | 50 | — | — | 50 | |||||||||||
ABS | 798 | 15 | 5 | 808 | |||||||||||
Corporate and other debt securities | 464 | 19 | 1 | 482 | |||||||||||
Coke common stock | — | 1,973 | — | 1,973 | |||||||||||
Other equity securities1 | 886 | 1 | — | 887 | |||||||||||
Total securities AFS | $24,484 | $2,534 | $123 | $26,895 |
(Dollars in millions) | 1 Year or Less | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||
Distribution of Maturities: | |||||||||||||||||||
Amortized Cost | |||||||||||||||||||
U.S. Treasury securities | $9 | $213 | $152 | $— | $374 | ||||||||||||||
Federal agency securities | 73 | 2,209 | 189 | 56 | 2,527 | ||||||||||||||
U.S. states and political subdivisions | 136 | 245 | 26 | 64 | 471 | ||||||||||||||
MBS - agency | 1,101 | 11,236 | 4,050 | 2,915 | 19,302 | ||||||||||||||
MBS - private | 31 | 141 | 130 | 17 | 319 | ||||||||||||||
CDO/CLO securities | — | 237 | 100 | — | 337 | ||||||||||||||
ABS | 328 | 204 | 2 | — | 534 | ||||||||||||||
Corporate and other debt securities | 7 | 4 | 17 | 25 | 53 | ||||||||||||||
Total debt securities | $1,685 | $14,489 | $4,666 | $3,077 | $23,917 | ||||||||||||||
Fair Value | |||||||||||||||||||
U.S. Treasury securities | $9 | $224 | $153 | $— | $386 | ||||||||||||||
Federal agency securities | 74 | 2,309 | 204 | 58 | 2,645 | ||||||||||||||
U.S. states and political subdivisions | 139 | 260 | 27 | 64 | 490 | ||||||||||||||
MBS - agency | 1,138 | 11,644 | 4,246 | 3,002 | 20,030 | ||||||||||||||
MBS - private | 28 | 129 | 114 | 16 | 287 | ||||||||||||||
CDO/CLO securities | — | 234 | 98 | — | 332 | ||||||||||||||
ABS | 335 | 203 | 2 | — | 540 | ||||||||||||||
Corporate and other debt securities | 7 | 4 | 18 | 25 | 54 | ||||||||||||||
Total debt securities | $1,730 | $15,007 | $4,862 | $3,165 | $24,764 |
September 30, 2011 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||
Temporarily impaired securities | |||||||||||||||||||||||
Federal agency securities | $34 | $— | $— | $— | $34 | $— | |||||||||||||||||
U.S. states and political subdivisions | 2 | — | 32 | 2 | 34 | 2 | |||||||||||||||||
MBS - agency | 52 | — | — | — | 52 | — | |||||||||||||||||
MBS - private | 9 | — | 22 | 3 | 31 | 3 | |||||||||||||||||
CDO/CLO securities | 333 | 5 | — | — | 333 | 5 | |||||||||||||||||
ABS | — | — | 11 | 5 | 11 | 5 | |||||||||||||||||
Corporate and other debt securities | — | — | 2 | 1 | 2 | 1 | |||||||||||||||||
Total temporarily impaired securities | 430 | 5 | 67 | 11 | 497 | 16 | |||||||||||||||||
Other-than-temporarily impaired securities1 | |||||||||||||||||||||||
MBS - private | 18 | 1 | 220 | 29 | 238 | 30 | |||||||||||||||||
ABS | 3 | 1 | 2 | 1 | 5 | 2 | |||||||||||||||||
Total other-than-temporarily impaired securities | 21 | 2 | 222 | 30 | 243 | 32 | |||||||||||||||||
Total impaired securities | $451 | $7 | $289 | $41 | $740 | $48 | |||||||||||||||||
December 31, 2010 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||
Temporarily impaired securities | |||||||||||||||||||||||
U.S. Treasury securities | $2,010 | $45 | $— | $— | $2,010 | $45 | |||||||||||||||||
Federal agency securities | 1,426 | 7 | — | — | 1,426 | 7 | |||||||||||||||||
U.S. states and political subdivisions | 45 | 1 | 35 | 2 | 80 | 3 | |||||||||||||||||
MBS - agency | 3,497 | 28 | — | — | 3,497 | 28 | |||||||||||||||||
MBS - private | 18 | — | 17 | 3 | 35 | 3 | |||||||||||||||||
ABS | — | — | 14 | 4 | 14 | 4 | |||||||||||||||||
Corporate and other debt securities | — | — | 3 | 1 | 3 | 1 | |||||||||||||||||
Total temporarily impaired securities | 6,996 | 81 | 69 | 10 | 7,065 | 91 | |||||||||||||||||
Other-than-temporarily impaired securities1 | |||||||||||||||||||||||
MBS - private | — | — | 286 | 31 | 286 | 31 | |||||||||||||||||
ABS | 4 | 1 | — | — | 4 | 1 | |||||||||||||||||
Total other-than-temporarily impaired securities | 4 | 1 | 286 | 31 | 290 | 32 | |||||||||||||||||
Total impaired securities | $7,000 | $82 | $355 | $41 | $7,355 | $123 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Gross realized gains | $4 | $69 | $180 | $147 | |||||||||||
Gross realized losses | (2 | ) | — | (80 | ) | (17 | ) | ||||||||
OTTI | — | — | (2 | ) | (2 | ) | |||||||||
Net securities gains | $2 | $69 | $98 | $128 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
(Dollars in millions) | MBS - Private | MBS - Private | |||||||||||||
OTTI1 | $— | $— | $3 | $2 | |||||||||||
Portion of losses recognized in OCI (before taxes) | — | — | (1 | ) | — | ||||||||||
Net impairment losses recognized in earnings | $— | $— | $2 | $2 |
(Dollars in millions) | |||
Balance, as of January 1, 2011 | $20 | ||
Additions: | |||
OTTI credit losses on previously impaired securities | 2 | ||
Reductions: | |||
Increases in expected cash flows recognized over the remaining life of the securities | (1 | ) | |
Balance, as of September 30, 2011 | $21 | ||
Balance, as of January 1, 2010 | $22 | ||
Additions/Reductions:1 | |||
Increases in expected cash flows recognized over the remaining life of the securities | (1 | ) | |
Balance, as of September 30, 2010 | $21 |
September 30, 2011 | September 30, 2010 | ||
Current default rate | 4 - 8% | 2 - 7% | |
Prepayment rate | 12 - 22% | 14 - 22% | |
Loss severity | 39 - 44% | 37 - 46% |
|
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Commercial loans: | |||||||
Commercial & industrial1 | $47,985 | $44,753 | |||||
Commercial real estate | 5,330 | 6,167 | |||||
Commercial construction | 1,390 | 2,568 | |||||
Total commercial loans | 54,705 | 53,488 | |||||
Residential loans: | |||||||
Residential mortgages - guaranteed | 4,449 | 4,520 | |||||
Residential mortgages - nonguaranteed2 | 23,517 | 23,959 | |||||
Home equity products | 15,980 | 16,751 | |||||
Residential construction | 1,046 | 1,291 | |||||
Total residential loans | 44,992 | 46,521 | |||||
Consumer loans: | |||||||
Guaranteed student loans | 5,333 | 4,260 | |||||
Other direct | 1,945 | 1,722 | |||||
Indirect | 10,003 | 9,499 | |||||
Credit cards | 497 | 485 | |||||
Total consumer loans | 17,778 | 15,966 | |||||
LHFI | $117,475 | $115,975 | |||||
LHFS | $2,243 | $3,501 |
Commercial & industrial | Commercial real estate | Commercial construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | |||||||||||||||||
Credit rating: | |||||||||||||||||||||||
Pass | $45,823 | $42,140 | $3,763 | $4,316 | $600 | $836 | |||||||||||||||||
Criticized accruing | 1,682 | 2,029 | 1,227 | 1,509 | 405 | 771 | |||||||||||||||||
Criticized nonaccruing | 480 | 584 | 340 | 342 | 385 | 961 | |||||||||||||||||
Total | $47,985 | $44,753 | $5,330 | $6,167 | $1,390 | $2,568 |
Residential mortgages - nonguaranteed 2 | Home equity products | Residential construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $16,205 | $15,920 | $11,348 | $11,673 | $695 | $828 | |||||||||||||||||
620 - 699 | 4,184 | 4,457 | 2,857 | 2,897 | 215 | 258 | |||||||||||||||||
Below 6201 | 3,128 | 3,582 | 1,775 | 2,181 | 136 | 205 | |||||||||||||||||
Total | $23,517 | $23,959 | $15,980 | $16,751 | $1,046 | $1,291 |
Consumer - other direct3 | Consumer - indirect | Consumer - credit cards | |||||||||||||||||||||
(Dollars in millions) | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $1,187 | $973 | $7,530 | $6,780 | $278 | $258 | |||||||||||||||||
620 - 699 | 231 | 231 | 1,764 | 1,799 | 148 | 149 | |||||||||||||||||
Below 6201 | 86 | 105 | 709 | 920 | 71 | 78 | |||||||||||||||||
Total | $1,504 | $1,309 | $10,003 | $9,499 | $497 | $485 |
As of September 30, 2011 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing3 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
Commercial & industrial1 | $47,366 | $74 | $66 | $479 | $47,985 | ||||||||||||||
Commercial real estate | 4,979 | 9 | 1 | 341 | 5,330 | ||||||||||||||
Commercial construction | 1,004 | 1 | — | 385 | 1,390 | ||||||||||||||
Total commercial loans | 53,349 | 84 | 67 | 1,205 | 54,705 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 3,237 | 179 | 1,033 | — | 4,449 | ||||||||||||||
Residential mortgages - nonguaranteed2 | 21,728 | 342 | 30 | 1,417 | 23,517 | ||||||||||||||
Home equity products | 15,417 | 223 | — | 340 | 15,980 | ||||||||||||||
Residential construction | 771 | 22 | 3 | 250 | 1,046 | ||||||||||||||
Total residential loans | 41,153 | 766 | 1,066 | 2,007 | 44,992 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student loans | 4,245 | 413 | 675 | — | 5,333 | ||||||||||||||
Other direct | 1,918 | 15 | 5 | 7 | 1,945 | ||||||||||||||
Indirect | 9,919 | 60 | 4 | 20 | 10,003 | ||||||||||||||
Credit cards | 482 | 8 | 7 | — | 497 | ||||||||||||||
Total consumer loans | 16,564 | 496 | 691 | 27 | 17,778 | ||||||||||||||
Total LHFI | $111,066 | $1,346 | $1,824 | $3,239 | $117,475 |
As of December 31, 2010 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing3 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
Commercial & industrial1 | $44,046 | $111 | $12 | $584 | $44,753 | ||||||||||||||
Commercial real estate | 5,794 | 27 | 4 | 342 | 6,167 | ||||||||||||||
Commercial construction | 1,595 | 11 | 1 | 961 | 2,568 | ||||||||||||||
Total commercial loans | 51,435 | 149 | 17 | 1,887 | 53,488 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 3,469 | 167 | 884 | — | 4,520 | ||||||||||||||
Residential mortgages - nonguaranteed2 | 21,916 | 456 | 44 | 1,543 | 23,959 | ||||||||||||||
Home equity products | 16,162 | 234 | — | 355 | 16,751 | ||||||||||||||
Residential construction | 953 | 42 | 6 | 290 | 1,291 | ||||||||||||||
Total residential loans | 42,500 | 899 | 934 | 2,188 | 46,521 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student loans | 3,281 | 383 | 596 | — | 4,260 | ||||||||||||||
Other direct | 1,692 | 15 | 5 | 10 | 1,722 | ||||||||||||||
Indirect | 9,400 | 74 | — | 25 | 9,499 | ||||||||||||||
Credit cards | 460 | 12 | 13 | — | 485 | ||||||||||||||
Total consumer loans | 14,833 | 484 | 614 | 35 | 15,966 | ||||||||||||||
Total LHFI | $108,768 | $1,532 | $1,565 | $4,110 | $115,975 |
As of September 30, 2011 | For the Three Months Ended September 30, 2011 | For the Nine Months Ended September 30, 2011 | |||||||||||||||||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost1 | Related Allowance | Average Amortized Cost | Interest Income Recognized2 | Average Amortized Cost | Interest Income Recognized2 | ||||||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||
Commercial & industrial | $97 | $96 | $— | $96 | $1 | $101 | $1 | ||||||||||||||||||||
Commercial real estate | 89 | 85 | — | 81 | 1 | 69 | 2 | ||||||||||||||||||||
Commercial construction | 93 | 91 | — | 74 | — | 92 | — | ||||||||||||||||||||
Total commercial loans | 279 | 272 | — | 251 | 2 | 262 | 3 | ||||||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||
Commercial & industrial | 123 | 118 | 21 | 109 | 1 | 123 | 1 | ||||||||||||||||||||
Commercial real estate | 129 | 123 | 27 | 120 | — | 131 | 1 | ||||||||||||||||||||
Commercial construction | 237 | 198 | 31 | 192 | 1 | 301 | 2 | ||||||||||||||||||||
Total commercial loans | 489 | 439 | 79 | 421 | 2 | 555 | 4 | ||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||||||
Residential mortgages - nonguaranteed | 2,848 | 2,462 | 278 | 2,471 | 22 | 2,462 | 66 | ||||||||||||||||||||
Home equity products | 544 | 508 | 95 | 496 | 7 | 464 | 17 | ||||||||||||||||||||
Residential construction | 253 | 213 | 25 | 196 | 2 | 196 | 5 | ||||||||||||||||||||
Total residential loans | 3,645 | 3,183 | 398 | 3,163 | 31 | 3,122 | 88 | ||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||
Other direct | 12 | 12 | 2 | 12 | — | 12 | — | ||||||||||||||||||||
Total impaired loans | $4,425 | $3,906 | $479 | $3,847 | $35 | $3,951 | $95 |
As of December 31, 2010 | |||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost1 | Related Allowance | ||||||||
Impaired loans with no related allowance recorded: | |||||||||||
Commercial loans: | |||||||||||
Commercial & industrial | $86 | $67 | $— | ||||||||
Commercial real estate | 110 | 86 | — | ||||||||
Commercial construction | 67 | 52 | — | ||||||||
Total commercial loans | 263 | 205 | — | ||||||||
Impaired loans with an allowance recorded: | |||||||||||
Commercial loans: | |||||||||||
Commercial & industrial | 123 | 96 | 18 | ||||||||
Commercial real estate | 103 | 81 | 19 | ||||||||
Commercial construction | 673 | 524 | 138 | ||||||||
Total commercial loans | 899 | 701 | 175 | ||||||||
Residential loans: | |||||||||||
Residential mortgages - nonguaranteed | 2,785 | 2,467 | 309 | ||||||||
Home equity products | 503 | 503 | 93 | ||||||||
Residential construction | 226 | 196 | 26 | ||||||||
Total residential loans | 3,514 | 3,166 | 428 | ||||||||
Consumer loans: | |||||||||||
Other direct | 11 | 11 | 2 | ||||||||
Total impaired loans | $4,687 | $4,083 | $605 |
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Nonaccrual/NPLs: | |||||||
Commercial loans: | |||||||
Commercial & industrial1 | $479 | $584 | |||||
Commercial real estate | 341 | 342 | |||||
Commercial construction | 385 | 961 | |||||
Residential loans: | |||||||
Residential mortgages - nonguaranteed2 | 1,417 | 1,543 | |||||
Home equity products | 340 | 355 | |||||
Residential construction | 250 | 290 | |||||
Consumer loans: | |||||||
Other direct | 7 | 10 | |||||
Indirect | 20 | 25 | |||||
Total nonaccrual/NPLs | 3,239 | 4,110 | |||||
OREO3 | 509 | 596 | |||||
Other repossessed assets | 15 | 52 | |||||
Total nonperforming assets | $3,763 | $4,758 |
Three Months Ended September 30, 2011 | |||||||||||||
Principal Forgiveness | |||||||||||||
Number of | Rate Modification | and | |||||||||||
(Dollars in millions) | Loans Modified | and/or Term Extension1 | Other Concessions2 | Total | |||||||||
Commercial loans: | |||||||||||||
Commercial & industrial | 208 | $51 | $— | $51 | |||||||||
Commercial real estate | 9 | 14 | 2 | 16 | |||||||||
Commercial construction | 11 | 56 | 9 | 65 | |||||||||
Residential loans: | |||||||||||||
Residential mortgages | 304 | 61 | — | 61 | |||||||||
Home equity products | 569 | 42 | — | 42 | |||||||||
Residential construction | 266 | 35 | — | 35 | |||||||||
Consumer loans: | |||||||||||||
Other direct | 7 | — | — | — | |||||||||
Credit cards | 716 | 4 | — | 4 | |||||||||
Total TDRs | 2,090 | $263 | $11 | $274 |
Nine Months Ended September 30, 2011 | |||||||||||||
Principal Forgiveness | |||||||||||||
Number of | Rate Modification | and | |||||||||||
(Dollars in millions) | Loans Modified | and/or Term Extension1 | Other Concessions2 | Total | |||||||||
Commercial loans: | |||||||||||||
Commercial & industrial | 382 | $80 | $26 | $106 | |||||||||
Commercial real estate | 34 | 43 | 18 | 61 | |||||||||
Commercial construction | 57 | 80 | 22 | 102 | |||||||||
Residential loans: | |||||||||||||
Residential mortgages | 851 | 215 | 2 | 217 | |||||||||
Home equity products | 1,308 | 104 | — | 104 | |||||||||
Residential construction | 317 | 45 | — | 45 | |||||||||
Consumer loans: | |||||||||||||
Other direct | 61 | 3 | — | 3 | |||||||||
Credit cards | 1,937 | 11 | — | 11 | |||||||||
Total TDRs | 4,947 | $581 | $68 | $649 |
Three Months Ended September 30, 20111 | Nine Months Ended September 30, 20112 | ||||||||||
(Dollars in millions) | Number of Loans | Amortized Cost | Number of Loans | Amortized Cost | |||||||
Commercial loans: | |||||||||||
Commercial & industrial | 23 | $6 | 31 | $8 | |||||||
Commercial real estate | 5 | 21 | 8 | 21 | |||||||
Commercial construction | 1 | — | 7 | 11 | |||||||
Residential loans: | |||||||||||
Residential mortgages | 60 | 19 | 230 | 66 | |||||||
Home equity products | 60 | 6 | 108 | 10 | |||||||
Residential construction | 6 | 1 | 24 | 3 | |||||||
Consumer loans: | |||||||||||
Other direct | 2 | — | 2 | — | |||||||
Credit cards | 166 | 1 | 321 | 2 | |||||||
Total TDRs | 323 | $54 | 731 | $121 |
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Balance at beginning of period | $2,795 | $3,216 | $3,032 | $3,235 | |||||||||||
Provision for loan losses | 348 | 620 | 1,194 | 2,199 | |||||||||||
Benefit for unfunded commitments | (1 | ) | (5 | ) | (8 | ) | (60 | ) | |||||||
Loan charge-offs | (536 | ) | (725 | ) | (1,714 | ) | (2,355 | ) | |||||||
Loan recoveries | 44 | 35 | 146 | 122 | |||||||||||
Balance at end of period | $2,650 | $3,141 | $2,650 | $3,141 | |||||||||||
Components: | |||||||||||||||
ALLL | $2,600 | $3,086 | |||||||||||||
Unfunded commitments reserve1 | 50 | 55 | |||||||||||||
Allowance for credit losses | $2,650 | $3,141 |
Three Months Ended September 30, 2011 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,200 | $1,395 | $149 | $2,744 | |||||||||||
Provision for loan losses | 86 | 236 | 26 | 348 | |||||||||||
Loan charge-offs | (214 | ) | (282 | ) | (40 | ) | (536 | ) | |||||||
Loan recoveries | 29 | 3 | 12 | 44 | |||||||||||
Balance at end of period | $1,101 | $1,352 | $147 | $2,600 | |||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,447 | $1,538 | $171 | $3,156 | |||||||||||
Provision for loan losses | 186 | 392 | 42 | 620 | |||||||||||
Loan charge-offs | (251 | ) | (433 | ) | (41 | ) | (725 | ) | |||||||
Loan recoveries | 20 | 5 | 10 | 35 | |||||||||||
Balance at end of period | $1,402 | $1,502 | $182 | $3,086 |
Nine Months Ended September 30, 2011 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,303 | $1,498 | $173 | $2,974 | |||||||||||
Provision for loan losses | 318 | 810 | 66 | 1,194 | |||||||||||
Loan charge-offs | (619 | ) | (970 | ) | (125 | ) | (1,714 | ) | |||||||
Loan recoveries | 99 | 14 | 33 | 146 | |||||||||||
Balance at end of period | $1,101 | $1,352 | $147 | $2,600 | |||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,353 | $1,592 | $175 | $3,120 | |||||||||||
Provision for loan losses | 671 | 1,406 | 122 | 2,199 | |||||||||||
Loan charge-offs | (694 | ) | (1,511 | ) | (150 | ) | (2,355 | ) | |||||||
Loan recoveries | 72 | 15 | 35 | 122 | |||||||||||
Balance at end of period | $1,402 | $1,502 | $182 | $3,086 |
As of September 30, 2011 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $711 | $79 | $3,183 | $398 | $12 | $2 | $3,906 | $479 | |||||||||||||||||||||||
Collectively evaluated | 53,991 | 1,022 | 41,360 | 954 | 17,766 | 145 | 113,117 | 2,121 | |||||||||||||||||||||||
Total evaluated | 54,702 | 1,101 | 44,543 | 1,352 | 17,778 | 147 | 117,023 | 2,600 | |||||||||||||||||||||||
LHFI at fair value | 3 | — | 449 | — | — | — | 452 | — | |||||||||||||||||||||||
Total LHFI | $54,705 | $1,101 | $44,992 | $1,352 | $17,778 | $147 | $117,475 | $2,600 | |||||||||||||||||||||||
As of December 31, 2010 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $906 | $175 | $3,166 | $428 | $11 | $2 | $4,083 | $605 | |||||||||||||||||||||||
Collectively evaluated | 52,578 | 1,128 | 42,867 | 1,070 | 15,955 | 171 | 111,400 | 2,369 | |||||||||||||||||||||||
Total evaluated | 53,484 | 1,303 | 46,033 | 1,498 | 15,966 | 173 | 115,483 | 2,974 | |||||||||||||||||||||||
LHFI at fair value | 4 | — | 488 | — | — | — | 492 | — | |||||||||||||||||||||||
Total LHFI | $53,488 | $1,303 | $46,521 | $1,498 | $15,966 | $173 | $115,975 | $2,974 |
|
(Dollars in millions) | Retail & Commercial | Retail Banking | Diversified Commercial Banking | CIB | W&IM | Total | |||||||||||||||||
Balance, January 1, 2011 | $— | $4,854 | $928 | $180 | $361 | $6,323 | |||||||||||||||||
Contingent consideration | — | — | — | — | 1 | 1 | |||||||||||||||||
Purchase of the assets of an asset management business | — | — | — | — | 20 | 20 | |||||||||||||||||
Balance, September 30, 2011 | $— | $4,854 | $928 | $180 | $382 | $6,344 | |||||||||||||||||
Balance, January 1, 2010 | $5,739 | $— | $— | $223 | $357 | $6,319 | |||||||||||||||||
Intersegment transfers | (5,739 | ) | 4,854 | 928 | (43 | ) | — | — | |||||||||||||||
Contingent consideration | — | — | — | — | 4 | 4 | |||||||||||||||||
Balance, September 30, 2010 | $— | $4,854 | $928 | $180 | $361 | $6,323 |
(Dollars in millions) | Core Deposit Intangibles | MSRs - LOCOM | MSRs - Fair Value | Other | Total | ||||||||||||||
Balance, January 1, 2011 | $67 | $— | $1,439 | $65 | $1,571 | ||||||||||||||
Amortization | (23 | ) | — | — | (11 | ) | (34 | ) | |||||||||||
MSRs originated | — | — | 183 | — | 183 | ||||||||||||||
Sale of MSRs | — | — | (7 | ) | — | (7 | ) | ||||||||||||
Changes in fair value: | |||||||||||||||||||
Due to changes in inputs and assumptions 1 | — | — | (443 | ) | — | (443 | ) | ||||||||||||
Other changes in fair value 2 | — | — | (139 | ) | — | (139 | ) | ||||||||||||
Other | — | — | — | 7 | 7 | ||||||||||||||
Balance, September 30, 2011 | $44 | $— | $1,033 | $61 | $1,138 | ||||||||||||||
Balance, January 1, 2010 | $104 | $604 | $936 | $67 | $1,711 | ||||||||||||||
Designated at fair value (transfers from amortized cost) | — | (604 | ) | 604 | — | — | |||||||||||||
Amortization | (29 | ) | — | — | (10 | ) | (39 | ) | |||||||||||
MSRs originated | — | — | 198 | — | 198 | ||||||||||||||
Changes in fair value: | |||||||||||||||||||
Due to fair value election | — | — | 145 | — | 145 | ||||||||||||||
Due to changes in inputs and assumptions 1 | — | — | (643 | ) | — | (643 | ) | ||||||||||||
Other changes in fair value 2 | — | — | (168 | ) | — | (168 | ) | ||||||||||||
Balance, September 30, 2010 | $75 | $— | $1,072 | $57 | $1,204 |
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Fair value of retained MSRs | $1,033 | $1,439 | |||||
Prepayment rate assumption (annual) | 18 | % | 12 | % | |||
Decline in fair value from 10% adverse change | $70 | $50 | |||||
Decline in fair value from 20% adverse change | 134 | 95 | |||||
Discount rate (annual) | 11 | % | 12 | % | |||
Decline in fair value from 10% adverse change | $36 | $68 | |||||
Decline in fair value from 20% adverse change | 70 | 130 | |||||
Weighted-average life (in years) | 4.4 | 6.2 | |||||
Weighted-average coupon | 5.2 | % | 5.4 | % |
|
Three Months Ended September 30, 2011 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $11 | $— | $— | $— | $11 | ||||||||||||||
Servicing or management fees | 1 | 2 | — | — | 3 | ||||||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $14 | $1 | $5 | $1 | $21 | ||||||||||||||
Servicing or management fees | 1 | 3 | — | — | 4 | ||||||||||||||
Nine Months Ended September 30, 2011 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $39 | $1 | $— | $1 | $41 | ||||||||||||||
Servicing or management fees | 3 | 8 | — | — | 11 | ||||||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $42 | $3 | $8 | $1 | $54 | ||||||||||||||
Servicing or management fees | 3 | 10 | — | — | 13 |
(Dollars in millions) | Principal Balance | Past Due | Net Charge-offs | |||||||||||||||||||||||||||||
September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | For the Three Months Ended September 30 | For the Nine Months Ended September 30 | |||||||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||||||||||
Type of loan: | ||||||||||||||||||||||||||||||||
Commercial | $54,705 | $53,488 | $1,272 | $1,904 | $185 | $231 | $520 | $622 | ||||||||||||||||||||||||
Residential | 44,992 | 46,521 | 3,073 | 3,122 | 279 | 428 | 956 | 1,496 | ||||||||||||||||||||||||
Consumer | 17,778 | 15,966 | 718 | 649 | 28 | 31 | 92 | 115 | ||||||||||||||||||||||||
Total loan portfolio | 117,475 | 115,975 | 5,063 | 5,675 | 492 | 690 | 1,568 | 2,233 | ||||||||||||||||||||||||
Managed securitized loans: | ||||||||||||||||||||||||||||||||
Commercial | 2,001 | 2,244 | 55 | 44 | — | — | — | 22 | ||||||||||||||||||||||||
Residential | 119,255 | 120,429 | 3,735 | 1 | 3,497 | 1 | 12 | 12 | 39 | 34 | ||||||||||||||||||||||
Total managed loans | $238,731 | $238,648 | $8,853 | $9,216 | $504 | $702 | $1,607 | $2,289 |
|
September 30, 2011 | December 31, 2010 | |||||||||||
(Dollars in millions) | Amount | Ratio | Amount | Ratio | ||||||||
SunTrust Banks, Inc. | ||||||||||||
Tier 1 common | $12,188 | 9.31 | % | $10,737 | 8.08 | % | ||||||
Tier 1 capital | 14,531 | 11.10 | 18,156 | 13.67 | ||||||||
Total capital | 18,211 | 13.91 | 21,967 | 16.54 | ||||||||
Tier 1 leverage | 8.90 | 10.94 | ||||||||||
SunTrust Bank | ||||||||||||
Tier 1 capital | $13,873 | 10.75 | % | $13,120 | 10.05 | % | ||||||
Total capital | 17,048 | 13.21 | 16,424 | 12.58 | ||||||||
Tier 1 leverage | 8.74 | 8.33 |
|
|
Nine Months Ended September 30 | |||||
2011 | 2010 | ||||
Dividend yield | 0.75 | % | 0.17 | % | |
Expected stock price volatility | 34.87 | 56.09 | |||
Risk-free interest rate (weighted average) | 2.48 | 2.80 | |||
Expected life of options | 6 years | 6 years |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Stock-based compensation expense: | |||||||||||||||
Stock options | $4 | $4 | $11 | $11 | |||||||||||
Restricted stock | 8 | 9 | 25 | 31 | |||||||||||
Restricted stock units | 1 | — | 9 | — | |||||||||||
Total stock-based compensation expense | $13 | $13 | $45 | $42 |
Three Months Ended September 30 | |||||||||||||||
2011 | 2010 | ||||||||||||||
(Dollars in millions) | Retirement Benefits Plans | Other Postretirement Benefits | Retirement Benefits Plans | Other Postretirement Benefits | |||||||||||
Service cost | $18 | $— | $17 | $— | |||||||||||
Interest cost | 32 | 3 | 33 | 3 | |||||||||||
Expected return on plan assets | (47 | ) | (2 | ) | (46 | ) | (2 | ) | |||||||
Amortization of prior service cost | (5 | ) | — | (3 | ) | — | |||||||||
Recognized net actuarial loss | 11 | — | 16 | — | |||||||||||
Net periodic benefit cost | $9 | $1 | $17 | $1 | |||||||||||
Nine Months Ended September 30 | |||||||||||||||
2011 | 2010 | ||||||||||||||
(Dollars in millions) | Retirement Benefits Plans | Other Postretirement Benefits | Retirement Benefits Plans | Other Postretirement Benefits | |||||||||||
Service cost | $53 | $— | $52 | $— | |||||||||||
Interest cost | 97 | 7 | 97 | 7 | |||||||||||
Expected return on plan assets | (142 | ) | (6 | ) | (137 | ) | (6 | ) | |||||||
Amortization of prior service cost | (14 | ) | — | (9 | ) | — | |||||||||
Recognized net actuarial loss | 32 | 1 | 46 | 1 | |||||||||||
Net periodic benefit cost | $26 | $2 | $49 | $2 |
|
As of September 30, 20118 | ||||||||||||||||||||
Asset Derivatives | Liability Derivatives | |||||||||||||||||||
(Dollars in millions) | Balance Sheet Classification | Notional Amounts | Fair Value | Balance Sheet Classification | Notional Amounts | Fair Value | ||||||||||||||
Derivatives designated in cash flow hedging relationships 1 | ||||||||||||||||||||
Equity contracts hedging: | ||||||||||||||||||||
Securities AFS | Trading assets | $1,547 | $— | Trading liabilities | $1,547 | $146 | ||||||||||||||
Interest rate contracts hedging: | ||||||||||||||||||||
Floating rate loans | Trading assets | 15,850 | 1,133 | Trading liabilities | — | — | ||||||||||||||
Total | 17,397 | 1,133 | 1,547 | 146 | ||||||||||||||||
Derivatives designated in fair value hedging relationships 2 | ||||||||||||||||||||
Interest rate contracts hedging: | ||||||||||||||||||||
Fixed rate debt | Trading assets | 1,000 | 59 | Trading liabilities | — | — | ||||||||||||||
Total | 1,000 | 59 | — | — | ||||||||||||||||
Derivatives not designated as hedging instruments 3 | ||||||||||||||||||||
Interest rate contracts covering: | ||||||||||||||||||||
Fixed rate debt | Trading assets | 437 | 21 | Trading liabilities | 60 | 10 | ||||||||||||||
MSRs | Other assets | 11,633 | 476 | Other liabilities | 9,860 | 46 | ||||||||||||||
LHFS, IRLCs, LHFI-FV | Other assets | 2,856 | 4 | 17 | Other liabilities | 5,354 | 4 | 43 | ||||||||||||
Trading activity | Trading assets | 118,738 | 5 | 6,259 | Trading liabilities | 98,866 | 5,831 | |||||||||||||
Foreign exchange rate contracts covering: | ||||||||||||||||||||
Foreign-denominated debt and commercial loans | Trading assets | 1,088 | 19 | Trading liabilities | 496 | 125 | ||||||||||||||
Trading activity | Trading assets | 4,297 | 239 | Trading liabilities | 4,184 | 229 | ||||||||||||||
Credit contracts covering: | ||||||||||||||||||||
Loans | Trading assets | 50 | 1 | Trading liabilities | 192 | 2 | ||||||||||||||
Trading activity | Trading assets | 1,775 | 6 | 59 | Trading liabilities | 1,538 | 6 | 50 | ||||||||||||
Equity contracts - Trading activity | Trading assets | 7,924 | 5 | 853 | Trading liabilities | 9,504 | 876 | |||||||||||||
Other contracts: | ||||||||||||||||||||
IRLCs and other | Other assets | 4,993 | 79 | Other liabilities | 279 | 7 | 16 | 7 | ||||||||||||
Trading activity | Trading assets | 196 | 22 | Trading liabilities | 190 | 22 | ||||||||||||||
Total | 153,987 | 8,045 | 130,523 | 7,250 | ||||||||||||||||
Total derivatives | $172,384 | $9,237 | $132,070 | $7,396 |
As of December 31, 2010 | ||||||||||||||||||||
Asset Derivatives | Liability Derivatives | |||||||||||||||||||
(Dollars in millions) | Balance Sheet Classification | Notional Amounts | Fair Value | Balance Sheet Classification | Notional Amounts | Fair Value | ||||||||||||||
Derivatives designated in cash flow hedging relationships 1 | ||||||||||||||||||||
Equity contracts hedging: | ||||||||||||||||||||
Securities AFS | Trading assets | $1,547 | $— | Trading liabilities | $1,547 | $145 | ||||||||||||||
Interest rate contracts hedging: | ||||||||||||||||||||
Floating rate loans | Trading assets | 15,350 | 947 | Trading liabilities | 500 | 10 | ||||||||||||||
Total | 16,897 | 947 | 2,047 | 155 | ||||||||||||||||
Derivatives not designated as hedging instruments 2 | ||||||||||||||||||||
Interest rate contracts covering: | ||||||||||||||||||||
Fixed rate debt | Trading assets | 1,273 | 41 | Trading liabilities | 60 | 4 | ||||||||||||||
Corporate bonds and loans | — | — | Trading liabilities | 5 | — | |||||||||||||||
MSRs | Other assets | 20,474 | 152 | Other liabilities | 6,480 | 73 | ||||||||||||||
LHFS, IRLCs, LHFI-FV | Other assets | 7,269 | 3 | 92 | Other liabilities | 2,383 | 20 | |||||||||||||
Trading activity | Trading assets | 132,286 | 4 | 4,211 | Trading liabilities | 105,926 | 3,884 | |||||||||||||
Foreign exchange rate contracts covering: | ||||||||||||||||||||
Foreign-denominated debt and commercial loans | Trading assets | 1,083 | 17 | Trading liabilities | 495 | 128 | ||||||||||||||
Trading activity | Trading assets | 2,691 | 92 | Trading liabilities | 2,818 | 91 | ||||||||||||||
Credit contracts covering: | ||||||||||||||||||||
Loans | Trading assets | 15 | — | Trading liabilities | 227 | 2 | ||||||||||||||
Trading activity | Trading assets | 1,094 | 5 | 39 | Trading liabilities | 1,039 | 5 | 34 | ||||||||||||
Equity contracts - Trading activity | Trading assets | 5,010 | 4 | 583 | Trading liabilities | 8,012 | 730 | |||||||||||||
Other contracts: | ||||||||||||||||||||
IRLCs and other | Other assets | 2,169 | 18 | Other liabilities | 2,196 | 6 | 42 | 6 | ||||||||||||
Trading activity | Trading assets | 111 | 11 | Trading liabilities | 111 | 11 | ||||||||||||||
Total | 173,475 | 5,256 | 129,752 | 5,019 | ||||||||||||||||
Total derivatives | $190,372 | $6,203 | $131,799 | $5,174 |
Three Months Ended September 30, 2011 | |||||||||
(Dollars in millions) | Amount of pre-tax gain recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | $8 | $— | |||||||
Interest rate contracts hedging Floating rate loans | 438 | Interest and fees on loans | 103 | ||||||
Total | $446 | $103 | |||||||
Nine Months Ended September 30, 2011 | |||||||||
(Dollars in millions) | Amount of pre-tax gain/(loss) recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | ($2 | ) | $— | ||||||
Interest rate contracts hedging Floating rate loans | 673 | Interest and fees on loans | 321 | ||||||
Total | $671 | $321 |
Three Months Ended September 30, 2011 | |||||||||||
(Dollars in millions) | Amount of gain on Derivatives recognized in Income | Amount of loss on related Hedged Items recognized in Income | Amount of gain/(loss) recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivatives in fair value hedging relationships | |||||||||||
Interest rate contracts hedging Fixed rate debt ¹ | $35 | ($35 | ) | $— | |||||||
Nine Months Ended September 30, 2011 | |||||||||||
(Dollars in millions) | Amount of gain on Derivatives recognized in Income | Amount of loss on related Hedged Items recognized in Income | Amount of loss recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivatives in fair value hedging relationships | |||||||||||
Interest rate contracts hedging Fixed rate debt ¹ | $49 | ($50 | ) | ($1 | ) |
(Dollars in millions) | Classification of gain/(loss) recognized in Income on Derivatives | Amount of gain/(loss) recognized in Income on Derivatives for the Three Months Ended September 30, 2011 | Amount of gain/(loss) recognized in Income on Derivatives for the Nine Months Ended September 30, 2011 | ||||||
Derivatives not designated as hedging instruments | |||||||||
Interest rate contracts covering: | |||||||||
Fixed rate debt | Trading account profits/(losses) and commissions | ($5 | ) | ($4 | ) | ||||
MSRs | Mortgage servicing related income | 397 | 488 | ||||||
LHFS, IRLCs, LHFI-FV | Mortgage production related income | (130 | ) | (233 | ) | ||||
Trading activity | Trading account profits/(losses) and commissions | 41 | 78 | ||||||
Foreign exchange rate contracts covering: | |||||||||
Foreign-denominated debt and commercial loans | Trading account profits/(losses) and commissions | (96 | ) | 15 | |||||
Trading activity | Trading account profits/(losses) and commissions | 20 | 13 | ||||||
Credit contracts covering: | |||||||||
Loans | Trading account profits/(losses) and commissions | — | (1 | ) | |||||
Other | Trading account profits/(losses) and commissions | 6 | 14 | ||||||
Equity contracts - trading activity | Trading account profits/(losses) and commissions | (9 | ) | (1 | ) | ||||
Other contracts: | |||||||||
IRLCs | Mortgage production related income | 145 | 229 | ||||||
Total | $369 | $598 |
Three Months Ended September 30, 2010 | |||||||||
(Dollars in millions) | Amount of pre-tax gain/(loss) recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | ($125 | ) | $— | ||||||
Interest rate contracts hedging Floating rate loans | 380 | Interest and fees on loans | 119 | ||||||
Total | $255 | $119 | |||||||
Nine Months Ended September 30, 2010 | |||||||||
(Dollars in millions) | Amount of pre-tax gain recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | $42 | $— | |||||||
Interest rate contracts hedging Floating rate loans | 1,115 | Interest and fees on loans | 370 | ||||||
Total | $1,157 | $370 |
(Dollars in millions) | Classification of gain/(loss) recognized in Income on Derivatives | Amount of gain/(loss) recognized in Income on Derivatives for the Three Months Ended September 30, 2010 | Amount of gain/(loss) recognized in Income on Derivatives for the Nine Months Ended September 30, 2010 | ||||||
Derivatives not designated as hedging instruments | |||||||||
Interest rate contracts covering: | |||||||||
Fixed rate debt | Trading account profits/(losses) and commissions | ($194 | ) | ($68 | ) | ||||
Corporate bonds and loans | Trading account profits/(losses) and commissions | — | (1 | ) | |||||
MSRs | Mortgage servicing related income | 315 | 783 | ||||||
LHFS, IRLCs, LHFI-FV | Mortgage production related income | (82 | ) | (292 | ) | ||||
Trading activity | Trading account profits/(losses) and commissions | 256 | 285 | ||||||
Foreign exchange rate contracts covering: | |||||||||
Foreign-denominated debt and commercial loans | Trading account profits/(losses) and commissions | 133 | (69 | ) | |||||
Trading activity | Trading account profits/(losses) and commissions | (20 | ) | 5 | |||||
Credit contracts covering: | |||||||||
Loans | Trading account profits/(losses) and commissions | (1 | ) | — | |||||
Trading activity | Trading account profits/(losses) and commissions | 2 | 6 | ||||||
Equity contracts - trading activity | Trading account profits/(losses) and commissions | (62 | ) | (56 | ) | ||||
Other contracts: | |||||||||
IRLCs | Mortgage production related income | 164 | 375 | ||||||
Total | $511 | $968 |
• | The Company utilizes interest rate derivatives to mitigate exposures from various instruments. |
◦ | The Company is subject to interest rate risk on its fixed rate debt. As market interest rates move, the fair value of the Company’s debt is affected. To protect against this risk on certain debt issuances that the Company has elected to carry at fair value, the Company has entered into pay variable-receive fixed interest rate swaps that decrease in value in a rising rate environment and increase in value in a declining rate environment. |
◦ | The Company is exposed to risk on the returns of certain of its brokered deposits that are carried at fair value. To hedge against this risk, the Company has entered into interest rate derivatives that mirror the risk profile of the returns on these instruments. |
◦ | The Company is exposed to interest rate risk associated with MSRs, which the Company hedges with a combination of mortgage and interest rate derivatives, including forward and option contracts, futures, and forward rate agreements. |
◦ | The Company enters into mortgage and interest rate derivatives, including forward contracts, futures, and option contracts to mitigate interest rate risk associated with IRLCs, mortgage LHFS, and mortgage LHFI reported at fair value. |
• | The Company is exposed to foreign exchange rate risk associated with certain senior notes denominated in euros and pound sterling. This risk is economically hedged with cross currency swaps, which receive either euros or pound sterling and pay U.S. dollars. Interest expense on the Consolidated Statements of Income reflects only the contractual interest rate on the debt based on the average spot exchange rate during the applicable period, while fair value changes on the derivatives and valuation adjustments on the debt are both recognized within trading account profits/(losses) and commissions. |
• | The Company enters into CDS to hedge credit risk associated with certain loans held within its CIB line of business. |
• | Trading activity, as illustrated in the tables within this footnote, primarily includes interest rate swaps, equity derivatives, CDS, futures, options and foreign currency contracts. These derivatives are entered into in a dealer capacity to facilitate client transactions or are utilized as a risk management tool by the Company as an end user in certain macro-hedging strategies. The macro-hedging strategies are focused on managing the Company’s overall interest rate risk exposure that is not otherwise hedged by derivatives or in connection with specific hedges and, therefore, the Company does not specifically associate individual derivatives with specific assets or liabilities. |
|
Fair Value Measurements at September 30, 2011 Using | |||||||||||||||
(Dollars in millions) | Assets/Liabilities | Quoted Prices In Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Assets | |||||||||||||||
Trading assets | |||||||||||||||
U.S. Treasury securities | $209 | $209 | $— | $— | |||||||||||
Federal agency securities | 612 | — | 612 | — | |||||||||||
U.S. states and political subdivisions | 77 | — | 77 | — | |||||||||||
MBS - agency | 509 | — | 509 | — | |||||||||||
MBS - private | 1 | — | — | 1 | |||||||||||
CDO/CLO securities | 44 | — | 2 | 42 | |||||||||||
ABS | 37 | — | 32 | 5 | |||||||||||
Corporate and other debt securities | 445 | — | 445 | — | |||||||||||
CP | 78 | — | 78 | — | |||||||||||
Equity securities | 85 | — | 78 | 7 | |||||||||||
Derivative contracts | 3,693 | 279 | 3,414 | — | |||||||||||
Trading loans | 1,686 | — | 1,686 | — | |||||||||||
Gross trading assets | 7,476 | 488 | 6,933 | 55 | |||||||||||
Offsetting collateral 1 | (1,188 | ) | |||||||||||||
Total trading assets | 6,288 | ||||||||||||||
Securities AFS | |||||||||||||||
U.S. Treasury securities | 386 | 386 | — | — | |||||||||||
Federal agency securities | 2,645 | — | 2,645 | — | |||||||||||
U.S. states and political subdivisions | 490 | — | 428 | 62 | |||||||||||
MBS - agency | 20,030 | — | 20,030 | — | |||||||||||
MBS - private | 287 | — | — | 287 | |||||||||||
CDO/CLO securities | 332 | — | 332 | — | |||||||||||
ABS | 540 | — | 524 | 16 | |||||||||||
Corporate and other debt securities | 54 | — | 49 | 5 | |||||||||||
Coke common stock | 2,027 | 2,027 | — | — | |||||||||||
Other equity securities 2 | 711 | — | 148 | 563 | |||||||||||
Total securities AFS | 27,502 | 2,413 | 24,156 | 933 | |||||||||||
LHFS | |||||||||||||||
Residential loans | 1,364 | — | 1,362 | 2 | |||||||||||
Corporate and other loans | 311 | — | 311 | — | |||||||||||
Total LHFS | 1,675 | — | 1,673 | 2 | |||||||||||
LHFI | 452 | — | — | 452 | |||||||||||
MSRs | 1,033 | — | — | 1,033 | |||||||||||
Other assets 3 | 550 | 4 | 467 | 79 | |||||||||||
Liabilities | |||||||||||||||
Trading liabilities | |||||||||||||||
U.S. Treasury securities | 326 | 326 | — | — | |||||||||||
MBS - agency | 1 | — | 1 | — | |||||||||||
Corporate and other debt securities | 211 | — | 211 | — | |||||||||||
Equity securities | 14 | 14 | — | — | |||||||||||
Derivative contracts | 2,319 | 206 | 1,967 | 146 | |||||||||||
Gross trading liabilities | 2,871 | 546 | 2,179 | 146 | |||||||||||
Offsetting collateral 1 | (1,136 | ) | |||||||||||||
Total trading liabilities | 1,735 | ||||||||||||||
Brokered deposits | 1,056 | — | 1,056 | — | |||||||||||
Long-term debt | 2,016 | — | 2,016 | — | |||||||||||
Other liabilities 3 | 84 | — | 68 | 16 |
Fair Value Measurements at December 31, 2010 Using | |||||||||||||||
(Dollars in millions) | Assets/Liabilities | Quoted Prices In Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Assets | |||||||||||||||
Trading assets | |||||||||||||||
U.S. Treasury securities | $187 | $187 | $— | $— | |||||||||||
Federal agency securities | 361 | — | 361 | — | |||||||||||
U.S. states and political subdivisions | 123 | — | 123 | — | |||||||||||
MBS - agency | 301 | — | 301 | — | |||||||||||
MBS - private | 15 | — | 9 | 6 | |||||||||||
CDO/CLO securities | 55 | — | 2 | 53 | |||||||||||
ABS | 59 | — | 32 | 27 | |||||||||||
Corporate and other debt securities | 743 | — | 743 | — | |||||||||||
CP | 14 | — | 14 | — | |||||||||||
Equity securities | 221 | — | 98 | 123 | |||||||||||
Derivative contracts | 2,743 | 166 | 2,577 | — | |||||||||||
Trading loans | 1,353 | — | 1,353 | — | |||||||||||
Total trading assets | 6,175 | 353 | 5,613 | 209 | |||||||||||
Securities AFS | |||||||||||||||
U.S. Treasury securities | 5,516 | 5,516 | — | — | |||||||||||
Federal agency securities | 1,895 | — | 1,895 | — | |||||||||||
U.S. states and political subdivisions | 579 | — | 505 | 74 | |||||||||||
MBS - agency | 14,358 | — | 14,358 | — | |||||||||||
MBS - private | 347 | — | — | 347 | |||||||||||
CDO/CLO securities | 50 | — | 50 | — | |||||||||||
ABS | 808 | — | 788 | 20 | |||||||||||
Corporate and other debt securities | 482 | — | 477 | 5 | |||||||||||
Coke common stock | 1,973 | 1,973 | — | — | |||||||||||
Other equity securities 1 | 887 | — | 197 | 690 | |||||||||||
Total securities AFS | 26,895 | 7,489 | 18,270 | 1,136 | |||||||||||
LHFS | |||||||||||||||
Residential loans | 2,847 | — | 2,845 | 2 | |||||||||||
Corporate and other loans | 321 | — | 316 | 5 | |||||||||||
Total LHFS | 3,168 | — | 3,161 | 7 | |||||||||||
LHFI | 492 | — | — | 492 | |||||||||||
MSRs | 1,439 | — | — | 1,439 | |||||||||||
Other assets 2 | 241 | — | 223 | 18 | |||||||||||
Liabilities | |||||||||||||||
Trading liabilities | |||||||||||||||
U.S. Treasury securities | 439 | 439 | — | — | |||||||||||
Corporate and other debt securities | 398 | — | 398 | — | |||||||||||
Derivative contracts | 1,841 | 120 | 1,576 | 145 | |||||||||||
Total trading liabilities | 2,678 | 559 | 1,974 | 145 | |||||||||||
Brokered deposits | 1,213 | — | 1,213 | — | |||||||||||
Long-term debt | 2,837 | — | 2,837 | — | |||||||||||
Other liabilities 2 | 114 | — | 72 | 42 |
(Dollars in millions) | Aggregate Fair Value September 30, 2011 | Aggregate Unpaid Principal Balance under FVO September 30, 2011 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Trading loans | $1,686 | $1,665 | $21 | ||||||||
LHFS | 1,671 | 1,630 | 41 | ||||||||
Past due loans of 90 days or more | 3 | 3 | — | ||||||||
Nonaccrual loans | 1 | 9 | (8 | ) | |||||||
LHFI | 424 | 455 | (31 | ) | |||||||
Past due loans of 90 days or more | 2 | 4 | (2 | ) | |||||||
Nonaccrual loans | 26 | 49 | (23 | ) | |||||||
Brokered deposits | 1,056 | 1,045 | 11 | ||||||||
Long-term debt | 2,016 | 1,901 | 115 | ||||||||
(Dollars in millions) | Aggregate Fair Value December 31, 2010 | Aggregate Unpaid Principal Balance under FVO December 31, 2010 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Trading loans | $1,353 | $1,320 | $33 | ||||||||
LHFS | 3,160 | 3,155 | 5 | ||||||||
Past due loans of 90 days or more | 2 | 2 | — | ||||||||
Nonaccrual loans | 6 | 25 | (19 | ) | |||||||
LHFI | 462 | 517 | (55 | ) | |||||||
Past due loans of 90 days or more | 2 | 4 | (2 | ) | |||||||
Nonaccrual loans | 28 | 54 | (26 | ) | |||||||
Brokered deposits | 1,213 | 1,188 | 25 | ||||||||
Long-term debt | 2,837 | 2,753 | 84 |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2011, for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2011, for Items Measured at Fair Value Pursuant to Election of the FVO | |||||||||||||||||||||||||||||||
(Dollars in millions) | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current- Period Earnings 1 | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current- Period Earnings 1 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Trading assets | $3 | $— | $— | $3 | $15 | $— | $— | $15 | ||||||||||||||||||||||||
LHFS | (11 | ) | 181 | — | 170 | (14 | ) | 330 | — | 316 | ||||||||||||||||||||||
LHFI | (1 | ) | 17 | — | 16 | 3 | 13 | — | 16 | |||||||||||||||||||||||
MSRs | — | 1 | (437 | ) | (436 | ) | — | 5 | (582 | ) | (577 | ) | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Brokered deposits | 27 | — | — | 27 | 24 | — | — | 24 | ||||||||||||||||||||||||
Long-term debt | 7 | — | — | 7 | (31 | ) | — | — | (31 | ) |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2010, for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2010, for Items Measured at Fair Value Pursuant to Election of the FVO | |||||||||||||||||||||||||||||||
(Dollars in millions) | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current Period Earnings 1 | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current Period Earnings 1 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Trading assets | $1 | $— | $— | $1 | ($3 | ) | $— | $— | ($3 | ) | ||||||||||||||||||||||
LHFS | 7 | 206 | — | 213 | 14 | 498 | — | 512 | ||||||||||||||||||||||||
LHFI | 1 | 6 | — | 7 | (1 | ) | 13 | — | 12 | |||||||||||||||||||||||
MSRs | — | 8 | (290 | ) | (282 | ) | — | 14 | (810 | ) | (796 | ) | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Brokered deposits | (59 | ) | — | — | (59 | ) | (67 | ) | — | — | (67 | ) | ||||||||||||||||||||
Long-term debt | (97 | ) | — | — | (97 | ) | (222 | ) | — | — | (222 | ) |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance July 1, 2011 | Included in earnings (sold or settled) | OCI | Purchases | Sales | Settlements | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2011 | Included in earnings (held at September 30, 2011) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||||||||||
MBS - private | $2 | $— | $— | $— | $— | ($1 | ) | $— | $— | $— | $1 | $— | ||||||||||||||||||||||||||||||||
CDO/CLO securities | 42 | (6 | ) | 2 | — | 6 | — | — | — | — | — | 42 | (6 | ) | ||||||||||||||||||||||||||||||
ABS | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Equity securities | 13 | 1 | — | — | — | (7 | ) | — | — | — | 7 | 1 | ||||||||||||||||||||||||||||||||
Total trading assets | 62 | (5 | ) | 3 | — | 6 | — | (8 | ) | — | — | — | 55 | (5 | ) | 3 | ||||||||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 68 | 1 | — | — | (4 | ) | (3 | ) | — | — | — | 62 | — | |||||||||||||||||||||||||||||||
MBS - private | 311 | — | (9 | ) | — | — | (15 | ) | — | — | — | 287 | — | |||||||||||||||||||||||||||||||
ABS | 19 | — | (2 | ) | — | — | (1 | ) | — | — | — | 16 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 597 | — | — | — | — | (34 | ) | — | — | — | 563 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 1,000 | 1 | 4 | (11 | ) | — | (4 | ) | (53 | ) | — | — | — | 933 | — | 4 | ||||||||||||||||||||||||||||
LHFS | 3 | — | — | — | (1 | ) | — | (3 | ) | 3 | — | 2 | — | |||||||||||||||||||||||||||||||
LHFI | 449 | 16 | — | — | — | (12 | ) | (1 | ) | — | — | 452 | 14 | 7 | ||||||||||||||||||||||||||||||
Other assets/(liabilities), net | 12 | 145 | — | — | — | 1 | (95 | ) | — | — | 63 | — | ||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Derivative contracts | (154 | ) | — | 8 | 8 | — | — | — | — | — | — | (146 | ) | — |
(Dollars in millions) | Beginning balance January 1, 2011 | Included in earnings (sold or settled) | OCI | Purchases | Sales | Settlements | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2011 | Included in earnings (held at September 30, 2011) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||||||||||
MBS - private | $6 | $2 | $— | $— | ($5 | ) | ($2 | ) | $— | $— | $— | $1 | $— | |||||||||||||||||||||||||||||||
CDO/CLO securities | 53 | 25 | 2 | — | 6 | (21 | ) | (1 | ) | (20 | ) | — | — | 42 | 11 | |||||||||||||||||||||||||||||
ABS | 27 | 9 | — | — | (31 | ) | — | — | — | — | 5 | 2 | ||||||||||||||||||||||||||||||||
Equity securities | 123 | 13 | — | — | — | (129 | ) | — | — | — | 7 | 1 | ||||||||||||||||||||||||||||||||
Total trading assets | 209 | 49 | 3 | — | 6 | (57 | ) | (132 | ) | (20 | ) | — | — | 55 | 14 | 3 | ||||||||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 74 | 2 | 1 | — | (4 | ) | (11 | ) | — | — | — | 62 | — | |||||||||||||||||||||||||||||||
MBS - private | 347 | (3 | ) | — | — | — | (57 | ) | — | — | — | 287 | (3 | ) | ||||||||||||||||||||||||||||||
ABS | 20 | — | (1 | ) | — | — | (3 | ) | — | — | — | 16 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 690 | — | — | — | — | (127 | ) | — | — | — | 563 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 1,136 | (1 | ) | 4 | — | — | (4 | ) | (198 | ) | — | — | — | 933 | (3 | ) | 4 | |||||||||||||||||||||||||||
LHFS | ||||||||||||||||||||||||||||||||||||||||||||
Residential loans | 2 | (1 | ) | 5 | — | — | (15 | ) | (1 | ) | — | 19 | (2 | ) | 2 | — | ||||||||||||||||||||||||||||
Corporate and other loans | 5 | (1 | ) | 6 | — | — | — | — | (4 | ) | — | — | — | — | ||||||||||||||||||||||||||||||
LHFI | 492 | 16 | — | — | — | (46 | ) | (10 | ) | — | — | 452 | 13 | 7 | ||||||||||||||||||||||||||||||
Other assets/(liabilities), net | (24 | ) | 229 | — | — | — | 7 | (149 | ) | — | — | 63 | — | |||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Derivative contracts | (145 | ) | 1 | (2 | ) | 8 | — | — | — | — | — | — | (146 | ) | 1 |
(Dollars in millions) | Beginning balance July 1, 2010 | Included in earnings (sold or settled) | OCI | Purchases, sales, issuances, settlements, maturities, paydowns, net | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2010 | Included in earnings (held at September 30, 2010) 1 | |||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | $9 | $— | $— | $— | $— | $— | $— | $9 | $— | |||||||||||||||||||||||||||
MBS - private | 3 | 1 | — | (1 | ) | — | — | — | 3 | — | ||||||||||||||||||||||||||
CDO/CLO securities | 117 | 13 | — | (7 | ) | — | — | — | 123 | 12 | ||||||||||||||||||||||||||
ABS | 48 | (1 | ) | — | 8 | (14 | ) | — | — | 41 | (1 | ) | ||||||||||||||||||||||||
Equity securities | 120 | — | — | — | — | — | — | 120 | — | |||||||||||||||||||||||||||
Derivative contracts | 128 | 2 | (125 | ) | 2 | — | — | — | — | 5 | — | |||||||||||||||||||||||||
Total trading assets | 425 | 15 | 3 | (125 | ) | — | (14 | ) | — | — | 301 | 11 | 3 | |||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 125 | 1 | 1 | (6 | ) | — | — | — | 121 | — | ||||||||||||||||||||||||||
MBS - private | 365 | — | 19 | (20 | ) | — | — | — | 364 | — | ||||||||||||||||||||||||||
ABS | 108 | — | 2 | 18 | — | — | — | 128 | — | |||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||
Other equity securities | 705 | — | — | (24 | ) | — | — | — | 681 | — | ||||||||||||||||||||||||||
Total securities AFS | 1,308 | 1 | 5 | 22 | (32 | ) | — | — | — | 1,299 | — | |||||||||||||||||||||||||
LHFS | ||||||||||||||||||||||||||||||||||||
Residential loans | 104 | (4 | ) | 6 | — | (10 | ) | (71 | ) | 42 | (2 | ) | 59 | (5 | ) | 6 | ||||||||||||||||||||
Corporate and other loans | 5 | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||
LHFI | 411 | 5 | 8 | — | (10 | ) | 68 | — | (2 | ) | 472 | 3 | 8 | |||||||||||||||||||||||
Other assets/(liabilities), net | 53 | 164 | 6 | — | — | (137 | ) | — | — | 80 | — |
(Dollars in millions) | Beginning balance January 1, 2010 | Included in earnings (sold or settled) | OCI | Purchases, sales, issuances, settlements, maturities, paydowns, net | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2010 | Included in earnings (held at September 30, 2010) 1 | |||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | $7 | $— | $— | $2 | $— | $— | $— | $9 | ($1 | ) | ||||||||||||||||||||||||||
MBS - private | 6 | — | — | (3 | ) | — | — | — | 3 | (1 | ) | |||||||||||||||||||||||||
CDO/CLO securities | 175 | 30 | — | (82 | ) | — | — | — | 123 | 24 | ||||||||||||||||||||||||||
ABS | 51 | 2 | — | 2 | (14 | ) | — | — | 41 | (1 | ) | |||||||||||||||||||||||||
Equity securities | 151 | 4 | — | (35 | ) | — | — | — | 120 | — | ||||||||||||||||||||||||||
Derivative contracts | — | 9 | (4 | ) | 2 | — | — | — | — | 5 | — | |||||||||||||||||||||||||
Total trading assets | 390 | 45 | 3 | (4 | ) | (116 | ) | (14 | ) | — | — | 301 | 21 | 1 | ||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 132 | 1 | (1 | ) | (11 | ) | — | — | — | 121 | — | |||||||||||||||||||||||||
MBS - private | 378 | (2 | ) | 53 | (65 | ) | — | — | — | 364 | (2 | ) | ||||||||||||||||||||||||
ABS | 102 | 1 | 4 | (5 | ) | 30 | — | — | — | 128 | — | |||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||
Other equity securities | 705 | — | — | (24 | ) | — | — | — | 681 | — | ||||||||||||||||||||||||||
Total securities AFS | 1,322 | — | 5 | 47 | (70 | ) | — | — | — | 1,299 | (2 | ) | 5 | |||||||||||||||||||||||
LHFS | ||||||||||||||||||||||||||||||||||||
Residential loans | 142 | 1 | 6 | — | (80 | ) | (67 | ) | 66 | (3 | ) | 59 | (10 | ) | 6 | |||||||||||||||||||||
Corporate and other loans | 9 | (2 | ) | 7 | — | (2 | ) | — | — | — | 5 | (2 | ) | 7 | ||||||||||||||||||||||
LHFI | 449 | 10 | 8 | — | (35 | ) | 51 | — | (3 | ) | 472 | 9 | 8 | |||||||||||||||||||||||
Other assets/(liabilities), net | (35 | ) | 376 | 6 | — | 6 | (267 | ) | — | — | 80 | — | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||
Derivative contracts | (46 | ) | — | 46 | 2 | — | — | — | — | — | — |
Fair Value Measurement at September 30, 2011, Using | |||||||||||||||||||
(Dollars in millions) | Net Carrying Value | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Valuation Allowance | ||||||||||||||
LHFS | $567 | $— | $501 | $66 | $1 | ||||||||||||||
LHFI | 144 | — | — | 144 | 16 | ||||||||||||||
OREO | 509 | — | 358 | 151 | (126 | ) | |||||||||||||
Other Assets | 43 | — | 28 | 15 | (14 | ) | |||||||||||||
Fair Value Measurement at December 31, 2010, Using | |||||||||||||||||||
(Dollars in millions) | Net Carrying Value | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Valuation Allowance | ||||||||||||||
LHFS | $333 | $— | $142 | $191 | $— | ||||||||||||||
LHFI | 85 | — | — | 85 | (15 | ) | |||||||||||||
OREO | 596 | — | 553 | 43 | (116 | ) | |||||||||||||
Affordable Housing | 357 | — | — | 357 | — | ||||||||||||||
Other Assets | 130 | — | 90 | 40 | (20 | ) |
September 30, 2011 | December 31, 2010 | ||||||||||||||||
(Dollars in millions) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||
Financial assets | |||||||||||||||||
Cash and cash equivalents | $5,500 | $5,500 | (a) | $5,378 | $5,378 | (a) | |||||||||||
Trading assets | 6,288 | 6,288 | (b) | 6,175 | 6,175 | (b) | |||||||||||
Securities AFS | 27,502 | 27,502 | (b) | 26,895 | 26,895 | (b) | |||||||||||
LHFS | 2,243 | 2,247 | (c) | 3,501 | 3,501 | (c) | |||||||||||
LHFI | 117,475 | 117,475 | 115,975 | 115,975 | |||||||||||||
Interest/credit adjustment on LHFI | (2,600 | ) | (2,745 | ) | (2,974 | ) | (3,823 | ) | |||||||||
LHFI, as adjusted for interest/credit risk | 114,875 | 114,730 | (d) | 113,001 | 112,152 | (d) | |||||||||||
Market risk/liquidity adjustment on LHFI | — | (5,401 | ) | — | (3,962 | ) | |||||||||||
LHFI, fully adjusted | $114,875 | $109,329 | (d) | $113,001 | $108,190 | (d) | |||||||||||
Financial liabilities | |||||||||||||||||
Consumer and commercial deposits | $123,933 | $124,323 | (e) | $120,025 | $120,368 | (e) | |||||||||||
Brokered deposits | 2,283 | 2,301 | (f) | 2,365 | 2,381 | (f) | |||||||||||
Foreign deposits | 35 | 35 | (f) | 654 | 654 | (f) | |||||||||||
Short-term borrowings | 6,232 | 6,224 | (f) | 5,821 | 5,815 | (f) | |||||||||||
Long-term debt | 13,544 | 13,207 | (f) | 13,648 | 13,191 | (f) | |||||||||||
Trading liabilities | 1,735 | 1,735 | (b) | 2,678 | 2,678 | (b) |
(a) | Cash and cash equivalents are valued at their carrying amounts reported in the balance sheet, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments. |
(b) | Securities AFS, trading assets, and trading liabilities that are classified as level 1 are valued based on quoted market prices. For those instruments classified as level 2 or 3, refer to the respective valuation discussions within this footnote. |
(c) | LHFS are generally valued based on observable current market prices or, if quoted market prices are not available, on quoted market prices of similar instruments. In instances when significant valuation assumptions are not readily observable in the market, instruments are valued based on the best available data in order to approximate fair value. This data may be internally-developed and considers risk premiums that a market participant would require under then-current market conditions. Refer to the LHFS section within this footnote for further discussion of the LHFS carried at fair value. |
(d) | LHFI fair values are based on a hypothetical exit price, which does not represent the estimated intrinsic value of the loan if held for investment. The assumptions used are expected to approximate those that a market participant purchasing the loans would use to value the loans, including a market risk premium and liquidity discount. Estimating the fair value of the loan portfolio when loan sales and trading markets are illiquid, or for certain loan types, nonexistent, requires significant judgment. Therefore, the estimated fair value can vary significantly depending on a market participant’s ultimate considerations and assumptions. The final value yields a market participant’s expected return on investment that is indicative of the current market conditions, but it does not take into consideration the Company’s estimated value from continuing to hold these loans or its lack of willingness to transact at these estimated values. |
(e) | Deposit liabilities with no defined maturity such as demand deposits, NOW/money market accounts, and savings accounts have a fair value equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for CDs are estimated using a discounted cash flow calculation that applies current interest rates to a schedule of aggregated expected maturities. The assumptions used in the discounted cash flow analysis are expected to approximate those that market participants would use in valuing deposits. The value of long-term relationships with depositors is not taken into account in estimating fair values. |
(f) | Fair values for foreign deposits, certain brokered deposits, short-term borrowings, and certain long-term debt are based on quoted market prices for similar instruments or estimated using discounted cash flow analysis and the Company’s current incremental borrowing rates for similar types of instruments. For brokered deposits and long-term debt that the Company carries at fair value, refer to the respective valuation sections within this footnote. |
|
Remaining Outstanding Balance by Year of Sale | |||||||||||||||||||||||||||||||
(Dollars in billions) | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | Total | |||||||||||||||||||||||
GSE1 | $4.8 | $5.7 | $11.0 | $12.1 | $27.3 | $15.4 | $11.5 | $87.8 | |||||||||||||||||||||||
Ginnie Mae1 | 0.7 | 0.5 | 0.5 | 2.5 | 5.8 | 4.2 | 2.3 | 16.5 | |||||||||||||||||||||||
Non-agency | 4.1 | 6.0 | 4.8 | — | — | — | — | 14.9 | |||||||||||||||||||||||
Total | $9.6 | $12.2 | $16.3 | $14.6 | $33.1 | $19.6 | $13.8 | $119.2 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Balance at beginning of period | $299 | $256 | $265 | $200 | |||||||||||
Repurchase provision | 117 | 95 | 287 | 371 | |||||||||||
Charge-offs | (134 | ) | (81 | ) | (270 | ) | (301 | ) | |||||||
Balance at end of period | $282 | $270 | $282 | $270 |
|
|
• | Net interest income – All net interest income is presented on a FTE basis. The revenue gross-up has been applied to tax-exempt loans and investments to make them comparable to other taxable products. The segments have also been matched maturity funds transfer priced, generating credits or charges based on the economic value or cost created by the assets and liabilities of each segment. The mismatch between funds credits and funds charges at the segment level resides in Reconciling Items. The change in the matched maturity funds mismatch is generally attributable to corporate balance sheet management strategies. |
• | Provision for credit losses - Represents net charge-offs by segment. The difference between the segment net charge-offs and the consolidated provision for credit losses is reported in Reconciling Items. |
• | Provision/(benefit) for income taxes - Calculated using a nominal income tax rate for each segment. This calculation includes the impact of various income adjustments, such as the reversal of the FTE gross up on tax-exempt assets, tax adjustments, and credits that are unique to each business segment. The difference between the calculated provision/(benefit) for income taxes at the segment level and the consolidated provision/(benefit) for income taxes is reported in Reconciling Items. |
• | Operational Costs – Expenses are charged to the segments based on various statistical volumes multiplied by activity based cost rates. As a result of the activity based costing process, planned residual expenses are also allocated to the segments. The recoveries for the majority of these costs are in the Corporate Other and Treasury segment. |
• | Support and Overhead Costs – Expenses not directly attributable to a specific segment are allocated based on various drivers (e.g., number of full-time equivalent employees and volume of loans and deposits). The recoveries for these allocations are in Corporate Other and Treasury. |
• | Sales and Referral Credits – Segments may compensate another segment for referring or selling certain products. The majority of the revenue resides in the segment where the product is ultimately managed. |
Three Months Ended September 30, 2011 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $40,821 | $25,242 | $7,557 | $23,990 | $33,159 | $8,370 | $31,389 | $1,548 | $172,076 | ||||||||||||||||||||||||||
Average total liabilities | 76,820 | 20,541 | 1,535 | 17,857 | 3,705 | 12,812 | 16,235 | 2,571 | 152,076 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 20,000 | 20,000 | ||||||||||||||||||||||||||
Net interest income | $640 | $159 | $34 | $126 | $121 | $105 | $132 | ($54 | ) | $1,263 | |||||||||||||||||||||||||
FTE adjustment | — | 26 | — | 1 | — | — | 1 | 2 | 30 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 640 | 185 | 34 | 127 | 121 | 105 | 133 | (52 | ) | 1,293 | |||||||||||||||||||||||||
Provision for credit losses 2 | 181 | 11 | 133 | (3 | ) | 144 | 26 | — | (145 | ) | 347 | ||||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 459 | 174 | (99 | ) | 130 | (23 | ) | 79 | 133 | 93 | 946 | ||||||||||||||||||||||||
Total noninterest income | 286 | 67 | 25 | 109 | 115 | 202 | 103 | (4 | ) | 903 | |||||||||||||||||||||||||
Total noninterest expense | 654 | 123 | 100 | 139 | 318 | 235 | (2 | ) | (7 | ) | 1,560 | ||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 91 | 118 | (174 | ) | 100 | (226 | ) | 46 | 238 | 96 | 289 | ||||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 33 | 42 | (85 | ) | 36 | (88 | ) | 19 | 80 | 38 | 75 | ||||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 58 | 76 | (89 | ) | 64 | (138 | ) | 27 | 158 | 58 | 214 | ||||||||||||||||||||||||
Net income/(loss) attributable to noncontrolling interest | — | — | — | — | — | (4 | ) | 2 | 1 | (1 | ) | ||||||||||||||||||||||||
Net income/(loss) | $58 | $76 | ($89 | ) | $64 | ($138 | ) | $31 | $156 | $57 | $215 | ||||||||||||||||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $39,105 | $24,633 | $10,395 | $20,900 | $34,556 | $8,941 | $33,321 | $148 | $171,999 | ||||||||||||||||||||||||||
Average total liabilities | 74,945 | 19,159 | 1,467 | 16,478 | 4,135 | 11,723 | 18,742 | 2,259 | 148,908 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 23,091 | 23,091 | ||||||||||||||||||||||||||
Net interest income | $630 | $142 | $38 | $98 | $123 | $97 | $117 | ($7 | ) | $1,238 | |||||||||||||||||||||||||
FTE adjustment | — | 26 | — | — | — | — | 2 | — | 28 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 630 | 168 | 38 | 98 | 123 | 97 | 119 | (7 | ) | 1,266 | |||||||||||||||||||||||||
Provision for credit losses 2 | 229 | 23 | 156 | — | 265 | 15 | — | (73 | ) | 615 | |||||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 401 | 145 | (118 | ) | 98 | (142 | ) | 82 | 119 | 66 | 651 | ||||||||||||||||||||||||
Total noninterest income | 278 | 62 | 21 | 196 | 272 | 196 | 24 | (2 | ) | 1,047 | |||||||||||||||||||||||||
Total noninterest expense | 623 | 107 | 120 | 121 | 296 | 233 | 1 | (2 | ) | 1,499 | |||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 56 | 100 | (217 | ) | 173 | (166 | ) | 45 | 142 | 66 | 199 | ||||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 20 | 37 | (103 | ) | 64 | (63 | ) | 16 | 44 | 27 | 42 | ||||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 36 | 63 | (114 | ) | 109 | (103 | ) | 29 | 98 | 39 | 157 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | — | 1 | 2 | 1 | 4 | ||||||||||||||||||||||||||
Net income/(loss) | $36 | $63 | ($114 | ) | $109 | ($103 | ) | $28 | $96 | $38 | $153 |
Nine Months Ended September 30, 2011 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $40,752 | $25,113 | $8,230 | $22,651 | $33,681 | $8,489 | $31,348 | $1,622 | $171,886 | ||||||||||||||||||||||||||
Average total liabilities | 76,582 | 20,459 | 1,479 | 17,620 | 3,487 | 12,658 | 16,058 | 2,682 | 151,025 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 20,861 | 20,861 | ||||||||||||||||||||||||||
Net interest income | $1,897 | $456 | $105 | $360 | $362 | $305 | $379 | ($93 | ) | $3,771 | |||||||||||||||||||||||||
FTE adjustment | — | 76 | 1 | 2 | — | — | 5 | — | 84 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 1,897 | 532 | 106 | 362 | 362 | 305 | 384 | (93 | ) | 3,855 | |||||||||||||||||||||||||
Provision for credit losses 2 | 593 | 49 | 353 | (1 | ) | 520 | 54 | (1 | ) | (381 | ) | 1,186 | |||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 1,304 | 483 | (247 | ) | 363 | (158 | ) | 251 | 385 | 288 | 2,669 | ||||||||||||||||||||||||
Total noninterest income | 830 | 191 | 73 | 477 | 271 | 624 | 254 | (22 | ) | 2,698 | |||||||||||||||||||||||||
Total noninterest expense | 1,936 | 358 | 316 | 433 | 847 | 710 | (11 | ) | (22 | ) | 4,567 | ||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 198 | 316 | (490 | ) | 407 | (734 | ) | 165 | 650 | 288 | 800 | ||||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 72 | 114 | (242 | ) | 149 | (283 | ) | 61 | 236 | 113 | 220 | ||||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 126 | 202 | (248 | ) | 258 | (451 | ) | 104 | 414 | 175 | 580 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | — | — | 7 | — | 7 | ||||||||||||||||||||||||||
Net income/(loss) | $126 | $202 | ($248 | ) | $258 | ($451 | ) | $104 | $407 | $175 | $573 | ||||||||||||||||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $38,856 | $25,039 | $11,171 | $19,597 | $34,627 | $8,974 | $32,557 | $748 | $171,569 | ||||||||||||||||||||||||||
Average total liabilities | 74,411 | 19,864 | 1,667 | 15,272 | 3,581 | 11,449 | 20,040 | 2,702 | 148,986 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 22,583 | 22,583 | ||||||||||||||||||||||||||
Net interest income | $1,870 | $408 | $124 | $272 | $331 | $280 | $350 | ($48 | ) | $3,587 | |||||||||||||||||||||||||
FTE adjustment | — | 80 | — | 1 | — | — | 8 | — | 89 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 1,870 | 488 | 124 | 273 | 331 | 280 | 358 | (48 | ) | 3,676 | |||||||||||||||||||||||||
Provision for credit losses 2 | 765 | 88 | 344 | 37 | 956 | 44 | — | (96 | ) | 2,138 | |||||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 1,105 | 400 | (220 | ) | 236 | (625 | ) | 236 | 358 | 48 | 1,538 | ||||||||||||||||||||||||
Total noninterest income | 857 | 173 | 61 | 449 | 397 | 578 | 193 | (11 | ) | 2,697 | |||||||||||||||||||||||||
Total noninterest expense | 1,850 | 335 | 324 | 352 | 812 | 672 | 29 | (12 | ) | 4,362 | |||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 112 | 238 | (483 | ) | 333 | (1,040 | ) | 142 | 522 | 49 | (127 | ) | |||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 39 | 87 | (242 | ) | 123 | (395 | ) | 52 | 170 | 25 | (141 | ) | |||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 73 | 151 | (241 | ) | 210 | (645 | ) | 90 | 352 | 24 | 14 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | 1 | 1 | 7 | — | 9 | ||||||||||||||||||||||||||
Net income/(loss) | $73 | $151 | ($241 | ) | $210 | ($646 | ) | $89 | $345 | $24 | $5 |
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Comprehensive income: | |||||||||||||||
Net income | $215 | $153 | $573 | $5 | |||||||||||
OCI: | |||||||||||||||
Change in unrealized gains on securities, net of taxes | 173 | 257 | 294 | 472 | |||||||||||
Change in unrealized gains on derivatives, net of taxes | 182 | 61 | 129 | 438 | |||||||||||
Change related to employee benefit plans | 4 | 2 | (13 | ) | 85 | ||||||||||
Total comprehensive income | $574 | $473 | $983 | $1,000 |
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Unrealized net gain on AFS securities | $1,820 | $1,526 | |||||
Unrealized net gain on derivative financial instruments | 661 | 532 | |||||
Employee benefit plans | (455 | ) | (442 | ) | |||
Total AOCI | $2,026 | $1,616 |
|
|
September 30, 2011 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $374 | $12 | $— | $386 | |||||||||||
Federal agency securities | 2,527 | 118 | — | 2,645 | |||||||||||
U.S. states and political subdivisions | 471 | 21 | 2 | 490 | |||||||||||
MBS - agency | 19,302 | 728 | — | 20,030 | |||||||||||
MBS - private | 319 | 1 | 33 | 287 | |||||||||||
CDO/CLO securities | 337 | — | 5 | 332 | |||||||||||
ABS | 534 | 13 | 7 | 540 | |||||||||||
Corporate and other debt securities | 53 | 2 | 1 | 54 | |||||||||||
Coke common stock | — | 2,027 | — | 2,027 | |||||||||||
Other equity securities1 | 710 | 1 | — | 711 | |||||||||||
Total securities AFS | $24,627 | $2,923 | $48 | $27,502 | |||||||||||
December 31, 2010 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $5,446 | $115 | $45 | $5,516 | |||||||||||
Federal agency securities | 1,883 | 19 | 7 | 1,895 | |||||||||||
U.S. states and political subdivisions | 565 | 17 | 3 | 579 | |||||||||||
MBS - agency | 14,014 | 372 | 28 | 14,358 | |||||||||||
MBS - private | 378 | 3 | 34 | 347 | |||||||||||
CDO/CLO securities | 50 | — | — | 50 | |||||||||||
ABS | 798 | 15 | 5 | 808 | |||||||||||
Corporate and other debt securities | 464 | 19 | 1 | 482 | |||||||||||
Coke common stock | — | 1,973 | — | 1,973 | |||||||||||
Other equity securities1 | 886 | 1 | — | 887 | |||||||||||
Total securities AFS | $24,484 | $2,534 | $123 | $26,895 |
(Dollars in millions) | 1 Year or Less | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||
Distribution of Maturities: | |||||||||||||||||||
Amortized Cost | |||||||||||||||||||
U.S. Treasury securities | $9 | $213 | $152 | $— | $374 | ||||||||||||||
Federal agency securities | 73 | 2,209 | 189 | 56 | 2,527 | ||||||||||||||
U.S. states and political subdivisions | 136 | 245 | 26 | 64 | 471 | ||||||||||||||
MBS - agency | 1,101 | 11,236 | 4,050 | 2,915 | 19,302 | ||||||||||||||
MBS - private | 31 | 141 | 130 | 17 | 319 | ||||||||||||||
CDO/CLO securities | — | 237 | 100 | — | 337 | ||||||||||||||
ABS | 328 | 204 | 2 | — | 534 | ||||||||||||||
Corporate and other debt securities | 7 | 4 | 17 | 25 | 53 | ||||||||||||||
Total debt securities | $1,685 | $14,489 | $4,666 | $3,077 | $23,917 | ||||||||||||||
Fair Value | |||||||||||||||||||
U.S. Treasury securities | $9 | $224 | $153 | $— | $386 | ||||||||||||||
Federal agency securities | 74 | 2,309 | 204 | 58 | 2,645 | ||||||||||||||
U.S. states and political subdivisions | 139 | 260 | 27 | 64 | 490 | ||||||||||||||
MBS - agency | 1,138 | 11,644 | 4,246 | 3,002 | 20,030 | ||||||||||||||
MBS - private | 28 | 129 | 114 | 16 | 287 | ||||||||||||||
CDO/CLO securities | — | 234 | 98 | — | 332 | ||||||||||||||
ABS | 335 | 203 | 2 | — | 540 | ||||||||||||||
Corporate and other debt securities | 7 | 4 | 18 | 25 | 54 | ||||||||||||||
Total debt securities | $1,730 | $15,007 | $4,862 | $3,165 | $24,764 |
September 30, 2011 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||
Temporarily impaired securities | |||||||||||||||||||||||
Federal agency securities | $34 | $— | $— | $— | $34 | $— | |||||||||||||||||
U.S. states and political subdivisions | 2 | — | 32 | 2 | 34 | 2 | |||||||||||||||||
MBS - agency | 52 | — | — | — | 52 | — | |||||||||||||||||
MBS - private | 9 | — | 22 | 3 | 31 | 3 | |||||||||||||||||
CDO/CLO securities | 333 | 5 | — | — | 333 | 5 | |||||||||||||||||
ABS | — | — | 11 | 5 | 11 | 5 | |||||||||||||||||
Corporate and other debt securities | — | — | 2 | 1 | 2 | 1 | |||||||||||||||||
Total temporarily impaired securities | 430 | 5 | 67 | 11 | 497 | 16 | |||||||||||||||||
Other-than-temporarily impaired securities1 | |||||||||||||||||||||||
MBS - private | 18 | 1 | 220 | 29 | 238 | 30 | |||||||||||||||||
ABS | 3 | 1 | 2 | 1 | 5 | 2 | |||||||||||||||||
Total other-than-temporarily impaired securities | 21 | 2 | 222 | 30 | 243 | 32 | |||||||||||||||||
Total impaired securities | $451 | $7 | $289 | $41 | $740 | $48 | |||||||||||||||||
December 31, 2010 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||
Temporarily impaired securities | |||||||||||||||||||||||
U.S. Treasury securities | $2,010 | $45 | $— | $— | $2,010 | $45 | |||||||||||||||||
Federal agency securities | 1,426 | 7 | — | — | 1,426 | 7 | |||||||||||||||||
U.S. states and political subdivisions | 45 | 1 | 35 | 2 | 80 | 3 | |||||||||||||||||
MBS - agency | 3,497 | 28 | — | — | 3,497 | 28 | |||||||||||||||||
MBS - private | 18 | — | 17 | 3 | 35 | 3 | |||||||||||||||||
ABS | — | — | 14 | 4 | 14 | 4 | |||||||||||||||||
Corporate and other debt securities | — | — | 3 | 1 | 3 | 1 | |||||||||||||||||
Total temporarily impaired securities | 6,996 | 81 | 69 | 10 | 7,065 | 91 | |||||||||||||||||
Other-than-temporarily impaired securities1 | |||||||||||||||||||||||
MBS - private | — | — | 286 | 31 | 286 | 31 | |||||||||||||||||
ABS | 4 | 1 | — | — | 4 | 1 | |||||||||||||||||
Total other-than-temporarily impaired securities | 4 | 1 | 286 | 31 | 290 | 32 | |||||||||||||||||
Total impaired securities | $7,000 | $82 | $355 | $41 | $7,355 | $123 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Gross realized gains | $4 | $69 | $180 | $147 | |||||||||||
Gross realized losses | (2 | ) | — | (80 | ) | (17 | ) | ||||||||
OTTI | — | — | (2 | ) | (2 | ) | |||||||||
Net securities gains | $2 | $69 | $98 | $128 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
(Dollars in millions) | MBS - Private | MBS - Private | |||||||||||||
OTTI1 | $— | $— | $3 | $2 | |||||||||||
Portion of losses recognized in OCI (before taxes) | — | — | (1 | ) | — | ||||||||||
Net impairment losses recognized in earnings | $— | $— | $2 | $2 |
(Dollars in millions) | |||
Balance, as of January 1, 2011 | $20 | ||
Additions: | |||
OTTI credit losses on previously impaired securities | 2 | ||
Reductions: | |||
Increases in expected cash flows recognized over the remaining life of the securities | (1 | ) | |
Balance, as of September 30, 2011 | $21 | ||
Balance, as of January 1, 2010 | $22 | ||
Additions/Reductions:1 | |||
Increases in expected cash flows recognized over the remaining life of the securities | (1 | ) | |
Balance, as of September 30, 2010 | $21 |
September 30, 2011 | September 30, 2010 | ||
Current default rate | 4 - 8% | 2 - 7% | |
Prepayment rate | 12 - 22% | 14 - 22% | |
Loss severity | 39 - 44% | 37 - 46% |
|
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Commercial loans: | |||||||
Commercial & industrial1 | $47,985 | $44,753 | |||||
Commercial real estate | 5,330 | 6,167 | |||||
Commercial construction | 1,390 | 2,568 | |||||
Total commercial loans | 54,705 | 53,488 | |||||
Residential loans: | |||||||
Residential mortgages - guaranteed | 4,449 | 4,520 | |||||
Residential mortgages - nonguaranteed2 | 23,517 | 23,959 | |||||
Home equity products | 15,980 | 16,751 | |||||
Residential construction | 1,046 | 1,291 | |||||
Total residential loans | 44,992 | 46,521 | |||||
Consumer loans: | |||||||
Guaranteed student loans | 5,333 | 4,260 | |||||
Other direct | 1,945 | 1,722 | |||||
Indirect | 10,003 | 9,499 | |||||
Credit cards | 497 | 485 | |||||
Total consumer loans | 17,778 | 15,966 | |||||
LHFI | $117,475 | $115,975 | |||||
LHFS | $2,243 | $3,501 |
Commercial & industrial | Commercial real estate | Commercial construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | |||||||||||||||||
Credit rating: | |||||||||||||||||||||||
Pass | $45,823 | $42,140 | $3,763 | $4,316 | $600 | $836 | |||||||||||||||||
Criticized accruing | 1,682 | 2,029 | 1,227 | 1,509 | 405 | 771 | |||||||||||||||||
Criticized nonaccruing | 480 | 584 | 340 | 342 | 385 | 961 | |||||||||||||||||
Total | $47,985 | $44,753 | $5,330 | $6,167 | $1,390 | $2,568 |
Residential mortgages - nonguaranteed 2 | Home equity products | Residential construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $16,205 | $15,920 | $11,348 | $11,673 | $695 | $828 | |||||||||||||||||
620 - 699 | 4,184 | 4,457 | 2,857 | 2,897 | 215 | 258 | |||||||||||||||||
Below 6201 | 3,128 | 3,582 | 1,775 | 2,181 | 136 | 205 | |||||||||||||||||
Total | $23,517 | $23,959 | $15,980 | $16,751 | $1,046 | $1,291 |
Consumer - other direct3 | Consumer - indirect | Consumer - credit cards | |||||||||||||||||||||
(Dollars in millions) | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $1,187 | $973 | $7,530 | $6,780 | $278 | $258 | |||||||||||||||||
620 - 699 | 231 | 231 | 1,764 | 1,799 | 148 | 149 | |||||||||||||||||
Below 6201 | 86 | 105 | 709 | 920 | 71 | 78 | |||||||||||||||||
Total | $1,504 | $1,309 | $10,003 | $9,499 | $497 | $485 |
As of September 30, 2011 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing3 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
Commercial & industrial1 | $47,366 | $74 | $66 | $479 | $47,985 | ||||||||||||||
Commercial real estate | 4,979 | 9 | 1 | 341 | 5,330 | ||||||||||||||
Commercial construction | 1,004 | 1 | — | 385 | 1,390 | ||||||||||||||
Total commercial loans | 53,349 | 84 | 67 | 1,205 | 54,705 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 3,237 | 179 | 1,033 | — | 4,449 | ||||||||||||||
Residential mortgages - nonguaranteed2 | 21,728 | 342 | 30 | 1,417 | 23,517 | ||||||||||||||
Home equity products | 15,417 | 223 | — | 340 | 15,980 | ||||||||||||||
Residential construction | 771 | 22 | 3 | 250 | 1,046 | ||||||||||||||
Total residential loans | 41,153 | 766 | 1,066 | 2,007 | 44,992 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student loans | 4,245 | 413 | 675 | — | 5,333 | ||||||||||||||
Other direct | 1,918 | 15 | 5 | 7 | 1,945 | ||||||||||||||
Indirect | 9,919 | 60 | 4 | 20 | 10,003 | ||||||||||||||
Credit cards | 482 | 8 | 7 | — | 497 | ||||||||||||||
Total consumer loans | 16,564 | 496 | 691 | 27 | 17,778 | ||||||||||||||
Total LHFI | $111,066 | $1,346 | $1,824 | $3,239 | $117,475 |
As of December 31, 2010 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing3 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
Commercial & industrial1 | $44,046 | $111 | $12 | $584 | $44,753 | ||||||||||||||
Commercial real estate | 5,794 | 27 | 4 | 342 | 6,167 | ||||||||||||||
Commercial construction | 1,595 | 11 | 1 | 961 | 2,568 | ||||||||||||||
Total commercial loans | 51,435 | 149 | 17 | 1,887 | 53,488 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 3,469 | 167 | 884 | — | 4,520 | ||||||||||||||
Residential mortgages - nonguaranteed2 | 21,916 | 456 | 44 | 1,543 | 23,959 | ||||||||||||||
Home equity products | 16,162 | 234 | — | 355 | 16,751 | ||||||||||||||
Residential construction | 953 | 42 | 6 | 290 | 1,291 | ||||||||||||||
Total residential loans | 42,500 | 899 | 934 | 2,188 | 46,521 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student loans | 3,281 | 383 | 596 | — | 4,260 | ||||||||||||||
Other direct | 1,692 | 15 | 5 | 10 | 1,722 | ||||||||||||||
Indirect | 9,400 | 74 | — | 25 | 9,499 | ||||||||||||||
Credit cards | 460 | 12 | 13 | — | 485 | ||||||||||||||
Total consumer loans | 14,833 | 484 | 614 | 35 | 15,966 | ||||||||||||||
Total LHFI | $108,768 | $1,532 | $1,565 | $4,110 | $115,975 |
As of September 30, 2011 | For the Three Months Ended September 30, 2011 | For the Nine Months Ended September 30, 2011 | |||||||||||||||||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost1 | Related Allowance | Average Amortized Cost | Interest Income Recognized2 | Average Amortized Cost | Interest Income Recognized2 | ||||||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||
Commercial & industrial | $97 | $96 | $— | $96 | $1 | $101 | $1 | ||||||||||||||||||||
Commercial real estate | 89 | 85 | — | 81 | 1 | 69 | 2 | ||||||||||||||||||||
Commercial construction | 93 | 91 | — | 74 | — | 92 | — | ||||||||||||||||||||
Total commercial loans | 279 | 272 | — | 251 | 2 | 262 | 3 | ||||||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||
Commercial & industrial | 123 | 118 | 21 | 109 | 1 | 123 | 1 | ||||||||||||||||||||
Commercial real estate | 129 | 123 | 27 | 120 | — | 131 | 1 | ||||||||||||||||||||
Commercial construction | 237 | 198 | 31 | 192 | 1 | 301 | 2 | ||||||||||||||||||||
Total commercial loans | 489 | 439 | 79 | 421 | 2 | 555 | 4 | ||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||||||
Residential mortgages - nonguaranteed | 2,848 | 2,462 | 278 | 2,471 | 22 | 2,462 | 66 | ||||||||||||||||||||
Home equity products | 544 | 508 | 95 | 496 | 7 | 464 | 17 | ||||||||||||||||||||
Residential construction | 253 | 213 | 25 | 196 | 2 | 196 | 5 | ||||||||||||||||||||
Total residential loans | 3,645 | 3,183 | 398 | 3,163 | 31 | 3,122 | 88 | ||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||
Other direct | 12 | 12 | 2 | 12 | — | 12 | — | ||||||||||||||||||||
Total impaired loans | $4,425 | $3,906 | $479 | $3,847 | $35 | $3,951 | $95 |
As of December 31, 2010 | |||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost1 | Related Allowance | ||||||||
Impaired loans with no related allowance recorded: | |||||||||||
Commercial loans: | |||||||||||
Commercial & industrial | $86 | $67 | $— | ||||||||
Commercial real estate | 110 | 86 | — | ||||||||
Commercial construction | 67 | 52 | — | ||||||||
Total commercial loans | 263 | 205 | — | ||||||||
Impaired loans with an allowance recorded: | |||||||||||
Commercial loans: | |||||||||||
Commercial & industrial | 123 | 96 | 18 | ||||||||
Commercial real estate | 103 | 81 | 19 | ||||||||
Commercial construction | 673 | 524 | 138 | ||||||||
Total commercial loans | 899 | 701 | 175 | ||||||||
Residential loans: | |||||||||||
Residential mortgages - nonguaranteed | 2,785 | 2,467 | 309 | ||||||||
Home equity products | 503 | 503 | 93 | ||||||||
Residential construction | 226 | 196 | 26 | ||||||||
Total residential loans | 3,514 | 3,166 | 428 | ||||||||
Consumer loans: | |||||||||||
Other direct | 11 | 11 | 2 | ||||||||
Total impaired loans | $4,687 | $4,083 | $605 |
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Nonaccrual/NPLs: | |||||||
Commercial loans: | |||||||
Commercial & industrial1 | $479 | $584 | |||||
Commercial real estate | 341 | 342 | |||||
Commercial construction | 385 | 961 | |||||
Residential loans: | |||||||
Residential mortgages - nonguaranteed2 | 1,417 | 1,543 | |||||
Home equity products | 340 | 355 | |||||
Residential construction | 250 | 290 | |||||
Consumer loans: | |||||||
Other direct | 7 | 10 | |||||
Indirect | 20 | 25 | |||||
Total nonaccrual/NPLs | 3,239 | 4,110 | |||||
OREO3 | 509 | 596 | |||||
Other repossessed assets | 15 | 52 | |||||
Total nonperforming assets | $3,763 | $4,758 |
Three Months Ended September 30, 2011 | |||||||||||||
Principal Forgiveness | |||||||||||||
Number of | Rate Modification | and | |||||||||||
(Dollars in millions) | Loans Modified | and/or Term Extension1 | Other Concessions2 | Total | |||||||||
Commercial loans: | |||||||||||||
Commercial & industrial | 208 | $51 | $— | $51 | |||||||||
Commercial real estate | 9 | 14 | 2 | 16 | |||||||||
Commercial construction | 11 | 56 | 9 | 65 | |||||||||
Residential loans: | |||||||||||||
Residential mortgages | 304 | 61 | — | 61 | |||||||||
Home equity products | 569 | 42 | — | 42 | |||||||||
Residential construction | 266 | 35 | — | 35 | |||||||||
Consumer loans: | |||||||||||||
Other direct | 7 | — | — | — | |||||||||
Credit cards | 716 | 4 | — | 4 | |||||||||
Total TDRs | 2,090 | $263 | $11 | $274 |
Nine Months Ended September 30, 2011 | |||||||||||||
Principal Forgiveness | |||||||||||||
Number of | Rate Modification | and | |||||||||||
(Dollars in millions) | Loans Modified | and/or Term Extension1 | Other Concessions2 | Total | |||||||||
Commercial loans: | |||||||||||||
Commercial & industrial | 382 | $80 | $26 | $106 | |||||||||
Commercial real estate | 34 | 43 | 18 | 61 | |||||||||
Commercial construction | 57 | 80 | 22 | 102 | |||||||||
Residential loans: | |||||||||||||
Residential mortgages | 851 | 215 | 2 | 217 | |||||||||
Home equity products | 1,308 | 104 | — | 104 | |||||||||
Residential construction | 317 | 45 | — | 45 | |||||||||
Consumer loans: | |||||||||||||
Other direct | 61 | 3 | — | 3 | |||||||||
Credit cards | 1,937 | 11 | — | 11 | |||||||||
Total TDRs | 4,947 | $581 | $68 | $649 |
Three Months Ended September 30, 20111 | Nine Months Ended September 30, 20112 | ||||||||||
(Dollars in millions) | Number of Loans | Amortized Cost | Number of Loans | Amortized Cost | |||||||
Commercial loans: | |||||||||||
Commercial & industrial | 23 | $6 | 31 | $8 | |||||||
Commercial real estate | 5 | 21 | 8 | 21 | |||||||
Commercial construction | 1 | — | 7 | 11 | |||||||
Residential loans: | |||||||||||
Residential mortgages | 60 | 19 | 230 | 66 | |||||||
Home equity products | 60 | 6 | 108 | 10 | |||||||
Residential construction | 6 | 1 | 24 | 3 | |||||||
Consumer loans: | |||||||||||
Other direct | 2 | — | 2 | — | |||||||
Credit cards | 166 | 1 | 321 | 2 | |||||||
Total TDRs | 323 | $54 | 731 | $121 |
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Balance at beginning of period | $2,795 | $3,216 | $3,032 | $3,235 | |||||||||||
Provision for loan losses | 348 | 620 | 1,194 | 2,199 | |||||||||||
Benefit for unfunded commitments | (1 | ) | (5 | ) | (8 | ) | (60 | ) | |||||||
Loan charge-offs | (536 | ) | (725 | ) | (1,714 | ) | (2,355 | ) | |||||||
Loan recoveries | 44 | 35 | 146 | 122 | |||||||||||
Balance at end of period | $2,650 | $3,141 | $2,650 | $3,141 | |||||||||||
Components: | |||||||||||||||
ALLL | $2,600 | $3,086 | |||||||||||||
Unfunded commitments reserve1 | 50 | 55 | |||||||||||||
Allowance for credit losses | $2,650 | $3,141 |
Three Months Ended September 30, 2011 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,200 | $1,395 | $149 | $2,744 | |||||||||||
Provision for loan losses | 86 | 236 | 26 | 348 | |||||||||||
Loan charge-offs | (214 | ) | (282 | ) | (40 | ) | (536 | ) | |||||||
Loan recoveries | 29 | 3 | 12 | 44 | |||||||||||
Balance at end of period | $1,101 | $1,352 | $147 | $2,600 | |||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,447 | $1,538 | $171 | $3,156 | |||||||||||
Provision for loan losses | 186 | 392 | 42 | 620 | |||||||||||
Loan charge-offs | (251 | ) | (433 | ) | (41 | ) | (725 | ) | |||||||
Loan recoveries | 20 | 5 | 10 | 35 | |||||||||||
Balance at end of period | $1,402 | $1,502 | $182 | $3,086 |
Nine Months Ended September 30, 2011 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,303 | $1,498 | $173 | $2,974 | |||||||||||
Provision for loan losses | 318 | 810 | 66 | 1,194 | |||||||||||
Loan charge-offs | (619 | ) | (970 | ) | (125 | ) | (1,714 | ) | |||||||
Loan recoveries | 99 | 14 | 33 | 146 | |||||||||||
Balance at end of period | $1,101 | $1,352 | $147 | $2,600 | |||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance at beginning of period | $1,353 | $1,592 | $175 | $3,120 | |||||||||||
Provision for loan losses | 671 | 1,406 | 122 | 2,199 | |||||||||||
Loan charge-offs | (694 | ) | (1,511 | ) | (150 | ) | (2,355 | ) | |||||||
Loan recoveries | 72 | 15 | 35 | 122 | |||||||||||
Balance at end of period | $1,402 | $1,502 | $182 | $3,086 |
As of September 30, 2011 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $711 | $79 | $3,183 | $398 | $12 | $2 | $3,906 | $479 | |||||||||||||||||||||||
Collectively evaluated | 53,991 | 1,022 | 41,360 | 954 | 17,766 | 145 | 113,117 | 2,121 | |||||||||||||||||||||||
Total evaluated | 54,702 | 1,101 | 44,543 | 1,352 | 17,778 | 147 | 117,023 | 2,600 | |||||||||||||||||||||||
LHFI at fair value | 3 | — | 449 | — | — | — | 452 | — | |||||||||||||||||||||||
Total LHFI | $54,705 | $1,101 | $44,992 | $1,352 | $17,778 | $147 | $117,475 | $2,600 | |||||||||||||||||||||||
As of December 31, 2010 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $906 | $175 | $3,166 | $428 | $11 | $2 | $4,083 | $605 | |||||||||||||||||||||||
Collectively evaluated | 52,578 | 1,128 | 42,867 | 1,070 | 15,955 | 171 | 111,400 | 2,369 | |||||||||||||||||||||||
Total evaluated | 53,484 | 1,303 | 46,033 | 1,498 | 15,966 | 173 | 115,483 | 2,974 | |||||||||||||||||||||||
LHFI at fair value | 4 | — | 488 | — | — | — | 492 | — | |||||||||||||||||||||||
Total LHFI | $53,488 | $1,303 | $46,521 | $1,498 | $15,966 | $173 | $115,975 | $2,974 |
|
(Dollars in millions) | Retail & Commercial | Retail Banking | Diversified Commercial Banking | CIB | W&IM | Total | |||||||||||||||||
Balance, January 1, 2011 | $— | $4,854 | $928 | $180 | $361 | $6,323 | |||||||||||||||||
Contingent consideration | — | — | — | — | 1 | 1 | |||||||||||||||||
Purchase of the assets of an asset management business | — | — | — | — | 20 | 20 | |||||||||||||||||
Balance, September 30, 2011 | $— | $4,854 | $928 | $180 | $382 | $6,344 | |||||||||||||||||
Balance, January 1, 2010 | $5,739 | $— | $— | $223 | $357 | $6,319 | |||||||||||||||||
Intersegment transfers | (5,739 | ) | 4,854 | 928 | (43 | ) | — | — | |||||||||||||||
Contingent consideration | — | — | — | — | 4 | 4 | |||||||||||||||||
Balance, September 30, 2010 | $— | $4,854 | $928 | $180 | $361 | $6,323 |
(Dollars in millions) | Core Deposit Intangibles | MSRs - LOCOM | MSRs - Fair Value | Other | Total | ||||||||||||||
Balance, January 1, 2011 | $67 | $— | $1,439 | $65 | $1,571 | ||||||||||||||
Amortization | (23 | ) | — | — | (11 | ) | (34 | ) | |||||||||||
MSRs originated | — | — | 183 | — | 183 | ||||||||||||||
Sale of MSRs | — | — | (7 | ) | — | (7 | ) | ||||||||||||
Changes in fair value: | |||||||||||||||||||
Due to changes in inputs and assumptions 1 | — | — | (443 | ) | — | (443 | ) | ||||||||||||
Other changes in fair value 2 | — | — | (139 | ) | — | (139 | ) | ||||||||||||
Other | — | — | — | 7 | 7 | ||||||||||||||
Balance, September 30, 2011 | $44 | $— | $1,033 | $61 | $1,138 | ||||||||||||||
Balance, January 1, 2010 | $104 | $604 | $936 | $67 | $1,711 | ||||||||||||||
Designated at fair value (transfers from amortized cost) | — | (604 | ) | 604 | — | — | |||||||||||||
Amortization | (29 | ) | — | — | (10 | ) | (39 | ) | |||||||||||
MSRs originated | — | — | 198 | — | 198 | ||||||||||||||
Changes in fair value: | |||||||||||||||||||
Due to fair value election | — | — | 145 | — | 145 | ||||||||||||||
Due to changes in inputs and assumptions 1 | — | — | (643 | ) | — | (643 | ) | ||||||||||||
Other changes in fair value 2 | — | — | (168 | ) | — | (168 | ) | ||||||||||||
Balance, September 30, 2010 | $75 | $— | $1,072 | $57 | $1,204 |
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Fair value of retained MSRs | $1,033 | $1,439 | |||||
Prepayment rate assumption (annual) | 18 | % | 12 | % | |||
Decline in fair value from 10% adverse change | $70 | $50 | |||||
Decline in fair value from 20% adverse change | 134 | 95 | |||||
Discount rate (annual) | 11 | % | 12 | % | |||
Decline in fair value from 10% adverse change | $36 | $68 | |||||
Decline in fair value from 20% adverse change | 70 | 130 | |||||
Weighted-average life (in years) | 4.4 | 6.2 | |||||
Weighted-average coupon | 5.2 | % | 5.4 | % |
|
Three Months Ended September 30, 2011 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $11 | $— | $— | $— | $11 | ||||||||||||||
Servicing or management fees | 1 | 2 | — | — | 3 | ||||||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $14 | $1 | $5 | $1 | $21 | ||||||||||||||
Servicing or management fees | 1 | 3 | — | — | 4 | ||||||||||||||
Nine Months Ended September 30, 2011 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $39 | $1 | $— | $1 | $41 | ||||||||||||||
Servicing or management fees | 3 | 8 | — | — | 11 | ||||||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||||||
(Dollars in millions) | Residential Mortgage Loans | Commercial and Corporate Loans | Student Loans | CDO Securities | Total | ||||||||||||||
Cash flows on interests held | $42 | $3 | $8 | $1 | $54 | ||||||||||||||
Servicing or management fees | 3 | 10 | — | — | 13 |
(Dollars in millions) | Principal Balance | Past Due | Net Charge-offs | |||||||||||||||||||||||||||||
September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | For the Three Months Ended September 30 | For the Nine Months Ended September 30 | |||||||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||||||||||
Type of loan: | ||||||||||||||||||||||||||||||||
Commercial | $54,705 | $53,488 | $1,272 | $1,904 | $185 | $231 | $520 | $622 | ||||||||||||||||||||||||
Residential | 44,992 | 46,521 | 3,073 | 3,122 | 279 | 428 | 956 | 1,496 | ||||||||||||||||||||||||
Consumer | 17,778 | 15,966 | 718 | 649 | 28 | 31 | 92 | 115 | ||||||||||||||||||||||||
Total loan portfolio | 117,475 | 115,975 | 5,063 | 5,675 | 492 | 690 | 1,568 | 2,233 | ||||||||||||||||||||||||
Managed securitized loans: | ||||||||||||||||||||||||||||||||
Commercial | 2,001 | 2,244 | 55 | 44 | — | — | — | 22 | ||||||||||||||||||||||||
Residential | 119,255 | 120,429 | 3,735 | 1 | 3,497 | 1 | 12 | 12 | 39 | 34 | ||||||||||||||||||||||
Total managed loans | $238,731 | $238,648 | $8,853 | $9,216 | $504 | $702 | $1,607 | $2,289 |
|
September 30, 2011 | December 31, 2010 | |||||||||||
(Dollars in millions) | Amount | Ratio | Amount | Ratio | ||||||||
SunTrust Banks, Inc. | ||||||||||||
Tier 1 common | $12,188 | 9.31 | % | $10,737 | 8.08 | % | ||||||
Tier 1 capital | 14,531 | 11.10 | 18,156 | 13.67 | ||||||||
Total capital | 18,211 | 13.91 | 21,967 | 16.54 | ||||||||
Tier 1 leverage | 8.90 | 10.94 | ||||||||||
SunTrust Bank | ||||||||||||
Tier 1 capital | $13,873 | 10.75 | % | $13,120 | 10.05 | % | ||||||
Total capital | 17,048 | 13.21 | 16,424 | 12.58 | ||||||||
Tier 1 leverage | 8.74 | 8.33 |
|
Nine Months Ended September 30 | |||||
2011 | 2010 | ||||
Dividend yield | 0.75 | % | 0.17 | % | |
Expected stock price volatility | 34.87 | 56.09 | |||
Risk-free interest rate (weighted average) | 2.48 | 2.80 | |||
Expected life of options | 6 years | 6 years |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Stock-based compensation expense: | |||||||||||||||
Stock options | $4 | $4 | $11 | $11 | |||||||||||
Restricted stock | 8 | 9 | 25 | 31 | |||||||||||
Restricted stock units | 1 | — | 9 | — | |||||||||||
Total stock-based compensation expense | $13 | $13 | $45 | $42 |
Three Months Ended September 30 | |||||||||||||||
2011 | 2010 | ||||||||||||||
(Dollars in millions) | Retirement Benefits Plans | Other Postretirement Benefits | Retirement Benefits Plans | Other Postretirement Benefits | |||||||||||
Service cost | $18 | $— | $17 | $— | |||||||||||
Interest cost | 32 | 3 | 33 | 3 | |||||||||||
Expected return on plan assets | (47 | ) | (2 | ) | (46 | ) | (2 | ) | |||||||
Amortization of prior service cost | (5 | ) | — | (3 | ) | — | |||||||||
Recognized net actuarial loss | 11 | — | 16 | — | |||||||||||
Net periodic benefit cost | $9 | $1 | $17 | $1 | |||||||||||
Nine Months Ended September 30 | |||||||||||||||
2011 | 2010 | ||||||||||||||
(Dollars in millions) | Retirement Benefits Plans | Other Postretirement Benefits | Retirement Benefits Plans | Other Postretirement Benefits | |||||||||||
Service cost | $53 | $— | $52 | $— | |||||||||||
Interest cost | 97 | 7 | 97 | 7 | |||||||||||
Expected return on plan assets | (142 | ) | (6 | ) | (137 | ) | (6 | ) | |||||||
Amortization of prior service cost | (14 | ) | — | (9 | ) | — | |||||||||
Recognized net actuarial loss | 32 | 1 | 46 | 1 | |||||||||||
Net periodic benefit cost | $26 | $2 | $49 | $2 |
|
As of September 30, 20118 | ||||||||||||||||||||
Asset Derivatives | Liability Derivatives | |||||||||||||||||||
(Dollars in millions) | Balance Sheet Classification | Notional Amounts | Fair Value | Balance Sheet Classification | Notional Amounts | Fair Value | ||||||||||||||
Derivatives designated in cash flow hedging relationships 1 | ||||||||||||||||||||
Equity contracts hedging: | ||||||||||||||||||||
Securities AFS | Trading assets | $1,547 | $— | Trading liabilities | $1,547 | $146 | ||||||||||||||
Interest rate contracts hedging: | ||||||||||||||||||||
Floating rate loans | Trading assets | 15,850 | 1,133 | Trading liabilities | — | — | ||||||||||||||
Total | 17,397 | 1,133 | 1,547 | 146 | ||||||||||||||||
Derivatives designated in fair value hedging relationships 2 | ||||||||||||||||||||
Interest rate contracts hedging: | ||||||||||||||||||||
Fixed rate debt | Trading assets | 1,000 | 59 | Trading liabilities | — | — | ||||||||||||||
Total | 1,000 | 59 | — | — | ||||||||||||||||
Derivatives not designated as hedging instruments 3 | ||||||||||||||||||||
Interest rate contracts covering: | ||||||||||||||||||||
Fixed rate debt | Trading assets | 437 | 21 | Trading liabilities | 60 | 10 | ||||||||||||||
MSRs | Other assets | 11,633 | 476 | Other liabilities | 9,860 | 46 | ||||||||||||||
LHFS, IRLCs, LHFI-FV | Other assets | 2,856 | 4 | 17 | Other liabilities | 5,354 | 4 | 43 | ||||||||||||
Trading activity | Trading assets | 118,738 | 5 | 6,259 | Trading liabilities | 98,866 | 5,831 | |||||||||||||
Foreign exchange rate contracts covering: | ||||||||||||||||||||
Foreign-denominated debt and commercial loans | Trading assets | 1,088 | 19 | Trading liabilities | 496 | 125 | ||||||||||||||
Trading activity | Trading assets | 4,297 | 239 | Trading liabilities | 4,184 | 229 | ||||||||||||||
Credit contracts covering: | ||||||||||||||||||||
Loans | Trading assets | 50 | 1 | Trading liabilities | 192 | 2 | ||||||||||||||
Trading activity | Trading assets | 1,775 | 6 | 59 | Trading liabilities | 1,538 | 6 | 50 | ||||||||||||
Equity contracts - Trading activity | Trading assets | 7,924 | 5 | 853 | Trading liabilities | 9,504 | 876 | |||||||||||||
Other contracts: | ||||||||||||||||||||
IRLCs and other | Other assets | 4,993 | 79 | Other liabilities | 279 | 7 | 16 | 7 | ||||||||||||
Trading activity | Trading assets | 196 | 22 | Trading liabilities | 190 | 22 | ||||||||||||||
Total | 153,987 | 8,045 | 130,523 | 7,250 | ||||||||||||||||
Total derivatives | $172,384 | $9,237 | $132,070 | $7,396 |
As of December 31, 2010 | ||||||||||||||||||||
Asset Derivatives | Liability Derivatives | |||||||||||||||||||
(Dollars in millions) | Balance Sheet Classification | Notional Amounts | Fair Value | Balance Sheet Classification | Notional Amounts | Fair Value | ||||||||||||||
Derivatives designated in cash flow hedging relationships 1 | ||||||||||||||||||||
Equity contracts hedging: | ||||||||||||||||||||
Securities AFS | Trading assets | $1,547 | $— | Trading liabilities | $1,547 | $145 | ||||||||||||||
Interest rate contracts hedging: | ||||||||||||||||||||
Floating rate loans | Trading assets | 15,350 | 947 | Trading liabilities | 500 | 10 | ||||||||||||||
Total | 16,897 | 947 | 2,047 | 155 | ||||||||||||||||
Derivatives not designated as hedging instruments 2 | ||||||||||||||||||||
Interest rate contracts covering: | ||||||||||||||||||||
Fixed rate debt | Trading assets | 1,273 | 41 | Trading liabilities | 60 | 4 | ||||||||||||||
Corporate bonds and loans | — | — | Trading liabilities | 5 | — | |||||||||||||||
MSRs | Other assets | 20,474 | 152 | Other liabilities | 6,480 | 73 | ||||||||||||||
LHFS, IRLCs, LHFI-FV | Other assets | 7,269 | 3 | 92 | Other liabilities | 2,383 | 20 | |||||||||||||
Trading activity | Trading assets | 132,286 | 4 | 4,211 | Trading liabilities | 105,926 | 3,884 | |||||||||||||
Foreign exchange rate contracts covering: | ||||||||||||||||||||
Foreign-denominated debt and commercial loans | Trading assets | 1,083 | 17 | Trading liabilities | 495 | 128 | ||||||||||||||
Trading activity | Trading assets | 2,691 | 92 | Trading liabilities | 2,818 | 91 | ||||||||||||||
Credit contracts covering: | ||||||||||||||||||||
Loans | Trading assets | 15 | — | Trading liabilities | 227 | 2 | ||||||||||||||
Trading activity | Trading assets | 1,094 | 5 | 39 | Trading liabilities | 1,039 | 5 | 34 | ||||||||||||
Equity contracts - Trading activity | Trading assets | 5,010 | 4 | 583 | Trading liabilities | 8,012 | 730 | |||||||||||||
Other contracts: | ||||||||||||||||||||
IRLCs and other | Other assets | 2,169 | 18 | Other liabilities | 2,196 | 6 | 42 | 6 | ||||||||||||
Trading activity | Trading assets | 111 | 11 | Trading liabilities | 111 | 11 | ||||||||||||||
Total | 173,475 | 5,256 | 129,752 | 5,019 | ||||||||||||||||
Total derivatives | $190,372 | $6,203 | $131,799 | $5,174 |
Three Months Ended September 30, 2011 | |||||||||
(Dollars in millions) | Amount of pre-tax gain recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | $8 | $— | |||||||
Interest rate contracts hedging Floating rate loans | 438 | Interest and fees on loans | 103 | ||||||
Total | $446 | $103 | |||||||
Nine Months Ended September 30, 2011 | |||||||||
(Dollars in millions) | Amount of pre-tax gain/(loss) recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | ($2 | ) | $— | ||||||
Interest rate contracts hedging Floating rate loans | 673 | Interest and fees on loans | 321 | ||||||
Total | $671 | $321 |
Three Months Ended September 30, 2011 | |||||||||||
(Dollars in millions) | Amount of gain on Derivatives recognized in Income | Amount of loss on related Hedged Items recognized in Income | Amount of gain/(loss) recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivatives in fair value hedging relationships | |||||||||||
Interest rate contracts hedging Fixed rate debt ¹ | $35 | ($35 | ) | $— | |||||||
Nine Months Ended September 30, 2011 | |||||||||||
(Dollars in millions) | Amount of gain on Derivatives recognized in Income | Amount of loss on related Hedged Items recognized in Income | Amount of loss recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivatives in fair value hedging relationships | |||||||||||
Interest rate contracts hedging Fixed rate debt ¹ | $49 | ($50 | ) | ($1 | ) |
(Dollars in millions) | Classification of gain/(loss) recognized in Income on Derivatives | Amount of gain/(loss) recognized in Income on Derivatives for the Three Months Ended September 30, 2011 | Amount of gain/(loss) recognized in Income on Derivatives for the Nine Months Ended September 30, 2011 | ||||||
Derivatives not designated as hedging instruments | |||||||||
Interest rate contracts covering: | |||||||||
Fixed rate debt | Trading account profits/(losses) and commissions | ($5 | ) | ($4 | ) | ||||
MSRs | Mortgage servicing related income | 397 | 488 | ||||||
LHFS, IRLCs, LHFI-FV | Mortgage production related income | (130 | ) | (233 | ) | ||||
Trading activity | Trading account profits/(losses) and commissions | 41 | 78 | ||||||
Foreign exchange rate contracts covering: | |||||||||
Foreign-denominated debt and commercial loans | Trading account profits/(losses) and commissions | (96 | ) | 15 | |||||
Trading activity | Trading account profits/(losses) and commissions | 20 | 13 | ||||||
Credit contracts covering: | |||||||||
Loans | Trading account profits/(losses) and commissions | — | (1 | ) | |||||
Other | Trading account profits/(losses) and commissions | 6 | 14 | ||||||
Equity contracts - trading activity | Trading account profits/(losses) and commissions | (9 | ) | (1 | ) | ||||
Other contracts: | |||||||||
IRLCs | Mortgage production related income | 145 | 229 | ||||||
Total | $369 | $598 |
Three Months Ended September 30, 2010 | |||||||||
(Dollars in millions) | Amount of pre-tax gain/(loss) recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | ($125 | ) | $— | ||||||
Interest rate contracts hedging Floating rate loans | 380 | Interest and fees on loans | 119 | ||||||
Total | $255 | $119 | |||||||
Nine Months Ended September 30, 2010 | |||||||||
(Dollars in millions) | Amount of pre-tax gain recognized in OCI on Derivatives (Effective Portion) | Classification of gain reclassified from AOCI into Income (Effective Portion) | Amount of pre-tax gain reclassified from AOCI into Income (Effective Portion) 1 | ||||||
Derivatives in cash flow hedging relationships | |||||||||
Equity contracts hedging Securities AFS | $42 | $— | |||||||
Interest rate contracts hedging Floating rate loans | 1,115 | Interest and fees on loans | 370 | ||||||
Total | $1,157 | $370 |
(Dollars in millions) | Classification of gain/(loss) recognized in Income on Derivatives | Amount of gain/(loss) recognized in Income on Derivatives for the Three Months Ended September 30, 2010 | Amount of gain/(loss) recognized in Income on Derivatives for the Nine Months Ended September 30, 2010 | ||||||
Derivatives not designated as hedging instruments | |||||||||
Interest rate contracts covering: | |||||||||
Fixed rate debt | Trading account profits/(losses) and commissions | ($194 | ) | ($68 | ) | ||||
Corporate bonds and loans | Trading account profits/(losses) and commissions | — | (1 | ) | |||||
MSRs | Mortgage servicing related income | 315 | 783 | ||||||
LHFS, IRLCs, LHFI-FV | Mortgage production related income | (82 | ) | (292 | ) | ||||
Trading activity | Trading account profits/(losses) and commissions | 256 | 285 | ||||||
Foreign exchange rate contracts covering: | |||||||||
Foreign-denominated debt and commercial loans | Trading account profits/(losses) and commissions | 133 | (69 | ) | |||||
Trading activity | Trading account profits/(losses) and commissions | (20 | ) | 5 | |||||
Credit contracts covering: | |||||||||
Loans | Trading account profits/(losses) and commissions | (1 | ) | — | |||||
Trading activity | Trading account profits/(losses) and commissions | 2 | 6 | ||||||
Equity contracts - trading activity | Trading account profits/(losses) and commissions | (62 | ) | (56 | ) | ||||
Other contracts: | |||||||||
IRLCs | Mortgage production related income | 164 | 375 | ||||||
Total | $511 | $968 |
|
Fair Value Measurements at September 30, 2011 Using | |||||||||||||||
(Dollars in millions) | Assets/Liabilities | Quoted Prices In Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Assets | |||||||||||||||
Trading assets | |||||||||||||||
U.S. Treasury securities | $209 | $209 | $— | $— | |||||||||||
Federal agency securities | 612 | — | 612 | — | |||||||||||
U.S. states and political subdivisions | 77 | — | 77 | — | |||||||||||
MBS - agency | 509 | — | 509 | — | |||||||||||
MBS - private | 1 | — | — | 1 | |||||||||||
CDO/CLO securities | 44 | — | 2 | 42 | |||||||||||
ABS | 37 | — | 32 | 5 | |||||||||||
Corporate and other debt securities | 445 | — | 445 | — | |||||||||||
CP | 78 | — | 78 | — | |||||||||||
Equity securities | 85 | — | 78 | 7 | |||||||||||
Derivative contracts | 3,693 | 279 | 3,414 | — | |||||||||||
Trading loans | 1,686 | — | 1,686 | — | |||||||||||
Gross trading assets | 7,476 | 488 | 6,933 | 55 | |||||||||||
Offsetting collateral 1 | (1,188 | ) | |||||||||||||
Total trading assets | 6,288 | ||||||||||||||
Securities AFS | |||||||||||||||
U.S. Treasury securities | 386 | 386 | — | — | |||||||||||
Federal agency securities | 2,645 | — | 2,645 | — | |||||||||||
U.S. states and political subdivisions | 490 | — | 428 | 62 | |||||||||||
MBS - agency | 20,030 | — | 20,030 | — | |||||||||||
MBS - private | 287 | — | — | 287 | |||||||||||
CDO/CLO securities | 332 | — | 332 | — | |||||||||||
ABS | 540 | — | 524 | 16 | |||||||||||
Corporate and other debt securities | 54 | — | 49 | 5 | |||||||||||
Coke common stock | 2,027 | 2,027 | — | — | |||||||||||
Other equity securities 2 | 711 | — | 148 | 563 | |||||||||||
Total securities AFS | 27,502 | 2,413 | 24,156 | 933 | |||||||||||
LHFS | |||||||||||||||
Residential loans | 1,364 | — | 1,362 | 2 | |||||||||||
Corporate and other loans | 311 | — | 311 | — | |||||||||||
Total LHFS | 1,675 | — | 1,673 | 2 | |||||||||||
LHFI | 452 | — | — | 452 | |||||||||||
MSRs | 1,033 | — | — | 1,033 | |||||||||||
Other assets 3 | 550 | 4 | 467 | 79 | |||||||||||
Liabilities | |||||||||||||||
Trading liabilities | |||||||||||||||
U.S. Treasury securities | 326 | 326 | — | — | |||||||||||
MBS - agency | 1 | — | 1 | — | |||||||||||
Corporate and other debt securities | 211 | — | 211 | — | |||||||||||
Equity securities | 14 | 14 | — | — | |||||||||||
Derivative contracts | 2,319 | 206 | 1,967 | 146 | |||||||||||
Gross trading liabilities | 2,871 | 546 | 2,179 | 146 | |||||||||||
Offsetting collateral 1 | (1,136 | ) | |||||||||||||
Total trading liabilities | 1,735 | ||||||||||||||
Brokered deposits | 1,056 | — | 1,056 | — | |||||||||||
Long-term debt | 2,016 | — | 2,016 | — | |||||||||||
Other liabilities 3 | 84 | — | 68 | 16 |
Fair Value Measurements at December 31, 2010 Using | |||||||||||||||
(Dollars in millions) | Assets/Liabilities | Quoted Prices In Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Assets | |||||||||||||||
Trading assets | |||||||||||||||
U.S. Treasury securities | $187 | $187 | $— | $— | |||||||||||
Federal agency securities | 361 | — | 361 | — | |||||||||||
U.S. states and political subdivisions | 123 | — | 123 | — | |||||||||||
MBS - agency | 301 | — | 301 | — | |||||||||||
MBS - private | 15 | — | 9 | 6 | |||||||||||
CDO/CLO securities | 55 | — | 2 | 53 | |||||||||||
ABS | 59 | — | 32 | 27 | |||||||||||
Corporate and other debt securities | 743 | — | 743 | — | |||||||||||
CP | 14 | — | 14 | — | |||||||||||
Equity securities | 221 | — | 98 | 123 | |||||||||||
Derivative contracts | 2,743 | 166 | 2,577 | — | |||||||||||
Trading loans | 1,353 | — | 1,353 | — | |||||||||||
Total trading assets | 6,175 | 353 | 5,613 | 209 | |||||||||||
Securities AFS | |||||||||||||||
U.S. Treasury securities | 5,516 | 5,516 | — | — | |||||||||||
Federal agency securities | 1,895 | — | 1,895 | — | |||||||||||
U.S. states and political subdivisions | 579 | — | 505 | 74 | |||||||||||
MBS - agency | 14,358 | — | 14,358 | — | |||||||||||
MBS - private | 347 | — | — | 347 | |||||||||||
CDO/CLO securities | 50 | — | 50 | — | |||||||||||
ABS | 808 | — | 788 | 20 | |||||||||||
Corporate and other debt securities | 482 | — | 477 | 5 | |||||||||||
Coke common stock | 1,973 | 1,973 | — | — | |||||||||||
Other equity securities 1 | 887 | — | 197 | 690 | |||||||||||
Total securities AFS | 26,895 | 7,489 | 18,270 | 1,136 | |||||||||||
LHFS | |||||||||||||||
Residential loans | 2,847 | — | 2,845 | 2 | |||||||||||
Corporate and other loans | 321 | — | 316 | 5 | |||||||||||
Total LHFS | 3,168 | — | 3,161 | 7 | |||||||||||
LHFI | 492 | — | — | 492 | |||||||||||
MSRs | 1,439 | — | — | 1,439 | |||||||||||
Other assets 2 | 241 | — | 223 | 18 | |||||||||||
Liabilities | |||||||||||||||
Trading liabilities | |||||||||||||||
U.S. Treasury securities | 439 | 439 | — | — | |||||||||||
Corporate and other debt securities | 398 | — | 398 | — | |||||||||||
Derivative contracts | 1,841 | 120 | 1,576 | 145 | |||||||||||
Total trading liabilities | 2,678 | 559 | 1,974 | 145 | |||||||||||
Brokered deposits | 1,213 | — | 1,213 | — | |||||||||||
Long-term debt | 2,837 | — | 2,837 | — | |||||||||||
Other liabilities 2 | 114 | — | 72 | 42 |
(Dollars in millions) | Aggregate Fair Value September 30, 2011 | Aggregate Unpaid Principal Balance under FVO September 30, 2011 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Trading loans | $1,686 | $1,665 | $21 | ||||||||
LHFS | 1,671 | 1,630 | 41 | ||||||||
Past due loans of 90 days or more | 3 | 3 | — | ||||||||
Nonaccrual loans | 1 | 9 | (8 | ) | |||||||
LHFI | 424 | 455 | (31 | ) | |||||||
Past due loans of 90 days or more | 2 | 4 | (2 | ) | |||||||
Nonaccrual loans | 26 | 49 | (23 | ) | |||||||
Brokered deposits | 1,056 | 1,045 | 11 | ||||||||
Long-term debt | 2,016 | 1,901 | 115 | ||||||||
(Dollars in millions) | Aggregate Fair Value December 31, 2010 | Aggregate Unpaid Principal Balance under FVO December 31, 2010 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Trading loans | $1,353 | $1,320 | $33 | ||||||||
LHFS | 3,160 | 3,155 | 5 | ||||||||
Past due loans of 90 days or more | 2 | 2 | — | ||||||||
Nonaccrual loans | 6 | 25 | (19 | ) | |||||||
LHFI | 462 | 517 | (55 | ) | |||||||
Past due loans of 90 days or more | 2 | 4 | (2 | ) | |||||||
Nonaccrual loans | 28 | 54 | (26 | ) | |||||||
Brokered deposits | 1,213 | 1,188 | 25 | ||||||||
Long-term debt | 2,837 | 2,753 | 84 |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2011, for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2011, for Items Measured at Fair Value Pursuant to Election of the FVO | |||||||||||||||||||||||||||||||
(Dollars in millions) | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current- Period Earnings 1 | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current- Period Earnings 1 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Trading assets | $3 | $— | $— | $3 | $15 | $— | $— | $15 | ||||||||||||||||||||||||
LHFS | (11 | ) | 181 | — | 170 | (14 | ) | 330 | — | 316 | ||||||||||||||||||||||
LHFI | (1 | ) | 17 | — | 16 | 3 | 13 | — | 16 | |||||||||||||||||||||||
MSRs | — | 1 | (437 | ) | (436 | ) | — | 5 | (582 | ) | (577 | ) | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Brokered deposits | 27 | — | — | 27 | 24 | — | — | 24 | ||||||||||||||||||||||||
Long-term debt | 7 | — | — | 7 | (31 | ) | — | — | (31 | ) |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2010, for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2010, for Items Measured at Fair Value Pursuant to Election of the FVO | |||||||||||||||||||||||||||||||
(Dollars in millions) | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current Period Earnings 1 | Trading Account Profits/(Losses) and Commissions | Mortgage Production Related Income 2 | Mortgage Servicing Related Income/(loss) | Total Changes in Fair Values Included in Current Period Earnings 1 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Trading assets | $1 | $— | $— | $1 | ($3 | ) | $— | $— | ($3 | ) | ||||||||||||||||||||||
LHFS | 7 | 206 | — | 213 | 14 | 498 | — | 512 | ||||||||||||||||||||||||
LHFI | 1 | 6 | — | 7 | (1 | ) | 13 | — | 12 | |||||||||||||||||||||||
MSRs | — | 8 | (290 | ) | (282 | ) | — | 14 | (810 | ) | (796 | ) | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Brokered deposits | (59 | ) | — | — | (59 | ) | (67 | ) | — | — | (67 | ) | ||||||||||||||||||||
Long-term debt | (97 | ) | — | — | (97 | ) | (222 | ) | — | — | (222 | ) |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance July 1, 2011 | Included in earnings (sold or settled) | OCI | Purchases | Sales | Settlements | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2011 | Included in earnings (held at September 30, 2011) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||||||||||
MBS - private | $2 | $— | $— | $— | $— | ($1 | ) | $— | $— | $— | $1 | $— | ||||||||||||||||||||||||||||||||
CDO/CLO securities | 42 | (6 | ) | 2 | — | 6 | — | — | — | — | — | 42 | (6 | ) | ||||||||||||||||||||||||||||||
ABS | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Equity securities | 13 | 1 | — | — | — | (7 | ) | — | — | — | 7 | 1 | ||||||||||||||||||||||||||||||||
Total trading assets | 62 | (5 | ) | 3 | — | 6 | — | (8 | ) | — | — | — | 55 | (5 | ) | 3 | ||||||||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 68 | 1 | — | — | (4 | ) | (3 | ) | — | — | — | 62 | — | |||||||||||||||||||||||||||||||
MBS - private | 311 | — | (9 | ) | — | — | (15 | ) | — | — | — | 287 | — | |||||||||||||||||||||||||||||||
ABS | 19 | — | (2 | ) | — | — | (1 | ) | — | — | — | 16 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 597 | — | — | — | — | (34 | ) | — | — | — | 563 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 1,000 | 1 | 4 | (11 | ) | — | (4 | ) | (53 | ) | — | — | — | 933 | — | 4 | ||||||||||||||||||||||||||||
LHFS | 3 | — | — | — | (1 | ) | — | (3 | ) | 3 | — | 2 | — | |||||||||||||||||||||||||||||||
LHFI | 449 | 16 | — | — | — | (12 | ) | (1 | ) | — | — | 452 | 14 | 7 | ||||||||||||||||||||||||||||||
Other assets/(liabilities), net | 12 | 145 | — | — | — | 1 | (95 | ) | — | — | 63 | — | ||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Derivative contracts | (154 | ) | — | 8 | 8 | — | — | — | — | — | — | (146 | ) | — |
(Dollars in millions) | Beginning balance January 1, 2011 | Included in earnings (sold or settled) | OCI | Purchases | Sales | Settlements | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2011 | Included in earnings (held at September 30, 2011) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||||||||||
MBS - private | $6 | $2 | $— | $— | ($5 | ) | ($2 | ) | $— | $— | $— | $1 | $— | |||||||||||||||||||||||||||||||
CDO/CLO securities | 53 | 25 | 2 | — | 6 | (21 | ) | (1 | ) | (20 | ) | — | — | 42 | 11 | |||||||||||||||||||||||||||||
ABS | 27 | 9 | — | — | (31 | ) | — | — | — | — | 5 | 2 | ||||||||||||||||||||||||||||||||
Equity securities | 123 | 13 | — | — | — | (129 | ) | — | — | — | 7 | 1 | ||||||||||||||||||||||||||||||||
Total trading assets | 209 | 49 | 3 | — | 6 | (57 | ) | (132 | ) | (20 | ) | — | — | 55 | 14 | 3 | ||||||||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 74 | 2 | 1 | — | (4 | ) | (11 | ) | — | — | — | 62 | — | |||||||||||||||||||||||||||||||
MBS - private | 347 | (3 | ) | — | — | — | (57 | ) | — | — | — | 287 | (3 | ) | ||||||||||||||||||||||||||||||
ABS | 20 | — | (1 | ) | — | — | (3 | ) | — | — | — | 16 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 690 | — | — | — | — | (127 | ) | — | — | — | 563 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 1,136 | (1 | ) | 4 | — | — | (4 | ) | (198 | ) | — | — | — | 933 | (3 | ) | 4 | |||||||||||||||||||||||||||
LHFS | ||||||||||||||||||||||||||||||||||||||||||||
Residential loans | 2 | (1 | ) | 5 | — | — | (15 | ) | (1 | ) | — | 19 | (2 | ) | 2 | — | ||||||||||||||||||||||||||||
Corporate and other loans | 5 | (1 | ) | 6 | — | — | — | — | (4 | ) | — | — | — | — | ||||||||||||||||||||||||||||||
LHFI | 492 | 16 | — | — | — | (46 | ) | (10 | ) | — | — | 452 | 13 | 7 | ||||||||||||||||||||||||||||||
Other assets/(liabilities), net | (24 | ) | 229 | — | — | — | 7 | (149 | ) | — | — | 63 | — | |||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Derivative contracts | (145 | ) | 1 | (2 | ) | 8 | — | — | — | — | — | — | (146 | ) | 1 |
(Dollars in millions) | Beginning balance July 1, 2010 | Included in earnings (sold or settled) | OCI | Purchases, sales, issuances, settlements, maturities, paydowns, net | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2010 | Included in earnings (held at September 30, 2010) 1 | |||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | $9 | $— | $— | $— | $— | $— | $— | $9 | $— | |||||||||||||||||||||||||||
MBS - private | 3 | 1 | — | (1 | ) | — | — | — | 3 | — | ||||||||||||||||||||||||||
CDO/CLO securities | 117 | 13 | — | (7 | ) | — | — | — | 123 | 12 | ||||||||||||||||||||||||||
ABS | 48 | (1 | ) | — | 8 | (14 | ) | — | — | 41 | (1 | ) | ||||||||||||||||||||||||
Equity securities | 120 | — | — | — | — | — | — | 120 | — | |||||||||||||||||||||||||||
Derivative contracts | 128 | 2 | (125 | ) | 2 | — | — | — | — | 5 | — | |||||||||||||||||||||||||
Total trading assets | 425 | 15 | 3 | (125 | ) | — | (14 | ) | — | — | 301 | 11 | 3 | |||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 125 | 1 | 1 | (6 | ) | — | — | — | 121 | — | ||||||||||||||||||||||||||
MBS - private | 365 | — | 19 | (20 | ) | — | — | — | 364 | — | ||||||||||||||||||||||||||
ABS | 108 | — | 2 | 18 | — | — | — | 128 | — | |||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||
Other equity securities | 705 | — | — | (24 | ) | — | — | — | 681 | — | ||||||||||||||||||||||||||
Total securities AFS | 1,308 | 1 | 5 | 22 | (32 | ) | — | — | — | 1,299 | — | |||||||||||||||||||||||||
LHFS | ||||||||||||||||||||||||||||||||||||
Residential loans | 104 | (4 | ) | 6 | — | (10 | ) | (71 | ) | 42 | (2 | ) | 59 | (5 | ) | 6 | ||||||||||||||||||||
Corporate and other loans | 5 | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||
LHFI | 411 | 5 | 8 | — | (10 | ) | 68 | — | (2 | ) | 472 | 3 | 8 | |||||||||||||||||||||||
Other assets/(liabilities), net | 53 | 164 | 6 | — | — | (137 | ) | — | — | 80 | — |
(Dollars in millions) | Beginning balance January 1, 2010 | Included in earnings (sold or settled) | OCI | Purchases, sales, issuances, settlements, maturities, paydowns, net | Transfers from/(to) other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2010 | Included in earnings (held at September 30, 2010) 1 | |||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Trading assets | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | $7 | $— | $— | $2 | $— | $— | $— | $9 | ($1 | ) | ||||||||||||||||||||||||||
MBS - private | 6 | — | — | (3 | ) | — | — | — | 3 | (1 | ) | |||||||||||||||||||||||||
CDO/CLO securities | 175 | 30 | — | (82 | ) | — | — | — | 123 | 24 | ||||||||||||||||||||||||||
ABS | 51 | 2 | — | 2 | (14 | ) | — | — | 41 | (1 | ) | |||||||||||||||||||||||||
Equity securities | 151 | 4 | — | (35 | ) | — | — | — | 120 | — | ||||||||||||||||||||||||||
Derivative contracts | — | 9 | (4 | ) | 2 | — | — | — | — | 5 | — | |||||||||||||||||||||||||
Total trading assets | 390 | 45 | 3 | (4 | ) | (116 | ) | (14 | ) | — | — | 301 | 21 | 1 | ||||||||||||||||||||||
Securities AFS | ||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 132 | 1 | (1 | ) | (11 | ) | — | — | — | 121 | — | |||||||||||||||||||||||||
MBS - private | 378 | (2 | ) | 53 | (65 | ) | — | — | — | 364 | (2 | ) | ||||||||||||||||||||||||
ABS | 102 | 1 | 4 | (5 | ) | 30 | — | — | — | 128 | — | |||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||
Other equity securities | 705 | — | — | (24 | ) | — | — | — | 681 | — | ||||||||||||||||||||||||||
Total securities AFS | 1,322 | — | 5 | 47 | (70 | ) | — | — | — | 1,299 | (2 | ) | 5 | |||||||||||||||||||||||
LHFS | ||||||||||||||||||||||||||||||||||||
Residential loans | 142 | 1 | 6 | — | (80 | ) | (67 | ) | 66 | (3 | ) | 59 | (10 | ) | 6 | |||||||||||||||||||||
Corporate and other loans | 9 | (2 | ) | 7 | — | (2 | ) | — | — | — | 5 | (2 | ) | 7 | ||||||||||||||||||||||
LHFI | 449 | 10 | 8 | — | (35 | ) | 51 | — | (3 | ) | 472 | 9 | 8 | |||||||||||||||||||||||
Other assets/(liabilities), net | (35 | ) | 376 | 6 | — | 6 | (267 | ) | — | — | 80 | — | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||
Derivative contracts | (46 | ) | — | 46 | 2 | — | — | — | — | — | — |
Fair Value Measurement at September 30, 2011, Using | |||||||||||||||||||
(Dollars in millions) | Net Carrying Value | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Valuation Allowance | ||||||||||||||
LHFS | $567 | $— | $501 | $66 | $1 | ||||||||||||||
LHFI | 144 | — | — | 144 | 16 | ||||||||||||||
OREO | 509 | — | 358 | 151 | (126 | ) | |||||||||||||
Other Assets | 43 | — | 28 | 15 | (14 | ) | |||||||||||||
Fair Value Measurement at December 31, 2010, Using | |||||||||||||||||||
(Dollars in millions) | Net Carrying Value | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Valuation Allowance | ||||||||||||||
LHFS | $333 | $— | $142 | $191 | $— | ||||||||||||||
LHFI | 85 | — | — | 85 | (15 | ) | |||||||||||||
OREO | 596 | — | 553 | 43 | (116 | ) | |||||||||||||
Affordable Housing | 357 | — | — | 357 | — | ||||||||||||||
Other Assets | 130 | — | 90 | 40 | (20 | ) |
September 30, 2011 | December 31, 2010 | ||||||||||||||||
(Dollars in millions) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||
Financial assets | |||||||||||||||||
Cash and cash equivalents | $5,500 | $5,500 | (a) | $5,378 | $5,378 | (a) | |||||||||||
Trading assets | 6,288 | 6,288 | (b) | 6,175 | 6,175 | (b) | |||||||||||
Securities AFS | 27,502 | 27,502 | (b) | 26,895 | 26,895 | (b) | |||||||||||
LHFS | 2,243 | 2,247 | (c) | 3,501 | 3,501 | (c) | |||||||||||
LHFI | 117,475 | 117,475 | 115,975 | 115,975 | |||||||||||||
Interest/credit adjustment on LHFI | (2,600 | ) | (2,745 | ) | (2,974 | ) | (3,823 | ) | |||||||||
LHFI, as adjusted for interest/credit risk | 114,875 | 114,730 | (d) | 113,001 | 112,152 | (d) | |||||||||||
Market risk/liquidity adjustment on LHFI | — | (5,401 | ) | — | (3,962 | ) | |||||||||||
LHFI, fully adjusted | $114,875 | $109,329 | (d) | $113,001 | $108,190 | (d) | |||||||||||
Financial liabilities | |||||||||||||||||
Consumer and commercial deposits | $123,933 | $124,323 | (e) | $120,025 | $120,368 | (e) | |||||||||||
Brokered deposits | 2,283 | 2,301 | (f) | 2,365 | 2,381 | (f) | |||||||||||
Foreign deposits | 35 | 35 | (f) | 654 | 654 | (f) | |||||||||||
Short-term borrowings | 6,232 | 6,224 | (f) | 5,821 | 5,815 | (f) | |||||||||||
Long-term debt | 13,544 | 13,207 | (f) | 13,648 | 13,191 | (f) | |||||||||||
Trading liabilities | 1,735 | 1,735 | (b) | 2,678 | 2,678 | (b) |
(a) | Cash and cash equivalents are valued at their carrying amounts reported in the balance sheet, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments. |
(b) | Securities AFS, trading assets, and trading liabilities that are classified as level 1 are valued based on quoted market prices. For those instruments classified as level 2 or 3, refer to the respective valuation discussions within this footnote. |
(c) | LHFS are generally valued based on observable current market prices or, if quoted market prices are not available, on quoted market prices of similar instruments. In instances when significant valuation assumptions are not readily observable in the market, instruments are valued based on the best available data in order to approximate fair value. This data may be internally-developed and considers risk premiums that a market participant would require under then-current market conditions. Refer to the LHFS section within this footnote for further discussion of the LHFS carried at fair value. |
(d) | LHFI fair values are based on a hypothetical exit price, which does not represent the estimated intrinsic value of the loan if held for investment. The assumptions used are expected to approximate those that a market participant purchasing the loans would use to value the loans, including a market risk premium and liquidity discount. Estimating the fair value of the loan portfolio when loan sales and trading markets are illiquid, or for certain loan types, nonexistent, requires significant judgment. Therefore, the estimated fair value can vary significantly depending on a market participant’s ultimate considerations and assumptions. The final value yields a market participant’s expected return on investment that is indicative of the current market conditions, but it does not take into consideration the Company’s estimated value from continuing to hold these loans or its lack of willingness to transact at these estimated values. |
(e) | Deposit liabilities with no defined maturity such as demand deposits, NOW/money market accounts, and savings accounts have a fair value equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for CDs are estimated using a discounted cash flow calculation that applies current interest rates to a schedule of aggregated expected maturities. The assumptions used in the discounted cash flow analysis are expected to approximate those that market participants would use in valuing deposits. The value of long-term relationships with depositors is not taken into account in estimating fair values. |
(f) | Fair values for foreign deposits, certain brokered deposits, short-term borrowings, and certain long-term debt are based on quoted market prices for similar instruments or estimated using discounted cash flow analysis and the Company’s current incremental borrowing rates for similar types of instruments. For brokered deposits and long-term debt that the Company carries at fair value, refer to the respective valuation sections within this footnote. |
|
Remaining Outstanding Balance by Year of Sale | |||||||||||||||||||||||||||||||
(Dollars in billions) | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | Total | |||||||||||||||||||||||
GSE1 | $4.8 | $5.7 | $11.0 | $12.1 | $27.3 | $15.4 | $11.5 | $87.8 | |||||||||||||||||||||||
Ginnie Mae1 | 0.7 | 0.5 | 0.5 | 2.5 | 5.8 | 4.2 | 2.3 | 16.5 | |||||||||||||||||||||||
Non-agency | 4.1 | 6.0 | 4.8 | — | — | — | — | 14.9 | |||||||||||||||||||||||
Total | $9.6 | $12.2 | $16.3 | $14.6 | $33.1 | $19.6 | $13.8 | $119.2 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Balance at beginning of period | $299 | $256 | $265 | $200 | |||||||||||
Repurchase provision | 117 | 95 | 287 | 371 | |||||||||||
Charge-offs | (134 | ) | (81 | ) | (270 | ) | (301 | ) | |||||||
Balance at end of period | $282 | $270 | $282 | $270 |
|
Three Months Ended September 30, 2011 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $40,821 | $25,242 | $7,557 | $23,990 | $33,159 | $8,370 | $31,389 | $1,548 | $172,076 | ||||||||||||||||||||||||||
Average total liabilities | 76,820 | 20,541 | 1,535 | 17,857 | 3,705 | 12,812 | 16,235 | 2,571 | 152,076 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 20,000 | 20,000 | ||||||||||||||||||||||||||
Net interest income | $640 | $159 | $34 | $126 | $121 | $105 | $132 | ($54 | ) | $1,263 | |||||||||||||||||||||||||
FTE adjustment | — | 26 | — | 1 | — | — | 1 | 2 | 30 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 640 | 185 | 34 | 127 | 121 | 105 | 133 | (52 | ) | 1,293 | |||||||||||||||||||||||||
Provision for credit losses 2 | 181 | 11 | 133 | (3 | ) | 144 | 26 | — | (145 | ) | 347 | ||||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 459 | 174 | (99 | ) | 130 | (23 | ) | 79 | 133 | 93 | 946 | ||||||||||||||||||||||||
Total noninterest income | 286 | 67 | 25 | 109 | 115 | 202 | 103 | (4 | ) | 903 | |||||||||||||||||||||||||
Total noninterest expense | 654 | 123 | 100 | 139 | 318 | 235 | (2 | ) | (7 | ) | 1,560 | ||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 91 | 118 | (174 | ) | 100 | (226 | ) | 46 | 238 | 96 | 289 | ||||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 33 | 42 | (85 | ) | 36 | (88 | ) | 19 | 80 | 38 | 75 | ||||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 58 | 76 | (89 | ) | 64 | (138 | ) | 27 | 158 | 58 | 214 | ||||||||||||||||||||||||
Net income/(loss) attributable to noncontrolling interest | — | — | — | — | — | (4 | ) | 2 | 1 | (1 | ) | ||||||||||||||||||||||||
Net income/(loss) | $58 | $76 | ($89 | ) | $64 | ($138 | ) | $31 | $156 | $57 | $215 | ||||||||||||||||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $39,105 | $24,633 | $10,395 | $20,900 | $34,556 | $8,941 | $33,321 | $148 | $171,999 | ||||||||||||||||||||||||||
Average total liabilities | 74,945 | 19,159 | 1,467 | 16,478 | 4,135 | 11,723 | 18,742 | 2,259 | 148,908 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 23,091 | 23,091 | ||||||||||||||||||||||||||
Net interest income | $630 | $142 | $38 | $98 | $123 | $97 | $117 | ($7 | ) | $1,238 | |||||||||||||||||||||||||
FTE adjustment | — | 26 | — | — | — | — | 2 | — | 28 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 630 | 168 | 38 | 98 | 123 | 97 | 119 | (7 | ) | 1,266 | |||||||||||||||||||||||||
Provision for credit losses 2 | 229 | 23 | 156 | — | 265 | 15 | — | (73 | ) | 615 | |||||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 401 | 145 | (118 | ) | 98 | (142 | ) | 82 | 119 | 66 | 651 | ||||||||||||||||||||||||
Total noninterest income | 278 | 62 | 21 | 196 | 272 | 196 | 24 | (2 | ) | 1,047 | |||||||||||||||||||||||||
Total noninterest expense | 623 | 107 | 120 | 121 | 296 | 233 | 1 | (2 | ) | 1,499 | |||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 56 | 100 | (217 | ) | 173 | (166 | ) | 45 | 142 | 66 | 199 | ||||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 20 | 37 | (103 | ) | 64 | (63 | ) | 16 | 44 | 27 | 42 | ||||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 36 | 63 | (114 | ) | 109 | (103 | ) | 29 | 98 | 39 | 157 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | — | 1 | 2 | 1 | 4 | ||||||||||||||||||||||||||
Net income/(loss) | $36 | $63 | ($114 | ) | $109 | ($103 | ) | $28 | $96 | $38 | $153 |
Nine Months Ended September 30, 2011 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $40,752 | $25,113 | $8,230 | $22,651 | $33,681 | $8,489 | $31,348 | $1,622 | $171,886 | ||||||||||||||||||||||||||
Average total liabilities | 76,582 | 20,459 | 1,479 | 17,620 | 3,487 | 12,658 | 16,058 | 2,682 | 151,025 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 20,861 | 20,861 | ||||||||||||||||||||||||||
Net interest income | $1,897 | $456 | $105 | $360 | $362 | $305 | $379 | ($93 | ) | $3,771 | |||||||||||||||||||||||||
FTE adjustment | — | 76 | 1 | 2 | — | — | 5 | — | 84 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 1,897 | 532 | 106 | 362 | 362 | 305 | 384 | (93 | ) | 3,855 | |||||||||||||||||||||||||
Provision for credit losses 2 | 593 | 49 | 353 | (1 | ) | 520 | 54 | (1 | ) | (381 | ) | 1,186 | |||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 1,304 | 483 | (247 | ) | 363 | (158 | ) | 251 | 385 | 288 | 2,669 | ||||||||||||||||||||||||
Total noninterest income | 830 | 191 | 73 | 477 | 271 | 624 | 254 | (22 | ) | 2,698 | |||||||||||||||||||||||||
Total noninterest expense | 1,936 | 358 | 316 | 433 | 847 | 710 | (11 | ) | (22 | ) | 4,567 | ||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 198 | 316 | (490 | ) | 407 | (734 | ) | 165 | 650 | 288 | 800 | ||||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 72 | 114 | (242 | ) | 149 | (283 | ) | 61 | 236 | 113 | 220 | ||||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 126 | 202 | (248 | ) | 258 | (451 | ) | 104 | 414 | 175 | 580 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | — | — | 7 | — | 7 | ||||||||||||||||||||||||||
Net income/(loss) | $126 | $202 | ($248 | ) | $258 | ($451 | ) | $104 | $407 | $175 | $573 | ||||||||||||||||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||||||||||||||||||||||
(Dollars in millions) | Retail Banking | Diversified Commercial Banking | CRE | CIB | Mortgage | W&IM | Corporate Other and Treasury | Reconciling Items | Consolidated | ||||||||||||||||||||||||||
Average total assets | $38,856 | $25,039 | $11,171 | $19,597 | $34,627 | $8,974 | $32,557 | $748 | $171,569 | ||||||||||||||||||||||||||
Average total liabilities | 74,411 | 19,864 | 1,667 | 15,272 | 3,581 | 11,449 | 20,040 | 2,702 | 148,986 | ||||||||||||||||||||||||||
Average total equity | — | — | — | — | — | — | — | 22,583 | 22,583 | ||||||||||||||||||||||||||
Net interest income | $1,870 | $408 | $124 | $272 | $331 | $280 | $350 | ($48 | ) | $3,587 | |||||||||||||||||||||||||
FTE adjustment | — | 80 | — | 1 | — | — | 8 | — | 89 | ||||||||||||||||||||||||||
Net interest income - FTE 1 | 1,870 | 488 | 124 | 273 | 331 | 280 | 358 | (48 | ) | 3,676 | |||||||||||||||||||||||||
Provision for credit losses 2 | 765 | 88 | 344 | 37 | 956 | 44 | — | (96 | ) | 2,138 | |||||||||||||||||||||||||
Net interest income/(loss) after provision for credit losses | 1,105 | 400 | (220 | ) | 236 | (625 | ) | 236 | 358 | 48 | 1,538 | ||||||||||||||||||||||||
Total noninterest income | 857 | 173 | 61 | 449 | 397 | 578 | 193 | (11 | ) | 2,697 | |||||||||||||||||||||||||
Total noninterest expense | 1,850 | 335 | 324 | 352 | 812 | 672 | 29 | (12 | ) | 4,362 | |||||||||||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes | 112 | 238 | (483 | ) | 333 | (1,040 | ) | 142 | 522 | 49 | (127 | ) | |||||||||||||||||||||||
Provision/(benefit) for income taxes 3 | 39 | 87 | (242 | ) | 123 | (395 | ) | 52 | 170 | 25 | (141 | ) | |||||||||||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 73 | 151 | (241 | ) | 210 | (645 | ) | 90 | 352 | 24 | 14 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | 1 | 1 | 7 | — | 9 | ||||||||||||||||||||||||||
Net income/(loss) | $73 | $151 | ($241 | ) | $210 | ($646 | ) | $89 | $345 | $24 | $5 |
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2011 | 2010 | 2011 | 2010 | |||||||||||
Comprehensive income: | |||||||||||||||
Net income | $215 | $153 | $573 | $5 | |||||||||||
OCI: | |||||||||||||||
Change in unrealized gains on securities, net of taxes | 173 | 257 | 294 | 472 | |||||||||||
Change in unrealized gains on derivatives, net of taxes | 182 | 61 | 129 | 438 | |||||||||||
Change related to employee benefit plans | 4 | 2 | (13 | ) | 85 | ||||||||||
Total comprehensive income | $574 | $473 | $983 | $1,000 |
(Dollars in millions) | September 30, 2011 | December 31, 2010 | |||||
Unrealized net gain on AFS securities | $1,820 | $1,526 | |||||
Unrealized net gain on derivative financial instruments | 661 | 532 | |||||
Employee benefit plans | (455 | ) | (442 | ) | |||
Total AOCI | $2,026 | $1,616 |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|