Delaware | No. 41-0449260 | |
(State of incorporation) | (I.R.S. Employer Identification No.) |
Yes þ | No o |
Yes þ | No o |
Large accelerated filer þ | Accelerated filer o | |||
Non‑accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Yes o | No þ |
Shares Outstanding | ||
October 30, 2015 | ||
Common stock, $1-2/3 par value | 5,107,812,848 |
FORM 10-Q | |||||
CROSS-REFERENCE INDEX | |||||
PART I | Financial Information | ||||
Item 1. | Financial Statements | Page | |||
Consolidated Statement of Income | |||||
Consolidated Statement of Comprehensive Income | |||||
Consolidated Balance Sheet | |||||
Consolidated Statement of Changes in Equity | |||||
Consolidated Statement of Cash Flows | |||||
Notes to Financial Statements | |||||
1 | — | Summary of Significant Accounting Policies | |||
2 | — | Business Combinations | |||
3 | — | Federal Funds Sold, Securities Purchased under Resale Agreements and Other Short-Term Investments | |||
4 | — | Investment Securities | |||
5 | — | Loans and Allowance for Credit Losses | |||
6 | — | Other Assets | |||
7 | — | Securitizations and Variable Interest Entities | |||
8 | — | Mortgage Banking Activities | |||
9 | — | Intangible Assets | |||
10 | — | Guarantees, Pledged Assets and Collateral | |||
11 | — | Legal Actions | |||
12 | — | Derivatives | |||
13 | — | Fair Values of Assets and Liabilities | |||
14 | — | Preferred Stock | |||
15 | — | Employee Benefits | |||
16 | — | Earnings Per Common Share | |||
17 | — | Other Comprehensive Income | |||
18 | — | Operating Segments | |||
19 | — | Regulatory and Agency Capital Requirements | |||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations (Financial Review) | ||||
Summary Financial Data | |||||
Overview | |||||
Earnings Performance | |||||
Balance Sheet Analysis | |||||
Off-Balance Sheet Arrangements | |||||
Risk Management | |||||
Capital Management | |||||
Regulatory Reform | |||||
Critical Accounting Policies | |||||
Current Accounting Developments | |||||
Forward-Looking Statements | |||||
Risk Factors | |||||
Glossary of Acronyms | |||||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | ||||
Item 4. | Controls and Procedures | ||||
PART II | Other Information | ||||
Item 1. | Legal Proceedings | ||||
Item 1A. | Risk Factors | ||||
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | ||||
Item 6. | Exhibits | ||||
Signature | |||||
Exhibit Index |
Summary Financial Data | ||||||||||||||||||||||||
% Change | ||||||||||||||||||||||||
Quarter ended | Sep 30, 2015 from | Nine months ended | ||||||||||||||||||||||
($ in millions, except per share amounts) | Sep 30, 2015 | Jun 30, 2015 | Sep 30, 2014 | Jun 30, 2015 | Sep 30, 2014 | Sep 30, 2015 | Sep 30, 2014 | % Change | ||||||||||||||||
For the Period | ||||||||||||||||||||||||
Wells Fargo net income | $ | 5,796 | 5,719 | 5,729 | 1 | % | 1 | 17,319 | 17,348 | — | % | |||||||||||||
Wells Fargo net income applicable to common stock | 5,443 | 5,363 | 5,408 | 1 | 1 | 16,267 | 16,439 | (1 | ) | |||||||||||||||
Diluted earnings per common share | 1.05 | 1.03 | 1.02 | 2 | 3 | 3.12 | 3.08 | 1 | ||||||||||||||||
Profitability ratios (annualized): | ||||||||||||||||||||||||
Wells Fargo net income to average assets (ROA) | 1.32 | % | 1.33 | 1.40 | (1 | ) | (6 | ) | 1.34 | 1.48 | (9 | ) | ||||||||||||
Wells Fargo net income applicable to common stock to average Wells Fargo common stockholders' equity (ROE) | 12.62 | 12.71 | 13.10 | (1 | ) | (4 | ) | 12.83 | 13.60 | (6 | ) | |||||||||||||
Efficiency ratio (1) | 56.7 | 58.5 | 57.7 | (3 | ) | (2 | ) | 58.0 | 57.9 | — | ||||||||||||||
Total revenue | $ | 21,875 | 21,318 | 21,213 | 3 | 3 | 64,471 | 62,904 | 2 | |||||||||||||||
Pre-tax pre-provision profit (PTPP) (2) | 9,476 | 8,849 | 8,965 | 7 | 6 | 27,096 | 26,514 | 2 | ||||||||||||||||
Dividends declared per common share | 0.375 | 0.375 | 0.35 | — | 7 | 1.10 | 1.00 | 10 | ||||||||||||||||
Average common shares outstanding | 5,125.8 | 5,151.9 | 5,225.9 | (1 | ) | (2 | ) | 5,145.9 | 5,252.2 | (2 | ) | |||||||||||||
Diluted average common shares outstanding | 5,193.8 | 5,220.5 | 5,310.4 | (1 | ) | (2 | ) | 5,220.3 | 5,339.2 | (2 | ) | |||||||||||||
Average loans | $ | 895,095 | 870,446 | 833,199 | 3 | 7 | 876,384 | 829,378 | 6 | |||||||||||||||
Average assets | 1,746,402 | 1,729,278 | 1,617,942 | 1 | 8 | 1,727,967 | 1,569,621 | 10 | ||||||||||||||||
Average core deposits (3) | 1,093,608 | 1,079,160 | 1,012,219 | 1 | 8 | 1,078,778 | 992,723 | 9 | ||||||||||||||||
Average retail core deposits (4) | 749,838 | 741,500 | 703,062 | 1 | 7 | 740,984 | 697,535 | 6 | ||||||||||||||||
Net interest margin | 2.96 | % | 2.97 | 3.06 | — | (3 | ) | 2.96 | 3.13 | (5 | ) | |||||||||||||
At Period End | ||||||||||||||||||||||||
Investment securities | $ | 345,074 | 340,769 | 289,009 | 1 | 19 | 345,074 | 289,009 | 19 | |||||||||||||||
Loans | 903,233 | 888,459 | 838,883 | 2 | 8 | 903,233 | 838,883 | 8 | ||||||||||||||||
Allowance for loan losses | 11,659 | 11,754 | 12,681 | (1 | ) | (8 | ) | 11,659 | 12,681 | (8 | ) | |||||||||||||
Goodwill | 25,684 | 25,705 | 25,705 | — | — | 25,684 | 25,705 | — | ||||||||||||||||
Assets | 1,751,265 | 1,720,617 | 1,636,855 | 2 | 7 | 1,751,265 | 1,636,855 | 7 | ||||||||||||||||
Core deposits (3) | 1,094,083 | 1,082,634 | 1,016,478 | 1 | 8 | 1,094,083 | 1,016,478 | 8 | ||||||||||||||||
Wells Fargo stockholders' equity | 193,051 | 189,558 | 182,481 | 2 | 6 | 193,051 | 182,481 | 6 | ||||||||||||||||
Total equity | 194,043 | 190,676 | 182,990 | 2 | 6 | 194,043 | 182,990 | 6 | ||||||||||||||||
Capital ratios (5)(6): | ||||||||||||||||||||||||
Total equity to assets | 11.08 | % | 11.08 | 11.18 | — | (1 | ) | 11.08 | 11.18 | (1 | ) | |||||||||||||
Risk-based capital: | ||||||||||||||||||||||||
Common Equity Tier 1 | 10.87 | 10.78 | 11.11 | 1 | NM | 10.87 | 11.11 | NM | ||||||||||||||||
Tier 1 capital | 12.42 | 12.28 | 12.55 | 1 | NM | 12.42 | 12.55 | NM | ||||||||||||||||
Total capital | 14.86 | 14.45 | 15.58 | 3 | NM | 14.86 | 15.58 | NM | ||||||||||||||||
Tier 1 leverage | 9.51 | 9.45 | 9.64 | 1 | NM | 9.51 | 9.64 | NM | ||||||||||||||||
Common shares outstanding | 5,108.5 | 5,145.2 | 5,215.0 | (1 | ) | (2 | ) | 5,108.5 | 5,215.0 | (2 | ) | |||||||||||||
Book value per common share | $ | 33.69 | 32.96 | 31.55 | 2 | 7 | 33.69 | 31.55 | 7 | |||||||||||||||
Common stock price: | ||||||||||||||||||||||||
High | 58.77 | 58.26 | 53.80 | 1 | 9 | 58.77 | 53.80 | 9 | ||||||||||||||||
Low | 47.75 | 53.56 | 49.47 | (11 | ) | (3 | ) | 47.75 | 44.17 | 8 | ||||||||||||||
Period end | 51.35 | 56.24 | 51.87 | (9 | ) | (1 | ) | 51.35 | 51.87 | (1 | ) | |||||||||||||
Team members (active, full-time equivalent) | 265,200 | 265,800 | 263,900 | — | — | 265,200 | 263,900 | — |
(1) | The efficiency ratio is noninterest expense divided by total revenue (net interest income and noninterest income). |
(2) | Pre-tax pre-provision profit (PTPP) is total revenue less noninterest expense. Management believes that PTPP is a useful financial measure because it enables investors and others to assess the Company's ability to generate capital to cover credit losses through a credit cycle. |
(3) | Core deposits are noninterest-bearing deposits, interest-bearing checking, savings certificates, certain market rate and other savings, and certain foreign deposits (Eurodollar sweep balances). |
(4) | Retail core deposits are total core deposits excluding Wholesale Banking core deposits and retail mortgage escrow deposits. |
(5) | The risk-based capital ratios presented were calculated: (a) under the Basel III Standardized Approach with Transition Requirements at September 30 and June 30, 2015, except for total capital ratio at September 30 and June 30, 2015, which was calculated under the Basel III Advanced Approach with Transition Requirements, and (b) under the Basel III General Approach at September 30, 2014. |
(6) | See the "Capital Management" section and Note 19 (Regulatory and Agency Capital Requirements) to Financial Statements in this Report for additional information. |
• | our EPS was up 3% to $1.05; our revenue grew 3%, with 5% growth in net interest income; |
• | we grew pre-tax pre-provision profit by 6%; |
• | our total loans reached a record $903.2 billion, an increase of $64.4 billion, or 8%, even with the continued planned run-off in our non-strategic/liquidating portfolios, and our core loan portfolio grew by $73.4 billion, or 9%; |
• | our liquidating loan portfolio declined $9.1 billion and represented only 6% of our total loans, down from 8% a year ago; and |
• | our deposit franchise once again generated strong customer and balance growth, with total deposits reaching a record $1.2 trillion, up $71.6 billion, or 6%, and we grew the number of primary consumer checking customers by 5.8% (August 2015 compared with August 2014); |
Earnings Performance |
Table 1: Average Balances, Yields and Rates Paid (Taxable-Equivalent Basis) (1)(2) | ||||||||||||||||||||
Quarter ended September 30, | ||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||
(in millions) | Average balance | Yields/ rates | Interest income/ expense | Average balance | Yields/ rates | Interest income/ expense | ||||||||||||||
Earning assets | ||||||||||||||||||||
Federal funds sold, securities purchased under resale agreements and other short-term investments | $ | 250,104 | 0.26 | % | $ | 167 | 253,231 | 0.28 | % | $ | 180 | |||||||||
Trading assets | 67,223 | 2.93 | 492 | 57,439 | 3.00 | 432 | ||||||||||||||
Investment securities (3): | ||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | 35,709 | 1.59 | 143 | 8,816 | 1.69 | 38 | ||||||||||||||
Securities of U.S. states and political subdivisions | 48,238 | 4.22 | 510 | 43,324 | 4.24 | 459 | ||||||||||||||
Mortgage-backed securities: | ||||||||||||||||||||
Federal agencies | 98,459 | 2.70 | 665 | 113,022 | 2.76 | 780 | ||||||||||||||
Residential and commercial | 21,876 | 5.84 | 319 | 25,946 | 5.98 | 388 | ||||||||||||||
Total mortgage-backed securities | 120,335 | 3.27 | 984 | 138,968 | 3.36 | 1,168 | ||||||||||||||
Other debt and equity securities | 50,371 | 3.40 | 430 | 47,131 | 3.45 | 408 | ||||||||||||||
Total available-for-sale securities | 254,653 | 3.24 | 2,067 | 238,239 | 3.48 | 2,073 | ||||||||||||||
Held-to-maturity securities: | ||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | 44,649 | 2.18 | 245 | 23,672 | 2.22 | 133 | ||||||||||||||
Securities of U.S. states and political subdivisions | 2,151 | 5.17 | 28 | 66 | 5.51 | 1 | ||||||||||||||
Federal agency mortgage-backed securities | 27,079 | 2.38 | 161 | 5,854 | 2.23 | 32 | ||||||||||||||
Other debt securities | 5,371 | 1.75 | 24 | 5,918 | 1.83 | 28 | ||||||||||||||
Total held-to-maturity securities | 79,250 | 2.30 | 458 | 35,510 | 2.17 | 194 | ||||||||||||||
Total investment securities | 333,903 | 3.02 | 2,525 | 273,749 | 3.31 | 2,267 | ||||||||||||||
Mortgages held for sale (4) | 24,159 | 3.69 | 223 | 21,444 | 4.01 | 215 | ||||||||||||||
Loans held for sale (4) | 568 | 2.57 | 4 | 9,533 | 2.10 | 50 | ||||||||||||||
Loans: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial - U.S. | 241,409 | 3.30 | 2,005 | 207,570 | 3.29 | 1,716 | ||||||||||||||
Commercial and industrial - Non U.S. | 45,923 | 1.83 | 212 | 42,362 | 2.11 | 225 | ||||||||||||||
Real estate mortgage | 120,983 | 3.31 | 1,009 | 112,946 | 3.69 | 1,050 | ||||||||||||||
Real estate construction | 21,626 | 3.39 | 184 | 17,824 | 3.94 | 178 | ||||||||||||||
Lease financing | 12,282 | 4.18 | 129 | 12,348 | 5.38 | 166 | ||||||||||||||
Total commercial | 442,223 | 3.18 | 3,539 | 393,050 | 3.37 | 3,335 | ||||||||||||||
Consumer: | ||||||||||||||||||||
Real estate 1-4 family first mortgage | 269,437 | 4.10 | 2,762 | 262,144 | 4.23 | 2,773 | ||||||||||||||
Real estate 1-4 family junior lien mortgage | 55,298 | 4.22 | 588 | 61,606 | 4.30 | 666 | ||||||||||||||
Credit card | 31,649 | 11.73 | 936 | 27,724 | 11.96 | 836 | ||||||||||||||
Automobile | 58,534 | 5.80 | 855 | 54,638 | 6.19 | 852 | ||||||||||||||
Other revolving credit and installment | 37,954 | 5.84 | 559 | 34,037 | 6.03 | 517 | ||||||||||||||
Total consumer | 452,872 | 5.01 | 5,700 | 440,149 | 5.11 | 5,644 | ||||||||||||||
Total loans (4) | 895,095 | 4.11 | 9,239 | 833,199 | 4.29 | 8,979 | ||||||||||||||
Other | 5,028 | 5.11 | 64 | 4,674 | 5.41 | 64 | ||||||||||||||
Total earning assets | $ | 1,576,080 | 3.21 | % | $ | 12,714 | 1,453,269 | 3.34 | % | $ | 12,187 | |||||||||
Funding sources | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Interest-bearing checking | $ | 37,783 | 0.05 | % | $ | 5 | 41,368 | 0.07 | % | $ | 7 | |||||||||
Market rate and other savings | 628,119 | 0.06 | 90 | 586,353 | 0.07 | 98 | ||||||||||||||
Savings certificates | 30,897 | 0.58 | 44 | 37,347 | 0.84 | 80 | ||||||||||||||
Other time deposits | 48,676 | 0.46 | 57 | 55,128 | 0.39 | 54 | ||||||||||||||
Deposits in foreign offices | 111,521 | 0.13 | 36 | 98,862 | 0.14 | 34 | ||||||||||||||
Total interest-bearing deposits | 856,996 | 0.11 | 232 | 819,058 | 0.13 | 273 | ||||||||||||||
Short-term borrowings | 90,357 | 0.06 | 13 | 62,285 | 0.10 | 16 | ||||||||||||||
Long-term debt | 180,569 | 1.45 | 655 | 172,982 | 1.46 | 629 | ||||||||||||||
Other liabilities | 16,435 | 2.13 | 89 | 15,536 | 2.73 | 106 | ||||||||||||||
Total interest-bearing liabilities | 1,144,357 | 0.34 | 989 | 1,069,861 | 0.38 | 1,024 | ||||||||||||||
Portion of noninterest-bearing funding sources | 431,723 | — | 383,408 | — | ||||||||||||||||
Total funding sources | $ | 1,576,080 | 0.25 | 989 | 1,453,269 | 0.28 | 1,024 | |||||||||||||
Net interest margin and net interest income on a taxable-equivalent basis (5) | 2.96 | % | $ | 11,725 | 3.06 | % | $ | 11,163 | ||||||||||||
Noninterest-earning assets | ||||||||||||||||||||
Cash and due from banks | $ | 16,979 | 16,189 | |||||||||||||||||
Goodwill | 25,703 | 25,705 | ||||||||||||||||||
Other | 127,640 | 122,779 | ||||||||||||||||||
Total noninterest-earning assets | $ | 170,322 | 164,673 | |||||||||||||||||
Noninterest-bearing funding sources | ||||||||||||||||||||
Deposits | $ | 341,878 | 307,991 | |||||||||||||||||
Other liabilities | 67,964 | 57,979 | ||||||||||||||||||
Total equity | 192,203 | 182,111 | ||||||||||||||||||
Noninterest-bearing funding sources used to fund earning assets | (431,723 | ) | (383,408 | ) | ||||||||||||||||
Net noninterest-bearing funding sources | $ | 170,322 | 164,673 | |||||||||||||||||
Total assets | $ | 1,746,402 | 1,617,942 | |||||||||||||||||
(1) | Our average prime rate was 3.25% for the quarters ended September 30, 2015 and 2014, and 3.25% for the first nine months of both 2015 and 2014. The average three-month London Interbank Offered Rate (LIBOR) was 0.31% and 0.23% for the quarters ended September 30, 2015 and 2014, respectively, and 0.28% and 0.23% for the first nine months of 2015 and 2014, respectively. |
(2) | Yields/rates and amounts include the effects of hedge and risk management activities associated with the respective asset and liability categories. |
(3) | Yields and rates are based on interest income/expense amounts for the period, annualized based on the accrual basis for the respective accounts. The average balance amounts represent amortized cost for the periods presented. |
(4) | Nonaccrual loans and related income are included in their respective loan categories. |
(5) | Includes taxable-equivalent adjustments of $268 million and $222 million for the quarters ended September 30, 2015 and 2014, respectively, and $780 million and $664 million for the first nine months of 2015 and 2014, respectively, primarily related to tax-exempt income on certain loans and securities. The federal statutory tax rate utilized was 35% for the periods presented. |
Nine months ended September 30, | ||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||
(in millions) | Average balance | Yields/ rates | Interest income/ expense | Average balance | Yields/ rates | Interest income/ expense | ||||||||||||||
Earning assets | ||||||||||||||||||||
Federal funds sold, securities purchased under resale agreements and other short-term investments | $ | 264,218 | 0.27 | % | $ | 543 | 232,241 | 0.28 | % | $ | 485 | |||||||||
Trading assets | 65,954 | 2.91 | 1,437 | 53,373 | 3.07 | 1,227 | ||||||||||||||
Investment securities (3): | ||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | 31,242 | 1.57 | 368 | 7,331 | 1.72 | 95 | ||||||||||||||
Securities of U.S. states and political subdivisions | 46,765 | 4.18 | 1,468 | 42,884 | 4.29 | 1,380 | ||||||||||||||
Mortgage-backed securities: | ||||||||||||||||||||
Federal agencies | 99,523 | 2.71 | 2,021 | 115,696 | 2.85 | 2,475 | ||||||||||||||
Residential and commercial | 22,823 | 5.80 | 992 | 27,070 | 6.07 | 1,233 | ||||||||||||||
Total mortgage-backed securities | 122,346 | 3.28 | 3,013 | 142,766 | 3.46 | 3,708 | ||||||||||||||
Other debt and equity securities | 48,758 | 3.44 | 1,257 | 48,333 | 3.60 | 1,303 | ||||||||||||||
Total available-for-sale securities | 249,111 | 3.27 | 6,106 | 241,314 | 3.58 | 6,486 | ||||||||||||||
Held-to-maturity securities: | ||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | 44,010 | 2.19 | 722 | 11,951 | 2.22 | 198 | ||||||||||||||
Securities of U.S. states and political subdivisions | 2,064 | 5.16 | 80 | 25 | 5.51 | 1 | ||||||||||||||
Federal agency mortgage-backed securities | 19,871 | 2.14 | 319 | 6,034 | 2.70 | 122 | ||||||||||||||
Other debt securities | 6,139 | 1.72 | 79 | 5,844 | 1.86 | 82 | ||||||||||||||
Total held-to-maturity securities | 72,084 | 2.22 | 1,200 | 23,854 | 2.26 | 403 | ||||||||||||||
Total investment securities | 321,195 | 3.03 | 7,306 | 265,168 | 3.47 | 6,889 | ||||||||||||||
Mortgages held for sale (4) | 22,416 | 3.62 | 609 | 18,959 | 4.08 | 580 | ||||||||||||||
Loans held for sale (4) | 644 | 2.93 | 14 | 3,302 | 2.15 | 53 | ||||||||||||||
Loans: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial - U.S. | 233,598 | 3.31 | 5,788 | 200,277 | 3.37 | 5,044 | ||||||||||||||
Commercial and industrial - Non U.S. | 45,373 | 1.88 | 638 | 42,530 | 2.03 | 646 | ||||||||||||||
Real estate mortgage | 115,224 | 3.45 | 2,972 | 112,855 | 3.62 | 3,056 | ||||||||||||||
Real estate construction | 20,637 | 3.68 | 567 | 17,454 | 4.16 | 544 | ||||||||||||||
Lease financing | 12,322 | 4.77 | 441 | 12,254 | 5.73 | 526 | ||||||||||||||
Total commercial | 427,154 | 3.26 | 10,406 | 385,370 | 3.40 | 9,816 | ||||||||||||||
Consumer: | ||||||||||||||||||||
Real estate 1-4 family first mortgage | 267,107 | 4.12 | 8,243 | 260,549 | 4.20 | 8,207 | ||||||||||||||
Real estate 1-4 family junior lien mortgage | 57,068 | 4.24 | 1,812 | 63,296 | 4.30 | 2,038 | ||||||||||||||
Credit card | 30,806 | 11.74 | 2,704 | 26,822 | 12.08 | 2,424 | ||||||||||||||
Automobile | 57,180 | 5.87 | 2,512 | 53,314 | 6.34 | 2,528 | ||||||||||||||
Other revolving credit and installment | 37,069 | 5.91 | 1,638 | 40,027 | 5.32 | 1,593 | ||||||||||||||
Total consumer | 449,230 | 5.03 | 16,909 | 444,008 | 5.05 | 16,790 | ||||||||||||||
Total loans (4) | 876,384 | 4.16 | 27,315 | 829,378 | 4.28 | 26,606 | ||||||||||||||
Other | 4,874 | 5.21 | 191 | 4,622 | 5.62 | 195 | ||||||||||||||
Total earning assets | $ | 1,555,685 | 3.21 | % | $ | 37,415 | 1,407,043 | 3.42 | % | $ | 36,035 | |||||||||
Funding sources | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Interest-bearing checking | $ | 38,491 | 0.05 | % | $ | 15 | 39,470 | 0.07 | % | $ | 20 | |||||||||
Market rate and other savings | 620,510 | 0.06 | 274 | 583,128 | 0.07 | 304 | ||||||||||||||
Savings certificates | 32,639 | 0.66 | 160 | 38,867 | 0.86 | 251 | ||||||||||||||
Other time deposits | 52,459 | 0.43 | 168 | 49,855 | 0.41 | 152 | ||||||||||||||
Deposits in foreign offices | 107,153 | 0.13 | 105 | 94,743 | 0.14 | 100 | ||||||||||||||
Total interest-bearing deposits | 851,252 | 0.11 | 722 | 806,063 | 0.14 | 827 | ||||||||||||||
Short-term borrowings | 82,258 | 0.09 | 52 | 58,573 | 0.10 | 43 | ||||||||||||||
Long-term debt | 183,130 | 1.37 | 1,879 | 162,073 | 1.54 | 1,868 | ||||||||||||||
Other liabilities | 16,576 | 2.16 | 269 | 14,005 | 2.73 | 286 | ||||||||||||||
Total interest-bearing liabilities | 1,133,216 | 0.34 | 2,922 | 1,040,714 | 0.39 | 3,024 | ||||||||||||||
Portion of noninterest-bearing funding sources | 422,469 | — | 366,329 | — | — | |||||||||||||||
Total funding sources | $ | 1,555,685 | 0.25 | 2,922 | 1,407,043 | 0.29 | 3,024 | |||||||||||||
Net interest margin and net interest income on a taxable-equivalent basis (5) | 2.96 | % | $ | 34,493 | 3.13 | % | $ | 33,011 | ||||||||||||
Noninterest-earning assets | ||||||||||||||||||||
Cash and due from banks | $ | 17,167 | 16,169 | |||||||||||||||||
Goodwill | 25,703 | 25,681 | ||||||||||||||||||
Other | 129,412 | 120,728 | ||||||||||||||||||
Total noninterest-earning assets | $ | 172,282 | 162,578 | |||||||||||||||||
Noninterest-bearing funding sources | ||||||||||||||||||||
Deposits | $ | 335,160 | 296,066 | |||||||||||||||||
Other liabilities | 69,167 | 54,057 | ||||||||||||||||||
Total equity | 190,424 | 178,784 | ||||||||||||||||||
Noninterest-bearing funding sources used to fund earning assets | (422,469 | ) | (366,329 | ) | ||||||||||||||||
Net noninterest-bearing funding sources | $ | 172,282 | 162,578 | |||||||||||||||||
Total assets | $ | 1,727,967 | 1,569,621 | |||||||||||||||||
Noninterest Income | |||||||||||||||||||
Table 2: Noninterest Income | |||||||||||||||||||
Quarter ended Sep 30, | % | Nine months ended Sep 30, | |||||||||||||||||
(in millions) | 2015 | 2014 | Change | 2015 | 2014 | % Change | |||||||||||||
Service charges on deposit accounts | $ | 1,335 | 1,311 | 2 | % | $ | 3,839 | 3,809 | 1 | % | |||||||||
Trust and investment fees: | |||||||||||||||||||
Brokerage advisory, commissions and other fees | 2,368 | 2,327 | 2 | 7,147 | 6,848 | 4 | |||||||||||||
Trust and investment management | 843 | 856 | (2 | ) | 2,556 | 2,538 | 1 | ||||||||||||
Investment banking | 359 | 371 | (3 | ) | 1,254 | 1,189 | 5 | ||||||||||||
Total trust and investment fees | 3,570 | 3,554 | — | 10,957 | 10,575 | 4 | |||||||||||||
Card fees | 953 | 875 | 9 | 2,754 | 2,506 | 10 | |||||||||||||
Other fees: | |||||||||||||||||||
Charges and fees on loans | 307 | 296 | 4 | 920 | 1,005 | (8 | ) | ||||||||||||
Merchant processing fees | 200 | 184 | 9 | 589 | 539 | 9 | |||||||||||||
Cash network fees | 136 | 134 | 1 | 393 | 382 | 3 | |||||||||||||
Commercial real estate brokerage commissions | 124 | 143 | (13 | ) | 394 | 314 | 25 | ||||||||||||
Letters of credit fees | 89 | 100 | (11 | ) | 267 | 288 | (7 | ) | |||||||||||
All other fees | 243 | 233 | 4 | 721 | 697 | 3 | |||||||||||||
Total other fees | 1,099 | 1,090 | 1 | 3,284 | 3,225 | 2 | |||||||||||||
Mortgage banking: | |||||||||||||||||||
Servicing income, net | 674 | 679 | (1 | ) | 1,711 | 2,652 | (35 | ) | |||||||||||
Net gains on mortgage loan origination/sales activities | 915 | 954 | (4 | ) | 3,130 | 2,214 | 41 | ||||||||||||
Total mortgage banking | 1,589 | 1,633 | (3 | ) | 4,841 | 4,866 | (1 | ) | |||||||||||
Insurance | 376 | 388 | (3 | ) | 1,267 | 1,273 | — | ||||||||||||
Net gains (losses) from trading activities | (26 | ) | 168 | NM | 515 | 982 | (48 | ) | |||||||||||
Net gains on debt securities | 147 | 253 | (42 | ) | 606 | 407 | 49 | ||||||||||||
Net gains from equity investments | 920 | 712 | 29 | 1,807 | 2,008 | (10 | ) | ||||||||||||
Lease income | 189 | 137 | 38 | 476 | 399 | 19 | |||||||||||||
Life insurance investment income | 150 | 143 | 5 | 440 | 413 | 7 | |||||||||||||
All other | 116 | 8 | NM | (28 | ) | 94 | NM | ||||||||||||
Total | $ | 10,418 | 10,272 | 1 | $ | 30,758 | 30,557 | 1 |
Noninterest Expense | |||||||||||||||||||
Table 3: Noninterest Expense | |||||||||||||||||||
Quarter ended Sep 30, | % | Nine months ended Sep 30, | % | ||||||||||||||||
(in millions) | 2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||
Salaries | $ | 4,035 | 3,914 | 3 | % | $ | 11,822 | 11,437 | 3 | % | |||||||||
Commission and incentive compensation | 2,604 | 2,527 | 3 | 7,895 | 7,388 | 7 | |||||||||||||
Employee benefits | 821 | 931 | (12 | ) | 3,404 | 3,473 | (2 | ) | |||||||||||
Equipment | 459 | 457 | — | 1,423 | 1,392 | 2 | |||||||||||||
Net occupancy | 728 | 731 | — | 2,161 | 2,195 | (2 | ) | ||||||||||||
Core deposit and other intangibles | 311 | 342 | (9 | ) | 935 | 1,032 | (9 | ) | |||||||||||
FDIC and other deposit assessments | 245 | 229 | 7 | 715 | 697 | 3 | |||||||||||||
Outside professional services | 663 | 684 | (3 | ) | 1,838 | 1,889 | (3 | ) | |||||||||||
Operating losses | 523 | 417 | 25 | 1,339 | 940 | 42 | |||||||||||||
Outside data processing | 258 | 264 | (2 | ) | 780 | 764 | 2 | ||||||||||||
Contract services | 249 | 247 | 1 | 712 | 730 | (2 | ) | ||||||||||||
Travel and entertainment | 166 | 226 | (27 | ) | 496 | 688 | (28 | ) | |||||||||||
Postage, stationery and supplies | 174 | 182 | (4 | ) | 525 | 543 | (3 | ) | |||||||||||
Advertising and promotion | 135 | 153 | (12 | ) | 422 | 458 | (8 | ) | |||||||||||
Foreclosed assets | 109 | 157 | (31 | ) | 361 | 419 | (14 | ) | |||||||||||
Telecommunications | 109 | 122 | (11 | ) | 333 | 347 | (4 | ) | |||||||||||
Insurance | 95 | 97 | (2 | ) | 391 | 362 | 8 | ||||||||||||
Operating leases | 79 | 58 | 36 | 205 | 162 | 27 | |||||||||||||
All other | 636 | 510 | 25 | 1,618 | 1,474 | 10 | |||||||||||||
Total | $ | 12,399 | 12,248 | 1 | $ | 37,375 | 36,390 | 3 |
Table 4: Operating Segment Results – Highlights | |||||||||||||||||||||||||||||||
(income/expense in millions, | Community Banking | Wholesale Banking | Wealth and Investment Management | Other (1) | Consolidated Company | ||||||||||||||||||||||||||
average balances in billions) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||
Quarter ended Sep 30, | |||||||||||||||||||||||||||||||
Revenue | $ | 13,618 | 12,811 | 5,570 | 5,667 | 3,878 | 3,805 | (1,191 | ) | (1,070 | ) | 21,875 | 21,213 | ||||||||||||||||||
Provision (reversal of provision) for credit losses | 658 | 465 | 45 | (85 | ) | (6 | ) | (25 | ) | 6 | 13 | 703 | 368 | ||||||||||||||||||
Noninterest expense | 7,219 | 7,049 | 3,036 | 2,997 | 2,909 | 2,945 | (765 | ) | (743 | ) | 12,399 | 12,248 | |||||||||||||||||||
Net income | 3,686 | 3,461 | 1,772 | 1,929 | 606 | 550 | (268 | ) | (211 | ) | 5,796 | 5,729 | |||||||||||||||||||
Average loans | $ | 511.0 | 498.3 | 363.1 | 316.8 | 61.1 | 52.6 | (40.1 | ) | (34.5 | ) | 895.1 | 833.2 | ||||||||||||||||||
Average core deposits | 690.5 | 646.9 | 311.3 | 278.3 | 163.0 | 153.7 | (71.2 | ) | (66.7 | ) | 1,093.6 | 1,012.2 | |||||||||||||||||||
Nine months ended Sep 30, | |||||||||||||||||||||||||||||||
Revenue | $ | 39,031 | 37,958 | 17,117 | 16,712 | 11,830 | 11,356 | (3,507 | ) | (3,122 | ) | 64,471 | 62,904 | ||||||||||||||||||
Provision (reversal of provision) for credit losses | 1,638 | 1,163 | (19 | ) | (227 | ) | (19 | ) | (58 | ) | 11 | 32 | 1,611 | 910 | |||||||||||||||||
Noninterest expense | 21,442 | 20,839 | 9,191 | 8,843 | 9,069 | 8,927 | (2,327 | ) | (2,219 | ) | 37,375 | 36,390 | |||||||||||||||||||
Net income (loss) | 10,693 | 10,706 | 5,644 | 5,681 | 1,721 | 1,541 | (739 | ) | (580 | ) | 17,319 | 17,348 | |||||||||||||||||||
Average loans | $ | 507.8 | 502.7 | 348.4 | 309.2 | 59.1 | 51.2 | (38.9 | ) | (33.7 | ) | 876.4 | 829.4 | ||||||||||||||||||
Average core deposits | 681.8 | 637.8 | 306.2 | 267.7 | 161.4 | 154.3 | (70.6 | ) | (67.1 | ) | 1,078.8 | 992.7 |
(1) | Includes items not specific to a business segment and elimination of certain items that are included in more than one business segment, substantially all of which represents products and services for wealth management customers provided in Community Banking stores. |
Table 4a - Community Banking | |||||||||||||||||||
Quarter ended Sep 30, | Nine months ended Sep 30, | ||||||||||||||||||
(in millions, except average balances which are in billions) | 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||
Net interest income | $ | 7,822 | 7,455 | 5 | % | $ | 23,051 | 22,075 | 4 | % | |||||||||
Noninterest income: | |||||||||||||||||||
Service charges on deposit accounts | 878 | 890 | (1 | ) | 2,482 | 2,573 | (4 | ) | |||||||||||
Trust and investment fees: | |||||||||||||||||||
Brokerage advisory, commissions and other fees | 516 | 457 | 13 | 1,545 | 1,337 | 16 | |||||||||||||
Trust and investment management | 218 | 211 | 3 | 641 | 605 | 6 | |||||||||||||
Investment banking (1) | (35 | ) | (17 | ) | 106 | (95 | ) | (63 | ) | 51 | |||||||||
Total trust and investment fees | 699 | 651 | 7 | 2,091 | 1,879 | 11 | |||||||||||||
Card fees | 877 | 809 | 8 | 2,538 | 2,313 | 10 | |||||||||||||
Other fees | 574 | 560 | 3 | 1,696 | 1,741 | (3 | ) | ||||||||||||
Mortgage banking | 1,513 | 1,497 | 1 | 4,523 | 4,581 | (1 | ) | ||||||||||||
Insurance | 31 | 31 | — | 94 | 95 | (1 | ) | ||||||||||||
Net gains (losses) from trading activities | (143 | ) | (20 | ) | 615 | (149 | ) | 100 | NM | ||||||||||
Net gains on debt securities | 75 | 154 | (51 | ) | 349 | 175 | 99 | ||||||||||||
Net gains from equity investments (2) | 825 | 506 | 63 | 1,438 | 1,580 | (9 | ) | ||||||||||||
Other income of the segment | 467 | 278 | 68 | 918 | 846 | 9 | |||||||||||||
Total noninterest income | 5,796 | 5,356 | 8 | 15,980 | 15,883 | 1 | |||||||||||||
Total revenue | 13,618 | 12,811 | 6 | 39,031 | 37,958 | 3 | |||||||||||||
Provision for credit losses | 658 | 465 | 42 | 1,638 | 1,163 | 41 | |||||||||||||
Noninterest expense: | |||||||||||||||||||
Personnel expense | 4,501 | 4,326 | 4 | 13,743 | 13,119 | 5 | |||||||||||||
Equipment | 427 | 419 | 2 | 1,332 | 1,288 | 3 | |||||||||||||
Net occupancy | 546 | 555 | (2 | ) | 1,613 | 1,658 | (3 | ) | |||||||||||
Core deposit and other intangibles | 146 | 159 | (8 | ) | 437 | 472 | (7 | ) | |||||||||||
FDIC and other deposit assessments | 154 | 149 | 3 | 441 | 452 | (2 | ) | ||||||||||||
Outside professional services | 260 | 280 | (7 | ) | 693 | 725 | (4 | ) | |||||||||||
Operating losses | 385 | 362 | 6 | 1,021 | 803 | 27 | |||||||||||||
Other expense of the segment | 800 | 799 | — | 2,162 | 2,322 | (7 | ) | ||||||||||||
Total noninterest expense | 7,219 | 7,049 | 2 | 21,442 | 20,839 | 3 | |||||||||||||
Income before income tax expense and noncontrolling interests | 5,741 | 5,297 | 8 | 15,951 | 15,956 | — | |||||||||||||
Income tax expense | 1,861 | 1,603 | 16 | 4,921 | 4,781 | 3 | |||||||||||||
Net income from noncontrolling interests (3) | 194 | 233 | (17 | ) | 337 | 469 | (28 | ) | |||||||||||
Net income | $ | 3,686 | 3,461 | 7 | $ | 10,693 | 10,706 | — | |||||||||||
Average loans | $ | 511.0 | 498.3 | 3 | $ | 507.8 | 502.7 | 1 | |||||||||||
Average core deposits | 690.5 | 646.9 | 7 | 681.8 | 637.8 | 7 |
(1) | Includes syndication and underwriting fees paid to Wells Fargo Securities which are offset in our Wholesale Banking segment. |
(2) | Predominantly represents gains resulting from venture capital investments. |
(3) | Reflects results attributable to noncontrolling interests primarily associated with the Company’s consolidated merchant services joint venture and venture capital investments. |
Table 4b - Wholesale Banking | |||||||||||||||||||
Quarter ended Sep 30, | Nine months ended Sep 30, | ||||||||||||||||||
(in millions, except average balances which are in billions) | 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||
Net interest income | $ | 3,128 | 3,061 | 2 | % | $ | 9,215 | 9,021 | 2 | % | |||||||||
Noninterest income: | |||||||||||||||||||
Service charges on deposit accounts | 457 | 421 | 9 | 1,356 | 1,235 | 10 | |||||||||||||
Trust and investment fees: | |||||||||||||||||||
Brokerage advisory, commissions and other fees | 77 | 64 | 20 | 209 | 182 | 15 | |||||||||||||
Trust and investment management | 104 | 94 | 11 | 305 | 281 | 9 | |||||||||||||
Investment banking | 389 | 391 | (1 | ) | 1,349 | 1,261 | 7 | ||||||||||||
Total trust and investment fees | 570 | 549 | 4 | 1,863 | 1,724 | 8 | |||||||||||||
Card fees | 75 | 66 | 14 | 214 | 192 | 11 | |||||||||||||
Other fees | 523 | 528 | (1 | ) | 1,584 | 1,479 | 7 | ||||||||||||
Mortgage banking | 76 | 136 | (44 | ) | 319 | 285 | 12 | ||||||||||||
Insurance | 345 | 356 | (3 | ) | 1,172 | 1,177 | — | ||||||||||||
Net gains from trading activities | 187 | 201 | (7 | ) | 671 | 781 | (14 | ) | |||||||||||
Net gains on debt securities | 72 | 99 | (27 | ) | 256 | 228 | 12 | ||||||||||||
Net gains from equity investments | 100 | 198 | (49 | ) | 358 | 408 | (12 | ) | |||||||||||
Other income of the segment | 37 | 52 | (29 | ) | 109 | 182 | (40 | ) | |||||||||||
Total noninterest income | 2,442 | 2,606 | (6 | ) | 7,902 | 7,691 | 3 | ||||||||||||
Total revenue | 5,570 | 5,667 | (2 | ) | 17,117 | 16,712 | 2 | ||||||||||||
Provision (reversal of provision) for credit losses | 45 | (85 | ) | NM | (19 | ) | (227 | ) | (92 | ) | |||||||||
Noninterest expense: | |||||||||||||||||||
Personnel expense | 1,520 | 1,516 | — | 4,733 | 4,476 | 6 | |||||||||||||
Equipment | 19 | 24 | (21 | ) | 52 | 64 | (19 | ) | |||||||||||
Net occupancy | 99 | 98 | 1 | 301 | 294 | 2 | |||||||||||||
Core deposit and other intangibles | 84 | 94 | (11 | ) | 254 | 291 | (13 | ) | |||||||||||
FDIC and other deposit assessments | 73 | 63 | 16 | 219 | 192 | 14 | |||||||||||||
Outside professional services | 203 | 192 | 6 | 548 | 554 | (1 | ) | ||||||||||||
Operating losses | 83 | 33 | 152 | 118 | 37 | 219 | |||||||||||||
Other expense of the segment | 955 | 977 | (2 | ) | 2,966 | 2,935 | 1 | ||||||||||||
Total noninterest expense | 3,036 | 2,997 | 1 | 9,191 | 8,843 | 4 | |||||||||||||
Income before income tax expense and noncontrolling interests | 2,489 | 2,755 | (10 | ) | 7,945 | 8,096 | (2 | ) | |||||||||||
Income tax expense | 722 | 830 | (13 | ) | 2,309 | 2,418 | (5 | ) | |||||||||||
Net loss from noncontrolling interests | (5 | ) | (4 | ) | 25 | (8 | ) | (3 | ) | 167 | |||||||||
Net income | $ | 1,772 | 1,929 | (8 | ) | $ | 5,644 | 5,681 | (1 | ) | |||||||||
Average loans | $ | 363.1 | 316.8 | 15 | $ | 348.4 | 309.2 | 13 | |||||||||||
Average core deposits | 311.3 | 278.3 | 12 | 306.2 | 267.7 | 14 |
Table 4c - Wealth and Investment Management | |||||||||||||||||||
Quarter ended Sep 30, | Nine months ended Sep 30, | ||||||||||||||||||
(in millions, except average balances which are in billions) | 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||
Net interest income | $ | 887 | 753 | 18 | % | $ | 2,545 | 2,221 | 15 | % | |||||||||
Noninterest income: | |||||||||||||||||||
Service charges on deposit accounts | 4 | 4 | — | 14 | 13 | 8 | |||||||||||||
Trust and investment fees: | |||||||||||||||||||
Brokerage advisory, commissions and other fees | 2,295 | 2,267 | 1 | 6,942 | 6,669 | 4 | |||||||||||||
Trust and investment management | 747 | 769 | (3 | ) | 2,274 | 2,280 | — | ||||||||||||
Investment banking (1) | 5 | (3 | ) | (267 | ) | — | (9 | ) | (100 | ) | |||||||||
Total trust and investment fees | 3,047 | 3,033 | — | 9,216 | 8,940 | 3 | |||||||||||||
Card fees | 2 | 1 | 100 | 4 | 3 | 33 | |||||||||||||
Other fees | 4 | 4 | — | 12 | 14 | (14 | ) | ||||||||||||
Mortgage banking | (2 | ) | 1 | NM | (5 | ) | — | NM | |||||||||||
Insurance | — | 1 | (100 | ) | 1 | 1 | — | ||||||||||||
Net gains (losses) from trading activities | (70 | ) | (13 | ) | 438 | (7 | ) | 101 | NM | ||||||||||
Net gains on debt securities | — | — | NM | 1 | 4 | (75 | ) | ||||||||||||
Net gains (losses) from equity investments | (5 | ) | 8 | NM | 11 | 20 | (45 | ) | |||||||||||
Other income of the segment | 11 | 13 | (15 | ) | 38 | 39 | (3 | ) | |||||||||||
Total noninterest income | 2,991 | 3,052 | (2 | ) | 9,285 | 9,135 | 2 | ||||||||||||
Total revenue | 3,878 | 3,805 | 2 | 11,830 | 11,356 | 4 | |||||||||||||
Reversal of provision for credit losses | (6 | ) | (25 | ) | (76 | ) | (19 | ) | (58 | ) | (67 | ) | |||||||
Noninterest expense: | |||||||||||||||||||
Personnel expense | 1,850 | 1,924 | (4 | ) | 5,889 | 5,853 | 1 | ||||||||||||
Equipment | 14 | 15 | (7 | ) | 42 | 44 | (5 | ) | |||||||||||
Net occupancy | 113 | 106 | 7 | 335 | 325 | 3 | |||||||||||||
Core deposit and other intangibles | 81 | 89 | (9 | ) | 244 | 269 | (9 | ) | |||||||||||
FDIC and other deposit assessments | 30 | 28 | 7 | 93 | 90 | 3 | |||||||||||||
Outside professional services | 207 | 220 | (6 | ) | 619 | 634 | (2 | ) | |||||||||||
Operating losses | 57 | 23 | 148 | 206 | 105 | 96 | |||||||||||||
Other expense of the segment | 557 | 540 | 3 | 1,641 | 1,607 | 2 | |||||||||||||
Total noninterest expense | 2,909 | 2,945 | (1 | ) | 9,069 | 8,927 | 2 | ||||||||||||
Income before income tax expense and noncontrolling interests | 975 | 885 | 10 | 2,780 | 2,487 | 12 | |||||||||||||
Income tax expense | 371 | 338 | 10 | 1,054 | 944 | 12 | |||||||||||||
Net income (loss) from noncontrolling interests | (2 | ) | (3 | ) | (33 | ) | 5 | 2 | 150 | ||||||||||
Net income | $ | 606 | 550 | 10 | $ | 1,721 | 1,541 | 12 | |||||||||||
Average loans | $ | 61.1 | 52.6 | 16 | $ | 59.1 | 51.2 | 15 | |||||||||||
Average core deposits | 163.0 | 153.7 | 6 | 161.4 | 154.3 | 5 |
(1) | Includes syndication and underwriting fees paid to Wells Fargo Securities which are offset in our Wholesale Banking segment. |
Balance Sheet Analysis |
Investment Securities | ||||||||||||||||||
Table 5: Investment Securities – Summary | ||||||||||||||||||
September 30, 2015 | December 31, 2014 | |||||||||||||||||
(in millions) | Amortized Cost | Net unrealized gain | Fair value | Amortized Cost | Net unrealized gain | Fair value | ||||||||||||
Available-for-sale securities: | ||||||||||||||||||
Debt securities | $ | 260,429 | 4,036 | 264,465 | 247,747 | 6,019 | 253,766 | |||||||||||
Marketable equity securities | 1,118 | 823 | 1,941 | 1,906 | 1,770 | 3,676 | ||||||||||||
Total available-for-sale securities | 261,547 | 4,859 | 266,406 | 249,653 | 7,789 | 257,442 | ||||||||||||
Held-to-maturity debt securities | 78,668 | 1,451 | 80,119 | 55,483 | 876 | 56,359 | ||||||||||||
Total investment securities (1) | $ | 340,215 | 6,310 | 346,525 | 305,136 | 8,665 | 313,801 |
(1) | Available-for-sale securities are carried on the balance sheet at fair value. Held-to-maturity securities are carried on the balance sheet at amortized cost. |
Table 6: Mortgage-Backed Securities Available-for-Sale | ||||||||
(in billions) | Fair value | Net unrealized gain (loss) | Expected remaining maturity (in years) | |||||
At September 30, 2015 | ||||||||
Actual | $ | 127.9 | 3.5 | 4.3 | ||||
Assuming a 200 basis point: | ||||||||
Increase in interest rates | 117.3 | (7.1 | ) | 6.2 | ||||
Decrease in interest rates | 131.5 | 7.1 | 2.4 |
Table 7: Loan Portfolios | |||||||||||||||||||
September 30, 2015 | December 31, 2014 | ||||||||||||||||||
(in millions) | Core | Non-strategic and liquidating | Total | Core | Non-strategic and liquidating | Total | |||||||||||||
Commercial | $ | 446,832 | 506 | 447,338 | 413,701 | 1,125 | 414,826 | ||||||||||||
Consumer | 402,363 | 53,532 | 455,895 | 388,062 | 59,663 | 447,725 | |||||||||||||
Total loans | $ | 849,195 | 54,038 | 903,233 | 801,763 | 60,788 | 862,551 | ||||||||||||
Change from prior year-end | $ | 47,432 | (6,750 | ) | 40,682 | 60,343 | (20,078 | ) | 40,265 |
Table 8: Maturities for Selected Commercial Loan Categories | |||||||||||||||||||||||||
September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||||
(in millions) | Within one year | After one year through five years | After five years | Total | Within one year | After one year through five years | After five years | Total | |||||||||||||||||
Selected loan maturities: | |||||||||||||||||||||||||
Commercial and industrial | $ | 85,294 | 183,395 | 23,545 | 292,234 | 76,216 | 172,801 | 22,778 | 271,795 | ||||||||||||||||
Real estate mortgage | 18,307 | 67,289 | 35,656 | 121,252 | 17,485 | 61,092 | 33,419 | 111,996 | |||||||||||||||||
Real estate construction | 7,300 | 12,967 | 1,443 | 21,710 | 6,079 | 11,312 | 1,337 | 18,728 | |||||||||||||||||
Total selected loans | $ | 110,901 | 263,651 | 60,644 | 435,196 | 99,780 | 245,205 | 57,534 | 402,519 | ||||||||||||||||
Distribution of loans to changes in interest rates: | |||||||||||||||||||||||||
Loans at fixed interest rates | $ | 18,544 | 27,750 | 22,982 | 69,276 | 15,574 | 25,429 | 20,002 | 61,005 | ||||||||||||||||
Loans at floating/variable interest rates | 92,357 | 235,901 | 37,662 | 365,920 | 84,206 | 219,776 | 37,532 | 341,514 | |||||||||||||||||
Total selected loans | $ | 110,901 | 263,651 | 60,644 | 435,196 | 99,780 | 245,205 | 57,534 | 402,519 |
Table 9: Deposits | ||||||||||||||||
($ in millions) | Sep 30, 2015 | % of total deposits | Dec 31, 2014 | % of total deposits | % Change | |||||||||||
Noninterest-bearing | $ | 339,760 | 28 | % | $ | 321,962 | 27 | % | 6 | |||||||
Interest-bearing checking | 38,943 | 3 | 41,713 | 4 | (7 | ) | ||||||||||
Market rate and other savings | 611,258 | 51 | 585,530 | 50 | 4 | |||||||||||
Savings certificates | 30,335 | 3 | 35,354 | 3 | (14 | ) | ||||||||||
Foreign deposits (1) | 73,787 | 6 | 69,789 | 6 | 6 | |||||||||||
Core deposits | 1,094,083 | 91 | 1,054,348 | 90 | 4 | |||||||||||
Other time and savings deposits | 67,343 | 6 | 76,322 | 7 | (12 | ) | ||||||||||
Other foreign deposits | 40,753 | 3 | 37,640 | 3 | 8 | |||||||||||
Total deposits | $ | 1,202,179 | 100 | % | $ | 1,168,310 | 100 | % | 3 |
(1) | Reflects Eurodollar sweep balances included in core deposits. |
Table 10: Fair Value Level 3 Summary | ||||||||||||
September 30, 2015 | December 31, 2014 | |||||||||||
($ in billions) | Total balance | Level 3 (1) | Total balance | Level 3 (1) | ||||||||
Assets carried at fair value | $ | 382.7 | 28.4 | 378.1 | 32.3 | |||||||
As a percentage of total assets | 22 | % | 2 | 22 | 2 | |||||||
Liabilities carried at fair value | $ | 32.8 | 1.5 | 34.9 | 2.3 | |||||||
As a percentage of total liabilities | 2 | % | * | 2 | * |
Off-Balance Sheet Arrangements |
Risk Management |
Table 11: Total Loans Outstanding by Portfolio Segment and Class of Financing Receivable | ||||||
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Commercial: | ||||||
Commercial and industrial | $ | 292,234 | 271,795 | |||
Real estate mortgage | 121,252 | 111,996 | ||||
Real estate construction | 21,710 | 18,728 | ||||
Lease financing | 12,142 | 12,307 | ||||
Total commercial | 447,338 | 414,826 | ||||
Consumer: | ||||||
Real estate 1-4 family first mortgage | 271,311 | 265,386 | ||||
Real estate 1-4 family junior lien mortgage | 54,592 | 59,717 | ||||
Credit card | 32,286 | 31,119 | ||||
Automobile | 59,164 | 55,740 | ||||
Other revolving credit and installment | 38,542 | 35,763 | ||||
Total consumer | 455,895 | 447,725 | ||||
Total loans | $ | 903,233 | 862,551 |
• | Loan concentrations and related credit quality |
• | Counterparty credit risk |
• | Economic and market conditions |
• | Legislative or regulatory mandates |
• | Changes in interest rates |
• | Merger and acquisition activities |
• | Reputation risk |
• | Although commercial nonaccrual loans increased to $2.3 billion at September 30, 2015, compared with $2.2 billion at December 31, 2014, consumer nonaccrual loans declined to $9.2 billion at September 30, 2015, compared with $10.6 billion at December 31, 2014. The increase in commercial nonaccrual loans was primarily driven by deterioration in the oil and gas portfolio, and the decline in consumer nonaccrual loans was primarily driven by credit improvement in real estate 1-4 family first mortgage loans. Nonaccrual loans represented 1.28% of total loans at September 30, 2015, compared with 1.49% at December 31, 2014. |
• | Net charge-offs (annualized) as a percentage of average total loans improved to 0.31% in both the third quarter and first nine months of 2015, compared with 0.32% and 0.36%, respectively, for the same periods a year ago. Net charge-offs (annualized) as a percentage of our average commercial and consumer portfolios were 0.08% and 0.53% in third quarter and 0.06% and 0.55% in the first nine months of 2015, respectively, compared with (0.02)% and 0.62%, respectively, in third quarter, and less than 0.01% and 0.66%, respectively, in the first nine months of 2014. |
• | Loans that are not government insured/guaranteed and 90 days or more past due and still accruing were $77 million and $795 million in our commercial and consumer portfolios, respectively, at September 30, 2015, compared with $47 million and $873 million at December 31, 2014. |
• | Our provision for credit losses was $703 million in third quarter 2015 and $1.6 billion during the first nine months of 2015, compared with $368 million and $910 million, respectively, for the same periods a year ago. |
• | The allowance for credit losses decreased to $12.6 billion, or 1.39% of total loans, at September 30, 2015 from $13.2 billion or 1.53%, at December 31, 2014. |
Table 12: Non-Strategic and Liquidating Loan Portfolios | |||||||||
Outstanding balance | |||||||||
Sep 30, | December 31, | ||||||||
(in millions) | 2015 | 2014 | 2008 | ||||||
Commercial: | |||||||||
Legacy Wachovia commercial and industrial and commercial real estate PCI loans (1) | $ | 506 | 1,125 | 18,704 | |||||
Total commercial | 506 | 1,125 | 18,704 | ||||||
Consumer: | |||||||||
Pick-a-Pay mortgage (1)(2) | 40,578 | 45,002 | 95,315 | ||||||
Legacy Wells Fargo Financial debt consolidation (3) | 10,315 | 11,417 | 25,299 | ||||||
Liquidating home equity | 2,388 | 2,910 | 10,309 | ||||||
Legacy Wachovia other PCI loans (1) | 240 | 300 | 2,478 | ||||||
Legacy Wells Fargo Financial indirect auto (3) | 11 | 34 | 18,221 | ||||||
Education Finance - government insured | — | — | 20,465 | ||||||
Total consumer | 53,532 | 59,663 | 172,087 | ||||||
Total non-strategic and liquidating loan portfolios | $ | 54,038 | 60,788 | 190,791 |
(1) | Net of purchase accounting adjustments related to PCI loans. |
(2) | Includes PCI loans of $19.7 billion, $21.5 billion and $37.6 billion at September 30, 2015, and December 31, 2014 and 2008, respectively. |
(3) | When we refer to “legacy Wells Fargo”, we mean Wells Fargo excluding Wachovia Corporation (Wachovia). |
Table 13: Commercial and Industrial Loans and Lease Financing by Industry (1) | |||||||||||
September 30, 2015 | |||||||||||
(in millions) | Nonaccrual loans | Total portfolio | (2) | % of total loans | |||||||
Investors | $ | 23 | 48,479 | 5 | % | ||||||
Financial institutions | 56 | 38,080 | 4 | ||||||||
Oil and gas | 566 | 17,433 | 2 | ||||||||
Cyclical retailers | 20 | 15,460 | 2 | ||||||||
Real estate lessor | 4 | 14,657 | 2 | ||||||||
Healthcare | 47 | 14,373 | 2 | ||||||||
Industrial equipment | 22 | 14,247 | 2 | ||||||||
Food and beverage | 13 | 13,845 | 1 | ||||||||
Technology | 28 | 8,974 | 1 | ||||||||
Public administration | 7 | 8,264 | 1 | ||||||||
Transportation | 37 | 8,193 | 1 | ||||||||
Business services | 25 | 6,699 | 1 | ||||||||
Other | 212 | 95,672 | (3) | 10 | |||||||
Total | $ | 1,060 | 304,376 | 34 | % |
(1) | Industry categories are based on the North American Industry Classification System and the amounts reported include foreign loans. See Note 5 (Loans and Allowance for Credit Losses) to Financial Statements in this Report for a breakout of commercial foreign loans. |
(2) | Includes $71 million of PCI loans, which are considered to be accruing due to the existence of the accretable yield and not based on consideration given to contractual interest payments. |
(3) | No other single industry had total loans in excess of $6.3 billion. |
Table 14: CRE Loans by State and Property Type | |||||||||||||||||||||||||||
September 30, 2015 | |||||||||||||||||||||||||||
Real estate mortgage | Real estate construction | Total | |||||||||||||||||||||||||
(in millions) | Nonaccrual loans | Total portfolio | (1) | Nonaccrual loans | Total portfolio | (1) | Nonaccrual loans | Total portfolio | (1) | % of total loans | |||||||||||||||||
By state: | |||||||||||||||||||||||||||
California | $ | 266 | 34,410 | 13 | 4,131 | 279 | 38,541 | 4 | % | ||||||||||||||||||
Texas | 75 | 9,052 | 1 | 1,952 | 76 | 11,004 | 1 | ||||||||||||||||||||
Florida | 123 | 7,969 | 1 | 1,937 | 124 | 9,906 | 1 | ||||||||||||||||||||
New York | 33 | 8,038 | 13 | 1,546 | 46 | 9,584 | 1 | ||||||||||||||||||||
North Carolina | 75 | 3,867 | 6 | 822 | 81 | 4,689 | 1 | ||||||||||||||||||||
Arizona | 55 | 3,733 | 1 | 586 | 56 | 4,319 | * | ||||||||||||||||||||
Washington | 32 | 3,484 | — | 723 | 32 | 4,207 | * | ||||||||||||||||||||
Georgia | 95 | 3,598 | 19 | 455 | 114 | 4,053 | * | ||||||||||||||||||||
Colorado | 23 | 3,191 | — | 448 | 23 | 3,639 | * | ||||||||||||||||||||
Illinois | 4 | 3,015 | — | 356 | 4 | 3,371 | * | ||||||||||||||||||||
Other | 344 | 40,895 | 97 | 8,754 | 441 | 49,649 | (2) | 5 | |||||||||||||||||||
Total | $ | 1,125 | 121,252 | 151 | 21,710 | 1,276 | 142,962 | 16 | % | ||||||||||||||||||
By property: | |||||||||||||||||||||||||||
Office buildings | $ | 289 | 37,050 | — | 3,192 | 289 | 40,242 | 4 | % | ||||||||||||||||||
Apartments | 43 | 13,824 | — | 7,340 | 43 | 21,164 | 2 | ||||||||||||||||||||
Industrial/warehouse | 194 | 13,082 | — | 1,280 | 194 | 14,362 | 2 | ||||||||||||||||||||
Retail (excluding shopping center) | 152 | 12,897 | — | 797 | 152 | 13,694 | 2 | ||||||||||||||||||||
Shopping center | 55 | 9,935 | — | 1,247 | 55 | 11,182 | 1 | ||||||||||||||||||||
Real estate - other | 130 | 10,771 | — | 264 | 130 | 11,035 | 1 | ||||||||||||||||||||
Hotel/motel | 29 | 9,710 | — | 1,079 | 29 | 10,789 | 1 | ||||||||||||||||||||
Institutional | 41 | 3,172 | — | 564 | 41 | 3,736 | * | ||||||||||||||||||||
Land (excluding 1-4 family) | 1 | 375 | 23 | 2,405 | 24 | 2,780 | * | ||||||||||||||||||||
Agriculture | 52 | 2,532 | 2 | 31 | 54 | 2,563 | * | ||||||||||||||||||||
Other | 139 | 7,904 | 126 | 3,511 | 265 | 11,415 | 1 | ||||||||||||||||||||
Total | $ | 1,125 | 121,252 | 151 | 21,710 | 1,276 | 142,962 | 16 | % |
* | Less than 1%. |
(1) | Includes a total of $706 million PCI loans, consisting of $606 million of real estate mortgage and $100 million of real estate construction, which are considered to be accruing due to the existence of the accretable yield and not based on consideration given to contractual interest payments. |
(2) | Includes 40 states; no state had loans in excess of $3.3 billion. |
Table 15: Select Country Exposures | |||||||||||||||||||||||||||
Lending (1) | Securities (2) | Derivatives and other (3) | Total exposure | ||||||||||||||||||||||||
(in millions) | Sovereign | Non- sovereign | Sovereign | Non- sovereign | Sovereign | Non- sovereign | Sovereign | Non- sovereign (4) | Total | ||||||||||||||||||
September 30, 2015 | |||||||||||||||||||||||||||
Top 20 country exposures: | |||||||||||||||||||||||||||
United Kingdom | $ | 9,367 | 13,125 | — | 3,270 | — | 1,498 | 9,367 | 17,893 | 27,260 | |||||||||||||||||
Canada | — | 12,659 | 28 | 1,367 | — | 540 | 28 | 14,566 | 14,594 | ||||||||||||||||||
Cayman Islands | — | 4,802 | — | — | — | 89 | — | 4,891 | 4,891 | ||||||||||||||||||
Germany | 862 | 1,218 | — | 521 | — | 324 | 862 | 2,063 | 2,925 | ||||||||||||||||||
Netherlands | — | 2,182 | — | 399 | — | 86 | — | 2,667 | 2,667 | ||||||||||||||||||
Ireland | 37 | 2,295 | — | 254 | — | 33 | 37 | 2,582 | 2,619 | ||||||||||||||||||
Bermuda | — | 2,356 | — | 148 | — | 35 | — | 2,539 | 2,539 | ||||||||||||||||||
Brazil | — | 2,411 | — | (4 | ) | — | 3 | — | 2,410 | 2,410 | |||||||||||||||||
China | — | 2,236 | 1 | 79 | 56 | 9 | 57 | 2,324 | 2,381 | ||||||||||||||||||
Luxembourg | — | 2,049 | — | 207 | — | 31 | — | 2,287 | 2,287 | ||||||||||||||||||
Switzerland | — | 1,405 | — | 258 | — | 53 | — | 1,716 | 1,716 | ||||||||||||||||||
France | — | 405 | — | 1,030 | — | 255 | — | 1,690 | 1,690 | ||||||||||||||||||
India | — | 1,504 | 6 | 138 | — | — | 6 | 1,642 | 1,648 | ||||||||||||||||||
Turkey | — | 1,595 | — | — | — | 1 | — | 1,596 | 1,596 | ||||||||||||||||||
Guernsey | — | 1,548 | — | (5 | ) | — | — | — | 1,543 | 1,543 | |||||||||||||||||
Australia | 6 | 837 | — | 491 | — | 40 | 6 | 1,368 | 1,374 | ||||||||||||||||||
Jersey, C.I. | — | 1,291 | — | 51 | — | 6 | — | 1,348 | 1,348 | ||||||||||||||||||
Mexico | — | 1,136 | — | 43 | 93 | 4 | 93 | 1,183 | 1,276 | ||||||||||||||||||
Chile | — | 1,184 | — | 22 | 1 | 51 | 1 | 1,257 | 1,258 | ||||||||||||||||||
South Korea | — | 1,053 | (10 | ) | 38 | 26 | — | 16 | 1,091 | 1,107 | |||||||||||||||||
Total top 20 country exposures | $ | 10,272 | 57,291 | 25 | 8,307 | 176 | 3,058 | 10,473 | 68,656 | 79,129 | |||||||||||||||||
Eurozone exposure: | |||||||||||||||||||||||||||
Eurozone countries included in Top 20 above (5) | $ | 899 | 8,149 | — | 2,411 | — | 729 | 899 | 11,289 | 12,188 | |||||||||||||||||
Spain | — | 280 | — | 36 | — | 11 | — | 327 | 327 | ||||||||||||||||||
Belgium | — | 308 | — | 6 | — | 1 | — | 315 | 315 | ||||||||||||||||||
Austria | — | 170 | — | 8 | — | — | — | 178 | 178 | ||||||||||||||||||
Italy | — | 82 | — | 76 | — | 3 | — | 161 | 161 | ||||||||||||||||||
Other Eurozone exposure (6) | 19 | 25 | — | 12 | — | 10 | 19 | 47 | 66 | ||||||||||||||||||
Total Eurozone exposure | $ | 918 | 9,014 | — | 2,549 | — | 754 | 918 | 12,317 | 13,235 |
(1) | Lending exposure includes funded loans and unfunded commitments, leveraged leases, and money market placements presented on a gross basis prior to the deduction of impairment allowance and collateral received under the terms of the credit agreements. For the countries listed above, includes $43 million in PCI loans, predominantly to customers in the Netherlands and Germany, and $1.3 billion in defeased leases secured primarily by U.S. Treasury and government agency securities, or government guaranteed. |
(2) | Represents exposure on debt and equity securities of foreign issuers. Long and short positions are netted and net short positions are reflected as negative exposure. |
(3) | Represents counterparty exposure on foreign exchange and derivative contracts, and securities resale and lending agreements. This exposure is presented net of counterparty netting adjustments and reduced by the amount of cash collateral. It includes credit default swaps (CDS) predominantly used to manage our U.S. and London-based cash credit trading businesses, which sometimes results in selling and purchasing protection on the identical reference entity. Generally, we do not use market instruments such as CDS to hedge the credit risk of our investment or loan positions, although we do use them to manage risk in our trading businesses. At September 30, 2015, the gross notional amount of our CDS sold that reference assets in the Top 20 or Eurozone countries was $2.4 billion, which was offset by the notional amount of CDS purchased of $2.5 billion. We did not have any CDS purchased or sold that reference pools of assets that contain sovereign debt or where the reference asset was solely the sovereign debt of a foreign country. |
(4) | For countries presented in the table, total non-sovereign exposure comprises $19.1 billion exposure to financial institutions and $50.6 billion to non-financial corporations at September 30, 2015. |
(5) | Consists of exposure to Germany, Netherlands, Ireland, Luxembourg and France included in Top 20. |
(6) | Includes non-sovereign exposure to Portugal in the amount of $25 million. We had no non-sovereign exposure to Greece, and no sovereign debt exposure to either of these countries at September 30, 2015. |
Table 16: Real Estate 1-4 Family First and Junior Lien Mortgage Loans | |||||||||||||
September 30, 2015 | December 31, 2014 | ||||||||||||
(in millions) | Balance | % of portfolio | Balance | % of portfolio | |||||||||
Real estate 1-4 family first mortgage | |||||||||||||
Core portfolio | $ | 220,313 | 68 | % | $ | 208,852 | 64 | % | |||||
Non-strategic and liquidating loan portfolios: | |||||||||||||
Pick-a-Pay mortgage | 40,578 | 12 | 45,002 | 14 | |||||||||
PCI and liquidating first mortgage | 10,420 | 3 | 11,532 | 4 | |||||||||
Total non-strategic and liquidating loan portfolios | 50,998 | 15 | 56,534 | 18 | |||||||||
Total real estate 1-4 family first mortgage loans | 271,311 | 83 | 265,386 | 82 | |||||||||
Real estate 1-4 family junior lien mortgage | |||||||||||||
Core portfolio | 52,077 | 16 | 56,631 | 17 | |||||||||
Non-strategic and liquidating loan portfolios | 2,515 | 1 | 3,086 | 1 | |||||||||
Total real estate 1-4 family junior lien mortgage loans | 54,592 | 17 | 59,717 | 18 | |||||||||
Total real estate 1-4 family mortgage loans | $ | 325,903 | 100 | % | $ | 325,103 | 100 | % |
Table 17: Real Estate 1-4 Family First and Junior Lien Mortgage Loans by State | ||||||||||||
September 30, 2015 | ||||||||||||
(in millions) | Real estate 1-4 family first mortgage | Real estate 1-4 family junior lien mortgage | Total real estate 1-4 family mortgage | % of total loans | ||||||||
Real estate 1-4 family loans (excluding PCI): | ||||||||||||
California | $ | 86,430 | 15,025 | 101,455 | 11 | % | ||||||
New York | 20,085 | 2,485 | 22,570 | 2 | ||||||||
Florida | 14,141 | 4,946 | 19,087 | 2 | ||||||||
New Jersey | 11,643 | 4,552 | 16,195 | 2 | ||||||||
Virginia | 7,154 | 3,061 | 10,215 | 1 | ||||||||
Texas | 8,112 | 824 | 8,936 | 1 | ||||||||
Pennsylvania | 5,759 | 2,805 | 8,564 | 1 | ||||||||
North Carolina | 5,986 | 2,449 | 8,435 | 1 | ||||||||
Washington | 6,528 | 1,318 | 7,846 | 1 | ||||||||
Other (1) | 62,825 | 17,052 | 79,877 | 9 | ||||||||
Government insured/ guaranteed loans (2) | 22,763 | — | 22,763 | 3 | ||||||||
Total | $ | 251,426 | 54,517 | 305,943 | 34 | % | ||||||
Real estate 1-4 family PCI loans: | ||||||||||||
California | $ | 13,871 | 21 | 13,892 | 2 | % | ||||||
Florida | 1,405 | 13 | 1,418 | * | ||||||||
New Jersey | 666 | 12 | 678 | * | ||||||||
Other (3) | 3,943 | 29 | 3,972 | * | ||||||||
Total | $ | 19,885 | 75 | 19,960 | 2 | % | ||||||
Total | $ | 271,311 | 54,592 | 325,903 | 36 | % |
* | Less than 1%. |
(1) | Consists of 41 states; no state had loans in excess of $7.2 billion. |
(2) | Represents loans whose repayments are predominantly insured by the Federal Housing Administration (FHA) or guaranteed by the Department of Veterans Affairs (VA). |
(3) | Consists of 45 states; no state had loans in excess of $494 million. |
Table 18: First Lien Mortgage Portfolios Performance (1) | ||||||||||||||||||
Outstanding balance | % of loans two payments or more past due | Loss (recovery) rate (annualized) quarter ended | ||||||||||||||||
(in millions) | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | |||||||||
Core portfolio: | ||||||||||||||||||
California | $ | 74,696 | 67,038 | 0.60 | % | 0.83 | (0.02 | ) | — | — | 0.01 | — | ||||||
New York | 18,912 | 16,102 | 1.61 | 1.97 | 0.05 | 0.04 | 0.04 | 0.06 | 0.09 | |||||||||
Florida | 11,265 | 10,991 | 3.00 | 3.78 | 0.07 | 0.10 | 0.05 | 0.04 | 0.10 | |||||||||
New Jersey | 10,027 | 9,203 | 3.52 | 3.95 | 0.23 | 0.12 | 0.19 | 0.21 | 0.25 | |||||||||
Texas | 6,910 | 6,646 | 1.22 | 1.48 | (0.04 | ) | (0.01 | ) | 0.01 | 0.01 | (0.02 | ) | ||||||
Other | 75,740 | 72,604 | 1.92 | 2.34 | 0.12 | 0.11 | 0.15 | 0.12 | 0.14 | |||||||||
Total | 197,550 | 182,584 | 1.51 | 1.89 | 0.06 | 0.06 | 0.08 | 0.07 | 0.08 | |||||||||
Government insured/guaranteed loans | 22,763 | 26,268 | ||||||||||||||||
Total core portfolio including government insured/guaranteed loans | 220,313 | 208,852 | 1.51 | 1.89 | 0.06 | 0.06 | 0.08 | 0.07 | 0.08 | |||||||||
Non-strategic and liquidating portfolios | 31,113 | 34,822 | 14.48 | 15.55 | 0.43 | 0.46 | 0.58 | 0.62 | 0.83 | |||||||||
Total first lien mortgages | $ | 251,426 | 243,674 | 3.27 | % | 4.08 | 0.11 | 0.12 | 0.16 | 0.16 | 0.21 |
(1) | Excludes PCI loans because their losses were generally reflected in PCI accounting adjustments at the date of acquisition. |
Table 19: Pick-a-Pay Portfolio - Comparison to Acquisition Date | ||||||||||||||||||||
December 31, | ||||||||||||||||||||
September 30, 2015 | 2014 | 2008 | ||||||||||||||||||
(in millions) | Adjusted unpaid principal balance (1) | % of total | Adjusted unpaid principal balance (1) | % of total | Adjusted unpaid principal balance (1) | % of total | ||||||||||||||
Option payment loans | $ | 17,611 | 39 | % | $ | 20,258 | 41 | % | $ | 99,937 | 86 | % | ||||||||
Non-option payment adjustable-rate and fixed-rate loans | 5,979 | 13 | 6,776 | 14 | 15,763 | 14 | ||||||||||||||
Full-term loan modifications | 21,657 | 48 | 22,674 | 45 | — | — | ||||||||||||||
Total adjusted unpaid principal balance | $ | 45,247 | 100 | % | $ | 49,708 | 100 | % | $ | 115,700 | 100 | % | ||||||||
Total carrying value | $ | 40,578 | 45,002 | 95,315 |
(1) | Adjusted unpaid principal balance includes write-downs taken on loans where severe delinquency (normally 180 days) or other indications of severe borrower financial stress exist that indicate there will be a loss of contractually due amounts upon final resolution of the loan. |
Table 20: Pick-a-Pay Portfolio (1) | ||||||||||||||||||||
September 30, 2015 | ||||||||||||||||||||
PCI loans | All other loans | |||||||||||||||||||
(in millions) | Adjusted unpaid principal balance (2) | Current LTV ratio (3) | Carrying value (4) | Ratio of carrying value to current value (5) | Carrying value (4) | Ratio of carrying value to current value (5) | ||||||||||||||
California | $ | 17,030 | 74 | % | $ | 13,860 | 60 | % | $ | 10,117 | 54 | % | ||||||||
Florida | 1,932 | 83 | 1,372 | 57 | 2,093 | 67 | ||||||||||||||
New Jersey | 803 | 81 | 641 | 61 | 1,364 | 69 | ||||||||||||||
New York | 539 | 75 | 477 | 61 | 658 | 65 | ||||||||||||||
Texas | 210 | 58 | 191 | 51 | 813 | 45 | ||||||||||||||
Other states | 3,952 | 79 | 3,179 | 62 | 5,813 | 66 | ||||||||||||||
Total Pick-a-Pay loans | $ | 24,466 | 76 | $ | 19,720 | 60 | $ | 20,858 | 59 | |||||||||||
(1) | The individual states shown in this table represent the top five states based on the total net carrying value of the Pick-a-Pay loans at the beginning of 2015. |
(2) | Adjusted unpaid principal balance includes write-downs taken on loans where severe delinquency (normally 180 days) or other indications of severe borrower financial stress exist that indicate there will be a loss of contractually due amounts upon final resolution of the loan. |
(3) | The current LTV ratio is calculated as the adjusted unpaid principal balance divided by the collateral value. Collateral values are generally determined using automated valuation models (AVM) and are updated quarterly. AVMs are computer-based tools used to estimate market values of homes based on processing large volumes of market data including market comparables and price trends for local market areas. |
(4) | Carrying value, which does not reflect the allowance for loan losses, includes remaining purchase accounting adjustments, which, for PCI loans may include the nonaccretable difference and the accretable yield and, for all other loans, an adjustment to mark the loans to a market yield at date of merger less any subsequent charge-offs. |
(5) | The ratio of carrying value to current value is calculated as the carrying value divided by the collateral value. |
Table 21: Junior Lien Mortgage Portfolios Performance (1) | ||||||||||||||||||||||||||
Outstanding balance | % of loans two payments or more past due | Loss rate (annualized) quarter ended | ||||||||||||||||||||||||
(in millions) | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | |||||||||||||||||
Core portfolio: | ||||||||||||||||||||||||||
California | $ | 14,192 | 15,535 | 1.89 | % | 2.07 | 0.14 | 0.17 | 0.30 | 0.33 | 0.44 | |||||||||||||||
Florida | 4,837 | 5,283 | 2.50 | 2.96 | 0.96 | 0.75 | 1.10 | 1.22 | 1.29 | |||||||||||||||||
New Jersey | 4,453 | 4,705 | 2.93 | 3.43 | 1.20 | 1.03 | 1.15 | 1.37 | 1.38 | |||||||||||||||||
Virginia | 2,953 | 3,160 | 1.88 | 2.18 | 0.64 | 0.71 | 1.05 | 1.03 | 0.59 | |||||||||||||||||
Pennsylvania | 2,778 | 2,942 | 2.33 | 2.72 | 0.77 | 0.96 | 1.18 | 1.15 | 1.04 | |||||||||||||||||
Other | 22,864 | 25,006 | 2.11 | 2.20 | 0.66 | 0.65 | 0.84 | 0.78 | 0.83 | |||||||||||||||||
Total | 52,077 | 56,631 | 2.16 | 2.36 | 0.59 | 0.58 | 0.77 | 0.77 | 0.81 | |||||||||||||||||
Non-strategic and liquidating portfolios | 2,440 | 2,985 | 4.48 | 4.77 | 1.61 | 2.25 | 2.43 | 2.92 | 2.61 | |||||||||||||||||
Total junior lien mortgages | $ | 54,517 | 59,616 | 2.26 | % | 2.49 | 0.64 | 0.66 | 0.85 | 0.88 | 0.90 |
(1) | Excludes PCI loans because their losses were generally reflected in PCI accounting adjustments at the date of acquisition. |
Table 22: Junior Lien Mortgage Line and Loan and Senior Lien Mortgage Line Portfolios Payment Schedule | ||||||||||||||||||||||||
Scheduled end of draw / term | ||||||||||||||||||||||||
(in millions) | Outstanding balance September 30, 2015 | Remainder of 2015 | 2016 | 2017 | 2018 | 2019 | 2020 and thereafter (1) | Amortizing | ||||||||||||||||
Junior residential lines | $ | 48,599 | 1,438 | 5,179 | 5,674 | 3,134 | 1,240 | 25,234 | 6,700 | |||||||||||||||
Junior loans (2) | 5,918 | 16 | 65 | 76 | 9 | 6 | 957 | 4,789 | ||||||||||||||||
Total junior lien (3)(4) | 54,517 | 1,454 | 5,244 | 5,750 | 3,143 | 1,246 | 26,191 | 11,489 | ||||||||||||||||
First lien lines | 16,453 | 271 | 754 | 828 | 953 | 426 | 11,557 | 1,664 | ||||||||||||||||
Total (3)(4) | $ | 70,970 | 1,725 | 5,998 | 6,578 | 4,096 | 1,672 | 37,748 | 13,153 | |||||||||||||||
% of portfolios | 100 | % | 2 | % | 8 | % | 9 | % | 6 | % | 2 | % | 53 | % | 20 | % |
(1) | The annual scheduled end of draw or term ranges from $1.5 billion to $9.2 billion and averages $5.4 billion per year for 2020 and thereafter. Loans that convert in 2025 and thereafter have draw periods that generally extend to 15 or 20 years. |
(2) | Junior loans within the term period predominantly represent principal and interest products that require a balloon payment upon the end of the loan term. Amortizing junior loans include $63 million of balloon loans that have reached end of term and are now past due. |
(3) | Lines in their draw period are predominantly interest-only. The unfunded credit commitments for junior and first lien lines totaled $68.1 billion at September 30, 2015. |
(4) | Includes scheduled end-of-term balloon payments totaling $97 million, $296 million, $411 million, $451 million, $407 million and $1.7 billion for 2015, 2016, 2017, 2018, 2019, and 2020 and thereafter, respectively. Amortizing lines include $128 million of end-of-term balloon payments, which are past due. At September 30, 2015, $459 million, or 6% of outstanding lines of credit that are amortizing, are 30 or more days past due compared to $1.0 billion or 2% for lines in their draw period. |
• | the full and timely collection of interest or principal becomes uncertain (generally based on an assessment of the borrower’s financial condition and the adequacy of collateral, if any); |
• | they are 90 days (120 days with respect to real estate 1-4 family first and junior lien mortgages) past due for interest |
• | part of the principal balance has been charged off (including loans discharged in bankruptcy); |
• | for junior lien mortgages, we have evidence that the related first lien mortgage may be 120 days past due or in the process of foreclosure regardless of the junior lien delinquency status; or |
• | performing consumer loans are discharged in bankruptcy, regardless of their delinquency status. |
Table 23: Nonperforming Assets (Nonaccrual Loans and Foreclosed Assets) | ||||||||||||||||||||||||||||
September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | |||||||||||||||||||||||||
($ in millions) | Balance | % of total loans | Balance | % of total loans | Balance | % of total loans | Balance | % of total loans | ||||||||||||||||||||
Nonaccrual loans: | ||||||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||
Commercial and industrial | $ | 1,031 | 0.35 | % | $ | 1,079 | 0.38 | % | $ | 663 | 0.24 | % | $ | 538 | 0.20 | % | ||||||||||||
Real estate mortgage | 1,125 | 0.93 | 1,250 | 1.04 | 1,324 | 1.18 | 1,490 | 1.33 | ||||||||||||||||||||
Real estate construction | 151 | 0.70 | 165 | 0.77 | 182 | 0.91 | 187 | 1.00 | ||||||||||||||||||||
Lease financing | 29 | 0.24 | 28 | 0.23 | 23 | 0.19 | 24 | 0.20 | ||||||||||||||||||||
Total commercial (1) | 2,336 | 0.52 | 2,522 | 0.58 | 2,192 | 0.53 | 2,239 | 0.54 | ||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||
Real estate 1-4 family first mortgage (2) | 7,425 | 2.74 | 8,045 | 3.00 | 8,345 | 3.15 | 8,583 | 3.23 | ||||||||||||||||||||
Real estate 1-4 family junior lien mortgage | 1,612 | 2.95 | 1,710 | 3.04 | 1,798 | 3.11 | 1,848 | 3.09 | ||||||||||||||||||||
Automobile | 123 | 0.21 | 126 | 0.22 | 133 | 0.24 | 137 | 0.25 | ||||||||||||||||||||
Other revolving credit and installment | 41 | 0.11 | 40 | 0.11 | 42 | 0.12 | 41 | 0.11 | ||||||||||||||||||||
Total consumer | 9,201 | 2.02 | 9,921 | 2.20 | 10,318 | 2.31 | 10,609 | 2.37 | ||||||||||||||||||||
Total nonaccrual loans (3)(4)(5) | 11,537 | 1.28 | 12,443 | 1.40 | 12,510 | 1.45 | 12,848 | 1.49 | ||||||||||||||||||||
Foreclosed assets: | ||||||||||||||||||||||||||||
Government insured/guaranteed (6) | 502 | 588 | 772 | 982 | ||||||||||||||||||||||||
Non-government insured/guaranteed | 1,265 | 1,370 | 1,557 | 1,627 | ||||||||||||||||||||||||
Total foreclosed assets | 1,767 | 1,958 | 2,329 | 2,609 | ||||||||||||||||||||||||
Total nonperforming assets | $ | 13,304 | 1.47 | % | $ | 14,401 | 1.62 | % | $ | 14,839 | 1.72 | % | $ | 15,457 | 1.79 | % | ||||||||||||
Change in NPAs from prior quarter | $ | (1,097 | ) | (438 | ) | (618 | ) | (739 | ) |
(1) | Includes LHFS of $0 million at September 30 and June 30, 2015, and $1 million at March 31, 2015, and December 31, 2014. |
(2) | Includes MHFS of $96 million, $144 million, $144 million, and $177 million at September 30, June 30 and March 31, 2015, and December 31, 2014, respectively. |
(3) | Excludes PCI loans because they continue to earn interest income from accretable yield, independent of performance in accordance with their contractual terms. |
(4) | Real estate 1-4 family mortgage loans predominantly insured by the FHA or guaranteed by the VA and student loans predominantly guaranteed by agencies on behalf of the U.S. Department of Education under the Federal Family Education Loan Program are not placed on nonaccrual status because they are insured or guaranteed. |
(5) | See Note 5 (Loans and Allowance for Credit Losses) to Financial Statements in this Report for further information on impaired loans. |
(6) | Consistent with regulatory reporting requirements, foreclosed real estate resulting from government insured/guaranteed loans are classified as nonperforming. Both principal and interest related to these foreclosed real estate assets are collectible because the loans were predominantly insured by the FHA or guaranteed by the VA. Foreclosure of certain government guaranteed residential real estate mortgage loans that meet criteria specified by Accounting Standards Update (ASU) 2014-14, Classification of Certain Government-Guaranteed Mortgage Loans Upon Foreclosure, effective as of January 1, 2014 are excluded from this table and included in Accounts Receivable in Other Assets. For more information on ASU 2014-14 and the classification of certain government-guaranteed mortgage loans upon foreclosure, see Note 1 (Summary of Significant Accounting Policies) to Financial Statements in our 2014 Form 10-K. |
Table 24: Analysis of Changes in Nonaccrual Loans | |||||||||||||||
Quarter ended | |||||||||||||||
(in millions) | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | ||||||||||
Commercial | |||||||||||||||
Balance, beginning of period | $ | 2,522 | 2,192 | 2,239 | 2,494 | 2,798 | |||||||||
Inflows | 382 | 840 | 496 | 410 | 342 | ||||||||||
Outflows: | |||||||||||||||
Returned to accruing | (26 | ) | (20 | ) | (67 | ) | (64 | ) | (37 | ) | |||||
Foreclosures | (32 | ) | (11 | ) | (24 | ) | (45 | ) | (18 | ) | |||||
Charge-offs | (135 | ) | (117 | ) | (107 | ) | (141 | ) | (124 | ) | |||||
Payments, sales and other (1) | (375 | ) | (362 | ) | (345 | ) | (415 | ) | (467 | ) | |||||
Total outflows | (568 | ) | (510 | ) | (543 | ) | (665 | ) | (646 | ) | |||||
Balance, end of period | 2,336 | 2,522 | 2,192 | 2,239 | 2,494 | ||||||||||
Consumer | |||||||||||||||
Balance, beginning of period | 9,921 | 10,318 | 10,609 | 10,871 | 11,174 | ||||||||||
Inflows | 1,019 | 1,098 | 1,341 | 1,454 | 1,529 | ||||||||||
Outflows: | |||||||||||||||
Returned to accruing | (676 | ) | (668 | ) | (686 | ) | (678 | ) | (817 | ) | |||||
Foreclosures | (99 | ) | (108 | ) | (111 | ) | (114 | ) | (148 | ) | |||||
Charge-offs | (228 | ) | (229 | ) | (265 | ) | (278 | ) | (289 | ) | |||||
Payments, sales and other (1) | (736 | ) | (490 | ) | (570 | ) | (646 | ) | (578 | ) | |||||
Total outflows | (1,739 | ) | (1,495 | ) | (1,632 | ) | (1,716 | ) | (1,832 | ) | |||||
Balance, end of period | 9,201 | 9,921 | 10,318 | 10,609 | 10,871 | ||||||||||
Total nonaccrual loans | $ | 11,537 | 12,443 | 12,510 | 12,848 | 13,365 |
(1) | Other outflows include the effects of VIE deconsolidations and adjustments for loans carried at fair value. |
• | Over 97% of total commercial nonaccrual loans and over 99% of total consumer nonaccrual loans are secured. Of the consumer nonaccrual loans, 98% are secured by real estate and 74% have a combined LTV (CLTV) ratio of 80% or less. |
• | losses of $378 million and $3.2 billion have already been recognized on 23% of commercial nonaccrual loans and 52% of consumer nonaccrual loans, respectively. Generally, when a consumer real estate loan is 120 days past due (except when required earlier by guidance issued by bank regulatory agencies), we transfer it to nonaccrual status. When the loan reaches 180 days past due, or is discharged in bankruptcy, it is our policy to write these loans down to net realizable value (fair value of collateral less estimated costs to sell), except for modifications in their trial period that are not written down as long as trial payments are made on time. Thereafter, we reevaluate each loan regularly and record additional write-downs if needed. |
• | 77% of commercial nonaccrual loans were current on interest, but were on nonaccrual status because the full or timely collection of interest or principal had become uncertain. |
• | the risk of loss of all nonaccrual loans has been considered and we believe is adequately covered by the allowance for loan losses. |
• | $1.9 billion of consumer loans discharged in bankruptcy and classified as nonaccrual were 60 days or less past due, of which $1.8 billion were current. |
Table 25: Foreclosed Assets | |||||||||||||||
(in millions) | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | ||||||||||
Summary by loan segment | |||||||||||||||
Government insured/guaranteed | $ | 502 | 588 | 772 | 982 | 1,140 | |||||||||
PCI loans: | |||||||||||||||
Commercial | 297 | 305 | 329 | 352 | 394 | ||||||||||
Consumer | 126 | 160 | 197 | 212 | 214 | ||||||||||
Total PCI loans | 423 | 465 | 526 | 564 | 608 | ||||||||||
All other loans: | |||||||||||||||
Commercial | 437 | 458 | 548 | 565 | 579 | ||||||||||
Consumer | 405 | 447 | 483 | 498 | 504 | ||||||||||
Total all other loans | 842 | 905 | 1,031 | 1,063 | 1,083 | ||||||||||
Total foreclosed assets | $ | 1,767 | 1,958 | 2,329 | 2,609 | 2,831 | |||||||||
Analysis of changes in foreclosed assets | |||||||||||||||
Balance, beginning of period | $ | 1,958 | 2,329 | 2,609 | 2,831 | 3,005 | |||||||||
Net change in government insured/guaranteed (1) | (86 | ) | (184 | ) | (210 | ) | (158 | ) | (117 | ) | |||||
Additions to foreclosed assets (2) | 325 | 300 | 356 | 362 | 364 | ||||||||||
Reductions: | |||||||||||||||
Sales | (468 | ) | (531 | ) | (451 | ) | (462 | ) | (421 | ) | |||||
Write-downs and gains (losses) on sales | 38 | 44 | 25 | 36 | — | ||||||||||
Total reductions | (430 | ) | (487 | ) | (426 | ) | (426 | ) | (421 | ) | |||||
Balance, end of period | $ | 1,767 | 1,958 | 2,329 | 2,609 | 2,831 |
(1) | Foreclosed government insured/guaranteed loans are temporarily transferred to and held by us as servicer, until reimbursement is received from FHA or VA. The net change in government insured/guaranteed foreclosed assets is made up of inflows from mortgages held for investment and MHFS, and outflows when we are reimbursed by FHA/VA. Transfers from government insured/guaranteed loans to foreclosed assets amounted to $38 million, $24 million, $49 million, $45 million and $41 million for the quarters ended September 30, June 30 and March 31, 2015, and December 31 and September 30, 2014, respectively. |
(2) | Predominantly include loans moved into foreclosure from nonaccrual status, PCI loans transitioned directly to foreclosed assets and repossessed automobiles. |
Table 26: Troubled Debt Restructurings (TDRs) | |||||||||||||||
(in millions) | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | ||||||||||
Commercial: | |||||||||||||||
Commercial and industrial | $ | 999 | 808 | 779 | 724 | 836 | |||||||||
Real estate mortgage | 1,623 | 1,740 | 1,838 | 1,880 | 2,034 | ||||||||||
Real estate construction | 207 | 236 | 247 | 314 | 328 | ||||||||||
Lease financing | 1 | 2 | 2 | 2 | 3 | ||||||||||
Total commercial TDRs | 2,830 | 2,786 | 2,866 | 2,920 | 3,201 | ||||||||||
Consumer: | |||||||||||||||
Real estate 1-4 family first mortgage | 17,193 | 17,692 | 18,003 | 18,226 | 18,366 | ||||||||||
Real estate 1-4 family junior lien mortgage | 2,336 | 2,381 | 2,424 | 2,437 | 2,464 | ||||||||||
Credit Card | 307 | 315 | 326 | 338 | 358 | ||||||||||
Automobile | 109 | 112 | 124 | 127 | 135 | ||||||||||
Other revolving credit and installment | 63 | 58 | 54 | 49 | 45 | ||||||||||
Trial modifications | 421 | 450 | 432 | 452 | 473 | ||||||||||
Total consumer TDRs (1) | 20,429 | 21,008 | 21,363 | 21,629 | 21,841 | ||||||||||
Total TDRs | $ | 23,259 | 23,794 | 24,229 | 24,549 | 25,042 | |||||||||
TDRs on nonaccrual status | $ | 6,709 | 6,889 | 6,982 | 7,104 | 7,313 | |||||||||
TDRs on accrual status (1) | 16,550 | 16,905 | 17,247 | 17,445 | 17,729 | ||||||||||
Total TDRs | $ | 23,259 | 23,794 | 24,229 | 24,549 | 25,042 |
(1) | TDR loans include $1.8 billion, $1.9 billion, $2.1 billion, $2.1 billion, and $2.1 billion at September 30, June 30, and March 31, 2015, and December 31, and September 30, 2014, respectively, of government insured/guaranteed loans that are predominantly insured by the FHA or guaranteed by the VA and accruing. |
Table 27: Analysis of Changes in TDRs | |||||||||||||||
Quarter ended | |||||||||||||||
(in millions) | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | ||||||||||
Commercial: | |||||||||||||||
Balance, beginning of quarter | $ | 2,786 | 2,866 | 2,920 | 3,201 | 3,525 | |||||||||
Inflows (1) | 573 | 372 | 310 | 232 | 208 | ||||||||||
Outflows | |||||||||||||||
Charge-offs | (86 | ) | (20 | ) | (26 | ) | (62 | ) | (42 | ) | |||||
Foreclosures | (30 | ) | (5 | ) | (11 | ) | (27 | ) | (12 | ) | |||||
Payments, sales and other (2) | (413 | ) | (427 | ) | (327 | ) | (424 | ) | (478 | ) | |||||
Balance, end of quarter | 2,830 | 2,786 | 2,866 | 2,920 | 3,201 | ||||||||||
Consumer: | |||||||||||||||
Balance, beginning of quarter | 21,008 | 21,363 | 21,629 | 21,841 | 22,082 | ||||||||||
Inflows (1) | 753 | 747 | 755 | 957 | 946 | ||||||||||
Outflows | |||||||||||||||
Charge-offs | (79 | ) | (71 | ) | (88 | ) | (99 | ) | (120 | ) | |||||
Foreclosures | (226 | ) | (242 | ) | (245 | ) | (252 | ) | (303 | ) | |||||
Payments, sales and other (2) | (998 | ) | (807 | ) | (668 | ) | (797 | ) | (768 | ) | |||||
Net change in trial modifications (3) | (29 | ) | 18 | (20 | ) | (21 | ) | 4 | |||||||
Balance, end of quarter | 20,429 | 21,008 | 21,363 | 21,629 | 21,841 | ||||||||||
Total TDRs | $ | 23,259 | 23,794 | 24,229 | 24,549 | 25,042 |
(1) | Inflows include loans that both modify and resolve within the period as well as advances on loans that modified in a prior period. |
(2) | Other outflows include normal amortization/accretion of loan basis adjustments and loans transferred to held-for-sale. No loans were removed from TDR classification for the quarters ended September 30, June 30 and March 31, 2015, and December 31, and September 30, 2014, as a result of being refinanced or restructured at market terms and qualifying as new loans. |
(3) | Net change in trial modifications includes: inflows of new TDRs entering the trial payment period, net of outflows for modifications that either (i) successfully perform and enter into a permanent modification, or (ii) did not successfully perform according to the terms of the trial period plan and are subsequently charged-off, foreclosed upon or otherwise resolved. Our experience is that substantially all of the mortgages that enter a trial payment period program are successful in completing the program requirements. |
Table 28: Loans 90 Days or More Past Due and Still Accruing | |||||||||||||||
(in millions) | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | ||||||||||
Loans 90 days or more past due and still accruing: | |||||||||||||||
Total (excluding PCI (1)): | $ | 14,405 | 15,161 | 16,344 | 17,810 | 18,295 | |||||||||
Less: FHA insured/VA guaranteed (2)(3) | 13,500 | 14,359 | 15,453 | 16,827 | 16,628 | ||||||||||
Less: Student loans guaranteed under the FFELP (4) | 33 | 46 | 50 | 63 | 721 | ||||||||||
Total, not government insured/guaranteed | $ | 872 | 756 | 841 | 920 | 946 | |||||||||
By segment and class, not government insured/guaranteed: Commercial: | |||||||||||||||
Commercial and industrial | $ | 53 | 17 | 31 | 31 | 35 | |||||||||
Real estate mortgage | 24 | 10 | 43 | 16 | 37 | ||||||||||
Real estate construction | — | — | — | — | 18 | ||||||||||
Total commercial | 77 | 27 | 74 | 47 | 90 | ||||||||||
Consumer: | |||||||||||||||
Real estate 1-4 family first mortgage (3) | 216 | 220 | 221 | 260 | 327 | ||||||||||
Real estate 1-4 family junior lien mortgage (3) | 61 | 65 | 55 | 83 | 78 | ||||||||||
Credit card | 353 | 304 | 352 | 364 | 302 | ||||||||||
Automobile | 66 | 51 | 47 | 73 | 64 | ||||||||||
Other revolving credit and installment | 99 | 89 | 92 | 93 | 85 | ||||||||||
Total consumer | 795 | 729 | 767 | 873 | 856 | ||||||||||
Total, not government insured/guaranteed | $ | 872 | 756 | 841 | 920 | 946 |
(1) | PCI loans totaled $3.2 billion, $3.4 billion, $3.6 billion, $3.7 billion, and $4.0 billion at September 30, June 30 and March 31, 2015 and December 31, and September 30, 2014, respectively. |
(2) | Represents loans whose repayments are predominantly insured by the FHA or guaranteed by the VA. |
(3) | Includes mortgages held for sale 90 days or more past due and still accruing. |
(4) | Represents loans whose repayments are predominantly guaranteed by agencies on behalf of the U.S. Department of Education under the FFELP. In fourth quarter 2014, substantially all government guaranteed loans were sold. |
NET CHARGE-OFFS | ||||||||||||||||||||||||||||||||||
Table 29: Net Charge-offs | ||||||||||||||||||||||||||||||||||
Quarter ended | ||||||||||||||||||||||||||||||||||
Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | ||||||||||||||||||||||||||||||
($ in millions) | Net loan charge- offs | % of avg. loans(1) | Net loan charge- offs | % of avg. loans (1) | Net loan charge offs | % of avg. loans (1) | Net loan charge-offs | % of avg. loans (1) | Net loan charge-offs | % of avg. loans (1) | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 122 | 0.17 | % | $ | 81 | 0.12 | % | $ | 64 | 0.10 | % | $ | 82 | 0.12 | % | $ | 67 | 0.11 | % | ||||||||||||||
Real estate mortgage | (23 | ) | (0.08 | ) | (15 | ) | (0.05 | ) | (11 | ) | (0.04 | ) | (25 | ) | (0.09 | ) | (37 | ) | (0.13 | ) | ||||||||||||||
Real estate construction | (8 | ) | (0.15 | ) | (6 | ) | (0.11 | ) | (9 | ) | (0.19 | ) | (26 | ) | (0.56 | ) | (58 | ) | (1.27 | ) | ||||||||||||||
Lease financing | 3 | 0.11 | 2 | 0.06 | — | — | 1 | 0.05 | 4 | 0.10 | ||||||||||||||||||||||||
Total commercial | 94 | 0.08 | 62 | 0.06 | 44 | 0.04 | 32 | 0.03 | (24 | ) | (0.02 | ) | ||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||||
Real estate 1-4 family first mortgage | 62 | 0.09 | 67 | 0.10 | 83 | 0.13 | 88 | 0.13 | 114 | 0.17 | ||||||||||||||||||||||||
Real estate 1-4 family junior lien mortgage | 89 | 0.64 | 94 | 0.66 | 123 | 0.85 | 134 | 0.88 | 140 | 0.90 | ||||||||||||||||||||||||
Credit card | 216 | 2.71 | 243 | 3.21 | 239 | 3.19 | 221 | 2.97 | 201 | 2.87 | ||||||||||||||||||||||||
Automobile | 113 | 0.76 | 68 | 0.48 | 101 | 0.73 | 132 | 0.94 | 112 | 0.81 | ||||||||||||||||||||||||
Other revolving credit and installment | 129 | 1.35 | 116 | 1.26 | 118 | 1.32 | 128 | 1.45 | 125 | 1.46 | ||||||||||||||||||||||||
Total consumer | 609 | 0.53 | 588 | 0.53 | 664 | 0.60 | 703 | 0.63 | 692 | 0.62 | ||||||||||||||||||||||||
Total | $ | 703 | 0.31 | % | $ | 650 | 0.30 | % | $ | 708 | 0.33 | % | $ | 735 | 0.34 | % | $ | 668 | 0.32 | % | ||||||||||||||
(1) | Quarterly net charge-offs (recoveries) as a percentage of average respective loans are annualized. |
Table 30: Allocation of the Allowance for Credit Losses (ACL) | ||||||||||||||||||||||||||||||||||
Sep 30, 2015 | Dec 31, 2014 | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2011 | ||||||||||||||||||||||||||||||
(in millions) | ACL | Loans as % of total loans | ACL | Loans as % of total loans | ACL | Loans as % of total loans | ACL | Loans as % of total loans | ACL | Loans as % of total loans | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 3,772 | 32 | % | $ | 3,506 | 32 | % | $ | 3,040 | 29 | % | $ | 2,789 | 28 | % | $ | 2,810 | 27 | % | ||||||||||||||
Real estate mortgage | 1,307 | 14 | 1,576 | 13 | 2,157 | 14 | 2,284 | 13 | 2,570 | 14 | ||||||||||||||||||||||||
Real estate construction | 1,265 | 3 | 1,097 | 2 | 775 | 2 | 552 | 2 | 893 | 2 | ||||||||||||||||||||||||
Lease financing | 182 | 1 | 198 | 1 | 131 | 1 | 89 | 2 | 85 | 2 | ||||||||||||||||||||||||
Total commercial | 6,526 | 50 | 6,377 | 48 | 6,103 | 46 | 5,714 | 45 | 6,358 | 45 | ||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||||
Real estate 1-4 family first mortgage | 2,127 | 30 | 2,878 | 31 | 4,087 | 32 | 6,100 | 31 | 6,934 | 30 | ||||||||||||||||||||||||
Real estate 1-4 family junior lien mortgage | 1,339 | 6 | 1,566 | 7 | 2,534 | 8 | 3,462 | 10 | 3,897 | 11 | ||||||||||||||||||||||||
Credit card | 1,417 | 3 | 1,271 | 4 | 1,224 | 3 | 1,234 | 3 | 1,294 | 3 | ||||||||||||||||||||||||
Automobile | 537 | 7 | 516 | 6 | 475 | 6 | 417 | 6 | 555 | 6 | ||||||||||||||||||||||||
Other revolving credit and installment | 616 | 4 | 561 | 4 | 548 | 5 | 550 | 5 | 630 | 5 | ||||||||||||||||||||||||
Total consumer | 6,036 | 50 | 6,792 | 52 | 8,868 | 54 | 11,763 | 55 | 13,310 | 55 | ||||||||||||||||||||||||
Total | $ | 12,562 | 100 | % | $ | 13,169 | 100 | % | $ | 14,971 | 100 | % | $ | 17,477 | 100 | % | $ | 19,668 | 100 | % | ||||||||||||||
Sep 30, 2015 | Dec 31, 2014 | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2011 | ||||||||||||||||||||||||||||||
Components: | ||||||||||||||||||||||||||||||||||
Allowance for loan losses | $ | 11,659 | 12,319 | 14,502 | 17,060 | 19,372 | ||||||||||||||||||||||||||||
Allowance for unfunded credit commitments | 903 | 850 | 469 | 417 | 296 | |||||||||||||||||||||||||||||
Allowance for credit losses | $ | 12,562 | 13,169 | 14,971 | 17,477 | 19,668 | ||||||||||||||||||||||||||||
Allowance for loan losses as a percentage of total loans | 1.29 | % | 1.43 | 1.76 | 2.13 | 2.52 | ||||||||||||||||||||||||||||
Allowance for loan losses as a percentage of total net charge-offs (1) | 418 | 418 | 322 | 189 | 171 | |||||||||||||||||||||||||||||
Allowance for credit losses as a percentage of total loans | 1.39 | 1.53 | 1.82 | 2.19 | 2.56 | |||||||||||||||||||||||||||||
Allowance for credit losses as a percentage of total nonaccrual loans | 109 | 103 | 96 | 85 | 92 |
(1) | Total net charge-offs are annualized for quarter ended September 30, 2015. |
Table 31: Unresolved Repurchase Demands and Mortgage Insurance Rescissions | |||||||||||||||||||||||||||
Government sponsored entities | Private | Mortgage insurance rescissions with no demand (1) | Total | ||||||||||||||||||||||||
($ in millions) | Number of loans | Original loan balance (2) | Number of loans | Original loan balance (2) | Number of loans | Original loan balance (2) | Number of loans | Original loan balance (2) | |||||||||||||||||||
2015 | |||||||||||||||||||||||||||
September 30, | 210 | $ | 46 | 59 | $ | 12 | 103 | $ | 26 | 372 | $ | 84 | |||||||||||||||
June 30, | 385 | 83 | 148 | 24 | 107 | 27 | 640 | 134 | |||||||||||||||||||
March 31, | 526 | 118 | 161 | 29 | 108 | 28 | 795 | 175 | |||||||||||||||||||
2014 | |||||||||||||||||||||||||||
December 31, | 546 | 118 | 173 | 34 | 120 | 31 | 839 | 183 | |||||||||||||||||||
September 30, | 426 | 93 | 322 | 75 | 233 | 52 | 981 | 220 | |||||||||||||||||||
June 30, | 678 | 149 | 362 | 80 | 305 | 66 | 1,345 | 295 | |||||||||||||||||||
March 31, | 599 | 126 | 391 | 89 | 409 | 90 | 1,399 | 305 |
(1) | As part of our representations and warranties in our loan sales contracts, we typically represent to GSEs and private investors that certain loans have mortgage insurance to the extent there are loans that have loan to value ratios in excess of 80% that require mortgage insurance. To the extent the mortgage insurance is rescinded by the mortgage insurer due to a claim of breach of a contractual representation or warranty, the lack of insurance may result in a repurchase demand from an investor. Similar to repurchase demands, we evaluate mortgage insurance rescission notices for validity and appeal for reinstatement if the rescission was not based on a contractual breach. When investor demands are received due to lack of mortgage insurance, they are reported as unresolved repurchase demands based on the applicable investor category for the loan (GSE or private). |
(2) | While the original loan balances related to these demands are presented above, the establishment of the repurchase liability is based on a combination of factors, such as our appeals success rates, reimbursement by correspondent and other third party originators, and projected loss severity, which is driven by the difference between the current loan balance and the estimated collateral value less costs to sell the property. |
Table 32: Changes in Mortgage Repurchase Liability | |||||||||||||||||||||
Quarter ended | Nine months ended | ||||||||||||||||||||
(in millions) | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Sep 30, 2015 | Sep 30 2014 | ||||||||||||||
Balance, beginning of period | $ | 557 | 586 | 615 | 669 | 766 | 615 | 899 | |||||||||||||
Provision for repurchase losses: | |||||||||||||||||||||
Loan sales | 11 | 13 | 10 | 10 | 12 | 34 | 34 | ||||||||||||||
Change in estimate (1) | (17 | ) | (31 | ) | (26 | ) | (49 | ) | (93 | ) | (74 | ) | (135 | ) | |||||||
Total reductions | (6 | ) | (18 | ) | (16 | ) | (39 | ) | (81 | ) | (40 | ) | (101 | ) | |||||||
Losses | (13 | ) | (11 | ) | (13 | ) | (15 | ) | (16 | ) | (37 | ) | (129 | ) | |||||||
Balance, end of period | $ | 538 | 557 | 586 | 615 | 669 | 538 | 669 |
(1) | Results from changes in investor demand, mortgage insurer practices, credit and the financial stability of correspondent lenders. |
• | assets and liabilities may mature or reprice at different times (for example, if assets reprice faster than liabilities and interest rates are generally falling, earnings will initially decline); |
• | assets and liabilities may reprice at the same time but by different amounts (for example, when the general level of interest rates is falling, we may reduce rates paid on checking and savings deposit accounts by an amount that is less than the general decline in market interest rates); |
• | short-term and long-term market interest rates may change by different amounts (for example, the shape of the yield curve may affect new loan yields and funding costs differently); |
• | the remaining maturity of various assets or liabilities may shorten or lengthen as interest rates change (for example, if long-term mortgage interest rates decline sharply, MBS held in the investment securities portfolio may prepay significantly earlier than anticipated, which could reduce portfolio income); or |
• | interest rates may also have a direct or indirect effect on loan demand, collateral values, credit losses, mortgage origination volume, the fair value of MSRs and other financial instruments, the value of the pension liability and other items affecting earnings. |
Table 33: Earnings Sensitivity Over 24 Month Horizon Relative to Most Likely Earnings Plan | ||||||||
Most | Lower rates | Higher rates | ||||||
likely | Scenario 1 | Scenario 2 | Scenario 3 | Scenario 4 | ||||
Ending rates: | ||||||||
Federal funds | 1.86 | % | 0.25 | 1.61 | 2.12 | 5.00 | ||
10-year treasury (1) | 3.17 | 1.80 | 2.67 | 3.67 | 5.95 | |||
Earnings relative to most likely | N/A | (1)-(2)% | (1)-(2) | 0-5 | 0-5 |
(1) | U.S. Constant Maturity Treasury Rate |
• | to convert the cash flows from selected asset and/or liability instruments/portfolios including investments, commercial loans and long-term debt, from fixed-rate payments to floating-rate payments, or vice versa; and |
• | to economically hedge our mortgage origination pipeline, funded mortgage loans and MSRs using interest rate swaps, swaptions, futures, forwards and options. |
Table 34: Income from Trading Activities | |||||||||||||
Quarter ended September 30, | Nine months ended September 30, | ||||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||
Interest income (1) | $ | 485 | 427 | 1,413 | 1,208 | ||||||||
Less: Interest expense (2) | 89 | 106 | 269 | 286 | |||||||||
Net interest income | 396 | 321 | 1,144 | 922 | |||||||||
Noninterest income: | |||||||||||||
Net gains (losses) from trading activities (3): | |||||||||||||
Customer accommodation | 168 | 202 | 723 | 804 | |||||||||
Economic hedges and other (4) | (194 | ) | (34 | ) | (208 | ) | 174 | ||||||
Proprietary trading | — | — | — | 4 | |||||||||
Total net gains (losses) from trading activities | (26 | ) | 168 | 515 | 982 | ||||||||
Total trading-related net interest and noninterest income | $ | 370 | 489 | 1,659 | 1,904 |
(1) | Represents interest and dividend income earned on trading securities. |
(2) | Represents interest and dividend expense incurred on trading securities we have sold but have not yet purchased. |
(3) | Represents realized gains (losses) from our trading activity and unrealized gains (losses) due to changes in fair value of our trading positions, attributable to the type of business activity. |
(4) | Excludes economic hedging of mortgage banking and asset/liability management activities, for which hedge results (realized and unrealized) are reported with the respective hedged activities. |
• | credit risk – exposures from corporate credit spreads, asset-backed security spreads, and mortgage prepayments. |
• | interest rate risk – exposures from changes in the level, slope, and curvature of interest rate curves and the volatility of interest rates. |
• | equity risk – exposures to changes in equity prices and volatilities of single name, index, and basket exposures. |
• | commodity risk – exposures to changes in commodity prices and volatilities. |
• | foreign exchange risk – exposures to changes in foreign exchange rates and volatilities. |
Table 36: Trading 1-Day 99% General VaR Risk Category | ||||||||||||||||||||||||
Quarter ended | ||||||||||||||||||||||||
September 30, 2015 | June 30, 2015 | |||||||||||||||||||||||
(in millions) | Period end | Average | Low | High | Period end | Average | Low | High | ||||||||||||||||
Company Trading General VaR Risk Categories | ||||||||||||||||||||||||
Credit | $ | 20 | 20 | 16 | 24 | 18 | 17 | 10 | 22 | |||||||||||||||
Interest rate | 18 | 14 | 6 | 22 | 18 | 14 | 7 | 21 | ||||||||||||||||
Equity | 16 | 14 | 12 | 16 | 15 | 11 | 8 | 15 | ||||||||||||||||
Commodity | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | ||||||||||||||||
Foreign exchange | 1 | 1 | — | 2 | 1 | 1 | — | 7 | ||||||||||||||||
Diversification benefit (1) | (38 | ) | (29 | ) | (38 | ) | (28 | ) | ||||||||||||||||
Company Trading General VaR | $ | 18 | 21 | 15 | 16 |
(1) | The period-end VaR was less than the sum of the VaR components described above, which is due to portfolio diversification. The diversification effect arises because the risks are not perfectly correlated causing a portfolio of positions to usually be less risky than the sum of the risks of the positions alone. The diversification benefit is not meaningful for low and high metrics since they may occur on different days. |
Table 37: Regulatory 10-Day 99% General VaR by Risk Category | ||||||||||||||||||||||||
Quarter ended | ||||||||||||||||||||||||
September 30, 2015 | June 30, 2015 | |||||||||||||||||||||||
(in millions) | Period end | Average | Low | High | Period end | Average | Low | High | ||||||||||||||||
Wholesale Regulatory General VaR Risk Categories | ||||||||||||||||||||||||
Credit | $ | 45 | 46 | 30 | 61 | 47 | 43 | 19 | 60 | |||||||||||||||
Interest rate | 38 | 45 | 27 | 77 | 58 | 40 | 21 | 67 | ||||||||||||||||
Equity | 7 | 6 | 3 | 13 | 7 | 8 | 3 | 13 | ||||||||||||||||
Commodity | 1 | 3 | 1 | 5 | 3 | 4 | 2 | 7 | ||||||||||||||||
Foreign exchange | 2 | 4 | 1 | 6 | 4 | 6 | 1 | 20 | ||||||||||||||||
Diversification benefit (1) | (64 | ) | (72 | ) | (90 | ) | (76 | ) | ||||||||||||||||
Wholesale Regulatory General VaR | $ | 29 | 32 | 21 | 56 | 29 | 25 | 14 | 39 | |||||||||||||||
Company Regulatory General VaR | 31 | 35 | 23 | 58 | 30 | 27 | 13 | 41 |
(1) | The period-end VaR was less than the sum of the VaR components described above, which is due to portfolio diversification. The diversification benefit arises because the risks are not perfectly correlated causing a portfolio of positions to usually be less risky than the sum of the risks of the positions alone. The diversification benefit is not meaningful for low and high metrics since they may occur on different days. |
Table 38: Market Risk Regulatory Capital Modeled Components | ||||||||||||||||||
Quarter ended September 30, 2015 | September 30, 2015 | |||||||||||||||||
(in millions) | Average | Low | High | Quarter end | Risk- based capital (1) | Risk- weighted assets (1) | ||||||||||||
Total VaR | $ | 61 | 55 | 76 | 59 | 183 | 2,293 | |||||||||||
Total Stressed VaR | 282 | 219 | 364 | 244 | 846 | 10,570 | ||||||||||||
Incremental Risk Charge | 362 | 325 | 400 | 378 | 378 | 4,721 |
(1) | Results represent the risk-based capital and RWAs based on the VaR and Incremental Risk Charge models. |
Table 39: Covered Securitization Positions by Exposure Type (Market Value) | ||||||||||||
(in millions) | ABS | CMBS | RMBS | CLO/CDO | ||||||||
September 30, 2015 | ||||||||||||
Securitization exposure: | ||||||||||||
Securities | $ | 1,047 | 599 | 717 | 672 | |||||||
Derivatives | 3 | 2 | 11 | (28 | ) | |||||||
Total | $ | 1,050 | 601 | 728 | 644 | |||||||
December 31, 2014 | ||||||||||||
Securitization exposure: | ||||||||||||
Securities | $ | 752 | 709 | 689 | 553 | |||||||
Derivatives | (1 | ) | 5 | 23 | (31 | ) | ||||||
Total | $ | 751 | 714 | 712 | 522 |
Table 40: Market Risk Regulatory Capital and RWAs | ||||||||||||
September 30, 2015 | December 31, 2014 | |||||||||||
(in millions) | Risk- based capital | Risk- weighted assets | Risk- based capital | Risk- weighted assets | ||||||||
Total VaR | $ | 183 | 2,293 | 146 | 1,822 | |||||||
Total Stressed VaR | 846 | 10,570 | 1,469 | 18,359 | ||||||||
Incremental Risk Charge | 378 | 4,721 | 345 | 4,317 | ||||||||
Securitized Products Charge | 694 | 8,679 | 766 | 9,577 | ||||||||
Standardized Specific Risk Charge | 1,147 | 14,340 | 1,177 | 14,709 | ||||||||
De minimis Charges (positions not included in models) | 27 | 331 | 66 | 829 | ||||||||
Total | $ | 3,275 | 40,934 | 3,969 | 49,613 |
Table 41: Analysis of Changes in Market Risk Regulatory Capital and RWAs | ||||||
(in millions) | Risk- based capital | Risk- weighted assets | ||||
Balance, December 31, 2014 | $ | 3,969 | 49,613 | |||
Total VaR | 37 | 471 | ||||
Total Stressed VaR | (623 | ) | (7,789 | ) | ||
Incremental Risk Charge | 33 | 404 | ||||
Securitized Products Charge | (72 | ) | (898 | ) | ||
Standardized Specific Risk Charge | (30 | ) | (369 | ) | ||
De minimis Charges | (39 | ) | (498 | ) | ||
Balance, September 30, 2015 | $ | 3,275 | 40,934 | |||
Balance, June 30, 2015 | $ | 3,386 | 42,320 | |||
Total VaR | 12 | 154 | ||||
Total Stressed VaR | (110 | ) | (1,385 | ) | ||
Incremental Risk Charge | 7 | 87 | ||||
Securitized Products Charge | 16 | 209 | ||||
Standardized Specific Risk Charge | (51 | ) | (638 | ) | ||
De minimis Charges | 15 | 187 | ||||
Balance, September 30, 2015 | $ | 3,275 | 40,934 |
Table 43: Nonmarketable and Marketable Equity Investments | ||||||
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Nonmarketable equity investments: | ||||||
Cost method: | ||||||
Private equity and other (1) | $ | 2,389 | 2,300 | |||
Federal bank stock | 4,397 | 4,733 | ||||
Total cost method | 6,786 | 7,033 | ||||
Equity method: | ||||||
LIHTC investments (2) | 7,959 | 7,278 | ||||
Private equity and other | 4,840 | 5,132 | ||||
Total equity method | 12,799 | 12,410 | ||||
Fair value (3) | 2,745 | 2,512 | ||||
Total nonmarketable equity investments (4) | $ | 22,330 | 21,955 | |||
Marketable equity securities: | ||||||
Cost (1) | $ | 1,118 | 1,906 | |||
Net unrealized gains | 823 | 1,770 | ||||
Total marketable equity securities (5) | $ | 1,941 | 3,676 |
(1) | Reflects auction rate perpetual preferred equity securities that were reclassified at the beginning of second quarter 2015 with a cost basis of $689 million (fair value of $640 million) from available-for-sale securities because they do not trade on a qualified exchange. |
(2) | Represents low income housing tax credit investments. |
(3) | Represents nonmarketable equity investments for which we have elected the fair value option. See Note 6 (Other Assets) and Note 13 (Fair Values of Assets and Liabilities) to Financial Statements in this Report for additional information. |
(4) | Included in other assets on the balance sheet. See Note 6 (Other Assets) to Financial Statements in this Report for additional information. |
(5) | Included in available-for-sale securities. See Note 4 (Investment Securities) to Financial Statements in this Report for additional information. |
Table 44: Primary Sources of Liquidity | |||||||||||||||||||
September 30, 2015 | December 31, 2014 | ||||||||||||||||||
(in millions) | Total | Encumbered | Unencumbered | Total | Encumbered | Unencumbered | |||||||||||||
Interest-earning deposits | $ | 207,496 | — | 207,496 | $ | 219,220 | — | 219,220 | |||||||||||
Securities of U.S. Treasury and federal agencies (1) | 81,397 | 4,110 | 77,287 | 67,352 | 856 | 66,496 | |||||||||||||
Mortgage-backed securities of federal agencies (2) | 131,953 | 60,864 | 71,089 | 115,730 | 80,324 | 35,406 | |||||||||||||
Total | $ | 420,846 | 64,974 | 355,872 | $ | 402,302 | 81,180 | 321,122 |
(1) | Included in encumbered securities at September 30, 2015, were securities with a fair value of $7 million which were purchased in September 2015, but settled in October 2015. Included in encumbered securities at December 31, 2014, were securities with a fair value of $152 million which were purchased in December 2014, but settled in January 2015. |
(2) | Included in encumbered securities at September 30, 2015, were securities with a fair value of $650 million which were purchased in September 2015, but settled in October 2015. Included in encumbered securities at December 31, 2014, were securities with a fair value of $5 million, which were purchased in December 2014, but settled in January 2015. |
Table 45: Short-Term Borrowings | |||||||||||||||
Quarter ended | |||||||||||||||
(in millions) | Sep 30 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | ||||||||||
Balance, period end | |||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | $ | 74,652 | 71,439 | 64,400 | 51,052 | 48,164 | |||||||||
Commercial paper | 393 | 621 | 3,552 | 2,456 | 4,365 | ||||||||||
Other short-term borrowings | 13,024 | 10,903 | 9,745 | 10,010 | 10,398 | ||||||||||
Total | $ | 88,069 | 82,963 | 77,697 | 63,518 | 62,927 | |||||||||
Average daily balance for period | |||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | $ | 79,445 | 72,429 | 58,881 | 51,509 | 47,088 | |||||||||
Commercial paper | 484 | 2,433 | 3,040 | 3,511 | 4,587 | ||||||||||
Other short-term borrowings | 10,428 | 9,637 | 9,791 | 9,656 | 10,610 | ||||||||||
Total | $ | 90,357 | 84,499 | 71,712 | 64,676 | 62,285 | |||||||||
Maximum month-end balance for period | |||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase (1) | $ | 80,961 | 71,811 | 66,943 | 51,052 | 48,164 | |||||||||
Commercial paper (2) | 510 | 2,713 | 3,552 | 3,740 | 4,665 | ||||||||||
Other short-term borrowings (3) | 13,024 | 10,903 | 10,068 | 10,010 | 10,990 |
(1) | Highest month-end balance in each of the last five quarters was in August, May and February 2015, and December and September 2014. |
(2) | Highest month-end balance in each of the last five quarters was in July, April and March 2015, and November and July 2014. |
(3) | Highest month-end balance in each of the last five quarters was in September, June and February 2015, and December and July 2014. |
Table 46: Credit Ratings as of September 30, 2015 | |||||||
Wells Fargo & Company | Wells Fargo Bank, N.A. | ||||||
Senior debt | Short-term borrowings | Long-term deposits | Short-term borrowings | ||||
Moody's | A2 | P-1 | Aa1 | P-1 | |||
S&P | A+ | A-1 | AA- | A-1+ | |||
Fitch Ratings, Inc. | AA- | F1+ | AA+ | F1+ | |||
DBRS | AA | R-1* | AA** | R-1** | |||
* middle ** high |
Table 47: Medium-Term Note (MTN) Programs | ||||||||||||
September 30, 2015 | ||||||||||||
(in billions) | Date established | Debt issuance authority | Available for issuance | |||||||||
MTN program: | ||||||||||||
Series N & O (1)(2) | May 2014 | NA(2) | NA(2) | |||||||||
Series K (1)(3) | April 2010 | $ | 25.0 | $ | 21.1 | |||||||
European (4)(5) | December 2009 | 25.0 | 5.8 | |||||||||
European (4)(6) | August 2013 | 10.0 | 8.5 | |||||||||
Australian (4)(7) | June 2005 | AUD | 10.0 | 7.8 |
(1) | SEC registered. |
(2) | Not applicable (NA) - The Parent can issue an indeterminate amount of debt securities, subject to the long-term debt issuance authority granted by the Board. |
(3) | As amended in April 2012 and March 2015. |
(4) | Not registered with the SEC. May not be offered in the United States without applicable exemptions from registration. |
(5) | As amended in April 2012, April 2013, April 2014 and March 2015. For securities to be admitted to listing on the Official List of the United Kingdom Financial Conduct Authority and to trade on the Regulated Market of the London Stock Exchange. |
(6) | As amended in May 2014 and April 2015, for securities that will not be admitted to listing, trading and/or quotation by any stock exchange or quotation system, or will be admitted to listing, trading and/or quotation by a stock exchange or quotation system that is not considered to be a regulated market. |
(7) | As amended in October 2005, March 2010 and September 2013. |
Capital Management |
• | a minimum Common Equity Tier 1 (CET1) ratio of 4.5%; |
• | a minimum tier 1 capital ratio of 6.0%; |
• | a minimum total capital ratio of 8.0%; |
• | a capital conservation buffer of 2.5% to be added to the minimum capital ratios, and a capital surcharge between 1.0-4.5% for global systemically important banks (G-SIBs) that will be calculated annually (based on year-end 2014 data, the FRB estimated that our G-SIB surcharge would be 2.0%) and also added to the minimum capital ratios (for a minimum CET1 ratio of 9.0%, a minimum tier 1 capital ratio of 10.5%, and a minimum total capital ratio of 12.5%); |
• | a potential countercyclical buffer of up to 2.5%, which would be imposed by regulators at their discretion if it is determined that a period of excessive credit growth is contributing to an increase in systemic risk; |
• | a minimum tier 1 leverage ratio of 4.0%; and |
• | a minimum supplementary leverage ratio (SLR) of 5.0% (comprised of a 3.0% minimum requirement and a supplementary leverage buffer of 2.0%) for large and internationally active bank holding companies (BHCs). |
Table 48: Capital Components and Ratios Under Basel III (Fully Phased-In) (1) | ||||||||||
September 30, 2015 | December 31, 2014 | |||||||||
(in billions) | Advanced Approach | Standardized Approach | General Approach | |||||||
Common Equity Tier 1 | (A) | $ | 141.8 | 141.8 | 137.1 | |||||
Tier 1 Capital | (B) | 162.2 | 162.2 | 154.7 | ||||||
Total Capital | (C) | 188.1 | 198.8 | 192.9 | ||||||
Risk-Weighted Assets | (D) | 1,312.2 | 1,331.8 | 1,242.5 | ||||||
Common Equity Tier 1 Capital Ratio | (A)/(D) | 10.81 | % | 10.65 | * | 11.04 | ||||
Tier 1 Capital Ratio | (B)/(D) | 12.36 | 12.18 | * | 12.45 | |||||
Total Capital Ratio | (C)/(D) | 14.34 | * | 14.93 | 15.53 |
(1) | Fully phased-in regulatory capital amounts, ratios and RWAs are considered non-GAAP financial measures that are used by management, bank regulatory agencies, investors and analysts to assess and monitor the Company’s capital position. See Table 49 for information regarding the calculation and components of CET1, Tier 1 capital, total capital and RWAs, as well as the corresponding reconciliation of our regulatory capital amounts to total equity. |
Table 49: Risk-Based Capital Calculation and Components Under Basel III | ||||||||||
September 30, 2015 | December 31, 2014 | |||||||||
(in billions) | Advanced Approach | Standardized Approach | General Approach | |||||||
Total equity | $ | 194.0 | 194.0 | 185.3 | ||||||
Noncontrolling interests | (0.9 | ) | (0.9 | ) | (0.9 | ) | ||||
Total Wells Fargo stockholders' equity | 193.1 | 193.1 | 184.4 | |||||||
Adjustments: | ||||||||||
Preferred stock | (21.0 | ) | (21.0 | ) | (18.0 | ) | ||||
Cumulative other comprehensive income | — | — | (2.6 | ) | ||||||
Goodwill and other intangible assets (1) | (28.7 | ) | (28.7 | ) | (26.3 | ) | ||||
Investment in certain subsidiaries and other | (1.6 | ) | (1.6 | ) | (0.4 | ) | ||||
Common Equity Tier 1 (Fully Phased-In) | 141.8 | 141.8 | 137.1 | |||||||
Effect of Transition Requirements | 1.1 | 1.1 | — | |||||||
Common Equity Tier 1 (Transition Requirements) | $ | 142.9 | 142.9 | 137.1 | ||||||
Common Equity Tier 1 (Fully Phased-In) | $ | 141.8 | 141.8 | 137.1 | ||||||
Preferred stock | 21.0 | 21.0 | 18.0 | |||||||
Qualifying hybrid securities and noncontrolling interests | — | |||||||||
Other | (0.6 | ) | (0.6 | ) | (0.4 | ) | ||||
Total Tier 1 capital (Fully Phased-In) | (A) | 162.2 | 162.2 | 154.7 | ||||||
Effect of Transition Requirements | 1.0 | 1.0 | — | |||||||
Total Tier 1 capital (Transition Requirements) | $ | 163.2 | 163.2 | 154.7 | ||||||
Total Tier 1 capital (Fully Phased-In) | $ | 162.2 | 162.2 | 154.7 | ||||||
Long-term debt and other instruments qualifying as Tier 2 | 24.4 | 24.4 | 25.0 | |||||||
Qualifying allowance for credit losses (2) | 1.9 | 12.6 | 13.2 | |||||||
Other | (0.4 | ) | (0.4 | ) | — | |||||
Total Tier 2 capital (Fully Phased-In) | (B) | 25.9 | 36.6 | 38.2 | ||||||
Effect of Transition Requirements | 3.1 | 3.1 | — | |||||||
Total Tier 2 capital (Transition Requirements) | $ | 29.0 | 39.7 | 38.2 | ||||||
Total qualifying capital (Fully Phased-In) | (A+B) | $ | 188.1 | 198.8 | 192.9 | |||||
Total Effect of Transition Requirements | 4.1 | 4.1 | — | |||||||
Total qualifying capital (Transition Requirements) | $ | 192.2 | 202.9 | 192.9 | ||||||
Risk-Weighted Assets (RWAs) (3)(4): | ||||||||||
Credit risk | $ | 1,008.2 | 1,290.9 | 1,192.9 | ||||||
Market risk | 40.9 | 40.9 | 49.6 | |||||||
Operational risk | 263.1 | N/A | N/A | |||||||
Total RWAs (Fully Phased-In) | $ | 1,312.2 | 1,331.8 | 1,242.5 | ||||||
Credit risk | $ | 989.9 | 1,273.5 | 1,192.9 | ||||||
Market risk | 40.9 | 40.9 | 49.6 | |||||||
Operational risk | 263.1 | N/A | N/A | |||||||
Total RWAs (Transition Requirements) | $ | 1,293.9 | 1,314.4 | 1,242.5 |
(1) | Goodwill and other intangible assets are net of any associated deferred tax liabilities. |
(2) | Under the Advanced Approach the allowance for credit losses that exceeds expected credit losses is eligible for inclusion in Tier 2 Capital, to the extent the excess allowance does not exceed 0.6% of Advanced credit RWAs, and under the Standardized Approach, the allowance for credit losses is includable in Tier 2 Capital up to 1.25% of Standardized credit RWAs, with any excess allowance for credit losses being deducted from total RWAs. |
(3) | RWAs calculated under the Advanced Approach utilize a risk-sensitive methodology, which relies upon the use of internal credit models based upon our experience with internal rating grades. Advanced Approach also includes an operational risk component, which reflects the risk of operating loss resulting from inadequate or failed internal processes or systems. |
(4) | Under the regulatory guidelines for risk-based capital, on-balance sheet assets and credit equivalent amounts of derivatives and off-balance sheet items are assigned to one of several broad risk categories according to the obligor, or, if relevant, the guarantor or the nature of any collateral. The aggregate dollar amount in each risk category is then multiplied by the risk weight associated with that category. The resulting weighted values from each of the risk categories are aggregated for determining total RWAs. The risk weights and categories were changed by Basel III for the Standardized Approach and will generally result in higher RWAs than result from the General Approach risk weights and categories. |
Table 50: Analysis of Changes in Common Equity Tier 1 Under Basel III | ||||
(in billions) | ||||
Common Equity Tier 1 (General Approach) at December 31, 2014 | $ | 137.1 | ||
Effect of changes in rules | (0.4 | ) | ||
Common Equity Tier 1 (Fully Phased-In) at December 31, 2014 | 136.7 | |||
Net income | 16.3 | |||
Common stock dividends | (5.7 | ) | ||
Common stock issued, repurchased, and stock compensation-related items | (3.8 | ) | ||
Goodwill and other intangible assets (net of any associated deferred tax liabilities) | 0.3 | |||
Other | (2.0 | ) | ||
Change in Common Equity Tier 1 | 5.1 | |||
Common Equity Tier 1 (Fully Phased-In) at September 30, 2015 | $ | 141.8 |
Table 51: Analysis of Changes in Basel III RWAs | |||||
(in billions) | Advanced Approach | Standardized Approach | |||
Basel III RWAs (General Approach) at December 31, 2014 | $ | 1,242.5 | 1,242.5 | ||
Effect of changes in rules | 68.0 | 62.9 | |||
Basel III RWAs (Fully Phased-In) at December 31, 2014 | 1,310.5 | 1,305.4 | |||
Net change in credit risk RWAs | (5.7 | ) | 35.1 | ||
Net change in market risk RWAs | (8.7 | ) | (8.7 | ) | |
Net change in operational risk RWAs | 16.1 | N/A | |||
Total change in RWAs | 1.7 | 26.4 | |||
Basel III RWAs (Fully Phased-In) at September 30, 2015 | 1,312.2 | 1,331.8 | |||
Effect of Transition Requirements | (18.3 | ) | (17.4 | ) | |
Basel III RWAs (Transition Requirements) at September 30, 2015 | $ | 1,293.9 | 1,314.4 |
Table 52: Basel III Fully Phased-In SLR | |||
(in billions) | September 30, 2015 | ||
Tier 1 capital | $ | 162.2 | |
Total average assets | 1,746.4 | ||
Less: deductions from Tier 1 capital | 29.6 | ||
Total adjusted average assets | 1,716.8 | ||
Adjustments: | |||
Derivative exposures | 55.6 | ||
Repo-style transactions | 7.6 | ||
Other off-balance sheet exposures | 286.6 | ||
Total adjustments | 349.8 | ||
Total leverage exposure | $ | 2,066.6 | |
Supplementary leverage ratio | 7.8 | % |
Regulatory Reform |
Critical Accounting Policies |
• | the allowance for credit losses; |
• | PCI loans; |
• | the valuation of residential MSRs; |
• | the fair valuation of financial instruments; and |
• | income taxes. |
Current Accounting Developments |
Standard | Description | Effective date and financial statement impact | ||
Accounting Standards Update (ASU or Update) 2015-16 - Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments | The Update eliminates the requirement for companies to retrospectively adjust initial amounts recognized in business combinations when the accounting is incomplete at the acquisition date. Under the new guidance, companies should record adjustments in the same reporting period in which the amounts are determined. | The Update is effective for us in first quarter 2016 with prospective application. Early adoption is permitted. We may early adopt but do not expect this Update to have a material impact on our consolidated financial statements. | ||
ASU 2015-07 - Fair Value Measurement (Topic 820): Disclosures for Investments in Certain Entities that Calculate Net Asset Value per Share (or Its Equivalent) | The Update eliminates the disclosure requirement to categorize investments within the fair value hierarchy that are measured at fair value using net asset value as a practical expedient. | The guidance is effective for us in first quarter 2016 with retrospective application. Early adoption is permitted. The Update will not affect our consolidated financial statements as it impacts only the fair value disclosure requirements for certain investments. | ||
ASU 2015-03 - Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs | The Update changes the balance sheet presentation for debt issuance costs. Under the new guidance, debt issuance costs should be reported as a deduction from debt liabilities rather than as a deferred charge classified as an asset. | The Update is effective for us in first quarter 2016 with retrospective application. Early adoption is permitted. The Update will not have a material impact on our consolidated financial statements since it is limited to a reclassification on our balance sheet. | ||
ASU 2015-02 - Consolidation (Topic 810): Amendments to the Consolidation Analysis | The Update primarily amends the criteria companies use to evaluate whether they should consolidate certain variable interest entities that have fee arrangements and the criteria used to determine whether partnerships and similar entities are variable interest entities. The Update also excludes certain money market funds from the consolidation guidance. | The changes are effective for us in first quarter 2016 with early adoption permitted. We are evaluating the impact the Update will have on our consolidated financial statements. | ||
ASU 2015-01 - Income Statement - Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items | The Update removes the concept of extraordinary items from GAAP and eliminates the requirement for extraordinary items to be separately presented in the statement of income. | The Update is effective for us in first quarter 2016 with prospective or retrospective application. Early adoption is permitted. The Update will not have a material impact on our consolidated financial statements. | ||
ASU 2014-16 - Derivatives and Hedging (Topic 815): Determining Whether the Host Contract in a Hybrid Financial Instrument Issued in the Form of a Share is More Akin to Debt or to Equity | The Update clarifies that the nature of host contracts in hybrid financial instruments that are issued in share form should be determined based on the entire instrument, including the embedded derivative. | The Update is effective for us in first quarter 2016 with retrospective application. The Update will not have a material impact on our consolidated financial statements. | ||
ASU 2014-13 - Consolidation (Topic 810): Measuring the Financial Assets and the Financial Liabilities of a Consolidated Collateralized Financing Entity | The Update provides a measurement alternative to companies that consolidate collateralized financing entities (CFEs), such as collateralized debt obligation and collateralized loan obligation structures. Under the new guidance, companies can measure both the financial assets and financial liabilities of a CFE using the more observable fair value of the financial assets or of the financial liabilities. | These changes are effective for us in first quarter 2016 with early adoption permitted at the beginning of an annual period. The guidance can be applied either retrospectively or by a modified retrospective approach. The Update will not have a material impact on our consolidated financial statements. |
Standard | Description | Effective date and financial statement impact | ||
ASU 2014-12 - Compensation - Stock Compensation (Topic 718): Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved After the Requisite Service Period | The Update provides accounting guidance for employee share-based payment awards with specific performance targets. The Update clarifies that performance targets should be treated as performance conditions if the targets affect vesting and could be achieved after the requisite service period. | The Update is effective for us in first quarter 2016 with early adoption permitted and can be applied prospectively or retrospectively. The Update will not have a material impact on our consolidated financial statements. | ||
ASU 2014-09 - Revenue from Contracts With Customers (Topic 606) | The Update modifies the guidance companies use to recognize revenue from contracts with customers for transfers of goods or services and transfers of nonfinancial assets, unless those contracts are within the scope of other standards. The guidance also requires new qualitative and quantitative disclosures, including information about contract balances and performance obligations. | In August 2015, the FASB issued ASU 2015-14 (Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date), which defers the effective date of ASU 2014-09 to first quarter 2018 with retrospective application to prior periods presented or as a cumulative effect adjustment in the period of adoption. Early adoption is permitted in first quarter 2017. We are evaluating the impact the Update will have on our consolidated financial statements. |
Forward-Looking Statements |
• | current and future economic and market conditions, including the effects of declines in housing prices, high unemployment rates, U.S. fiscal debt, budget and tax matters, geopolitical matters, and the overall slowdown in global economic growth; |
• | our capital and liquidity requirements (including under regulatory capital standards, such as the Basel III capital standards) and our ability to generate capital internally or raise capital on favorable terms; |
• | financial services reform and other current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses, including the Dodd-Frank Act and other legislation and regulation relating to bank products and services; |
• | the extent of our success in our loan modification efforts, as well as the effects of regulatory requirements or guidance regarding loan modifications; |
• | the amount of mortgage loan repurchase demands that we receive and our ability to satisfy any such demands without having to repurchase loans related thereto or otherwise indemnify or reimburse third parties, and the credit quality of or losses on such repurchased mortgage loans; |
• | negative effects relating to our mortgage servicing and foreclosure practices, as well as changes in industry standards or practices, regulatory or judicial requirements, penalties or fines, increased servicing and other costs or obligations, including loan modification requirements, or delays or moratoriums on foreclosures; |
• | our ability to realize our efficiency ratio target as part of our expense management initiatives, including as a result of business and economic cyclicality, seasonality, changes in our business composition and operating environment, growth in our businesses and/or acquisitions, and |
• | the effect of the current low interest rate environment or changes in interest rates on our net interest income, net interest margin and our mortgage originations, mortgage servicing rights and mortgages held for sale; |
• | significant turbulence or a disruption in the capital or financial markets, which could result in, among other things, reduced investor demand for mortgage loans, a reduction in the availability of funding or increased funding costs, and declines in asset values and/or recognition of other-than-temporary impairment on securities held in our investment securities portfolio; |
• | the effect of a fall in stock market prices on our investment banking business and our fee income from our brokerage, asset and wealth management businesses; |
• | reputational damage from negative publicity, protests, fines, penalties and other negative consequences from regulatory violations and legal actions; |
• | a failure in or breach of our operational or security systems or infrastructure, or those of our third party vendors or other service providers, including as a result of cyber attacks; |
• | the effect of changes in the level of checking or savings account deposits on our funding costs and net interest margin; |
• | fiscal and monetary policies of the Federal Reserve Board; and |
• | the other risk factors and uncertainties described under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2014. |
Risk Factors |
Disclosure Controls and Procedures |
Internal Control Over Financial Reporting |
• | pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of assets of the Company; |
• | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and |
• | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements. |
Wells Fargo & Company and Subsidiaries | ||||||||||||
Consolidated Statement of Income (Unaudited) | ||||||||||||
Quarter ended September 30, | Nine months ended September 30, | |||||||||||
(in millions, except per share amounts) | 2015 | 2014 | 2015 | 2014 | ||||||||
Interest income | ||||||||||||
Trading assets | $ | 485 | 427 | 1,413 | 1,208 | |||||||
Investment securities | 2,289 | 2,066 | 6,614 | 6,288 | ||||||||
Mortgages held for sale | 223 | 215 | 609 | 580 | ||||||||
Loans held for sale | 4 | 50 | 14 | 53 | ||||||||
Loans | 9,216 | 8,963 | 27,252 | 26,561 | ||||||||
Other interest income | 228 | 243 | 732 | 679 | ||||||||
Total interest income | 12,445 | 11,964 | 36,634 | 35,369 | ||||||||
Interest expense | ||||||||||||
Deposits | 232 | 273 | 722 | 827 | ||||||||
Short-term borrowings | 12 | 15 | 51 | 41 | ||||||||
Long-term debt | 655 | 629 | 1,879 | 1,868 | ||||||||
Other interest expense | 89 | 106 | 269 | 286 | ||||||||
Total interest expense | 988 | 1,023 | 2,921 | 3,022 | ||||||||
Net interest income | 11,457 | 10,941 | 33,713 | 32,347 | ||||||||
Provision for credit losses | 703 | 368 | 1,611 | 910 | ||||||||
Net interest income after provision for credit losses | 10,754 | 10,573 | 32,102 | 31,437 | ||||||||
Noninterest income | ||||||||||||
Service charges on deposit accounts | 1,335 | 1,311 | 3,839 | 3,809 | ||||||||
Trust and investment fees | 3,570 | 3,554 | 10,957 | 10,575 | ||||||||
Card fees | 953 | 875 | 2,754 | 2,506 | ||||||||
Other fees | 1,099 | 1,090 | 3,284 | 3,225 | ||||||||
Mortgage banking | 1,589 | 1,633 | 4,841 | 4,866 | ||||||||
Insurance | 376 | 388 | 1,267 | 1,273 | ||||||||
Net gains (losses) from trading activities | (26 | ) | 168 | 515 | 982 | |||||||
Net gains on debt securities (1) | 147 | 253 | 606 | 407 | ||||||||
Net gains from equity investments (2) | 920 | 712 | 1,807 | 2,008 | ||||||||
Lease income | 189 | 137 | 476 | 399 | ||||||||
Other | 266 | 151 | 412 | 507 | ||||||||
Total noninterest income | 10,418 | 10,272 | 30,758 | 30,557 | ||||||||
Noninterest expense | ||||||||||||
Salaries | 4,035 | 3,914 | 11,822 | 11,437 | ||||||||
Commission and incentive compensation | 2,604 | 2,527 | 7,895 | 7,388 | ||||||||
Employee benefits | 821 | 931 | 3,404 | 3,473 | ||||||||
Equipment | 459 | 457 | 1,423 | 1,392 | ||||||||
Net occupancy | 728 | 731 | 2,161 | 2,195 | ||||||||
Core deposit and other intangibles | 311 | 342 | 935 | 1,032 | ||||||||
FDIC and other deposit assessments | 245 | 229 | 715 | 697 | ||||||||
Other | 3,196 | 3,117 | 9,020 | 8,776 | ||||||||
Total noninterest expense | 12,399 | 12,248 | 37,375 | 36,390 | ||||||||
Income before income tax expense | 8,773 | 8,597 | 25,485 | 25,604 | ||||||||
Income tax expense | 2,790 | 2,642 | 7,832 | 7,788 | ||||||||
Net income before noncontrolling interests | 5,983 | 5,955 | 17,653 | 17,816 | ||||||||
Less: Net income from noncontrolling interests | 187 | 226 | 334 | 468 | ||||||||
Wells Fargo net income | $ | 5,796 | 5,729 | 17,319 | 17,348 | |||||||
Less: Preferred stock dividends and other | 353 | 321 | 1,052 | 909 | ||||||||
Wells Fargo net income applicable to common stock | $ | 5,443 | 5,408 | 16,267 | 16,439 | |||||||
Per share information | ||||||||||||
Earnings per common share | $ | 1.06 | 1.04 | 3.16 | 3.13 | |||||||
Diluted earnings per common share | 1.05 | 1.02 | 3.12 | 3.08 | ||||||||
Dividends declared per common share | 0.375 | 0.35 | 1.10 | 1.00 | ||||||||
Average common shares outstanding | 5,125.8 | 5,225.9 | 5,145.9 | 5,252.2 | ||||||||
Diluted average common shares outstanding | 5,193.8 | 5,310.4 | 5,220.3 | 5,339.2 |
(1) | Total other-than-temporary impairment (OTTI) losses were $70 million and $10 million for third quarter 2015 and 2014, respectively. Of total OTTI, losses of $73 million and $15 million were recognized in earnings, and reversal of losses of $(3) million and $(5) million were recognized as non-credit-related OTTI in other comprehensive income for third quarter 2015 and 2014, respectively. Total other-than-temporary impairment losses (reversal of losses) were $73 million and $(1) million for nine months ended 2015 and 2014, respectively. Of total OTTI, losses of $123 million and $35 million were recognized in earnings, and reversal of losses of $(50) million and $(36) million were recognized as non-credit-related OTTI in other comprehensive income for nine months ended 2015 and 2014, respectively. |
(2) | Includes OTTI losses of $67 million and $40 million for third quarter 2015 and 2014, respectively, and $185 million and $237 million for nine months ended 2015 and 2014, respectively. |
Wells Fargo & Company and Subsidiaries | |||||||||||||
Consolidated Statement of Comprehensive Income (Unaudited) | |||||||||||||
Quarter ended Sep 30, | Nine months ended Sep 30, | ||||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||
Wells Fargo net income | $ | 5,796 | 5,729 | 17,319 | 17,348 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||
Investment securities: | |||||||||||||
Net unrealized gains (losses) arising during the period | (441 | ) | (944 | ) | (2,017 | ) | 3,866 | ||||||
Reclassification of net gains to net income | (439 | ) | (661 | ) | (957 | ) | (1,205 | ) | |||||
Derivatives and hedging activities: | |||||||||||||
Net unrealized gains (losses) arising during the period | 1,769 | (34 | ) | 2,233 | 222 | ||||||||
Reclassification of net gains on cash flow hedges to net income | (293 | ) | (127 | ) | (795 | ) | (348 | ) | |||||
Defined benefit plans adjustments: | |||||||||||||
Net actuarial losses arising during the period | — | — | (11 | ) | (12 | ) | |||||||
Amortization of net actuarial loss, settlements and other to net income | 30 | 18 | 103 | 56 | |||||||||
Foreign currency translation adjustments: | |||||||||||||
Net unrealized losses arising during the period | (59 | ) | (32 | ) | (104 | ) | (32 | ) | |||||
Reclassification of net losses to net income | — | — | — | 6 | |||||||||
Other comprehensive income (loss), before tax | 567 | (1,780 | ) | (1,548 | ) | 2,553 | |||||||
Income tax (expense) benefit related to other comprehensive income | (268 | ) | 560 | 544 | (1,087 | ) | |||||||
Other comprehensive income (loss), net of tax | 299 | (1,220 | ) | (1,004 | ) | 1,466 | |||||||
Less: Other comprehensive income (loss) from noncontrolling interests | (22 | ) | (221 | ) | 125 | (266 | ) | ||||||
Wells Fargo other comprehensive income (loss), net of tax | 321 | (999 | ) | (1,129 | ) | 1,732 | |||||||
Wells Fargo comprehensive income | 6,117 | 4,730 | 16,190 | 19,080 | |||||||||
Comprehensive income from noncontrolling interests | 165 | 5 | 459 | 202 | |||||||||
Total comprehensive income | $ | 6,282 | 4,735 | 16,649 | 19,282 |
Wells Fargo & Company and Subsidiaries | |||||||
Consolidated Balance Sheet | |||||||
(in millions, except shares) | Sep 30, 2015 | Dec 31, 2014 | |||||
Assets | (Unaudited) | ||||||
Cash and due from banks | $ | 17,395 | 19,571 | ||||
Federal funds sold, securities purchased under resale agreements and other short-term investments | 254,811 | 258,429 | |||||
Trading assets | 73,894 | 78,255 | |||||
Investment securities: | |||||||
Available-for-sale, at fair value | 266,406 | 257,442 | |||||
Held-to-maturity, at cost (fair value $80,119 and $56,359) | 78,668 | 55,483 | |||||
Mortgages held for sale (includes $17,627 and $15,565 carried at fair value) (1) | 21,840 | 19,536 | |||||
Loans held for sale (includes $0 and $1 carried at fair value) (1) | 430 | 722 | |||||
Loans (includes $5,529 and $5,788 carried at fair value) (1) | 903,233 | 862,551 | |||||
Allowance for loan losses | (11,659 | ) | (12,319 | ) | |||
Net loans | 891,574 | 850,232 | |||||
Mortgage servicing rights: | |||||||
Measured at fair value | 11,778 | 12,738 | |||||
Amortized | 1,277 | 1,242 | |||||
Premises and equipment, net | 8,800 | 8,743 | |||||
Goodwill | 25,684 | 25,705 | |||||
Other assets (includes $2,745 and $2,512 carried at fair value) (1) | 98,708 | 99,057 | |||||
Total assets (2) | $ | 1,751,265 | $ | 1,687,155 | |||
Liabilities | |||||||
Noninterest-bearing deposits | $ | 339,761 | 321,963 | ||||
Interest-bearing deposits | 862,418 | 846,347 | |||||
Total deposits | 1,202,179 | 1,168,310 | |||||
Short-term borrowings | 88,069 | 63,518 | |||||
Accrued expenses and other liabilities | 81,700 | 86,122 | |||||
Long-term debt | 185,274 | 183,943 | |||||
Total liabilities (3) | 1,557,222 | 1,501,893 | |||||
Equity | |||||||
Wells Fargo stockholders' equity: | |||||||
Preferred stock | 22,424 | 19,213 | |||||
Common stock – $1-2/3 par value, authorized 9,000,000,000 shares; issued 5,481,811,474 shares | 9,136 | 9,136 | |||||
Additional paid-in capital | 60,998 | 60,537 | |||||
Retained earnings | 117,593 | 107,040 | |||||
Cumulative other comprehensive income | 2,389 | 3,518 | |||||
Treasury stock – 373,337,506 shares and 311,462,276 shares | (17,899 | ) | (13,690 | ) | |||
Unearned ESOP shares | (1,590 | ) | (1,360 | ) | |||
Total Wells Fargo stockholders' equity | 193,051 | 184,394 | |||||
Noncontrolling interests | 992 | 868 | |||||
Total equity | 194,043 | 185,262 | |||||
Total liabilities and equity | $ | 1,751,265 | $ | 1,687,155 |
(1) | Parenthetical amounts represent assets and liabilities for which we have elected the fair value option. |
(2) | Our consolidated assets at September 30, 2015, and December 31, 2014, include the following assets of certain variable interest entities (VIEs) that can only be used to settle the liabilities of those VIEs: Cash and due from banks, $149 million and $117 million; Trading assets, $1 million and $0 million; Investment securities, $530 million and $875 million; Net loans, $5.0 billion and $4.5 billion; Other assets, $279 million and $316 million; and Total assets, $6.0 billion and $5.8 billion, respectively. |
(3) | Our consolidated liabilities at September 30, 2015, and December 31, 2014, include the following VIE liabilities for which the VIE creditors do not have recourse to Wells Fargo: Accrued expenses and other liabilities, $61 million and $49 million; Long-term debt, $1.4 billion and $1.6 billion; and Total liabilities, $1.4 billion and $1.7 billion, respectively. |
Wells Fargo & Company and Subsidiaries | |||||||||||||
Consolidated Statement of Changes in Equity (Unaudited) | |||||||||||||
Preferred stock | Common stock | ||||||||||||
(in millions, except shares) | Shares | Amount | Shares | Amount | |||||||||
Balance January 1, 2014 | 10,881,195 | $ | 16,267 | 5,257,162,705 | $ | 9,136 | |||||||
Net income | |||||||||||||
Other comprehensive income (loss), net of tax | |||||||||||||
Noncontrolling interests | |||||||||||||
Common stock issued | 61,467,695 | ||||||||||||
Common stock repurchased (1) | (121,567,010 | ) | |||||||||||
Preferred stock issued to ESOP | 1,217,000 | 1,217 | |||||||||||
Preferred stock released by ESOP | |||||||||||||
Preferred stock converted to common shares | (905,065 | ) | (905 | ) | 17,945,101 | ||||||||
Common stock warrants repurchased/exercised | |||||||||||||
Preferred stock issued | 112,000 | 2,800 | |||||||||||
Common stock dividends | |||||||||||||
Preferred stock dividends | |||||||||||||
Tax benefit from stock incentive compensation | |||||||||||||
Stock incentive compensation expense | |||||||||||||
Net change in deferred compensation and related plans | |||||||||||||
Net change | 423,935 | 3,112 | (42,154,214 | ) | — | ||||||||
Balance September 30, 2014 | 11,305,130 | $ | 19,379 | 5,215,008,491 | $ | 9,136 | |||||||
Balance January 1, 2015 | 11,138,818 | $ | 19,213 | 5,170,349,198 | $ | 9,136 | |||||||
Net income | |||||||||||||
Other comprehensive income (loss), net of tax | |||||||||||||
Noncontrolling interests | |||||||||||||
Common stock issued | 63,017,857 | ||||||||||||
Common stock repurchased (1) | (136,363,436 | ) | |||||||||||
Preferred stock issued to ESOP | 826,598 | 826 | |||||||||||
Preferred stock released by ESOP | |||||||||||||
Preferred stock converted to common shares | (616,066 | ) | (615 | ) | 11,470,349 | ||||||||
Common stock warrants repurchased/exercised | |||||||||||||
Preferred stock issued | 120,000 | 3,000 | |||||||||||
Common stock dividends | |||||||||||||
Preferred stock dividends | |||||||||||||
Tax benefit from stock incentive compensation | |||||||||||||
Stock incentive compensation expense | |||||||||||||
Net change in deferred compensation and related plans | |||||||||||||
Net change | 330,532 | 3,211 | (61,875,230 | ) | — | ||||||||
Balance September 30, 2015 | 11,469,350 | $ | 22,424 | 5,108,473,968 | $ | 9,136 |
(1) | We had no unsettled private share repurchase contracts at September 30, 2015. For the first nine months of 2014, includes $1.0 billion related to a private forward repurchase transaction entered into in third quarter 2014 that settled in fourth quarter 2014 for 19.8 million shares of common stock. |
Wells Fargo stockholders' equity | ||||||||||||||||||||||
Additional paid-in capital | Retained earnings | Cumulative other comprehensive income | Treasury stock | Unearned ESOP shares | Total Wells Fargo stockholders' equity | Noncontrolling interests | Total equity | |||||||||||||||
60,296 | 92,361 | 1,386 | (8,104 | ) | (1,200 | ) | 170,142 | 866 | 171,008 | |||||||||||||
17,348 | 17,348 | 468 | 17,816 | |||||||||||||||||||
1,732 | 1,732 | (266 | ) | 1,466 | ||||||||||||||||||
(1 | ) | (1 | ) | (559 | ) | (560 | ) | |||||||||||||||
(198 | ) | 2,173 | 1,975 | 1,975 | ||||||||||||||||||
(500 | ) | (5,969 | ) | (6,469 | ) | (6,469 | ) | |||||||||||||||
108 | (1,325 | ) | — | — | ||||||||||||||||||
(80 | ) | 985 | 905 | 905 | ||||||||||||||||||
217 | 688 | — | — | |||||||||||||||||||
— | — | |||||||||||||||||||||
(25 | ) | 2,775 | 2,775 | |||||||||||||||||||
56 | (5,307 | ) | (5,251 | ) | (5,251 | ) | ||||||||||||||||
(908 | ) | (908 | ) | (908 | ) | |||||||||||||||||
378 | 378 | 378 | ||||||||||||||||||||
682 | 682 | 682 | ||||||||||||||||||||
(833 | ) | 6 | (827 | ) | (827 | ) | ||||||||||||||||
(196 | ) | 11,133 | 1,732 | (3,102 | ) | (340 | ) | 12,339 | (357 | ) | 11,982 | |||||||||||
60,100 | 103,494 | 3,118 | (11,206 | ) | (1,540 | ) | 182,481 | 509 | 182,990 | |||||||||||||
60,537 | 107,040 | 3,518 | (13,690 | ) | (1,360 | ) | 184,394 | 868 | 185,262 | |||||||||||||
17,319 | 17,319 | 334 | 17,653 | |||||||||||||||||||
(1,129 | ) | (1,129 | ) | 125 | (1,004 | ) | ||||||||||||||||
3 | 3 | (335 | ) | (332 | ) | |||||||||||||||||
(381 | ) | 2,715 | 2,334 | 2,334 | ||||||||||||||||||
750 | (7,473 | ) | (6,723 | ) | (6,723 | ) | ||||||||||||||||
74 | (900 | ) | — | — | ||||||||||||||||||
(55 | ) | 670 | 615 | 615 | ||||||||||||||||||
81 | 534 | — | — | |||||||||||||||||||
(49 | ) | (49 | ) | (49 | ) | |||||||||||||||||
(28 | ) | 2,972 | 2,972 | |||||||||||||||||||
48 | (5,711 | ) | (5,663 | ) | (5,663 | ) | ||||||||||||||||
(1,055 | ) | (1,055 | ) | (1,055 | ) | |||||||||||||||||
431 | 431 | 431 | ||||||||||||||||||||
640 | 640 | 640 | ||||||||||||||||||||
(1,053 | ) | 15 | (1,038 | ) | (1,038 | ) | ||||||||||||||||
461 | 10,553 | (1,129 | ) | (4,209 | ) | (230 | ) | 8,657 | 124 | 8,781 | ||||||||||||
60,998 | 117,593 | 2,389 | (17,899 | ) | (1,590 | ) | 193,051 | 992 | 194,043 |
Wells Fargo & Company and Subsidiaries | ||||||
Consolidated Statement of Cash Flows (Unaudited) | ||||||
Nine months ended Sep 30, | ||||||
(in millions) | 2015 | 2014 | ||||
Cash flows from operating activities: | ||||||
Net income before noncontrolling interests | $ | 17,653 | 17,816 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Provision for credit losses | 1,611 | 910 | ||||
Changes in fair value of MSRs, MHFS and LHFS carried at fair value | 585 | 884 | ||||
Depreciation, amortization and accretion | 2,396 | 1,933 | ||||
Other net gains | (4,176 | ) | (2,216 | ) | ||
Stock-based compensation | 1,525 | 1,525 | ||||
Excess tax benefits related to stock incentive compensation | (431 | ) | (378 | ) | ||
Originations of MHFS | (138,204 | ) | (109,288 | ) | ||
Proceeds from sales of and principal collected on mortgages originated for sale | 101,083 | 89,626 | ||||
Proceeds from sales of and principal collected on LHFS | 7 | 206 | ||||
Purchases of LHFS | (28 | ) | (131 | ) | ||
Net change in: | ||||||
Trading assets | 40,300 | 12,246 | ||||
Deferred income taxes | (2,421 | ) | 669 | |||
Accrued interest receivable | (643 | ) | (548 | ) | ||
Accrued interest payable | 79 | 238 | ||||
Other assets | (562 | ) | (7,182 | ) | ||
Other accrued expenses and liabilities | 1,027 | 8,354 | ||||
Net cash provided by operating activities | 19,801 | 14,664 | ||||
Cash flows from investing activities: | ||||||
Net change in: | ||||||
Federal funds sold, securities purchased under resale agreements and other short-term investments | 3,453 | (45,281 | ) | |||
Available-for-sale securities: | ||||||
Sales proceeds | 15,959 | 2,575 | ||||
Prepayments and maturities | 23,681 | 28,509 | ||||
Purchases | (56,526 | ) | (24,539 | ) | ||
Held-to-maturity securities: | ||||||
Paydowns and maturities | 4,278 | 4,251 | ||||
Purchases | (22,823 | ) | (33,049 | ) | ||
Nonmarketable equity investments: | ||||||
Sales proceeds | 2,904 | 2,291 | ||||
Purchases | (1,083 | ) | (2,408 | ) | ||
Loans: | ||||||
Loans originated by banking subsidiaries, net of principal collected | (40,372 | ) | (42,805 | ) | ||
Proceeds from sales (including participations) of loans held for investment | 8,898 | 13,926 | ||||
Purchases (including participations) of loans | (12,710 | ) | (3,998 | ) | ||
Principal collected on nonbank entities’ loans | 7,448 | 9,577 | ||||
Loans originated by nonbank entities | (9,586 | ) | (9,489 | ) | ||
Net cash paid for acquisitions | — | (174 | ) | |||
Proceeds from sales of foreclosed assets and short sales | 5,769 | 5,995 | ||||
Net cash from purchases and sales of MSRs | (96 | ) | (119 | ) | ||
Other, net | (1,627 | ) | (537 | ) | ||
Net cash used by investing activities | (72,433 | ) | (95,275 | ) | ||
Cash flows from financing activities: | ||||||
Net change in: | ||||||
Deposits | 34,107 | 51,448 | ||||
Short-term borrowings | 24,551 | 7,542 | ||||
Long-term debt: | ||||||
Proceeds from issuance | 24,495 | 38,362 | ||||
Repayment | (24,104 | ) | (9,872 | ) | ||
Preferred stock: | ||||||
Proceeds from issuance | 2,972 | 2,775 | ||||
Cash dividends paid | (1,063 | ) | (928 | ) | ||
Common stock: | ||||||
Proceeds from issuance | 1,454 | 1,376 | ||||
Repurchased | (6,723 | ) | (6,469 | ) | ||
Cash dividends paid | (5,529 | ) | (5,134 | ) | ||
Excess tax benefits related to stock incentive compensation | 431 | 378 | ||||
Net change in noncontrolling interests | (191 | ) | (846 | ) | ||
Other, net | 56 | 92 | ||||
Net cash provided by financing activities | 50,456 | 78,724 | ||||
Net change in cash and due from banks | (2,176 | ) | (1,887 | ) | ||
Cash and due from banks at beginning of period | 19,571 | 19,919 | ||||
Cash and due from banks at end of period | $ | 17,395 | 18,032 | |||
Supplemental cash flow disclosures: | ||||||
Cash paid for interest | $ | 2,842 | 2,784 | |||
Cash paid for income taxes | 9,270 | 6,254 |
Note 1: Summary of Significant Accounting Policies |
• | Accounting Standards Update (ASU or Update) 2014-11, Transfers and Servicing (Topic 860): Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures; |
• | ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): |
• | ASU 2014-01, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Qualified Affordable Housing Projects. |
Nine months ended September 30, | ||||||
(in millions) | 2015 | 2014 | ||||
Trading assets retained from securitization of MHFS | $ | 34,994 | 18,717 | |||
Transfers from loans to MHFS | 7,219 | 9,035 | ||||
Transfers from loans to LHFS | 90 | 9,842 | ||||
Transfers from loans to foreclosed and other assets | 2,471 | 3,228 | ||||
Transfers from available-for-sale to held-to-maturity securities | 4,972 | — |
Note 2: Business Combinations |
Note 3: Federal Funds Sold, Securities Purchased under Resale Agreements and Other Short-Term Investments |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Federal funds sold and securities purchased under resale agreements | $ | 44,894 | 36,856 | |||
Interest-earning deposits | 207,496 | 219,220 | ||||
Other short-term investments | 2,421 | 2,353 | ||||
Total | $ | 254,811 | 258,429 |
Note 4: Investment Securities |
(in millions) | Amortized Cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||
September 30, 2015 | ||||||||||||
Available-for-sale securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 35,049 | 384 | (10 | ) | 35,423 | ||||||
Securities of U.S. states and political subdivisions | 49,497 | 1,013 | (1,087 | ) | 49,423 | |||||||
Mortgage-backed securities: | ||||||||||||
Federal agencies | 102,660 | 2,730 | (367 | ) | 105,023 | |||||||
Residential | 7,335 | 812 | (19 | ) | 8,128 | |||||||
Commercial | 14,424 | 354 | (70 | ) | 14,708 | |||||||
Total mortgage-backed securities | 124,419 | 3,896 | (456 | ) | 127,859 | |||||||
Corporate debt securities | 15,350 | 451 | (311 | ) | 15,490 | |||||||
Collateralized loan and other debt obligations (1) | 29,988 | 248 | (182 | ) | 30,054 | |||||||
Other (2) | 6,126 | 140 | (50 | ) | 6,216 | |||||||
Total debt securities | 260,429 | 6,132 | (2,096 | ) | 264,465 | |||||||
Marketable equity securities: | ||||||||||||
Perpetual preferred securities | 840 | 115 | (15 | ) | 940 | |||||||
Other marketable equity securities | 278 | 729 | (6 | ) | 1,001 | |||||||
Total marketable equity securities | 1,118 | 844 | (21 | ) | 1,941 | |||||||
Total available-for-sale securities | 261,547 | 6,976 | (2,117 | ) | 266,406 | |||||||
Held-to-maturity securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | 44,653 | 1,333 | (12 | ) | 45,974 | |||||||
Securities of U.S. states and political subdivisions | 2,187 | 28 | (3 | ) | 2,212 | |||||||
Federal agency mortgage-backed securities | 26,828 | 194 | (92 | ) | 26,930 | |||||||
Collateralized loans and other debt obligations (1) | 1,405 | — | (14 | ) | 1,391 | |||||||
Other (2) | 3,595 | 17 | — | 3,612 | ||||||||
Total held-to-maturity securities | 78,668 | 1,572 | (121 | ) | 80,119 | |||||||
Total | $ | 340,215 | 8,548 | (2,238 | ) | 346,525 | ||||||
December 31, 2014 | ||||||||||||
Available-for-sale securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 25,898 | 44 | (138 | ) | 25,804 | ||||||
Securities of U.S. states and political subdivisions | 43,939 | 1,504 | (499 | ) | 44,944 | |||||||
Mortgage-backed securities: | ||||||||||||
Federal agencies | 107,850 | 2,990 | (751 | ) | 110,089 | |||||||
Residential | 8,213 | 1,080 | (24 | ) | 9,269 | |||||||
Commercial | 16,248 | 803 | (57 | ) | 16,994 | |||||||
Total mortgage-backed securities | 132,311 | 4,873 | (832 | ) | 136,352 | |||||||
Corporate debt securities | 14,211 | 745 | (170 | ) | 14,786 | |||||||
Collateralized loan and other debt obligations (1) | 25,137 | 408 | (184 | ) | 25,361 | |||||||
Other (2) | 6,251 | 295 | (27 | ) | 6,519 | |||||||
Total debt securities | 247,747 | 7,869 | (1,850 | ) | 253,766 | |||||||
Marketable equity securities: | ||||||||||||
Perpetual preferred securities | 1,622 | 148 | (70 | ) | 1,700 | |||||||
Other marketable equity securities | 284 | 1,694 | (2 | ) | 1,976 | |||||||
Total marketable equity securities | 1,906 | 1,842 | (72 | ) | 3,676 | |||||||
Total available-for-sale securities | 249,653 | 9,711 | (1,922 | ) | 257,442 | |||||||
Held-to-maturity securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | 40,886 | 670 | (8 | ) | 41,548 | |||||||
Securities of U.S. states and political subdivisions | 1,962 | 27 | — | 1,989 | ||||||||
Federal agency mortgage-backed securities | 5,476 | 165 | — | 5,641 | ||||||||
Collateralized loans and other debt obligations (1) | 1,404 | — | (13 | ) | 1,391 | |||||||
Other (2) | 5,755 | 35 | — | 5,790 | ||||||||
Total held-to-maturity securities | 55,483 | 897 | (21 | ) | 56,359 | |||||||
Total | $ | 305,136 | 10,608 | (1,943 | ) | 313,801 |
(1) | The available-for-sale portfolio includes collateralized debt obligations (CDOs) with a cost basis and fair value of $250 million and $316 million, respectively, at September 30, 2015, and $364 million and $500 million, respectively, at December 31, 2014. The held-to-maturity portfolio only includes collateralized loan obligations. |
(2) | The “Other” category of available-for-sale securities mostly includes asset-backed securities collateralized by credit cards, student loans, home equity loans and auto leases or loans and cash. Included in the “Other” category of held-to-maturity securities are asset-backed securities collateralized by auto leases or loans and cash with both a cost basis and fair value of $2.2 billion at September 30, 2015, and $3.8 billion at December 31, 2014. Also included in the “Other” category of held-to-maturity securities are asset-backed securities collateralized by dealer floorplan loans with a cost basis and fair value of $1.4 billion at September 30, 2015, and cost basis of $1.9 billion and fair value of $2.0 billion at December 31, 2014. |
Less than 12 months | 12 months or more | Total | ||||||||||||||||
(in millions) | Gross unrealized losses | Fair value | Gross unrealized losses | Fair value | Gross unrealized losses | Fair value | ||||||||||||
September 30, 2015 | ||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | (4 | ) | 1,332 | (6 | ) | 2,020 | (10 | ) | 3,352 | ||||||||
Securities of U.S. states and political subdivisions | (559 | ) | 19,812 | (528 | ) | 6,242 | (1,087 | ) | 26,054 | |||||||||
Mortgage-backed securities: | ||||||||||||||||||
Federal agencies | (173 | ) | 21,559 | (194 | ) | 10,421 | (367 | ) | 31,980 | |||||||||
Residential | (13 | ) | 980 | (6 | ) | 272 | (19 | ) | 1,252 | |||||||||
Commercial | (23 | ) | 4,034 | (47 | ) | 2,030 | (70 | ) | 6,064 | |||||||||
Total mortgage-backed securities | (209 | ) | 26,573 | (247 | ) | 12,723 | (456 | ) | 39,296 | |||||||||
Corporate debt securities | (179 | ) | 3,963 | (132 | ) | 967 | (311 | ) | 4,930 | |||||||||
Collateralized loan and other debt obligations | (116 | ) | 18,075 | (66 | ) | 4,375 | (182 | ) | 22,450 | |||||||||
Other | (27 | ) | 2,532 | (23 | ) | 521 | (50 | ) | 3,053 | |||||||||
Total debt securities | (1,094 | ) | 72,287 | (1,002 | ) | 26,848 | (2,096 | ) | 99,135 | |||||||||
Marketable equity securities: | ||||||||||||||||||
Perpetual preferred securities | (1 | ) | 45 | (14 | ) | 121 | (15 | ) | 166 | |||||||||
Other marketable equity securities | (6 | ) | 53 | — | — | (6 | ) | 53 | ||||||||||
Total marketable equity securities | (7 | ) | 98 | (14 | ) | 121 | (21 | ) | 219 | |||||||||
Total available-for-sale securities | (1,101 | ) | 72,385 | (1,016 | ) | 26,969 | (2,117 | ) | 99,354 | |||||||||
Held-to-maturity securities: | ||||||||||||||||||
Securities of U.S. Treasury and federal agencies | (12 | ) | 2,434 | — | — | (12 | ) | 2,434 | ||||||||||
Securities of U.S. states and political subdivisions | (3 | ) | 454 | — | — | (3 | ) | 454 | ||||||||||
Federal agency mortgage-backed securities | (92 | ) | 16,498 | — | — | (92 | ) | 16,498 | ||||||||||
Collateralized loan and other debt obligations | (11 | ) | 1,158 | (3 | ) | 233 | (14 | ) | 1,391 | |||||||||
Total held-to-maturity securities | (118 | ) | 20,544 | (3 | ) | 233 | (121 | ) | 20,777 | |||||||||
Total | $ | (1,219 | ) | 92,929 | (1,019 | ) | 27,202 | (2,238 | ) | 120,131 | ||||||||
December 31, 2014 | ||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | (16 | ) | 7,138 | (122 | ) | 5,719 | (138 | ) | 12,857 | ||||||||
Securities of U.S. states and political subdivisions | (198 | ) | 10,228 | (301 | ) | 3,725 | (499 | ) | 13,953 | |||||||||
Mortgage-backed securities: | ||||||||||||||||||
Federal agencies | (16 | ) | 1,706 | (735 | ) | 37,854 | (751 | ) | 39,560 | |||||||||
Residential | (18 | ) | 946 | (6 | ) | 144 | (24 | ) | 1,090 | |||||||||
Commercial | (9 | ) | 2,202 | (48 | ) | 1,532 | (57 | ) | 3,734 | |||||||||
Total mortgage-backed securities | (43 | ) | 4,854 | (789 | ) | 39,530 | (832 | ) | 44,384 | |||||||||
Corporate debt securities | (102 | ) | 1,674 | (68 | ) | 1,265 | (170 | ) | 2,939 | |||||||||
Collateralized loan and other debt obligations | (99 | ) | 12,755 | (85 | ) | 3,958 | (184 | ) | 16,713 | |||||||||
Other | (23 | ) | 708 | (4 | ) | 277 | (27 | ) | 985 | |||||||||
Total debt securities | (481 | ) | 37,357 | (1,369 | ) | 54,474 | (1,850 | ) | 91,831 | |||||||||
Marketable equity securities: | ||||||||||||||||||
Perpetual preferred securities | (2 | ) | 92 | (68 | ) | 633 | (70 | ) | 725 | |||||||||
Other marketable equity securities | (2 | ) | 41 | — | — | (2 | ) | 41 | ||||||||||
Total marketable equity securities | (4 | ) | 133 | (68 | ) | 633 | (72 | ) | 766 | |||||||||
Total available-for-sale securities | (485 | ) | 37,490 | (1,437 | ) | 55,107 | (1,922 | ) | 92,597 | |||||||||
Held-to-maturity securities: | ||||||||||||||||||
Securities of U.S. Treasury and federal agencies | (8 | ) | 1,889 | — | — | (8 | ) | 1,889 | ||||||||||
Collateralized loan and other debt obligations | (13 | ) | 1,391 | — | — | (13 | ) | 1,391 | ||||||||||
Total held-to-maturity securities | (21 | ) | 3,280 | — | — | (21 | ) | 3,280 | ||||||||||
Total | $ | (506 | ) | 40,770 | (1,437 | ) | 55,107 | (1,943 | ) | 95,877 |
Investment grade | Non-investment grade | |||||||||||
(in millions) | Gross unrealized losses | Fair value | Gross unrealized losses | Fair value | ||||||||
September 30, 2015 | ||||||||||||
Available-for-sale securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | $ | (10 | ) | 3,352 | — | — | ||||||
Securities of U.S. states and political subdivisions | (1,042 | ) | 25,619 | (45 | ) | 435 | ||||||
Mortgage-backed securities: | ||||||||||||
Federal agencies | (367 | ) | 31,980 | — | — | |||||||
Residential | (9 | ) | 722 | (10 | ) | 530 | ||||||
Commercial | (45 | ) | 5,618 | (25 | ) | 446 | ||||||
Total mortgage-backed securities | (421 | ) | 38,320 | (35 | ) | 976 | ||||||
Corporate debt securities | (83 | ) | 2,952 | (228 | ) | 1,978 | ||||||
Collateralized loan and other debt obligations | (181 | ) | 22,393 | (1 | ) | 57 | ||||||
Other | (46 | ) | 2,761 | (4 | ) | 292 | ||||||
Total debt securities | (1,783 | ) | 95,397 | (313 | ) | 3,738 | ||||||
Perpetual preferred securities | (15 | ) | 166 | — | — | |||||||
Total available-for-sale securities | (1,798 | ) | 95,563 | (313 | ) | 3,738 | ||||||
Held-to-maturity securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | (12 | ) | 2,434 | — | — | |||||||
Securities of U.S. states and political subdivisions | (3 | ) | 454 | — | — | |||||||
Federal agency mortgage-backed securities | (92 | ) | 16,498 | — | — | |||||||
Collateralized loan and other debt obligations | (14 | ) | 1,391 | — | — | |||||||
Total held-to-maturity securities | (121 | ) | 20,777 | — | — | |||||||
Total | $ | (1,919 | ) | 116,340 | (313 | ) | 3,738 | |||||
December 31, 2014 | ||||||||||||
Available-for-sale securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | $ | (138 | ) | 12,857 | — | — | ||||||
Securities of U.S. states and political subdivisions | (459 | ) | 13,600 | (40 | ) | 353 | ||||||
Mortgage-backed securities: | ||||||||||||
Federal agencies | (751 | ) | 39,560 | — | — | |||||||
Residential | — | 139 | (24 | ) | 951 | |||||||
Commercial | (24 | ) | 3,366 | (33 | ) | 368 | ||||||
Total mortgage-backed securities | (775 | ) | 43,065 | (57 | ) | 1,319 | ||||||
Corporate debt securities | (39 | ) | 1,807 | (131 | ) | 1,132 | ||||||
Collateralized loan and other debt obligations | (172 | ) | 16,609 | (12 | ) | 104 | ||||||
Other | (23 | ) | 782 | (4 | ) | 203 | ||||||
Total debt securities | (1,606 | ) | 88,720 | (244 | ) | 3,111 | ||||||
Perpetual preferred securities | (70 | ) | 725 | — | — | |||||||
Total available-for-sale securities | (1,676 | ) | 89,445 | (244 | ) | 3,111 | ||||||
Held-to-maturity securities: | ||||||||||||
Securities of U.S. Treasury and federal agencies | (8 | ) | 1,889 | — | — | |||||||
Collateralized loan and other debt obligations | (13 | ) | 1,391 | — | — | |||||||
Total held-to-maturity securities | (21 | ) | 3,280 | — | — | |||||||
Total | $ | (1,697 | ) | 92,725 | (244 | ) | 3,111 |
Remaining contractual maturity | ||||||||||||||||||||||||||||||||||
Total | Within one year | After one year through five years | After five years through ten years | After ten years | ||||||||||||||||||||||||||||||
(in millions) | amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
September 30, 2015 | ||||||||||||||||||||||||||||||||||
Available-for-sale securities (1): | ||||||||||||||||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 35,423 | 1.50 | % | $ | 128 | 0.72 | % | $ | 30,972 | 1.46 | % | $ | 4,323 | 1.82 | % | $ | — | — | % | ||||||||||||||
Securities of U.S. states and political subdivisions | 49,423 | 5.71 | 2,386 | 1.72 | 7,767 | 2.05 | 3,165 | 5.21 | 36,105 | 6.80 | ||||||||||||||||||||||||
Mortgage-backed securities: | ||||||||||||||||||||||||||||||||||
Federal agencies | 105,023 | 3.29 | 5 | 6.53 | 335 | 1.80 | 1,223 | 3.94 | 103,460 | 3.29 | ||||||||||||||||||||||||
Residential | 8,128 | 4.44 | — | — | 37 | 5.11 | 37 | 6.03 | 8,054 | 4.43 | ||||||||||||||||||||||||
Commercial | 14,708 | 5.18 | — | — | 61 | 2.66 | — | — | 14,647 | 5.19 | ||||||||||||||||||||||||
Total mortgage-backed securities | 127,859 | 3.58 | 5 | 6.53 | 433 | 2.21 | 1,260 | 4.01 | 126,161 | 3.58 | ||||||||||||||||||||||||
Corporate debt securities | 15,490 | 4.74 | 1,431 | 4.21 | 7,459 | 4.58 | 5,263 | 4.91 | 1,337 | 5.54 | ||||||||||||||||||||||||
Collateralized loan and other debt obligations | 30,054 | 2.02 | — | — | 786 | 0.79 | 12,365 | 1.91 | 16,903 | 2.15 | ||||||||||||||||||||||||
Other | 6,216 | 1.85 | 309 | 1.69 | 1,191 | 2.49 | 999 | 1.74 | 3,717 | 1.68 | ||||||||||||||||||||||||
Total available-for-sale debt securities at fair value | $ | 264,465 | 3.55 | % | $ | 4,259 | 2.53 | % | $ | 48,608 | 2.05 | % | $ | 27,375 | 2.95 | % | $ | 184,223 | 4.06 | % | ||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||||
Available-for-sale securities (1): | ` | |||||||||||||||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 25,804 | 1.49 | % | $ | 181 | 1.47 | % | $ | 22,348 | 1.44 | % | $ | 3,275 | 1.83 | % | $ | — | — | % | ||||||||||||||
Securities of U.S. states and political subdivisions | 44,944 | 5.66 | 3,568 | 1.71 | 7,050 | 2.19 | 3,235 | 5.13 | 31,091 | 6.96 | ||||||||||||||||||||||||
Mortgage-backed securities: | ||||||||||||||||||||||||||||||||||
Federal agencies | 110,089 | 3.27 | — | — | 276 | 2.86 | 1,011 | 3.38 | 108,802 | 3.27 | ||||||||||||||||||||||||
Residential | 9,269 | 4.50 | — | — | 9 | 4.81 | 83 | 5.63 | 9,177 | 4.49 | ||||||||||||||||||||||||
Commercial | 16,994 | 5.16 | 1 | 0.28 | 62 | 2.71 | 5 | 1.30 | 16,926 | 5.17 | ||||||||||||||||||||||||
Total mortgage-backed securities | 136,352 | 3.59 | 1 | 0.28 | 347 | 2.88 | 1,099 | 3.54 | 134,905 | 3.59 | ||||||||||||||||||||||||
Corporate debt securities | 14,786 | 4.90 | 600 | 4.32 | 7,634 | 4.54 | 5,209 | 5.30 | 1,343 | 5.70 | ||||||||||||||||||||||||
Collateralized loan and other debt obligations | 25,361 | 1.83 | 23 | 1.95 | 944 | 0.71 | 8,472 | 1.67 | 15,922 | 1.99 | ||||||||||||||||||||||||
Other | 6,519 | 1.79 | 274 | 1.55 | 1,452 | 2.56 | 1,020 | 1.32 | 3,773 | 1.64 | ||||||||||||||||||||||||
Total available-for-sale debt securities at fair value | $ | 253,766 | 3.60 | % | $ | 4,647 | 2.03 | % | $ | 39,775 | 2.20 | % | $ | 22,310 | 3.12 | % | $ | 187,034 | 3.99 | % |
(1) | Weighted-average yields displayed by maturity bucket are weighted based on fair value and predominantly represent contractual coupon rates without effect for any related hedging derivatives. |
Remaining contractual maturity | ||||||||||||||||||||||||||||||||||
Total | Within one year | After one year through five years | After five years through ten years | After ten years | ||||||||||||||||||||||||||||||
(in millions) | amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
September 30, 2015 | ||||||||||||||||||||||||||||||||||
Held-to-maturity securities (1): | ||||||||||||||||||||||||||||||||||
Amortized cost: | ||||||||||||||||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 44,653 | 2.12 | % | $ | — | — | % | $ | — | — | % | $ | 44,653 | 2.12 | % | $ | — | — | % | ||||||||||||||
Securities of U.S. states and political subdivisions | 2,187 | 5.73 | — | — | — | — | 99 | 7.32 | 2,088 | 5.65 | ||||||||||||||||||||||||
Federal agency mortgage-backed securities | 26,828 | 3.47 | — | — | — | — | — | — | 26,828 | 3.47 | ||||||||||||||||||||||||
Collateralized loan and other debt obligations | 1,405 | 2.01 | — | — | — | — | — | — | 1,405 | 2.01 | ||||||||||||||||||||||||
Other | 3,595 | 1.61 | — | — | 2,560 | 1.68 | 1,035 | 1.43 | — | — | ||||||||||||||||||||||||
Total held-to-maturity debt securities at amortized cost | $ | 78,668 | 2.66 | % | $ | — | — | % | $ | 2,560 | 1.68 | % | $ | 45,787 | 2.11 | % | $ | 30,321 | 3.56 | % | ||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||||
Held-to-maturity securities (1): | ||||||||||||||||||||||||||||||||||
Amortized cost: | ||||||||||||||||||||||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 40,886 | 2.12 | % | $ | — | — | % | $ | — | — | % | $ | 40,886 | 2.12 | % | $ | — | — | % | ||||||||||||||
Securities of U.S. states and political subdivisions | 1,962 | 5.60 | — | — | % | — | — | 9 | 6.60 | 1,953 | 5.59 | |||||||||||||||||||||||
Federal agency mortgage-backed securities | 5,476 | 3.89 | — | — | % | — | — | — | — | 5,476 | 3.89 | |||||||||||||||||||||||
Collateralized loan and other debt obligations | 1,404 | 1.96 | — | — | — | — | — | — | 1,404 | 1.96 | ||||||||||||||||||||||||
Other | 5,755 | 1.64 | 192 | 1.61 | 4,214 | 1.72 | 1,349 | 1.41 | — | — | ||||||||||||||||||||||||
Total held-to-maturity debt securities at amortized cost | $ | 55,483 | 2.37 | % | $ | 192 | 1.61 | % | $ | 4,214 | 1.72 | % | $ | 42,244 | 2.10 | % | $ | 8,833 | 3.96 | % |
(1) | Weighted-average yields displayed by maturity bucket are weighted based on amortized cost and predominantly represent contractual coupon rates. |
Remaining contractual maturity | |||||||||||||||
Total | Within one year | After one year through five years | After five years through ten years | After ten years | |||||||||||
(in millions) | amount | Amount | Amount | Amount | Amount | ||||||||||
September 30, 2015 | |||||||||||||||
Held-to-maturity securities: | |||||||||||||||
Fair value: | |||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 45,974 | — | — | 45,974 | — | |||||||||
Securities of U.S. states and political subdivisions | 2,212 | — | — | 100 | 2,112 | ||||||||||
Federal agency mortgage-backed securities | 26,930 | — | — | — | 26,930 | ||||||||||
Collateralized loan and other debt obligations | 1,391 | — | — | — | 1,391 | ||||||||||
Other | 3,612 | — | 2,572 | 1,040 | — | ||||||||||
Total held-to-maturity debt securities at fair value | $ | 80,119 | — | 2,572 | 47,114 | 30,433 | |||||||||
December 31, 2014 | |||||||||||||||
Held-to-maturity securities: | |||||||||||||||
Fair value: | |||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 41,548 | — | — | 41,548 | — | |||||||||
Securities of U.S. states and political subdivisions | 1,989 | — | — | 9 | 1,980 | ||||||||||
Federal agency mortgage-backed securities | 5,641 | — | — | — | 5,641 | ||||||||||
Collateralized loan and other debt obligations | 1,391 | — | — | — | 1,391 | ||||||||||
Other | 5,790 | 193 | 4,239 | 1,358 | — | ||||||||||
Total held-to-maturity debt securities at fair value | $ | 56,359 | 193 | 4,239 | 42,915 | 9,012 |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Gross realized gains | $ | 530 | 675 | 1,133 | 1,220 | |||||||
Gross realized losses | (21 | ) | (4 | ) | (57 | ) | (9 | ) | ||||
OTTI write-downs | (74 | ) | (15 | ) | (125 | ) | (37 | ) | ||||
Net realized gains from available-for-sale securities | 435 | 656 | 951 | 1,174 | ||||||||
Net realized gains from nonmarketable equity investments | 632 | 309 | 1,462 | 1,241 | ||||||||
Net realized gains from debt securities and equity investments | $ | 1,067 | 965 | 2,413 | 2,415 |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
OTTI write-downs included in earnings | ||||||||||||
Debt securities: | ||||||||||||
Securities of U.S. states and political subdivisions | $ | 2 | 3 | 18 | 5 | |||||||
Mortgage-backed securities: | ||||||||||||
Residential | 9 | 11 | 43 | 21 | ||||||||
Commercial | 3 | 1 | 3 | 7 | ||||||||
Corporate debt securities | 59 | — | 59 | — | ||||||||
Collateralized loan and other debt obligations | — | — | — | 2 | ||||||||
Total debt securities | 73 | 15 | 123 | 35 | ||||||||
Equity securities: | ||||||||||||
Marketable equity securities: | ||||||||||||
Other marketable equity securities | 1 | — | 2 | 2 | ||||||||
Total marketable equity securities | 1 | — | 2 | 2 | ||||||||
Total investment securities | 74 | 15 | 125 | 37 | ||||||||
Nonmarketable equity investments | 66 | 40 | 183 | 235 | ||||||||
Total OTTI write-downs included in earnings | $ | 140 | 55 | 308 | 272 |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
OTTI on debt securities | ||||||||||||
Recorded as part of gross realized losses: | ||||||||||||
Credit-related OTTI | $ | 70 | 14 | 109 | 30 | |||||||
Intent-to-sell OTTI | 3 | 1 | 14 | 5 | ||||||||
Total recorded as part of gross realized losses | 73 | 15 | 123 | 35 | ||||||||
Changes to OCI for losses (reversal of losses) in non-credit-related OTTI (1): | ||||||||||||
Securities of U.S. states and political subdivisions | — | 1 | (1 | ) | 2 | |||||||
Residential mortgage-backed securities | (6 | ) | (6 | ) | (37 | ) | (19 | ) | ||||
Commercial mortgage-backed securities | 2 | — | (13 | ) | (19 | ) | ||||||
Corporate debt securities | 1 | — | 1 | — | ||||||||
Total changes to OCI for non-credit-related OTTI | (3 | ) | (5 | ) | (50 | ) | (36 | ) | ||||
Total OTTI losses (reversal of losses) recorded on debt securities | $ | 70 | 10 | 73 | (1 | ) |
(1) | Represents amounts recorded to OCI for impairment, due to factors other than credit, on debt securities that have also had credit-related OTTI write-downs during the period. Increases represent initial or subsequent non-credit-related OTTI on debt securities. Decreases represent partial to full reversal of impairment due to recoveries in the fair value of securities due to non-credit factors. |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Credit loss recognized, beginning of period | $ | 993 | 1,107 | 1,025 | 1,171 | |||||||
Additions: | ||||||||||||
For securities with initial credit impairments | 64 | 2 | 64 | 5 | ||||||||
For securities with previous credit impairments | 6 | 12 | 45 | 25 | ||||||||
Total additions | 70 | 14 | 109 | 30 | ||||||||
Reductions: | ||||||||||||
For securities sold, matured, or intended/required to be sold | (23 | ) | (87 | ) | (89 | ) | (156 | ) | ||||
For recoveries of previous credit impairments (1) | (1 | ) | (4 | ) | (6 | ) | (15 | ) | ||||
Total reductions | (24 | ) | (91 | ) | (95 | ) | (171 | ) | ||||
Credit loss recognized, end of period | $ | 1,039 | 1,030 | 1,039 | 1,030 |
(1) | Recoveries of previous credit impairments result from increases in expected cash flows subsequent to credit loss recognition. Such recoveries are reflected prospectively as interest yield adjustments using the effective interest method. |
Note 5: Loans and Allowance for Credit Losses |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Commercial: | ||||||
Commercial and industrial | $ | 292,234 | 271,795 | |||
Real estate mortgage | 121,252 | 111,996 | ||||
Real estate construction | 21,710 | 18,728 | ||||
Lease financing | 12,142 | 12,307 | ||||
Total commercial | 447,338 | 414,826 | ||||
Consumer: | ||||||
Real estate 1-4 family first mortgage | 271,311 | 265,386 | ||||
Real estate 1-4 family junior lien mortgage | 54,592 | 59,717 | ||||
Credit card | 32,286 | 31,119 | ||||
Automobile | 59,164 | 55,740 | ||||
Other revolving credit and installment | 38,542 | 35,763 | ||||
Total consumer | 455,895 | 447,725 | ||||
Total loans | $ | 903,233 | 862,551 |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Commercial foreign loans: | ||||||
Commercial and industrial | $ | 46,380 | 44,707 | |||
Real estate mortgage | 8,662 | 4,776 | ||||
Real estate construction | 396 | 218 | ||||
Lease financing | 279 | 336 | ||||
Total commercial foreign loans | $ | 55,717 | 50,037 |
2015 | 2014 | |||||||||||||||||
(in millions) | Commercial | Consumer | Total | Commercial | Consumer | Total | ||||||||||||
Quarter ended September 30, | ||||||||||||||||||
Purchases (1) | $ | 1,818 | 29 | 1,847 | 1,214 | — | 1,214 | |||||||||||
Sales | (286 | ) | (130 | ) | (416 | ) | (1,270 | ) | (40 | ) | (1,310 | ) | ||||||
Transfers to MHFS/LHFS (1) | (39 | ) | (7 | ) | (46 | ) | (14 | ) | 2 | (12 | ) | |||||||
Nine months ended September 30, | ||||||||||||||||||
Purchases (1) | $ | 12,648 | 340 | 12,988 | 3,751 | 168 | 3,919 | |||||||||||
Sales | (649 | ) | (160 | ) | (809 | ) | (4,869 | ) | (115 | ) | (4,984 | ) | ||||||
Transfers to MHFS/LHFS (1) | (91 | ) | (14 | ) | (105 | ) | (73 | ) | (9,776 | ) | (9,849 | ) |
(1) | The “Purchases” and “Transfers to MHFS/LHFS" categories exclude activity in government insured/guaranteed real estate 1-4 family first mortgage loans. As servicer, we are able to buy delinquent insured/guaranteed loans out of the Government National Mortgage Association (GNMA) pools. These loans are predominantly insured by the Federal Housing Administration (FHA) or guaranteed by the Department of Veterans Affairs (VA). Accordingly, these loans have limited impact on the allowance for loan losses. On a net basis, such purchases net of transfers to MHFS were $145 million and $807 million for third quarter 2015 and 2014, respectively and $1.0 billion each for the first nine months of 2015 and 2014, respectively. |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Commercial: | ||||||
Commercial and industrial | $ | 292,137 | 278,093 | |||
Real estate mortgage | 7,387 | 6,134 | ||||
Real estate construction | 16,817 | 15,587 | ||||
Lease financing | — | 3 | ||||
Total commercial | 316,341 | 299,817 | ||||
Consumer: | ||||||
Real estate 1-4 family first mortgage | 36,411 | 32,055 | ||||
Real estate 1-4 family junior lien mortgage | 43,736 | 45,492 | ||||
Credit card | 99,442 | 95,062 | ||||
Other revolving credit and installment | 27,260 | 24,816 | ||||
Total consumer | 206,849 | 197,425 | ||||
Total unfunded credit commitments | $ | 523,190 | 497,242 |
Quarter ended September 30, | Nine months ended September 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Balance, beginning of period | $ | 12,614 | 13,834 | 13,169 | 14,971 | |||||||
Provision for credit losses | 703 | 368 | 1,611 | 910 | ||||||||
Interest income on certain impaired loans (1) | (48 | ) | (52 | ) | (150 | ) | (163 | ) | ||||
Loan charge-offs: | ||||||||||||
Commercial: | ||||||||||||
Commercial and industrial | (172 | ) | (157 | ) | (459 | ) | (466 | ) | ||||
Real estate mortgage | (9 | ) | (11 | ) | (48 | ) | (47 | ) | ||||
Real estate construction | — | (3 | ) | (2 | ) | (7 | ) | |||||
Lease financing | (5 | ) | (5 | ) | (11 | ) | (12 | ) | ||||
Total commercial | (186 | ) | (176 | ) | (520 | ) | (532 | ) | ||||
Consumer: | ||||||||||||
Real estate 1-4 family first mortgage | (145 | ) | (167 | ) | (394 | ) | (583 | ) | ||||
Real estate 1-4 family junior lien mortgage | (159 | ) | (202 | ) | (501 | ) | (671 | ) | ||||
Credit card | (259 | ) | (236 | ) | (821 | ) | (769 | ) | ||||
Automobile | (186 | ) | (192 | ) | (531 | ) | (515 | ) | ||||
Other revolving credit and installment | (160 | ) | (160 | ) | (465 | ) | (508 | ) | ||||
Total consumer | (909 | ) | (957 | ) | (2,712 | ) | (3,046 | ) | ||||
Total loan charge-offs | (1,095 | ) | (1,133 | ) | (3,232 | ) | (3,578 | ) | ||||
Loan recoveries: | ||||||||||||
Commercial: | ||||||||||||
Commercial and industrial | 50 | 90 | 192 | 290 | ||||||||
Real estate mortgage | 32 | 48 | 97 | 116 | ||||||||
Real estate construction | 8 | 61 | 25 | 108 | ||||||||
Lease financing | 2 | 1 | 6 | 6 | ||||||||
Total commercial | 92 | 200 | 320 | 520 | ||||||||
Consumer: | ||||||||||||
Real estate 1-4 family first mortgage | 83 | 53 | 182 | 162 | ||||||||
Real estate 1-4 family junior lien mortgage | 70 | 62 | 195 | 179 | ||||||||
Credit card | 43 | 35 | 123 | 126 | ||||||||
Automobile | 73 | 80 | 249 | 267 | ||||||||
Other revolving credit and installment | 31 | 35 | 102 | 114 | ||||||||
Total consumer | 300 | 265 | 851 | 848 | ||||||||
Total loan recoveries | 392 | 465 | 1,171 | 1,368 | ||||||||
Net loan charge-offs (2) | (703 | ) | (668 | ) | (2,061 | ) | (2,210 | ) | ||||
Allowances related to business combinations/other | (4 | ) | (1 | ) | (7 | ) | (27 | ) | ||||
Balance, end of period | $ | 12,562 | 13,481 | 12,562 | 13,481 | |||||||
Components: | ||||||||||||
Allowance for loan losses | $ | 11,659 | 12,681 | 11,659 | 12,681 | |||||||
Allowance for unfunded credit commitments | 903 | 800 | 903 | 800 | ||||||||
Allowance for credit losses (3) | $ | 12,562 | 13,481 | 12,562 | 13,481 | |||||||
Net loan charge-offs (annualized) as a percentage of average total loans (2) | 0.31 | % | 0.32 | 0.31 | 0.36 | |||||||
Allowance for loan losses as a percentage of total loans (3) | 1.29 | 1.51 | 1.29 | 1.51 | ||||||||
Allowance for credit losses as a percentage of total loans (3) | 1.39 | 1.61 | 1.39 | 1.61 |
(1) | Certain impaired loans with an allowance calculated by discounting expected cash flows using the loan’s effective interest rate over the remaining life of the loan recognize reductions in the allowance as interest income. |
(2) | For PCI loans, charge-offs are only recorded to the extent that losses exceed the purchase accounting estimates. |
(3) | The allowance for credit losses includes $5 million and $11 million at September 30, 2015 and 2014, respectively, related to PCI loans acquired from Wachovia. Loans acquired from Wachovia are included in total loans net of related purchase accounting net write-downs. |
2015 | 2014 | |||||||||||||||||
(in millions) | Commercial | Consumer | Total | Commercial | Consumer | Total | ||||||||||||
Quarter ended September 30, | ||||||||||||||||||
Balance, beginning of period | $ | 6,279 | 6,335 | 12,614 | 6,400 | 7,434 | 13,834 | |||||||||||
Provision for credit losses | 348 | 355 | 703 | (9 | ) | 377 | 368 | |||||||||||
Interest income on certain impaired loans | (3 | ) | (45 | ) | (48 | ) | (5 | ) | (47 | ) | (52 | ) | ||||||
Loan charge-offs | (186 | ) | (909 | ) | (1,095 | ) | (176 | ) | (957 | ) | (1,133 | ) | ||||||
Loan recoveries | 92 | 300 | 392 | 200 | 265 | 465 | ||||||||||||
Net loan charge-offs | (94 | ) | (609 | ) | (703 | ) | 24 | (692 | ) | (668 | ) | |||||||
Allowance related to business combinations/other | (4 | ) | — | (4 | ) | (1 | ) | — | (1 | ) | ||||||||
Balance, end of period | $ | 6,526 | 6,036 | 12,562 | 6,409 | 7,072 | 13,481 | |||||||||||
Nine months ended September 30, | ||||||||||||||||||
Balance, beginning of period | $ | 6,377 | 6,792 | 13,169 | 6,103 | 8,868 | 14,971 | |||||||||||
Provision for credit losses | 368 | 1,243 | 1,611 | 337 | 573 | 910 | ||||||||||||
Interest income on certain impaired loans | (12 | ) | (138 | ) | (150 | ) | (17 | ) | (146 | ) | (163 | ) | ||||||
Loan charge-offs | (520 | ) | (2,712 | ) | (3,232 | ) | (532 | ) | (3,046 | ) | (3,578 | ) | ||||||
Loan recoveries | 320 | 851 | 1,171 | 520 | 848 | 1,368 | ||||||||||||
Net loan charge-offs | (200 | ) | (1,861 | ) | (2,061 | ) | (12 | ) | (2,198 | ) | (2,210 | ) | ||||||
Allowance related to business combinations/other | (7 | ) | — | (7 | ) | (2 | ) | (25 | ) | (27 | ) | |||||||
Balance, end of period | $ | 6,526 | 6,036 | 12,562 | 6,409 | 7,072 | 13,481 |
Allowance for credit losses | Recorded investment in loans | |||||||||||||||||
(in millions) | Commercial | Consumer | Total | Commercial | Consumer | Total | ||||||||||||
September 30, 2015 | ||||||||||||||||||
Collectively evaluated (1) | $ | 5,802 | 3,646 | 9,448 | 442,865 | 415,492 | 858,357 | |||||||||||
Individually evaluated (2) | 719 | 2,390 | 3,109 | 3,696 | 20,443 | 24,139 | ||||||||||||
PCI (3) | 5 | — | 5 | 777 | 19,960 | 20,737 | ||||||||||||
Total | $ | 6,526 | 6,036 | 12,562 | 447,338 | 455,895 | 903,233 | |||||||||||
December 31, 2014 | ||||||||||||||||||
Collectively evaluated (1) | $ | 5,482 | 3,706 | 9,188 | 409,560 | 404,263 | 813,823 | |||||||||||
Individually evaluated (2) | 884 | 3,086 | 3,970 | 3,759 | 21,649 | 25,408 | ||||||||||||
PCI (3) | 11 | — | 11 | 1,507 | 21,813 | 23,320 | ||||||||||||
Total | $ | 6,377 | 6,792 | 13,169 | 414,826 | 447,725 | 862,551 |
(1) | Represents loans collectively evaluated for impairment in accordance with Accounting Standards Codification (ASC) 450-20,Loss Contingencies(formerly FAS 5), and pursuant to amendments by ASU 2010-20 regarding allowance for non-impaired loans. |
(2) | Represents loans individually evaluated for impairment in accordance with ASC 310-10, Receivables (formerly FAS 114), and pursuant to amendments by ASU 2010-20 regarding allowance for impaired loans. |
(3) | Represents the allowance and related loan carrying value determined in accordance with ASC 310-30, Receivables – Loans and Debt Securities Acquired with Deteriorated Credit Quality (formerly SOP 03-3) and pursuant to amendments by ASU 2010-20 regarding allowance for PCI loans. |
(in millions) | Commercial and industrial | Real estate mortgage | Real estate construction | Lease financing | Total | ||||||||||
September 30, 2015 | |||||||||||||||
By risk category: | |||||||||||||||
Pass | $ | 274,581 | 113,436 | 20,956 | 11,645 | 420,618 | |||||||||
Criticized | 17,582 | 7,210 | 654 | 497 | 25,943 | ||||||||||
Total commercial loans (excluding PCI) | 292,163 | 120,646 | 21,610 | 12,142 | 446,561 | ||||||||||
Total commercial PCI loans (carrying value) | 71 | 606 | 100 | — | 777 | ||||||||||
Total commercial loans | $ | 292,234 | 121,252 | 21,710 | 12,142 | 447,338 | |||||||||
December 31, 2014 | |||||||||||||||
By risk category: | |||||||||||||||
Pass | $ | 255,611 | 103,319 | 17,661 | 11,723 | 388,314 | |||||||||
Criticized | 16,109 | 7,416 | 896 | 584 | 25,005 | ||||||||||
Total commercial loans (excluding PCI) | 271,720 | 110,735 | 18,557 | 12,307 | 413,319 | ||||||||||
Total commercial PCI loans (carrying value) | 75 | 1,261 | 171 | — | 1,507 | ||||||||||
Total commercial loans | $ | 271,795 | 111,996 | 18,728 | 12,307 | 414,826 |
(in millions) | Commercial and industrial | Real estate mortgage | Real estate construction | Lease financing | Total | ||||||||||
September 30, 2015 | |||||||||||||||
By delinquency status: | |||||||||||||||
Current-29 DPD and still accruing | $ | 290,597 | 119,250 | 21,419 | 12,084 | 443,350 | |||||||||
30-89 DPD and still accruing | 482 | 247 | 40 | 29 | 798 | ||||||||||
90+ DPD and still accruing | 53 | 24 | — | — | 77 | ||||||||||
Nonaccrual loans | 1,031 | 1,125 | 151 | 29 | 2,336 | ||||||||||
Total commercial loans (excluding PCI) | 292,163 | 120,646 | 21,610 | 12,142 | 446,561 | ||||||||||
Total commercial PCI loans (carrying value) | 71 | 606 | 100 | — | 777 | ||||||||||
Total commercial loans | $ | 292,234 | 121,252 | 21,710 | 12,142 | 447,338 | |||||||||
December 31, 2014 | |||||||||||||||
By delinquency status: | |||||||||||||||
Current-29 DPD and still accruing | $ | 270,624 | 109,032 | 18,345 | 12,251 | 410,252 | |||||||||
30-89 DPD and still accruing | 527 | 197 | 25 | 32 | 781 | ||||||||||
90+ DPD and still accruing | 31 | 16 | — | — | 47 | ||||||||||
Nonaccrual loans | 538 | 1,490 | 187 | 24 | 2,239 | ||||||||||
Total commercial loans (excluding PCI) | 271,720 | 110,735 | 18,557 | 12,307 | 413,319 | ||||||||||
Total commercial PCI loans (carrying value) | 75 | 1,261 | 171 | — | 1,507 | ||||||||||
Total commercial loans | $ | 271,795 | 111,996 | 18,728 | 12,307 | 414,826 |
(in millions) | Real estate 1-4 family first mortgage | Real estate 1-4 family junior lien mortgage | Credit card | Automobile | Other revolving credit and installment | Total | ||||||||||||
September 30, 2015 | ||||||||||||||||||
By delinquency status: | ||||||||||||||||||
Current-29 DPD | $ | 221,267 | 53,329 | 31,519 | 57,880 | 38,156 | 402,151 | |||||||||||
30-59 DPD | 2,209 | 344 | 249 | 989 | 162 | 3,953 | ||||||||||||
60-89 DPD | 811 | 181 | 165 | 220 | 109 | 1,486 | ||||||||||||
90-119 DPD | 392 | 115 | 136 | 71 | 84 | 798 | ||||||||||||
120-179 DPD | 448 | 145 | 216 | 4 | 18 | 831 | ||||||||||||
180+ DPD | 3,536 | 403 | 1 | — | 13 | 3,953 | ||||||||||||
Government insured/guaranteed loans (1) | 22,763 | — | — | — | — | 22,763 | ||||||||||||
Total consumer loans (excluding PCI) | 251,426 | 54,517 | 32,286 | 59,164 | 38,542 | 435,935 | ||||||||||||
Total consumer PCI loans (carrying value) | 19,885 | 75 | — | — | — | 19,960 | ||||||||||||
Total consumer loans | $ | 271,311 | 54,592 | 32,286 | 59,164 | 38,542 | 455,895 | |||||||||||
December 31, 2014 | ||||||||||||||||||
By delinquency status: | ||||||||||||||||||
Current-29 DPD | $ | 208,642 | 58,182 | 30,356 | 54,365 | 35,356 | 386,901 | |||||||||||
30-59 DPD | 2,415 | 398 | 239 | 1,056 | 180 | 4,288 | ||||||||||||
60-89 DPD | 993 | 220 | 160 | 235 | 111 | 1,719 | ||||||||||||
90-119 DPD | 488 | 158 | 136 | 78 | 82 | 942 | ||||||||||||
120-179 DPD | 610 | 194 | 227 | 5 | 21 | 1,057 | ||||||||||||
180+ DPD | 4,258 | 464 | 1 | 1 | 13 | 4,737 | ||||||||||||
Government insured/guaranteed loans (1) | 26,268 | — | — | — | — | 26,268 | ||||||||||||
Total consumer loans (excluding PCI) | 243,674 | 59,616 | 31,119 | 55,740 | 35,763 | 425,912 | ||||||||||||
Total consumer PCI loans (carrying value) | 21,712 | 101 | — | — | — | 21,813 | ||||||||||||
Total consumer loans | $ | 265,386 | 59,717 | 31,119 | 55,740 | 35,763 | 447,725 |
(1) | Represents loans whose repayments are predominantly insured by the FHA or guaranteed by the VA. Loans insured/guaranteed by the FHA/VA and 90+ DPD totaled $12.6 billion at September 30, 2015, compared with $16.2 billion at December 31, 2014. |
(in millions) | Real estate 1-4 family first mortgage | Real estate 1-4 family junior lien mortgage | Credit card | Automobile | Other revolving credit and installment | Total | ||||||||||||
September 30, 2015 | ||||||||||||||||||
By updated FICO: | ||||||||||||||||||
< 600 | $ | 9,459 | 3,163 | 2,799 | 8,945 | 918 | 25,284 | |||||||||||
600-639 | 7,210 | 2,484 | 2,760 | 6,633 | 1,069 | 20,156 | ||||||||||||
640-679 | 13,416 | 4,806 | 5,128 | 10,003 | 2,337 | 35,690 | ||||||||||||
680-719 | 24,678 | 8,176 | 6,540 | 10,871 | 4,396 | 54,661 | ||||||||||||
720-759 | 37,147 | 11,327 | 6,673 | 8,149 | 5,943 | 69,239 | ||||||||||||
760-799 | 91,670 | 16,802 | 5,386 | 7,687 | 8,296 | 129,841 | ||||||||||||
800+ | 41,613 | 6,892 | 2,767 | 6,461 | 6,406 | 64,139 | ||||||||||||
No FICO available | 3,470 | 867 | 233 | 415 | 2,450 | 7,435 | ||||||||||||
FICO not required | — | — | — | — | 6,727 | 6,727 | ||||||||||||
Government insured/guaranteed loans (1) | 22,763 | — | — | — | — | 22,763 | ||||||||||||
Total consumer loans (excluding PCI) | 251,426 | 54,517 | 32,286 | 59,164 | 38,542 | 435,935 | ||||||||||||
Total consumer PCI loans (carrying value) | 19,885 | 75 | — | — | — | 19,960 | ||||||||||||
Total consumer loans | $ | 271,311 | 54,592 | 32,286 | 59,164 | 38,542 | 455,895 | |||||||||||
December 31, 2014 | ||||||||||||||||||
By updated FICO: | ||||||||||||||||||
< 600 | $ | 11,166 | 4,001 | 2,639 | 8,825 | 894 | 27,525 | |||||||||||
600-639 | 7,866 | 2,794 | 2,588 | 6,236 | 1,058 | 20,542 | ||||||||||||
640-679 | 13,894 | 5,324 | 4,931 | 9,352 | 2,366 | 35,867 | ||||||||||||
680-719 | 24,412 | 8,970 | 6,285 | 9,994 | 4,389 | 54,050 | ||||||||||||
720-759 | 35,490 | 12,171 | 6,407 | 7,475 | 5,896 | 67,439 | ||||||||||||
760-799 | 82,123 | 17,897 | 5,234 | 7,315 | 7,673 | 120,242 | ||||||||||||
800+ | 39,219 | 7,581 | 2,758 | 6,184 | 5,819 | 61,561 | ||||||||||||
No FICO available | 3,236 | 878 | 277 | 359 | 1,814 | 6,564 | ||||||||||||
FICO not required | — | — | — | — | 5,854 | 5,854 | ||||||||||||
Government insured/guaranteed loans (1) | 26,268 | — | — | — | — | 26,268 | ||||||||||||
Total consumer loans (excluding PCI) | 243,674 | 59,616 | 31,119 | 55,740 | 35,763 | 425,912 | ||||||||||||
Total consumer PCI loans (carrying value) | 21,712 | 101 | — | — | — | 21,813 | ||||||||||||
Total consumer loans | $ | 265,386 | 59,717 | 31,119 | 55,740 | 35,763 | 447,725 |
(1) | Represents loans whose repayments are predominantly insured by the FHA or guaranteed by the VA. |
September 30, 2015 | December 31, 2014 | |||||||||||||||||
(in millions) | Real estate 1-4 family first mortgage by LTV | Real estate 1-4 family junior lien mortgage by CLTV | Total | Real estate 1-4 family first mortgage by LTV | Real estate 1-4 family junior lien mortgage by CLTV | Total | ||||||||||||
By LTV/CLTV: | ||||||||||||||||||
0-60% | $ | 108,005 | 15,861 | 123,866 | 95,719 | 15,603 | 111,322 | |||||||||||
60.01-80% | 89,604 | 16,754 | 106,358 | 86,112 | 17,651 | 103,763 | ||||||||||||
80.01-100% | 22,671 | 11,899 | 34,570 | 25,170 | 14,004 | 39,174 | ||||||||||||
100.01-120% (1) | 4,604 | 5,817 | 10,421 | 6,133 | 7,254 | 13,387 | ||||||||||||
> 120% (1) | 2,182 | 3,155 | 5,337 | 2,856 | 4,058 | 6,914 | ||||||||||||
No LTV/CLTV available | 1,597 | 1,031 | 2,628 | 1,416 | 1,046 | 2,462 | ||||||||||||
Government insured/guaranteed loans (2) | 22,763 | — | 22,763 | 26,268 | — | 26,268 | ||||||||||||
Total consumer loans (excluding PCI) | 251,426 | 54,517 | 305,943 | 243,674 | 59,616 | 303,290 | ||||||||||||
Total consumer PCI loans (carrying value) | 19,885 | 75 | 19,960 | 21,712 | 101 | 21,813 | ||||||||||||
Total consumer loans | $ | 271,311 | 54,592 | 325,903 | 265,386 | 59,717 | 325,103 |
(1) | Reflects total loan balances with LTV/CLTV amounts in excess of 100%. In the event of default, the loss content would generally be limited to only the amount in excess of 100% LTV/CLTV. |
(2) | Represents loans whose repayments are predominantly insured by the FHA or guaranteed by the VA. |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Commercial: | ||||||
Commercial and industrial | $ | 1,031 | 538 | |||
Real estate mortgage | 1,125 | 1,490 | ||||
Real estate construction | 151 | 187 | ||||
Lease financing | 29 | 24 | ||||
Total commercial (1) | 2,336 | 2,239 | ||||
Consumer: | ||||||
Real estate 1-4 family first mortgage (2) | 7,425 | 8,583 | ||||
Real estate 1-4 family junior lien mortgage | 1,612 | 1,848 | ||||
Automobile | 123 | 137 | ||||
Other revolving credit and installment | 41 | 41 | ||||
Total consumer | 9,201 | 10,609 | ||||
Total nonaccrual loans (excluding PCI) | $ | 11,537 | 12,848 |
(1) | Includes LHFS of $0 million at September 30, 2015 and $1 million at December 31, 2014. |
(2) | Includes MHFS of $96 million and $177 million at September 30, 2015, and December 31, 2014, respectively. |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Loans 90 days or more past due and still accruing: | ||||||
Total (excluding PCI): | $ | 14,405 | 17,810 | |||
Less: FHA insured/guaranteed by the VA (1)(2) | 13,500 | 16,827 | ||||
Less: Student loans guaranteed under the FFELP (3) | 33 | 63 | ||||
Total, not government insured/guaranteed | $ | 872 | 920 | |||
By segment and class, not government insured/guaranteed: | ||||||
Commercial: | ||||||
Commercial and industrial | $ | 53 | 31 | |||
Real estate mortgage | 24 | 16 | ||||
Real estate construction | — | — | ||||
Total commercial | 77 | 47 | ||||
Consumer: | ||||||
Real estate 1-4 family first mortgage (2) | 216 | 260 | ||||
Real estate 1-4 family junior lien mortgage (2) | 61 | 83 | ||||
Credit card | 353 | 364 | ||||
Automobile | 66 | 73 | ||||
Other revolving credit and installment | 99 | 93 | ||||
Total consumer | 795 | 873 | ||||
Total, not government insured/guaranteed | $ | 872 | 920 |
(1) | Represents loans whose repayments are predominantly insured by the FHA or guaranteed by the VA. |
(2) | Includes mortgage loans held for sale 90 days or more past due and still accruing. |
(3) | Represents loans whose repayments are predominantly guaranteed by agencies on behalf of the U.S. Department of Education under the FFELP. |
Recorded investment | ||||||||||||
(in millions) | Unpaid principal balance (1) | Impaired loans | Impaired loans with related allowance for credit losses | Related allowance for credit losses | ||||||||
September 30, 2015 | ||||||||||||
Commercial: | ||||||||||||
Commercial and industrial | $ | 2,090 | 1,416 | 1,209 | 252 | |||||||
Real estate mortgage | 2,623 | 2,036 | 1,950 | 415 | ||||||||
Real estate construction | 343 | 214 | 195 | 44 | ||||||||
Lease financing | 42 | 30 | 30 | 8 | ||||||||
Total commercial | 5,098 | 3,696 | 3,384 | 719 | ||||||||
Consumer: | ||||||||||||
Real estate 1-4 family first mortgage | 20,055 | 17,508 | 11,393 | 1,816 | ||||||||
Real estate 1-4 family junior lien mortgage | 2,743 | 2,450 | 1,894 | 464 | ||||||||
Credit card | 307 | 307 | 307 | 95 | ||||||||
Automobile | 174 | 109 | 41 | 6 | ||||||||
Other revolving credit and installment | 76 | 69 | 62 | 9 | ||||||||
Total consumer (2) | 23,355 | 20,443 | 13,697 | 2,390 | ||||||||
Total impaired loans (excluding PCI) | $ | 28,453 | 24,139 | 17,081 | 3,109 | |||||||
December 31, 2014 | ||||||||||||
Commercial: | ||||||||||||
Commercial and industrial | $ | 1,524 | 926 | 757 | 240 | |||||||
Real estate mortgage | 3,190 | 2,483 | 2,405 | 591 | ||||||||
Real estate construction | 491 | 331 | 308 | 45 | ||||||||
Lease financing | 33 | 19 | 19 | 8 | ||||||||
Total commercial | 5,238 | 3,759 | 3,489 | 884 | ||||||||
Consumer: | ||||||||||||
Real estate 1-4 family first mortgage | 21,324 | 18,600 | 12,433 | 2,322 | ||||||||
Real estate 1-4 family junior lien mortgage | 3,094 | 2,534 | 2,009 | 653 | ||||||||
Credit card | 338 | 338 | 338 | 98 | ||||||||
Automobile | 190 | 127 | 55 | 8 | ||||||||
Other revolving credit and installment | 60 | 50 | 42 | 5 | ||||||||
Total consumer (2) | 25,006 | 21,649 | 14,877 | 3,086 | ||||||||
Total impaired loans (excluding PCI) | $ | 30,244 | 25,408 | 18,366 | 3,970 |
(1) | Excludes the unpaid principal balance for loans that have been fully charged off or otherwise have zero recorded investment. |
(2) | Periods ended September 30, 2015 and December 31, 2014 each include the recorded investment of $1.8 billion and $2.1 billion, respectively, of government insured/guaranteed loans that are predominantly insured by the FHA or guaranteed by the VA and generally do not have an allowance. |
Quarter ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||
(in millions) | Average recorded investment | Recognized interest income | Average recorded investment | Recognized interest income | Average recorded investment | Recognized interest income | Average recorded investment | Recognized interest income | |||||||||||||||||
Commercial: | |||||||||||||||||||||||||
Commercial and industrial | $ | 1,407 | 21 | 1,082 | 22 | 1,108 | 64 | 1,156 | 60 | ||||||||||||||||
Real estate mortgage | 2,109 | 34 | 2,856 | 42 | 2,241 | 108 | 3,043 | 107 | |||||||||||||||||
Real estate construction | 232 | 7 | 407 | 7 | 260 | 22 | 485 | 22 | |||||||||||||||||
Lease financing | 27 | — | 26 | 1 | 24 | — | 30 | 1 | |||||||||||||||||
Total commercial | 3,775 | 62 | 4,371 | 72 | 3,633 | 194 | 4,714 | 190 | |||||||||||||||||
Consumer: | |||||||||||||||||||||||||
Real estate 1-4 family first mortgage | 17,761 | 231 | 19,104 | 232 | 18,125 | 697 | 18,954 | 707 | |||||||||||||||||
Real estate 1-4 family junior lien mortgage | 2,467 | 34 | 2,555 | 36 | 2,499 | 103 | 2,552 | 107 | |||||||||||||||||
Credit card | 310 | 10 | 367 | 11 | 321 | 30 | 392 | 35 | |||||||||||||||||
Automobile | 111 | 3 | 144 | 4 | 118 | 11 | 161 | 15 | |||||||||||||||||
Other revolving credit and installment | 61 | 1 | 41 | 1 | 57 | 3 | 38 | 3 | |||||||||||||||||
Total consumer | 20,710 | 279 | 22,211 | 284 | 21,120 | 844 | 22,097 | 867 | |||||||||||||||||
Total impaired loans (excluding PCI) | $ | 24,485 | 341 | 26,582 | 356 | 24,753 | 1,038 | 26,811 | 1,057 | ||||||||||||||||
Interest income: | |||||||||||||||||||||||||
Cash basis of accounting | $ | 104 | 115 | 323 | 314 | ||||||||||||||||||||
Other (1) | 237 | 241 | 715 | 743 | |||||||||||||||||||||
Total interest income | $ | 341 | 356 | 1,038 | 1,057 |
(1) | Includes interest recognized on accruing TDRs, interest recognized related to certain impaired loans which have an allowance calculated using discounting, and amortization of purchase accounting adjustments related to certain impaired loans. |
Primary modification type (1) | Financial effects of modifications | |||||||||||||||||||||
(in millions) | Principal (2) | Interest rate reduction | Other concessions (3) | Total | Charge- offs (4) | Weighted average interest rate reduction | Recorded investment related to interest rate reduction (5) | |||||||||||||||
Quarter ended September 30, 2015 | ||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||
Commercial and industrial | $ | 3 | 11 | 487 | 501 | 58 | 1.66 | % | $ | 11 | ||||||||||||
Real estate mortgage | — | 44 | 154 | 198 | — | 1.46 | 44 | |||||||||||||||
Real estate construction | — | 1 | 9 | 10 | — | 1.00 | 1 | |||||||||||||||
Total commercial | 3 | 56 | 650 | 709 | 58 | 1.48 | 56 | |||||||||||||||
Consumer: | ||||||||||||||||||||||
Real estate 1-4 family first mortgage | 114 | 98 | 514 | 726 | 11 | 2.51 | 188 | |||||||||||||||
Real estate 1-4 family junior lien mortgage | 8 | 24 | 39 | 71 | 10 | 3.12 | 31 | |||||||||||||||
Credit card | — | 41 | — | 41 | — | 11.48 | 41 | |||||||||||||||
Automobile | — | 1 | 22 | 23 | 10 | 7.84 | 1 | |||||||||||||||
Other revolving credit and installment | — | 7 | 1 | 8 | — | 5.85 | 7 | |||||||||||||||
Trial modifications (6) | — | — | (1 | ) | (1 | ) | — | — | — | |||||||||||||
Total consumer | 122 | 171 | 575 | 868 | 31 | 4.06 | 268 | |||||||||||||||
Total | $ | 125 | 227 | 1,225 | 1,577 | 89 | 3.61 | % | $ | 324 | ||||||||||||
Quarter ended September 30, 2014 | ||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||
Commercial and industrial | $ | — | 9 | 176 | 185 | 3 | 1.29 | % | $ | 9 | ||||||||||||
Real estate mortgage | 4 | 50 | 180 | 234 | — | 1.20 | 50 | |||||||||||||||
Real estate construction | — | 2 | 31 | 33 | — | 2.15 | 2 | |||||||||||||||
Total commercial | 4 | 61 | 387 | 452 | 3 | 1.25 | 61 | |||||||||||||||
Consumer: | ||||||||||||||||||||||
Real estate 1-4 family first mortgage | 115 | 113 | 682 | 910 | 15 | 2.34 | 209 | |||||||||||||||
Real estate 1-4 family junior lien mortgage | 12 | 31 | 62 | 105 | 17 | 3.23 | 41 | |||||||||||||||
Credit card | — | 38 | — | 38 | — | 11.59 | 38 | |||||||||||||||
Automobile | — | 2 | 22 | 24 | 9 | 8.46 | 2 | |||||||||||||||
Other revolving credit and installment | — | 3 | 6 | 9 | — | 5.22 | 3 | |||||||||||||||
Trial modifications (6) | — | — | 28 | 28 | — | — | — | |||||||||||||||
Total consumer | 127 | 187 | 800 | 1,114 | 41 | 3.73 | 293 | |||||||||||||||
Total | $ | 131 | 248 | 1,187 | 1,566 | 44 | 3.30 | % | $ | 354 |
Primary modification type (1) | Financial effects of modifications | |||||||||||||||||||||
(in millions) | Principal (2) | Interest rate reduction | Other concessions (3) | Total | Charge- offs (4) | Weighted average interest rate reduction | Recorded investment related to interest rate reduction (5) | |||||||||||||||
Nine months ended September 30, 2015 | ||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||
Commercial and industrial | $ | 3 | 26 | 1,136 | 1,165 | 60 | 1.17 | % | $ | 26 | ||||||||||||
Real estate mortgage | 4 | 114 | 734 | 852 | 1 | 1.55 | 114 | |||||||||||||||
Real estate construction | 11 | 4 | 66 | 81 | — | 0.77 | 4 | |||||||||||||||
Total commercial | 18 | 144 | 1,936 | 2,098 | 61 | 1.46 | 144 | |||||||||||||||
Consumer: | ||||||||||||||||||||||
Real estate 1-4 family first mortgage | 296 | 269 | 1,455 | 2,020 | 38 | 2.53 | 508 | |||||||||||||||
Real estate 1-4 family junior lien mortgage | 25 | 65 | 129 | 219 | 30 | 3.17 | 86 | |||||||||||||||
Credit card | — | 125 | — | 125 | — | 11.36 | 125 | |||||||||||||||
Automobile | 1 | 3 | 66 | 70 | 27 | 8.59 | 3 | |||||||||||||||
Other revolving credit and installment | — | 20 | 5 | 25 | 1 | 5.85 | 20 | |||||||||||||||
Trial modifications (6) | — | — | 43 | 43 | — | — | — | |||||||||||||||
Total consumer | 322 | 482 | 1,698 | 2,502 | 96 | 4.21 | 742 | |||||||||||||||
Total | $ | 340 | 626 | 3,634 | 4,600 | 157 | 3.76 | % | $ | 886 | ||||||||||||
Nine months ended September 30, 2014 | ||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||
Commercial and industrial | $ | 4 | 46 | 687 | 737 | 29 | 1.59 | % | $ | 46 | ||||||||||||
Real estate mortgage | 7 | 143 | 748 | 898 | — | 1.22 | 143 | |||||||||||||||
Real estate construction | — | 4 | 198 | 202 | — | 1.88 | 4 | |||||||||||||||
Total commercial | 11 | 193 | 1,633 | 1,837 | 29 | 1.33 | 193 | |||||||||||||||
Consumer: | ||||||||||||||||||||||
Real estate 1-4 family first mortgage | 464 | 306 | 2,060 | 2,830 | 75 | 2.53 | 649 | |||||||||||||||
Real estate 1-4 family junior lien mortgage | 42 | 90 | 199 | 331 | 50 | 3.27 | 126 | |||||||||||||||
Credit card | — | 118 | — | 118 | — | 11.33 | 118 | |||||||||||||||
Automobile | 2 | 4 | 65 | 71 | 26 | 8.87 | 4 | |||||||||||||||
Other revolving credit and installment | — | 6 | 10 | 16 | — | 5.05 | 6 | |||||||||||||||
Trial modifications (6) | — | — | (87 | ) | (87 | ) | — | — | — | |||||||||||||
Total consumer | 508 | 524 | 2,247 | 3,279 | 151 | 3.82 | 903 | |||||||||||||||
Total | $ | 519 | 717 | 3,880 | 5,116 | 180 | 3.38 | % | $ | 1,096 |
(1) | Amounts represent the recorded investment in loans after recognizing the effects of the TDR, if any. TDRs may have multiple types of concessions, but are presented only once in the first modification type based on the order presented in the table above. The reported amounts include loans remodified of $369 million and $464 million, for quarters ended September 30, 2015 and 2014, and $1.5 billion and $1.6 billion for the nine months ended 2015 and 2014, respectively. |
(2) | Principal modifications include principal forgiveness at the time of the modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with a zero percent contractual interest rate. |
(3) | Other concessions include loan renewals, term extensions and other interest and noninterest adjustments, but exclude modifications that also forgive principal and/or reduce the contractual interest rate. |
(4) | Charge-offs include write-downs of the investment in the loan in the period it is contractually modified. The amount of charge-off will differ from the modification terms if the loan has been charged down prior to the modification based on our policies. In addition, there may be cases where we have a charge-off/down with no legal principal modification. Modifications resulted in legally forgiving principal (actual, contingent or deferred) of $32 million and $34 million for the quarters ended September 30, 2015 and 2014, and $78 million and $126 million for the first nine months ended 2015 and 2014, respectively. |
(5) | Reflects the effect of reduced interest rates on loans with an interest rate concession as one of their concession types, which includes loans reported as a principal primary modification type that also have an interest rate concession. |
(6) | Trial modifications are granted a delay in payments due under the original terms during the trial payment period. However, these loans continue to advance through delinquency status and accrue interest according to their original terms. Any subsequent permanent modification generally includes interest rate related concessions; however, the exact concession type and resulting financial effect are usually not known until the loan is permanently modified. Trial modifications for the period are presented net of previously reported trial modifications that became permanent in the current period. |
Recorded investment of defaults | ||||||||||||
Quarter ended September 30, | Nine months ended September 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Commercial: | ||||||||||||
Commercial and industrial | $ | 12 | 33 | 58 | 63 | |||||||
Real estate mortgage | 31 | 34 | 103 | 97 | ||||||||
Real estate construction | — | 1 | 2 | 4 | ||||||||
Total commercial | 43 | 68 | 163 | 164 | ||||||||
Consumer: | ||||||||||||
Real estate 1-4 family first mortgage | 49 | 91 | 143 | 248 | ||||||||
Real estate 1-4 family junior lien mortgage | 5 | 7 | 13 | 22 | ||||||||
Credit card | 12 | 13 | 39 | 39 | ||||||||
Automobile | 3 | 3 | 9 | 10 | ||||||||
Other revolving credit and installment | 1 | — | 3 | — | ||||||||
Total consumer | 70 | 114 | 207 | 319 | ||||||||
Total | $ | 113 | 182 | 370 | 483 |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Commercial: | ||||||
Commercial and industrial | $ | 71 | 75 | |||
Real estate mortgage | 606 | 1,261 | ||||
Real estate construction | 100 | 171 | ||||
Total commercial | 777 | 1,507 | ||||
Consumer: | ||||||
Real estate 1-4 family first mortgage | 19,885 | 21,712 | ||||
Real estate 1-4 family junior lien mortgage | 75 | 101 | ||||
Total consumer | 19,960 | 21,813 | ||||
Total PCI loans (carrying value) | $ | 20,737 | 23,320 | |||
Total PCI loans (unpaid principal balance) | $ | 29,255 | 32,924 |
• | changes in interest rate indices for variable rate PCI loans – expected future cash flows are based on the variable rates in effect at the time of the regular evaluations of cash flows expected to be collected; |
• | changes in prepayment assumptions – prepayments affect the estimated life of PCI loans which may change the amount of interest income, and possibly principal, expected to be collected; and |
• | changes in the expected principal and interest payments over the estimated life – updates to expected cash flows are driven by the credit outlook and actions taken with borrowers. Changes in expected future cash flows from loan modifications are included in the regular evaluations of cash flows expected to be collected. |
(in millions) | |||
Balance, December 31, 2008 | $ | 10,447 | |
Addition of accretable yield due to acquisitions | 132 | ||
Accretion into interest income (1) | (12,783 | ) | |
Accretion into noninterest income due to sales (2) | (430 | ) | |
Reclassification from nonaccretable difference for loans with improving credit-related cash flows | 8,568 | ||
Changes in expected cash flows that do not affect nonaccretable difference (3) | 11,856 | ||
Balance, December 31, 2014 | 17,790 | ||
Addition of accretable yield due to acquisitions | — | ||
Accretion into interest income (1) | (1,102 | ) | |
Accretion into noninterest income due to sales (2) | (28 | ) | |
Reclassification from nonaccretable difference for loans with improving credit-related cash flows | 31 | ||
Changes in expected cash flows that do not affect nonaccretable difference (3) | (34 | ) | |
Balance, September 30, 2015 | $ | 16,657 | |
Balance, June 30, 2015 | $ | 16,970 | |
Addition of accretable yield due to acquisitions | — | ||
Accretion into interest income (1) | (338 | ) | |
Accretion into noninterest income due to sales (2) | — | ||
Reclassification from nonaccretable difference for loans with improving credit-related cash flows | 1 | ||
Changes in expected cash flows that do not affect nonaccretable difference (3) | 24 | ||
Balance, September 30, 2015 | $ | 16,657 |
(1) | Includes accretable yield released as a result of settlements with borrowers, which is included in interest income. |
(2) | Includes accretable yield released as a result of sales to third parties, which is included in noninterest income. |
(3) | Represents changes in cash flows expected to be collected due to the impact of modifications, changes in prepayment assumptions, changes in interest rates on variable rate PCI loans and sales to third parties. |
(in millions) | Commercial | Pick-a-Pay | Other consumer | Total | ||||||||
December 31, 2008 | $ | — | — | — | — | |||||||
Provision for loan losses | 1,629 | — | 104 | 1,733 | ||||||||
Charge-offs | (1,618 | ) | — | (104 | ) | (1,722 | ) | |||||
Balance, December 31, 2014 | 11 | — | — | 11 | ||||||||
Provision for loan losses | 6 | — | — | 6 | ||||||||
Charge-offs | (12 | ) | — | — | (12 | ) | ||||||
Balance, September 30, 2015 | $ | 5 | — | — | 5 | |||||||
Balance, June 30, 2015 | $ | 7 | — | — | 7 | |||||||
Provision for loan losses | 1 | — | — | 1 | ||||||||
Charge-offs | (3 | ) | — | — | (3 | ) | ||||||
Balance, September 30, 2015 | $ | 5 | — | — | 5 |
(in millions) | Commercial and industrial | Real estate mortgage | Real estate construction | Total | ||||||||
September 30, 2015 | ||||||||||||
By risk category: | ||||||||||||
Pass | $ | 31 | 344 | 73 | 448 | |||||||
Criticized | 40 | 262 | 27 | 329 | ||||||||
Total commercial PCI loans | $ | 71 | 606 | 100 | 777 | |||||||
December 31, 2014 | ||||||||||||
By risk category: | ||||||||||||
Pass | $ | 21 | 783 | 118 | 922 | |||||||
Criticized | 54 | 478 | 53 | 585 | ||||||||
Total commercial PCI loans | $ | 75 | 1,261 | 171 | 1,507 |
(in millions) | Commercial and industrial | Real estate mortgage | Real estate construction | Total | ||||||||
September 30, 2015 | ||||||||||||
By delinquency status: | ||||||||||||
Current-29 DPD and still accruing | $ | 71 | 541 | 99 | 711 | |||||||
30-89 DPD and still accruing | — | 4 | — | 4 | ||||||||
90+ DPD and still accruing | — | 61 | 1 | 62 | ||||||||
Total commercial PCI loans | $ | 71 | 606 | 100 | 777 | |||||||
December 31, 2014 | ||||||||||||
By delinquency status: | ||||||||||||
Current-29 DPD and still accruing | $ | 75 | 1,135 | 161 | 1,371 | |||||||
30-89 DPD and still accruing | — | 48 | 5 | 53 | ||||||||
90+ DPD and still accruing | — | 78 | 5 | 83 | ||||||||
Total commercial PCI loans | $ | 75 | 1,261 | 171 | 1,507 |
September 30, 2015 | December 31, 2014 | |||||||||||||||||
(in millions) | Real estate 1-4 family first mortgage | Real estate 1-4 family junior lien mortgage | Total | Real estate 1-4 family first mortgage | Real estate 1-4 family junior lien mortgage | Total | ||||||||||||
By delinquency status: | ||||||||||||||||||
Current-29 DPD and still accruing | $ | 18,456 | 209 | 18,665 | 19,236 | 168 | 19,404 | |||||||||||
30-59 DPD and still accruing | 1,759 | 7 | 1,766 | 1,987 | 7 | 1,994 | ||||||||||||
60-89 DPD and still accruing | 759 | 3 | 762 | 1,051 | 3 | 1,054 | ||||||||||||
90-119 DPD and still accruing | 311 | 2 | 313 | 402 | 2 | 404 | ||||||||||||
120-179 DPD and still accruing | 320 | 2 | 322 | 440 | 3 | 443 | ||||||||||||
180+ DPD and still accruing | 3,244 | 12 | 3,256 | 3,654 | 83 | 3,737 | ||||||||||||
Total consumer PCI loans (adjusted unpaid principal balance) | $ | 24,849 | 235 | 25,084 | 26,770 | 266 | 27,036 | |||||||||||
Total consumer PCI loans (carrying value) | $ | 19,885 | 75 | 19,960 | 21,712 | 101 | 21,813 |
September 30, 2015 | December 31, 2014 | |||||||||||||||||
(in millions) | Real estate 1-4 family first mortgage | Real estate 1-4 family junior lien mortgage | Total | Real estate 1-4 family first mortgage | Real estate 1-4 family junior lien mortgage | Total | ||||||||||||
By FICO: | ||||||||||||||||||
< 600 | $ | 6,522 | 60 | 6,582 | 7,708 | 75 | 7,783 | |||||||||||
600-639 | 4,811 | 39 | 4,850 | 5,416 | 53 | 5,469 | ||||||||||||
640-679 | 6,346 | 51 | 6,397 | 6,718 | 69 | 6,787 | ||||||||||||
680-719 | 4,195 | 44 | 4,239 | 4,008 | 39 | 4,047 | ||||||||||||
720-759 | 1,804 | 21 | 1,825 | 1,728 | 13 | 1,741 | ||||||||||||
760-799 | 862 | 12 | 874 | 875 | 6 | 881 | ||||||||||||
800+ | 221 | 2 | 223 | 220 | 1 | 221 | ||||||||||||
No FICO available | 88 | 6 | 94 | 97 | 10 | 107 | ||||||||||||
Total consumer PCI loans (adjusted unpaid principal balance) | $ | 24,849 | 235 | 25,084 | 26,770 | 266 | 27,036 | |||||||||||
Total consumer PCI loans (carrying value) | $ | 19,885 | 75 | 19,960 | 21,712 | 101 | 21,813 |
September 30, 2015 | December 31, 2014 | |||||||||||||||||
(in millions) | Real estate 1-4 family first mortgage by LTV | Real estate 1-4 family junior lien mortgage by CLTV | Total | Real estate 1-4 family first mortgage by LTV | Real estate 1-4 family junior lien mortgage by CLTV | Total | ||||||||||||
By LTV/CLTV: | ||||||||||||||||||
0-60% | $ | 5,243 | 30 | 5,273 | 4,309 | 34 | 4,343 | |||||||||||
60.01-80% | 10,140 | 66 | 10,206 | 11,264 | 71 | 11,335 | ||||||||||||
80.01-100% | 6,754 | 79 | 6,833 | 7,751 | 92 | 7,843 | ||||||||||||
100.01-120% (1) | 2,002 | 40 | 2,042 | 2,437 | 44 | 2,481 | ||||||||||||
> 120% (1) | 705 | 18 | 723 | 1,000 | 24 | 1,024 | ||||||||||||
No LTV/CLTV available | 5 | 2 | 7 | 9 | 1 | 10 | ||||||||||||
Total consumer PCI loans (adjusted unpaid principal balance) | $ | 24,849 | 235 | 25,084 | 26,770 | 266 | 27,036 | |||||||||||
Total consumer PCI loans (carrying value) | $ | 19,885 | 75 | 19,960 | 21,712 | 101 | 21,813 |
(1) | Reflects total loan balances with LTV/CLTV amounts in excess of 100%. In the event of default, the loss content would generally be limited to only the amount in excess of 100% LTV/CLTV. |
Note 6: Other Assets |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Nonmarketable equity investments: | ||||||
Cost method: | ||||||
Private equity and other (1) | $ | 2,389 | 2,300 | |||
Federal bank stock | 4,397 | 4,733 | ||||
Total cost method | 6,786 | 7,033 | ||||
Equity method: | ||||||
LIHTC investments (2) | 7,959 | 7,278 | ||||
Private equity and other | 4,840 | 5,132 | ||||
Total equity method | 12,799 | 12,410 | ||||
Fair value (3) | 2,745 | 2,512 | ||||
Total nonmarketable equity investments | 22,330 | 21,955 | ||||
Corporate/bank-owned life insurance | 19,165 | 18,982 | ||||
Accounts receivable (4) | 27,441 | 27,151 | ||||
Interest receivable | 5,244 | 4,871 | ||||
Core deposit intangibles | 2,794 | 3,561 | ||||
Customer relationship and other amortized intangibles | 671 | 857 | ||||
Foreclosed assets: | ||||||
Residential real estate: | ||||||
Government insured/guaranteed (4) | 502 | 982 | ||||
Non-government insured/guaranteed | 499 | 671 | ||||
Non-residential real estate | 766 | 956 | ||||
Operating lease assets | 3,448 | 2,714 | ||||
Due from customers on acceptances | 317 | 201 | ||||
Other (5) | 15,531 | 16,156 | ||||
Total other assets | $ | 98,708 | 99,057 |
(1) | Reflects auction rate perpetual preferred equity securities that were reclassified at the beginning of second quarter 2015 with a cost basis of $689 million (fair value of $640 million) from available-for-sale securities because they do not trade on a qualified exchange. |
(2) | Represents low income housing tax credit investments. |
(3) | Represents nonmarketable equity investments for which we have elected the fair value option. See Note 13 (Fair Values of Assets and Liabilities) for additional information. |
(4) | Certain government-guaranteed residential real estate mortgage loans upon foreclosure are included in Accounts receivable effective January 1, 2014. Both principal and interest related to these foreclosed real estate assets are collectible because the loans were predominantly insured by the FHA or guaranteed by the VA. For more information on ASU 2014-14 and the classification of certain government-guaranteed mortgage loans upon foreclosure, see Note 1 (Summary of Significant Accounting Policies) to Financial Statements in our 2014 10-K. |
(5) | Includes derivatives designated as hedging instruments, derivatives not designated as hedging instruments, and derivative loan commitments, which are carried at fair value. See Note 12 (Derivatives) for additional information. |
Quarter ended September 30, | Nine months ended September 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Net realized gains from nonmarketable equity investments | $ | 632 | 309 | 1,462 | 1,241 | |||||||
All other | (161 | ) | (160 | ) | (587 | ) | (592 | ) | ||||
Total | $ | 471 | 149 | 875 | 649 |
Note 7: Securitizations and Variable Interest Entities |
(in millions) | VIEs that we do not consolidate | VIEs that we consolidate | Transfers that we account for as secured borrowings | Total | ||||||||
September 30, 2015 | ||||||||||||
Cash | $ | — | 149 | — | 149 | |||||||
Trading assets | 1,505 | 1 | 203 | 1,709 | ||||||||
Investment securities (1) | 13,757 | 530 | 2,500 | 16,787 | ||||||||
Loans | 10,368 | 4,991 | 4,562 | 19,921 | ||||||||
Mortgage servicing rights | 11,827 | — | — | 11,827 | ||||||||
Other assets | 8,599 | 279 | 29 | 8,907 | ||||||||
Total assets | 46,056 | 5,950 | 7,294 | 59,300 | ||||||||
Short-term borrowings | — | — | 1,909 | 1,909 | ||||||||
Accrued expenses and other liabilities | 798 | 61 | (2) | 1 | 860 | |||||||
Long-term debt | 2,810 | 1,386 | (2) | 4,458 | 8,654 | |||||||
Total liabilities | 3,608 | 1,447 | 6,368 | 11,423 | ||||||||
Noncontrolling interests | — | 99 | — | 99 | ||||||||
Net assets | $ | 42,448 | 4,404 | 926 | 47,778 | |||||||
December 31, 2014 | ||||||||||||
Cash | $ | — | 117 | 4 | 121 | |||||||
Trading assets | 2,165 | — | 204 | 2,369 | ||||||||
Investment securities (1) | 18,271 | 875 | 4,592 | 23,738 | ||||||||
Loans | 13,195 | 4,509 | 5,280 | 22,984 | ||||||||
Mortgage servicing rights | 12,562 | — | — | 12,562 | ||||||||
Other assets | 7,456 | 316 | 52 | 7,824 | ||||||||
Total assets | 53,649 | 5,817 | 10,132 | 69,598 | ||||||||
Short-term borrowings | — | — | 3,141 | 3,141 | ||||||||
Accrued expenses and other liabilities | 848 | 49 | (2) | 1 | 898 | |||||||
Long-term debt | 2,585 | 1,628 | (2) | 4,990 | 9,203 | |||||||
Total liabilities | 3,433 | 1,677 | 8,132 | 13,242 | ||||||||
Noncontrolling interests | — | 103 | — | 103 | ||||||||
Net assets | $ | 50,216 | 4,037 | 2,000 | 56,253 |
(1) | Excludes certain debt securities related to loans serviced for the Federal National Mortgage Association (FNMA), Federal Home Loan Mortgage Corporation (FHLMC) and GNMA. |
(2) | There were no VIE liabilities with recourse to the general credit of Wells Fargo for the periods presented. |
Carrying value - asset (liability) | |||||||||||||||||||
(in millions) | Total VIE assets | Debt and equity interests (1) | Servicing assets | Derivatives | Other commitments and guarantees | Net assets | |||||||||||||
September 30, 2015 | |||||||||||||||||||
Residential mortgage loan securitizations: | |||||||||||||||||||
Conforming (2) | $ | 1,211,810 | 2,622 | 10,975 | — | (544 | ) | 13,053 | |||||||||||
Other/nonconforming | 26,583 | 1,362 | 154 | — | (5 | ) | 1,511 | ||||||||||||
Commercial mortgage securitizations | 189,175 | 6,939 | 698 | 256 | (25 | ) | 7,868 | ||||||||||||
Collateralized debt obligations: | |||||||||||||||||||
Debt securities | 4,312 | 4 | — | 81 | (60 | ) | 25 | ||||||||||||
Loans (3) | 3,868 | 3,761 | — | — | — | 3,761 | |||||||||||||
Asset-based finance structures | 14,027 | 9,547 | — | (68 | ) | — | 9,479 | ||||||||||||
Tax credit structures | 24,487 | 8,632 | — | — | (2,810 | ) | 5,822 | ||||||||||||
Collateralized loan obligations | 1,323 | 384 | — | — | — | 384 | |||||||||||||
Investment funds | 1,367 | 44 | — | — | — | 44 | |||||||||||||
Other (4) | 12,272 | 573 | — | (46 | ) | (26 | ) | 501 | |||||||||||
Total | $ | 1,489,224 | 33,868 | 11,827 | 223 | (3,470 | ) | 42,448 | |||||||||||
Maximum exposure to loss | |||||||||||||||||||
Debt and equity interests (1) | Servicing assets | Derivatives | Other commitments and guarantees | Total exposure | |||||||||||||||
Residential mortgage loan securitizations: | |||||||||||||||||||
Conforming | $ | 2,622 | 10,975 | — | 2,065 | 15,662 | |||||||||||||
Other/nonconforming | 1,362 | 154 | — | 347 | 1,863 | ||||||||||||||
Commercial mortgage securitizations | 6,939 | 698 | 256 | 6,576 | 14,469 | ||||||||||||||
Collateralized debt obligations: | |||||||||||||||||||
Debt securities | 4 | — | 81 | 60 | 145 | ||||||||||||||
Loans (3) | 3,761 | — | — | — | 3,761 | ||||||||||||||
Asset-based finance structures | 9,547 | — | 81 | 444 | 10,072 | ||||||||||||||
Tax credit structures | 8,632 | — | — | 790 | 9,422 | ||||||||||||||
Collateralized loan obligations | 384 | — | — | — | 384 | ||||||||||||||
Investment funds | 44 | — | — | — | 44 | ||||||||||||||
Other (4) | 573 | — | 119 | 176 | 868 | ||||||||||||||
Total | $ | 33,868 | 11,827 | 537 | 10,458 | 56,690 |
Carrying value - asset (liability) | |||||||||||||||||||
(in millions) | Total VIE assets | Debt and equity interests (1) | Servicing assets | Derivatives | Other commitments and guarantees | Net assets | |||||||||||||
December 31, 2014 | |||||||||||||||||||
Residential mortgage loan securitizations: | |||||||||||||||||||
Conforming (2) | $ | 1,268,200 | 2,846 | 11,684 | — | (581 | ) | 13,949 | |||||||||||
Other/nonconforming | 32,213 | 1,644 | 209 | — | (8 | ) | 1,845 | ||||||||||||
Commercial mortgage securitizations | 196,510 | 8,756 | 650 | 251 | (32 | ) | 9,625 | ||||||||||||
Collateralized debt obligations: | |||||||||||||||||||
Debt securities | 5,039 | 11 | — | 163 | (105 | ) | 69 | ||||||||||||
Loans (3) | 5,347 | 5,221 | — | — | — | 5,221 | |||||||||||||
Asset-based finance structures | 18,954 | 13,044 | — | (71 | ) | — | 12,973 | ||||||||||||
Tax credit structures | 22,859 | 7,809 | — | — | (2,585 | ) | 5,224 | ||||||||||||
Collateralized loan obligations | 1,251 | 518 | — | — | — | 518 | |||||||||||||
Investment funds | 2,764 | 49 | — | — | — | 49 | |||||||||||||
Other (4) | 12,912 | 747 | 19 | (18 | ) | (5 | ) | 743 | |||||||||||
Total | $ | 1,566,049 | 40,645 | 12,562 | 325 | (3,316 | ) | 50,216 | |||||||||||
Maximum exposure to loss | |||||||||||||||||||
Debt and equity interests (1) | Servicing assets | Derivatives | Other commitments and guarantees | Total exposure | |||||||||||||||
Residential mortgage loan securitizations: | |||||||||||||||||||
Conforming | $ | 2,846 | 11,684 | — | 2,507 | 17,037 | |||||||||||||
Other/nonconforming | 1,644 | 209 | — | 345 | 2,198 | ||||||||||||||
Commercial mortgage securitizations | 8,756 | 650 | 251 | 5,715 | 15,372 | ||||||||||||||
Collateralized debt obligations: | |||||||||||||||||||
Debt securities | 11 | — | 163 | 105 | 279 | ||||||||||||||
Loans (3) | 5,221 | — | — | — | 5,221 | ||||||||||||||
Asset-based finance structures | 13,044 | — | 89 | 656 | 13,789 | ||||||||||||||
Tax credit structures | 7,809 | — | — | 725 | 8,534 | ||||||||||||||
Collateralized loan obligations | 518 | — | — | 38 | 556 | ||||||||||||||
Investment funds | 49 | — | — | — | 49 | ||||||||||||||
Other (4) | 747 | 19 | 150 | 156 | 1,072 | ||||||||||||||
Total | $ | 40,645 | 12,562 | 653 | 10,247 | 64,107 |
(1) | Includes total equity interests of $8.6 billion and $8.1 billion at September 30, 2015, and December 31, 2014, respectively. Also includes debt interests in the form of both loans and securities. Excludes certain debt securities held related to loans serviced for FNMA, FHLMC and GNMA. |
(2) | Excludes assets and related liabilities with a recorded carrying value on our balance sheet of $1.3 billion and $1.7 billion at September 30, 2015, and December 31, 2014, respectively, for certain delinquent loans that are eligible for repurchase primarily from GNMA loan securitizations. The recorded carrying value represents the amount that would be payable if the Company was to exercise the repurchase option. The carrying amounts are excluded from the table because the loans eligible for repurchase do not represent interests in the VIEs. |
(3) | Represents senior loans to trusts that are collateralized by asset-backed securities. The trusts invest primarily in senior tranches from a diversified pool of primarily U.S. asset securitizations, of which all are current and 73% and 70% were rated as investment grade by the primary rating agencies at September 30, 2015, and December 31, 2014, respectively. These senior loans are accounted for at amortized cost and are subject to the Company’s allowance and credit charge-off policies. |
(4) | Includes structured financing and credit-linked note structures. Also contains investments in auction rate securities (ARS) issued by VIEs that we do not sponsor and, accordingly, are unable to obtain the total assets of the entity. |
2015 | 2014 | |||||||||||
(in millions) | Mortgage loans | Other financial assets | Mortgage loans | Other financial assets | ||||||||
Quarter ended September 30, | ||||||||||||
Proceeds from securitizations and whole loan sales | $ | 52,733 | 192 | 45,466 | — | |||||||
Fees from servicing rights retained | 902 | 1 | 980 | 2 | ||||||||
Cash flows from other interests held (1) | 328 | 10 | 470 | 19 | ||||||||
Repurchases of assets/loss reimbursements (2): | ||||||||||||
Non-agency securitizations and whole loan transactions | 3 | — | 2 | — | ||||||||
Agency securitizations (3) | 72 | — | 87 | — | ||||||||
Servicing advances, net of repayments | (88 | ) | — | (21 | ) | — | ||||||
Nine months ended September 30, | ||||||||||||
Proceeds from securitizations and whole loan sales | $ | 153,626 | 373 | 122,910 | — | |||||||
Fees from servicing rights retained | 2,760 | 5 | 2,987 | 6 | ||||||||
Cash flows from other interests held (1) | 942 | 33 | 1,132 | 58 | ||||||||
Repurchases of assets/loss reimbursements (2): | ||||||||||||
Non-agency securitizations and whole loan transactions | 10 | — | 5 | — | ||||||||
Agency securitizations (3) | 210 | — | 256 | — | ||||||||
Servicing advances, net of repayments | (342 | ) | — | (156 | ) | — |
(1) | Cash flows from other interests held include principal and interest payments received on retained bonds and excess cash flows received on interest-only strips. |
(2) | Consists of cash paid to repurchase loans from investors and cash paid to investors to reimburse them for losses on individual loans that are already liquidated. In addition, during the third quarter and first nine months of 2014, we paid $0 million and $78 million, respectively, to third-party investors to settle repurchase liabilities on pools of loans. There were no loan pool settlements in the third quarter and first nine months of 2015. |
(3) | Represent loans repurchased from GNMA, FNMA, and FHLMC under representation and warranty provisions included in our loan sales contracts. Third quarter and first nine months of 2015 exclude $2.2 billion and $8.2 billion, respectively, in delinquent insured/guaranteed loans that we service and have exercised our option to purchase out of GNMA pools, compared with $3.2 billion and $10.1 billion, respectively, in the same periods of 2014. These loans are predominantly insured by the FHA or guaranteed by the VA. |
Residential mortgage servicing rights | ||||||
2015 | 2014 | |||||
Quarter ended September 30, | ||||||
Prepayment speed (1) | 11.5 | % | 12.1 | |||
Discount rate | 7.1 | 7.7 | ||||
Cost to service ($ per loan) (2) | $ | 223 | 267 | |||
Nine months ended September 30, | ||||||
Prepayment speed (1) | 12.1 | % | 12.4 | |||
Discount rate | 7.4 | 7.6 | ||||
Cost to service ($ per loan) (2) | $ | 232 | 268 |
(1) | The prepayment speed assumption for residential mortgage servicing rights includes a blend of prepayment speeds and default rates. Prepayment speed assumptions are influenced by mortgage interest rate inputs as well as our estimation of drivers of borrower behavior. |
(2) | Includes costs to service and unreimbursed foreclosure costs, which can vary period to period depending on the mix of modified government-guaranteed loans sold to GNMA. |
Other interests held | ||||||||||||||||
Residential mortgage servicing rights (1) | Interest-only strips | Consumer | Commercial (2) | |||||||||||||
($ in millions, except cost to service amounts) | Subordinated bonds | Subordinated bonds | Senior bonds | |||||||||||||
Fair value of interests held at September 30, 2015 | $ | 11,778 | 35 | 1 | 349 | 634 | ||||||||||
Expected weighted-average life (in years) | 5.6 | 3.6 | 11.7 | 2.0 | 5.6 | |||||||||||
Key economic assumptions: | ||||||||||||||||
Prepayment speed assumption (3) | 12.4 | % | 19.2 | 15.5 | ||||||||||||
Decrease in fair value from: | ||||||||||||||||
10% adverse change | $ | 680 | 1 | — | ||||||||||||
25% adverse change | 1,614 | 3 | — | |||||||||||||
Discount rate assumption | 7.0 | % | 13.4 | 10.7 | 4.2 | 2.5 | ||||||||||
Decrease in fair value from: | ||||||||||||||||
100 basis point increase | $ | 574 | 1 | — | 6 | 30 | ||||||||||
200 basis point increase | 1,097 | 1 | — | 12 | 59 | |||||||||||
Cost to service assumption ($ per loan) | 165 | |||||||||||||||
Decrease in fair value from: | ||||||||||||||||
10% adverse change | 570 | |||||||||||||||
25% adverse change | 1,426 | |||||||||||||||
Credit loss assumption | 1.1 | % | 2.9 | — | ||||||||||||
Decrease in fair value from: | ||||||||||||||||
10% higher losses | $ | — | 1 | — | ||||||||||||
25% higher losses | — | 6 | — | |||||||||||||
Fair value of interests held at December 31, 2014 | $ | 12,738 | 117 | 36 | 294 | 546 | ||||||||||
Expected weighted-average life (in years) | 5.7 | 3.9 | 5.5 | 2.9 | 6.2 | |||||||||||
Key economic assumptions: | ||||||||||||||||
Prepayment speed assumption (3) | 12.5 | % | 11.4 | 7.1 | ||||||||||||
Decrease in fair value from: | ||||||||||||||||
10% adverse change | $ | 738 | 2 | — | ||||||||||||
25% adverse change | 1,754 | 6 | — | |||||||||||||
Discount rate assumption | 7.6 | % | 18.7 | 3.9 | 4.7 | 2.8 | ||||||||||
Decrease in fair value from: | ||||||||||||||||
100 basis point increase | $ | 617 | 2 | 2 | 8 | 29 | ||||||||||
200 basis point increase | 1,178 | 4 | 3 | 15 | 55 | |||||||||||
Cost to service assumption ($ per loan) | 179 | |||||||||||||||
Decrease in fair value from: | ||||||||||||||||
10% adverse change | 579 | |||||||||||||||
25% adverse change | 1,433 | |||||||||||||||
Credit loss assumption | 0.4 | % | 4.1 | — | ||||||||||||
Decrease in fair value from: | ||||||||||||||||
10% higher losses | $ | — | 3 | — | ||||||||||||
25% higher losses | — | 10 | — |
(1) | See narrative following this table for a discussion of commercial mortgage servicing rights. |
(2) | Prepayment speed assumptions do not significantly impact the value of commercial mortgage securitization bonds as the underlying commercial mortgage loans experience significantly lower prepayments due to certain contractual restrictions, impacting the borrower’s ability to prepay the mortgage. |
(3) | The prepayment speed assumption for residential mortgage servicing rights includes a blend of prepayment speeds and default rates. Prepayment speed assumptions are influenced by mortgage interest rate inputs as well as our estimation of drivers of borrower behavior. |
Net charge-offs | ||||||||||||||||||
Total loans | Delinquent loans and foreclosed assets (1) | Nine months ended September 30, | ||||||||||||||||
(in millions) | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | Dec 31, 2014 | 2015 | 2014 | ||||||||||||
Commercial: | ||||||||||||||||||
Real estate mortgage | $ | 111,221 | 114,081 | 6,905 | 7,949 | 301 | 582 | |||||||||||
Total commercial | 111,221 | 114,081 | 6,905 | 7,949 | 301 | 582 | ||||||||||||
Consumer: | ||||||||||||||||||
Real estate 1-4 family first mortgage (2) | 1,253,022 | 1,322,136 | 22,182 | 28,639 | 678 | 971 | ||||||||||||
Real estate 1-4 family junior lien mortgage | — | 1 | — | — | — | — | ||||||||||||
Other revolving credit and installment | — | 1,599 | — | 75 | — | 1 | ||||||||||||
Total consumer | 1,253,022 | 1,323,736 | 22,182 | 28,714 | 678 | 972 | ||||||||||||
Total off-balance sheet sold or securitized loans (3) | $ | 1,364,243 | 1,437,817 | 29,087 | 36,663 | 979 | 1,554 |
(1) | Includes $5.2 billion and $3.3 billion of commercial foreclosed assets and $2.4 billion and $2.7 billion of consumer foreclosed assets at September 30, 2015, and December 31, 2014, respectively. |
(2) | Net charge-offs in the prior period have been revised to include net charge-offs on whole loan sales and transferred assets in foreclosure status for which we have risk of loss. |
(3) | At September 30, 2015, and December 31, 2014, the table includes total loans of $1.2 trillion and 1.3 trillion, delinquent loans of $12.2 billion and $16.5 billion, and foreclosed assets of $1.8 billion and $2.4 billion, respectively, for FNMA, FHLMC and GNMA. Net charge-offs exclude loans sold to FNMA, FHLMC and GNMA as we do not service or manage the underlying real estate upon foreclosure and, as such, do not have access to net charge-off information. |
Carrying value | |||||||||||||||
(in millions) | Total VIE assets | Assets | Liabilities | Noncontrolling interests | Net assets | ||||||||||
September 30, 2015 | |||||||||||||||
Secured borrowings: | |||||||||||||||
Municipal tender option bond securitizations | $ | 3,170 | 2,732 | (1,910 | ) | — | 822 | ||||||||
Commercial real estate loans | — | — | — | — | — | ||||||||||
Residential mortgage securitizations | 4,368 | 4,562 | (4,458 | ) | — | 104 | |||||||||
Total secured borrowings | 7,538 | 7,294 | (6,368 | ) | — | 926 | |||||||||
Consolidated VIEs: | |||||||||||||||
Nonconforming residential mortgage loan securitizations | 4,346 | 3,844 | (1,302 | ) | — | 2,542 | |||||||||
Commercial real estate loans | 1,177 | 1,177 | — | — | 1,177 | ||||||||||
Structured asset finance | 84 | 45 | (42 | ) | — | 3 | |||||||||
Investment funds | 581 | 581 | (1 | ) | — | 580 | |||||||||
Other | 345 | 303 | (102 | ) | (99 | ) | 102 | ||||||||
Total consolidated VIEs | 6,533 | 5,950 | (1,447 | ) | (99 | ) | 4,404 | ||||||||
Total secured borrowings and consolidated VIEs | $ | 14,071 | 13,244 | (7,815 | ) | (99 | ) | 5,330 | |||||||
December 31, 2014 | |||||||||||||||
Secured borrowings: | |||||||||||||||
Municipal tender option bond securitizations | $ | 5,422 | 4,837 | (3,143 | ) | — | 1,694 | ||||||||
Commercial real estate loans | 250 | 250 | (63 | ) | — | 187 | |||||||||
Residential mortgage securitizations | 4,804 | 5,045 | (4,926 | ) | — | 119 | |||||||||
Total secured borrowings | 10,476 | 10,132 | (8,132 | ) | — | 2,000 | |||||||||
Consolidated VIEs: | |||||||||||||||
Nonconforming residential mortgage loan securitizations | 5,041 | 4,491 | (1,509 | ) | — | 2,982 | |||||||||
Structured asset finance | 47 | 47 | (23 | ) | — | 24 | |||||||||
Investment funds | 904 | 904 | (2 | ) | — | 902 | |||||||||
Other | 431 | 375 | (143 | ) | (103 | ) | 129 | ||||||||
Total consolidated VIEs | 6,423 | 5,817 | (1,677 | ) | (103 | ) | 4,037 | ||||||||
Total secured borrowings and consolidated VIEs | $ | 16,899 | 15,949 | (9,809 | ) | (103 | ) | 6,037 |
Note 8: Mortgage Banking Activities |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Fair value, beginning of period | $ | 12,661 | 13,900 | 12,738 | 15,580 | |||||||
Servicing from securitizations or asset transfers | 448 | 340 | 1,184 | 900 | ||||||||
Sales and other (1) | 6 | — | — | — | ||||||||
Net additions | 454 | 340 | 1,184 | 900 | ||||||||
Changes in fair value: | ||||||||||||
Due to changes in valuation model inputs or assumptions: | ||||||||||||
Mortgage interest rates (2) | (858 | ) | 251 | (313 | ) | (1,134 | ) | |||||
Servicing and foreclosure costs (3) | (18 | ) | (4 | ) | (46 | ) | (15 | ) | ||||
Discount rates (4) | — | — | — | (55 | ) | |||||||
Prepayment estimates and other (5) | 43 | 6 | (194 | ) | 181 | |||||||
Net changes in valuation model inputs or assumptions | (833 | ) | 253 | (553 | ) | (1,023 | ) | |||||
Other changes in fair value (6) | (504 | ) | (462 | ) | (1,591 | ) | (1,426 | ) | ||||
Total changes in fair value | (1,337 | ) | (209 | ) | (2,144 | ) | (2,449 | ) | ||||
Fair value, end of period | $ | 11,778 | 14,031 | 11,778 | 14,031 |
(1) | Includes sales and transfers of MSRs, which can result in an increase of total reported MSRs if the sales or transfers are related to nonperforming loan portfolios. |
(2) | Includes prepayment speed changes as well as other valuation changes due to changes in mortgage interest rates (such as changes in estimated interest earned on custodial deposit balances). |
(3) | Includes costs to service and unreimbursed foreclosure costs. |
(4) | Reflects discount rate assumption change, excluding portion attributable to changes in mortgage interest rates. |
(5) | Represents changes driven by other valuation model inputs or assumptions including prepayment speed estimation changes and other assumption updates. Prepayment speed estimation changes are influenced by observed changes in borrower behavior and other external factors that occur independent of interest rate changes. |
(6) | Represents changes due to collection/realization of expected cash flows over time. |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Balance, beginning of period | $ | 1,262 | 1,196 | 1,242 | 1,229 | |||||||
Purchases | 45 | 47 | 96 | 119 | ||||||||
Servicing from securitizations or asset transfers | 35 | 29 | 131 | 67 | ||||||||
Amortization | (65 | ) | (48 | ) | (192 | ) | (191 | ) | ||||
Balance, end of period (1) | $ | 1,277 | 1,224 | 1,277 | 1,224 | |||||||
Fair value of amortized MSRs: | ||||||||||||
Beginning of period | $ | 1,692 | 1,577 | 1,637 | 1,575 | |||||||
End of period | 1,643 | 1,647 | 1,643 | 1,647 |
(1) | Commercial amortized MSRs are evaluated for impairment purposes by the following risk strata: agency (GSEs) and non-agency. There was no valuation allowance recorded for the periods presented on the commercial amortized MSRs. |
(in billions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Residential mortgage servicing: | ||||||
Serviced for others | $ | 1,323 | 1,405 | |||
Owned loans serviced | 346 | 342 | ||||
Subserviced for others | 4 | 5 | ||||
Total residential servicing | 1,673 | 1,752 | ||||
Commercial mortgage servicing: | ||||||
Serviced for others | 470 | 456 | ||||
Owned loans serviced | 121 | 112 | ||||
Subserviced for others | 7 | 7 | ||||
Total commercial servicing | 598 | 575 | ||||
Total managed servicing portfolio | $ | 2,271 | 2,327 | |||
Total serviced for others | $ | 1,793 | 1,861 | |||
Ratio of MSRs to related loans serviced for others | 0.73 | % | 0.75 |
Quarter ended Sep 30, | Nine months ended Sep 30, | ||||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||
Servicing income, net: | |||||||||||||
Servicing fees: | |||||||||||||
Contractually specified servicing fees | $ | 1,001 | 1,058 | 3,029 | 3,217 | ||||||||
Late charges | 48 | 49 | 147 | 153 | |||||||||
Ancillary fees | 69 | 74 | 221 | 241 | |||||||||
Unreimbursed direct servicing costs (1) | (128 | ) | (262 | ) | (371 | ) | (494 | ) | |||||
Net servicing fees | 990 | 919 | 3,026 | 3,117 | |||||||||
Changes in fair value of MSRs carried at fair value: | |||||||||||||
Due to changes in valuation model inputs or assumptions (2) | (A) | (833 | ) | 253 | (553 | ) | (1,023 | ) | |||||
Other changes in fair value (3) | (504 | ) | (462 | ) | (1,591 | ) | (1,426 | ) | |||||
Total changes in fair value of MSRs carried at fair value | (1,337 | ) | (209 | ) | (2,144 | ) | (2,449 | ) | |||||
Amortization | (65 | ) | (48 | ) | (192 | ) | (191 | ) | |||||
Net derivative gains from economic hedges (4) | (B) | 1,086 | 17 | 1,021 | 2,175 | ||||||||
Total servicing income, net | 674 | 679 | 1,711 | 2,652 | |||||||||
Net gains on mortgage loan origination/sales activities | 915 | 954 | 3,130 | 2,214 | |||||||||
Total mortgage banking noninterest income | $ | 1,589 | 1,633 | 4,841 | 4,866 | ||||||||
Market-related valuation changes to MSRs, net of hedge results (2)(4) | (A)+(B) | $ | 253 | 270 | 468 | 1,152 |
(1) | Primarily associated with foreclosure expenses and unreimbursed interest advances to investors. |
(2) | Refer to the changes in fair value of MSRs table in this Note for more detail. |
(3) | Represents changes due to collection/realization of expected cash flows over time. |
(4) | Represents results from economic hedges used to hedge the risk of changes in fair value of MSRs. See Note 12 (Derivatives Not Designated as Hedging Instruments) for additional discussion and detail. |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Balance, beginning of period | $ | 557 | 766 | 615 | 899 | |||||||
Provision for repurchase losses: | ||||||||||||
Loan sales | 11 | 12 | 34 | 34 | ||||||||
Change in estimate (1) | (17 | ) | (93 | ) | (74 | ) | (135 | ) | ||||
Net additions (reductions) | (6 | ) | (81 | ) | (40 | ) | (101 | ) | ||||
Losses | (13 | ) | (16 | ) | (37 | ) | (129 | ) | ||||
Balance, end of period | $ | 538 | 669 | 538 | 669 |
(1) | Results from changes in investor demand, mortgage insurer practices, credit and the financial stability of correspondent lenders. |
Note 9: Intangible Assets |
September 30, 2015 | December 31, 2014 | |||||||||||||||||
(in millions) | Gross carrying value | Accumulated amortization | Net carrying value | Gross carrying value | Accumulated amortization | Net carrying value | ||||||||||||
Amortized intangible assets (1): | ||||||||||||||||||
MSRs (2) | $ | 3,130 | (1,853 | ) | 1,277 | 2,906 | (1,664 | ) | 1,242 | |||||||||
Core deposit intangibles | 12,834 | (10,040 | ) | 2,794 | 12,834 | (9,273 | ) | 3,561 | ||||||||||
Customer relationship and other intangibles | 3,163 | (2,492 | ) | 671 | 3,179 | (2,322 | ) | 857 | ||||||||||
Total amortized intangible assets | $ | 19,127 | (14,385 | ) | 4,742 | 18,919 | (13,259 | ) | 5,660 | |||||||||
Unamortized intangible assets: | ||||||||||||||||||
MSRs (carried at fair value) (2) | $ | 11,778 | 12,738 | |||||||||||||||
Goodwill | 25,684 | 25,705 | ||||||||||||||||
Trademark | 14 | 14 |
(1) | Excludes fully amortized intangible assets. |
(2) | See Note 8 (Mortgage Banking Activities) for additional information on MSRs. |
(in millions) | Amortized MSRs | Core deposit intangibles | Customer relationship and other intangibles | Total | |||||||||
Nine months ended September 30, 2015 | (actual) | $ | 192 | 767 | 170 | 1,129 | |||||||
Estimate for the remainder of 2015 | $ | 66 | 255 | 55 | 376 | ||||||||
Estimate for year ended December 31, | |||||||||||||
2016 | 243 | 919 | 208 | 1,370 | |||||||||
2017 | 194 | 851 | 194 | 1,239 | |||||||||
2018 | 157 | 769 | 185 | 1,111 | |||||||||
2019 | 136 | — | 10 | 146 | |||||||||
2020 | 123 | — | 6 | 129 |
(in millions) | Community Banking | Wholesale Banking | Wealth and Investment Management | Consolidated Company | ||||||||
December 31, 2013 (1) | $ | 17,871 | 6,564 | 1,202 | 25,637 | |||||||
Reduction in goodwill related to divested businesses | — | (11 | ) | — | (11 | ) | ||||||
Goodwill from business combinations | — | 87 | — | 87 | ||||||||
Other | (8 | ) | — | — | (8 | ) | ||||||
December 31, 2014 | $ | 17,863 | 6,640 | 1,202 | 25,705 | |||||||
Reduction in goodwill related to divested businesses | (21 | ) | — | — | (21 | ) | ||||||
September 30, 2015 | $ | 17,842 | 6,640 | 1,202 | 25,684 |
(1) | December 31, 2013 has been revised to reflect realignment of our operating segments. See Note 18 (Operating Segments) for additional information. |
Note 10: Guarantees, Pledged Assets and Collateral |
September 30, 2015 | |||||||||||||||||||||
Maximum exposure to loss | |||||||||||||||||||||
(in millions) | Carrying value | Expires in one year or less | Expires after one year through three years | Expires after three years through five years | Expires after five years | Total | Non- investment grade | ||||||||||||||
Standby letters of credit (1) | $ | 39 | 16,584 | 9,297 | 5,143 | 700 | 31,724 | 8,318 | |||||||||||||
Securities lending and other indemnifications (2) | — | — | — | — | 2,281 | 2,281 | — | ||||||||||||||
Written put options (3) | 619 | 7,268 | 6,328 | 4,426 | 2,047 | 20,069 | 10,889 | ||||||||||||||
Loans and MHFS sold with recourse (4) | 63 | 117 | 664 | 682 | 6,004 | 7,467 | 4,443 | ||||||||||||||
Factoring guarantees (5) | — | 2,025 | — | — | — | 2,025 | 2,025 | ||||||||||||||
Other guarantees | 17 | 65 | 18 | 18 | 2,548 | 2,649 | 57 | ||||||||||||||
Total guarantees | $ | 738 | 26,059 | 16,307 | 10,269 | 13,580 | 66,215 | 25,732 | |||||||||||||
December 31, 2014 | |||||||||||||||||||||
Maximum exposure to loss | |||||||||||||||||||||
(in millions) | Carrying value | Expires in one year or less | Expires after one year through three years | Expires after three years through five years | Expires after five years | Total | Non- investment grade | ||||||||||||||
Standby letters of credit (1) | $ | 41 | 16,271 | 10,269 | 6,295 | 645 | 33,480 | 8,447 | |||||||||||||
Securities lending and other indemnifications (2) | — | — | 2 | 2 | 5,948 | 5,952 | — | ||||||||||||||
Written put options (3) | 469 | 7,644 | 5,256 | 2,822 | 2,409 | 18,131 | 7,902 | ||||||||||||||
Loans and MHFS sold with recourse (4) | 72 | 131 | 486 | 822 | 5,386 | 6,825 | 3,945 | ||||||||||||||
Factoring guarantees (5) | — | 3,460 | — | — | — | 3,460 | 3,460 | ||||||||||||||
Other guarantees | 24 | 9 | 85 | 22 | 2,158 | 2,274 | 69 | ||||||||||||||
Total guarantees | $ | 606 | 27,515 | 16,098 | 9,963 | 16,546 | 70,122 | 23,823 |
(1) | Total maximum exposure to loss includes direct pay letters of credit (DPLCs) of $12.1 billion and $15.0 billion at September 30, 2015, and December 31, 2014, respectively. We issue DPLCs to provide credit enhancements for certain bond issuances. Beneficiaries (bond trustees) may draw upon these instruments to make scheduled principal and interest payments, redeem all outstanding bonds because a default event has occurred, or for other reasons as permitted by the agreement. We also originate multipurpose lending commitments under which borrowers have the option to draw on the facility in one of several forms, including as a standby letter of credit. Total maximum exposure to loss includes the portion of these facilities for which we have issued standby letters of credit under the commitments. |
(2) | Includes $0 million and $211 million at September 30, 2015, and December 31, 2014, respectively, in debt and equity securities lent from participating institutional client portfolios to third-party borrowers. Also includes indemnifications provided to certain third-party clearing agents. Outstanding customer obligations under these arrangements were $365 million and $950 million with related collateral of $1.9 billion and $5.6 billion at September 30, 2015, and December 31, 2014, respectively. Estimated maximum exposure to loss was $2.3 billion and $5.7 billion as of the same periods, respectively. |
(3) | Written put options, which are in the form of derivatives, are also included in the derivative disclosures in Note 12 (Derivatives). |
(4) | Represent recourse provided, predominantly to the GSEs, on loans sold under various programs and arrangements. Under these arrangements, we repurchased $2 million and $5 million of loans associated with these agreements in third quarter 2015 and 2014, respectively, and $5 million and $10 million in the first nine months of 2015 and 2014, respectively. |
(5) | Consists of guarantees made under certain factoring arrangements to purchase trade receivables from third parties, generally upon their request, if receivable debtors default on their payment obligations. |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Trading assets and other (1) | $ | 70,522 | 49,685 | |||
Investment securities (2) | 95,882 | 101,997 | ||||
Mortgages held for sale and Loans (3) | 449,374 | 418,338 | ||||
Total pledged assets | $ | 615,778 | 570,020 |
(1) | Represent assets pledged to collateralize repurchase agreements and other securities financings. Balance includes $69.9 billion and $49.4 billion at September 30, 2015, and December 31, 2014, respectively, under agreements that permit the secured parties to sell or repledge the collateral. |
(2) | Includes carrying value of $5.9 billion and $6.6 billion (fair value of $5.9 billion and $6.8 billion) in collateral for repurchase agreements at September 30, 2015, and December 31, 2014, respectively, which are pledged under agreements that do not permit the secured parties to sell or repledge the collateral. Also includes $8.8 billion and $164 million in collateral pledged under repurchase agreements at September 30, 2015, and December 31, 2014, respectively, that permit the secured parties to sell or repledge the collateral. All other pledged securities are pursuant to agreements that do not permit the secured party to sell or repledge the collateral. |
(3) | Includes mortgages held for sale of $11.6 billion and $8.7 billion at September 30, 2015, and December 31, 2014, respectively. Balance consists of mortgages held for sale and loans that are pledged under agreements that do not permit the secured parties to sell or repledge the collateral. Amounts exclude $1.3 billion and $1.7 billion at September 30, 2015, and December 31, 2014, respectively, of pledged loans recorded on our balance sheet representing certain delinquent loans that are eligible for repurchase primarily from GNMA loan securitizations. See Note 7 (Securitizations and Variable Interest Entities) for additional information. |
(in millions) | Sep 30, 2015 | Dec 31, 2014 | ||||
Assets: | ||||||
Resale and securities borrowing agreements | ||||||
Gross amounts recognized | $ | 74,370 | 58,148 | |||
Gross amounts offset in consolidated balance sheet (1) | (9,883 | ) | (6,477 | ) | ||
Net amounts in consolidated balance sheet (2) | 64,487 | 51,671 | ||||
Collateral not recognized in consolidated balance sheet (3) | (63,991 | ) | (51,624 | ) | ||
Net amount (4) | $ | 496 | 47 | |||
Liabilities: | ||||||
Repurchase and securities lending agreements | ||||||
Gross amounts recognized (5) | $ | 83,798 | 56,583 | |||
Gross amounts offset in consolidated balance sheet (1) | (9,883 | ) | (6,477 | ) | ||
Net amounts in consolidated balance sheet (6) | 73,915 | 50,106 | ||||
Collateral pledged but not netted in consolidated balance sheet (7) | (73,525 | ) | (49,713 | ) | ||
Net amount (8) | $ | 390 | 393 |
(1) | Represents recognized amount of resale and repurchase agreements with counterparties subject to enforceable MRAs or MSLAs that have been offset in the consolidated balance sheet. |
(2) | At September 30, 2015, and December 31, 2014, includes $44.8 billion and $36.8 billion, respectively, classified on our consolidated balance sheet in Federal funds sold, securities purchased under resale agreements and other short-term investments and $19.7 billion and $14.9 billion, respectively, in Loans. |
(3) | Represents the fair value of collateral we have received under enforceable MRAs or MSLAs, limited for table presentation purposes to the amount of the recognized asset due from each counterparty. At September 30, 2015 and December 31, 2014, we have received total collateral with a fair value of $86.1 billion and $64.5 billion, respectively, all of which, we have the right to sell or repledge. These amounts include securities we have sold or repledged to others with a fair value of $51.3 billion at September 30, 2015, and $40.8 billion at December 31, 2014. |
(4) | Represents the amount of our exposure that is not collateralized and/or is not subject to an enforceable MRA or MSLA. |
(5) | For additional information on underlying collateral and contractual maturities, see the "Repurchase and Securities Lending Agreements" section in this Note. |
(6) | Amount is classified in Short-term borrowings on our consolidated balance sheet. |
(7) | Represents the fair value of collateral we have pledged, related to enforceable MRAs or MSLAs, limited for table presentation purposes to the amount of the recognized liability owed to each counterparty. At September 30, 2015, and December 31, 2014, we have pledged total collateral with a fair value of $85.2 billion and $56.5 billion, respectively, of which, the counterparty does not have the right to sell or repledge $6.5 billion as of September 30, 2015 and $6.9 billion as of December 31, 2014. |
(8) | Represents the amount of our obligation that is not covered by pledged collateral and/or is not subject to an enforceable MRA or MSLA. |
September 30, 2015 | ||||
(in millions) | Total Gross Obligation | |||
Repurchase agreements: | ||||
Securities of U.S. Treasury and federal agencies | $ | 24,295 | ||
Securities of U.S. States and political subdivisions | 43 | |||
Federal agency mortgage-backed securities | 39,694 | |||
Non-agency mortgage-backed securities | 1,491 | |||
Corporate debt securities | 3,546 | |||
Asset-backed securities | 2,402 | |||
Equity securities | 1,224 | |||
Other | 384 | |||
Total repurchases | 73,079 | |||
Securities lending: | ||||
Securities of U.S. Treasury and federal agencies | 65 | |||
Securities of U.S. States and political subdivisions | 10 | |||
Federal agency mortgage-backed securities | 99 | |||
Corporate debt securities | 732 | |||
Equity securities (1) | 9,813 | |||
Total securities lending | 10,719 | |||
Total repurchases and securities lending | $ | 83,798 |
(1) | Equity securities are generally exchange traded and either re-hypothecated under margin lending agreements or obtained through contemporaneous securities borrowing transactions with other counterparties. |
September 30, 2015 | |||||||||||||||
(in millions) | Overnight/Continuous | Up to 30 days | 30-90 days | >90 days | Total Gross Obligation | ||||||||||
Repurchase agreements | $ | 48,452 | 19,424 | 3,202 | 2,001 | 73,079 | |||||||||
Securities lending | 9,540 | — | 969 | 210 | 10,719 | ||||||||||
Total repurchases and securities lending (1) | $ | 57,992 | 19,424 | 4,171 | 2,211 | 83,798 |
(1) | Repurchase and securities lending transactions are largely conducted under enforceable master lending agreements that allow either party to terminate the transaction on demand. These transactions have been reported as continuous obligations unless the MRA or MSLA has been modified with an overriding agreement that specifies an alternative termination date. |
Note 11: Legal Actions |
Note 12: Derivatives |
September 30, 2015 | December 31, 2014 | ||||||||||||||||||
Notional or contractual amount | Fair value | Notional or contractual amount | Fair value | ||||||||||||||||
(in millions) | Derivative assets | Derivative liabilities | Derivative assets | Derivative liabilities | |||||||||||||||
Derivatives designated as hedging instruments | |||||||||||||||||||
Interest rate contracts (1) | $ | 186,840 | 9,091 | 2,708 | 148,967 | 6,536 | 2,435 | ||||||||||||
Foreign exchange contracts (1) | 27,286 | 398 | 2,409 | 26,778 | 752 | 1,347 | |||||||||||||
Total derivatives designated as qualifying hedging instruments | 9,489 | 5,117 | 7,288 | 3,782 | |||||||||||||||
Derivatives not designated as hedging instruments | |||||||||||||||||||
Economic hedges: | |||||||||||||||||||
Interest rate contracts (2) | 202,390 | 673 | 507 | 221,527 | 697 | 487 | |||||||||||||
Equity contracts | 6,577 | 502 | 45 | 5,219 | 367 | 96 | |||||||||||||
Foreign exchange contracts | 19,062 | 297 | 198 | 14,405 | 275 | 28 | |||||||||||||
Subtotal | 1,472 | 750 | 1,339 | 611 | |||||||||||||||
Customer accommodation, trading and other derivatives: | |||||||||||||||||||
Interest rate contracts | 5,116,922 | 82,249 | 82,440 | 4,378,767 | 56,465 | 57,137 | |||||||||||||
Commodity contracts | 57,779 | 5,218 | 6,042 | 88,640 | 7,461 | 7,702 | |||||||||||||
Equity contracts | 136,981 | 7,307 | 5,078 | 138,422 | 8,638 | 6,942 | |||||||||||||
Foreign exchange contracts | 295,409 | 7,648 | 7,500 | 253,742 | 6,377 | 6,452 | |||||||||||||
Credit contracts - protection sold | 11,059 | 82 | 593 | 12,304 | 151 | 943 | |||||||||||||
Credit contracts - protection purchased | 19,318 | 576 | 91 | 16,659 | 755 | 168 | |||||||||||||
Other contracts | 1,790 | — | 70 | 1,994 | — | 44 | |||||||||||||
Subtotal | 103,080 | 101,814 | 79,847 | 79,388 | |||||||||||||||
Total derivatives not designated as hedging instruments | 104,552 | 102,564 | 81,186 | 79,999 | |||||||||||||||
Total derivatives before netting | 114,041 | 107,681 | 88,474 | 83,781 | |||||||||||||||
Netting (3) | (94,142 | ) | (92,286 | ) | (65,869 | ) | (65,043 | ) | |||||||||||
Total | $ | 19,899 | 15,395 | 22,605 | 18,738 |
(1) | Notional amounts presented exclude $1.9 billion of interest rate contracts at both September 30, 2015 and December 31, 2014, for certain derivatives that are combined for designation as a hedge on a single instrument. The notional amount for foreign exchange contracts at September 30, 2015, and December 31, 2014 excludes $5.8 billion and $2.7 billion, respectively, for certain derivatives that are combined for designation as a hedge on a single instrument. |
(2) | Includes economic hedge derivatives used to hedge the risk of changes in the fair value of residential MSRs, MHFS, loans, derivative loan commitments and other interests held. |
(3) | Represents balance sheet netting of derivative asset and liability balances, related cash collateral and portfolio level counterparty valuation adjustments. See the next table in this Note for further information. |
(in millions) | Gross amounts recognized | Gross amounts offset in consolidated balance sheet (1) | Net amounts in consolidated balance sheet (2) | Gross amounts not offset in consolidated balance sheet (Disclosure-only netting) (3) | Net amounts | Percent exchanged in over-the-counter market (4) | ||||||||||||
September 30, 2015 | ||||||||||||||||||
Derivative assets | ||||||||||||||||||
Interest rate contracts | $ | 92,013 | (84,393 | ) | 7,620 | (928 | ) | 6,692 | 30 | % | ||||||||
Commodity contracts | 5,218 | (1,000 | ) | 4,218 | (62 | ) | 4,156 | 32 | ||||||||||
Equity contracts | 7,809 | (2,811 | ) | 4,998 | (449 | ) | 4,549 | 50 | ||||||||||
Foreign exchange contracts | 8,343 | (5,404 | ) | 2,939 | (9 | ) | 2,930 | 99 | ||||||||||
Credit contracts-protection sold | 82 | (72 | ) | 10 | — | 10 | 90 | |||||||||||
Credit contracts-protection purchased | 576 | (462 | ) | 114 | (2 | ) | 112 | 100 | ||||||||||
Total derivative assets | $ | 114,041 | (94,142 | ) | 19,899 | (1,450 | ) | 18,449 | ||||||||||
Derivative liabilities | ||||||||||||||||||
Interest rate contracts | $ | 85,655 | (80,128 | ) | 5,527 | (3,890 | ) | 1,637 | 26 | % | ||||||||
Commodity contracts | 6,042 | (1,065 | ) | 4,977 | (143 | ) | 4,834 | 84 | ||||||||||
Equity contracts | 5,123 | (2,253 | ) | 2,870 | (217 | ) | 2,653 | 81 | ||||||||||
Foreign exchange contracts | 10,107 | (8,321 | ) | 1,786 | (175 | ) | 1,611 | 100 | ||||||||||
Credit contracts-protection sold | 593 | (463 | ) | 130 | (100 | ) | 30 | 100 | ||||||||||
Credit contracts-protection purchased | 91 | (56 | ) | 35 | (15 | ) | 20 | 78 | ||||||||||
Other contracts | 70 | — | 70 | — | 70 | 100 | ||||||||||||
Total derivative liabilities | $ | 107,681 | (92,286 | ) | 15,395 | (4,540 | ) | 10,855 | ||||||||||
December 31, 2014 | ||||||||||||||||||
Derivative assets | ||||||||||||||||||
Interest rate contracts | $ | 63,698 | (56,051 | ) | 7,647 | (769 | ) | 6,878 | 45 | % | ||||||||
Commodity contracts | 7,461 | (1,233 | ) | 6,228 | (72 | ) | 6,156 | 27 | ||||||||||
Equity contracts | 9,005 | (2,842 | ) | 6,163 | (405 | ) | 5,758 | 54 | ||||||||||
Foreign exchange contracts | 7,404 | (4,923 | ) | 2,481 | (85 | ) | 2,396 | 98 | ||||||||||
Credit contracts-protection sold | 151 | (131 | ) | 20 | — | 20 | 90 | |||||||||||
Credit contracts-protection purchased | 755 | (689 | ) | 66 | (1 | ) | 65 | 100 | ||||||||||
Total derivative assets | $ | 88,474 | (65,869 | ) | 22,605 | (1,332 | ) | 21,273 | ||||||||||
Derivative liabilities | ||||||||||||||||||
Interest rate contracts | $ | 60,059 | (54,394 | ) | 5,665 | (4,244 | ) | 1,421 | 44 | % | ||||||||
Commodity contracts | 7,702 | (1,459 | ) | 6,243 | (33 | ) | 6,210 | 81 | ||||||||||
Equity contracts | 7,038 | (2,845 | ) | 4,193 | (484 | ) | 3,709 | 82 | ||||||||||
Foreign exchange contracts | 7,827 | (5,511 | ) | 2,316 | (270 | ) | 2,046 | 100 | ||||||||||
Credit contracts-protection sold | 943 | (713 | ) | 230 | (199 | ) | 31 | 100 | ||||||||||
Credit contracts-protection purchased | 168 | (121 | ) | 47 | (18 | ) | 29 | 86 | ||||||||||
Other contracts | 44 | — | 44 | — | 44 | 100 | ||||||||||||
Total derivative liabilities | $ | 83,781 | (65,043 | ) | 18,738 | (5,248 | ) | 13,490 |
(1) | Represents amounts with counterparties subject to enforceable master netting arrangements that have been offset in the consolidated balance sheet, including related cash collateral and portfolio level counterparty valuation adjustments. Counterparty valuation adjustments were $390 million and $266 million related to derivative assets and $99 million and $56 million related to derivative liabilities at September 30, 2015 and December 31, 2014, respectively. Cash collateral totaled $6.5 billion and $5.0 billion, netted against derivative assets and liabilities, respectively, at September 30, 2015, and $5.2 billion and $4.6 billion, respectively, at December 31, 2014. |
(2) | Net derivative assets of $15.2 billion and $16.9 billion are classified in Trading assets at September 30, 2015 and December 31, 2014, respectively. $4.7 billion and $5.7 billion are classified in Other assets in the consolidated balance sheet at September 30, 2015 and December 31, 2014, respectively. Net derivative liabilities are classified in Accrued expenses and other liabilities in the consolidated balance sheet. |
(3) | Represents non-cash collateral pledged and received against derivative assets and liabilities with the same counterparty that are subject to enforceable master netting arrangements. U.S. GAAP does not permit netting of such non-cash collateral balances in the consolidated balance sheet but requires disclosure of these amounts. |
(4) | Represents derivatives executed in over-the-counter markets that are not settled through a central clearing organization. Over-the-counter percentages are calculated based on gross amounts recognized as of the respective balance sheet date. The remaining percentage represents derivatives settled through a central clearing organization, which are executed in either over-the-counter or exchange-traded markets. |
Interest rate contracts hedging: | Foreign exchange contracts hedging: | Total net gains (losses) on fair value hedges | ||||||||||||||||
(in millions) | Available- for-sale securities | Mortgages held for sale | Long-term debt | Available- for-sale securities | Long-term debt | |||||||||||||
Quarter ended September 30, 2015 | ||||||||||||||||||
Net interest income (expense) recognized on derivatives | $ | (199 | ) | (3 | ) | 494 | — | 35 | 327 | |||||||||
Gains (losses) recorded in noninterest income | ||||||||||||||||||
Recognized on derivatives | (1,182 | ) | (20 | ) | 2,233 | 27 | (200 | ) | 858 | |||||||||
Recognized on hedged item | 1,180 | 16 | (2,039 | ) | (29 | ) | 213 | (659 | ) | |||||||||
Net recognized on fair value hedges (ineffective portion) (1) | $ | (2 | ) | (4 | ) | 194 | (2 | ) | 13 | 199 | ||||||||
Quarter ended September 30, 2014 | ||||||||||||||||||
Net interest income (expense) recognized on derivatives | $ | (183 | ) | (2 | ) | 467 | (1 | ) | 82 | 363 | ||||||||
Gains (losses) recorded in noninterest income | ||||||||||||||||||
Recognized on derivatives | (28 | ) | 1 | 18 | 294 | (1,274 | ) | (989 | ) | |||||||||
Recognized on hedged item | 23 | (5 | ) | 37 | (286 | ) | 1,305 | 1,074 | ||||||||||
Net recognized on fair value hedges (ineffective portion) (1) | $ | (5 | ) | (4 | ) | 55 | 8 | 31 | 85 | |||||||||
Nine months ended September 30, 2015 | ||||||||||||||||||
Net interest income (expense) recognized on derivatives | $ | (585 | ) | (10 | ) | 1,445 | — | 152 | 1,002 | |||||||||
Gains (losses) recorded in noninterest income | ||||||||||||||||||
Recognized on derivatives | (496 | ) | (14 | ) | 1,186 | 191 | (1,823 | ) | (956 | ) | ||||||||
Recognized on hedged item | 484 | 5 | (1,121 | ) | (187 | ) | 1,860 | 1,041 | ||||||||||
Net recognized on fair value hedges (ineffective portion) (1) | $ | (12 | ) | (9 | ) | 65 | 4 | 37 | 85 | |||||||||
Nine months ended September 30, 2014 | ||||||||||||||||||
Net interest income (expense) recognized on derivatives | $ | (536 | ) | (12 | ) | 1,371 | (9 | ) | 232 | 1,046 | ||||||||
Gains (losses) recorded in noninterest income | ||||||||||||||||||
Recognized on derivatives | (973 | ) | (25 | ) | 1,801 | 275 | (860 | ) | 218 | |||||||||
Recognized on hedged item | 947 | 14 | (1,530 | ) | (271 | ) | 931 | 91 | ||||||||||
Net recognized on fair value hedges (ineffective portion) (1) | $ | (26 | ) | (11 | ) | 271 | 4 | 71 | 309 |
(1) | The third quarter and first nine months of 2015, included $(1) million and $(4) million, respectively, and both the third quarter and first nine months of 2014 included $0 million of the time value component recognized as net interest income (expense) on forward derivatives hedging foreign currency available-for-sale securities and long-term debt that were excluded from the assessment of hedge effectiveness. |
Quarter ended September 30, | Nine months ended September 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Gains (losses) (pre tax) recognized in OCI on derivatives | $ | 1,769 | (34 | ) | 2,233 | 222 | ||||||
Gains (pre tax) reclassified from cumulative OCI into net income (1) | 293 | 127 | 795 | 348 | ||||||||
Gains (losses) (pre tax) recognized in noninterest income for hedge ineffectiveness (2) | — | — | 1 | 1 |
(1) | See Note 17 (Other Comprehensive Income) for detail on components of net income. |
(2) | None of the change in value of the derivatives was excluded from the assessment of hedge effectiveness. |
Quarter ended September 30, | Nine months ended September 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Net gains (losses) recognized on economic hedges derivatives: | ||||||||||||
Interest rate contracts Recognized in noninterest income: | ||||||||||||
Mortgage banking (1) | $ | 621 | 85 | 885 | 926 | |||||||
Other (2) | (92 | ) | (25 | ) | (42 | ) | (150 | ) | ||||
Equity contracts (3) | (90 | ) | (47 | ) | (85 | ) | 76 | |||||
Foreign exchange contracts (2) | 325 | 530 | 303 | 482 | ||||||||
Credit contracts (2) | — | (1 | ) | — | (1 | ) | ||||||
Subtotal (4) | 764 | 542 | 1,061 | 1,333 | ||||||||
Net gains (losses) recognized on customer accommodation, trading and other derivatives: | ||||||||||||
Interest rate contracts Recognized in noninterest income: | ||||||||||||
Mortgage banking (5) | 442 | 142 | 806 | 930 | ||||||||
Other (6) | (340 | ) | 4 | 56 | (724 | ) | ||||||
Commodity contracts (6) | 10 | 23 | 54 | 60 | ||||||||
Equity contracts (6) | 747 | (197 | ) | 797 | (505 | ) | ||||||
Foreign exchange contracts (6) | 286 | 185 | 611 | 599 | ||||||||
Credit contracts (6) | 37 | 9 | 36 | 41 | ||||||||
Other (4)(6) | (33 | ) | (12 | ) | (26 | ) | (21 | ) | ||||
Subtotal (4) | 1,149 | 154 | 2,334 | 380 | ||||||||
Net gains recognized related to derivatives not designated as hedging instruments | $ | 1,913 | 696 | 3,395 | 1,713 |
(1) | Predominantly mortgage banking noninterest income including gains (losses) on the derivatives used as economic hedges of MSRs measured at fair value, interest rate lock commitments and mortgages held for sale. |
(2) | Predominantly included in other noninterest income. |
(3) | Predominantly included in net gains (losses) from equity investments in noninterest income. |
(4) | Prior period has been revised to conform with current period presentation. |
(5) | Predominantly mortgage banking noninterest income including gains (losses) on interest rate lock commitments. |
(6) | Predominantly included in net gains from trading activities in noninterest income. |
Notional amount | ||||||||||||||||||||
(in millions) | Fair value liability | Protection sold (A) | Protection sold - non- investment grade | Protection purchased with identical underlyings (B) | Net protection sold (A) - (B) | Other protection purchased | Range of maturities | |||||||||||||
September 30, 2015 | ||||||||||||||||||||
Credit default swaps on: | ||||||||||||||||||||
Corporate bonds | $ | 29 | 5,131 | 1,801 | 3,889 | 1,242 | 2,514 | 2015 - 2025 | ||||||||||||
Structured products | 340 | 680 | 539 | 456 | 224 | 126 | 2017 - 2052 | |||||||||||||
Credit protection on: | ||||||||||||||||||||
Default swap index | — | 1,762 | 302 | 968 | 794 | 1,794 | 2015 - 2020 | |||||||||||||
Commercial mortgage-backed securities index | 205 | 833 | — | 728 | 105 | 392 | 2047 - 2057 | |||||||||||||
Asset-backed securities index | 18 | 48 | — | 1 | 47 | 72 | 2045 - 2046 | |||||||||||||
Other | 1 | 2,605 | 2,605 | — | 2,605 | 8,378 | 2015 - 2025 | |||||||||||||
Total credit derivatives | $ | 593 | 11,059 | 5,247 | 6,042 | 5,017 | 13,276 | |||||||||||||
December 31, 2014 | ||||||||||||||||||||
Credit default swaps on: | ||||||||||||||||||||
Corporate bonds | $ | 23 | 6,344 | 2,904 | 4,894 | 1,450 | 2,831 | 2015 - 2021 | ||||||||||||
Structured products | 654 | 1,055 | 874 | 608 | 447 | 277 | 2017 - 2052 | |||||||||||||
Credit protection on: | ||||||||||||||||||||
Default swap index | — | 1,659 | 292 | 777 | 882 | 1,042 | 2015 - 2019 | |||||||||||||
Commercial mortgage-backed securities index | 246 | 1,058 | — | 608 | 450 | 355 | 2047 - 2063 | |||||||||||||
Asset-backed securities index | 19 | 52 | 1 | 1 | 51 | 81 | 2045 - 2046 | |||||||||||||
Other | 1 | 2,136 | 2,136 | — | 2,136 | 5,185 | 2015 - 2025 | |||||||||||||
Total credit derivatives | $ | 943 | 12,304 | 6,207 | 6,888 | 5,416 | 9,771 |
Note 13: Fair Values of Assets and Liabilities |
• | Level 1 – Valuation is based upon quoted prices for identical instruments traded in active markets. |
• | Level 2 – Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. |
• | Level 3 – Valuation is generated from techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques. |
Brokers | Third party pricing services | |||||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||
September 30, 2015 | ||||||||||||||||||
Trading assets (excluding derivatives) | $ | — | — | — | — | 7 | — | |||||||||||
Available-for-sale securities: | ||||||||||||||||||
Securities of U.S. Treasury and federal agencies | — | — | — | 29,430 | 5,993 | — | ||||||||||||
Securities of U.S. states and political subdivisions | — | — | — | — | 47,506 | 54 | ||||||||||||
Mortgage-backed securities | — | 152 | — | — | 127,541 | 84 | ||||||||||||
Other debt securities (1) | — | 305 | 463 | — | 47,979 | 449 | ||||||||||||
Total debt securities | — | 457 | 463 | 29,430 | 229,019 | 587 | ||||||||||||
Total marketable equity securities | — | — | — | — | 494 | — | ||||||||||||
Total available-for-sale securities | — | 457 | 463 | 29,430 | 229,513 | 587 | ||||||||||||
Derivatives (trading and other assets) | — | — | — | — | 228 | — | ||||||||||||
Derivatives (liabilities) | — | — | — | — | (224 | ) | — | |||||||||||
Other liabilities | — | — | — | — | (1 | ) | — | |||||||||||
December 31, 2014 | ||||||||||||||||||
Trading assets (excluding derivatives) | $ | — | — | — | 2 | 105 | — | |||||||||||
Available-for-sale securities: | ||||||||||||||||||
Securities of U.S. Treasury and federal agencies | — | — | — | 19,899 | 5,905 | — | ||||||||||||
Securities of U.S. states and political subdivisions | — | — | — | — | 42,666 | 61 | ||||||||||||
Mortgage-backed securities | — | 152 | — | — | 135,997 | 133 | ||||||||||||
Other debt securities (1) | — | 1,035 | 601 | — | 41,933 | 541 | ||||||||||||
Total debt securities | — | 1,187 | 601 | 19,899 | 226,501 | 735 | ||||||||||||
Total marketable equity securities | — | — | — | — | 569 | — | ||||||||||||
Total available-for-sale securities | — | 1,187 | 601 | 19,899 | 227,070 | 735 | ||||||||||||
Derivatives (trading and other assets) | — | 1 | — | — | 290 | — | ||||||||||||
Derivatives (liabilities) | — | (1 | ) | — | — | (292 | ) | — | ||||||||||
Other liabilities | — | — | — | — | (1 | ) | — |
(1) | Includes corporate debt securities, collateralized loan and other debt obligations, asset-backed securities, and other debt securities. |
(in millions) | Level 1 | Level 2 | Level 3 | Netting | Total | ||||||||||
September 30, 2015 | |||||||||||||||
Trading assets (excluding derivatives) | |||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 11,052 | 3,389 | — | — | 14,441 | |||||||||
Securities of U.S. states and political subdivisions | — | 1,639 | 9 | — | 1,648 | ||||||||||
Collateralized loan and other debt obligations (1) | — | 413 | 390 | — | 803 | ||||||||||
Corporate debt securities | — | 7,016 | 46 | — | 7,062 | ||||||||||
Mortgage-backed securities | — | 21,377 | — | — | 21,377 | ||||||||||
Asset-backed securities | — | 1,088 | — | — | 1,088 | ||||||||||
Equity securities | 11,329 | 88 | 1 | — | 11,418 | ||||||||||
Total trading securities (2) | 22,381 | 35,010 | 446 | — | 57,837 | ||||||||||
Other trading assets | — | 820 | 34 | — | 854 | ||||||||||
Total trading assets (excluding derivatives) | 22,381 | 35,830 | 480 | — | 58,691 | ||||||||||
Securities of U.S. Treasury and federal agencies | 29,430 | 5,993 | — | — | 35,423 | ||||||||||
Securities of U.S. states and political subdivisions | — | 47,506 | 1,917 | (3) | — | 49,423 | |||||||||
Mortgage-backed securities: | |||||||||||||||
Federal agencies | — | 105,023 | — | — | 105,023 | ||||||||||
Residential | — | 8,128 | — | — | 8,128 | ||||||||||
Commercial | — | 14,624 | 84 | — | 14,708 | ||||||||||
Total mortgage-backed securities | — | 127,775 | 84 | — | 127,859 | ||||||||||
Corporate debt securities | 64 | 15,045 | 381 | — | 15,490 | ||||||||||
Collateralized loan and other debt obligations (4) | — | 29,329 | 725 | (3) | — | 30,054 | |||||||||
Asset-backed securities: | |||||||||||||||
Auto loans and leases | — | 14 | 248 | (3) | — | 262 | |||||||||
Home equity loans | — | 428 | — | — | 428 | ||||||||||
Other asset-backed securities | — | 4,276 | 1,240 | (3) | — | 5,516 | |||||||||
Total asset-backed securities | — | 4,718 | 1,488 | — | 6,206 | ||||||||||
Other debt securities | — | 10 | — | — | 10 | ||||||||||
Total debt securities | 29,494 | 230,376 | 4,595 | — | 264,465 | ||||||||||
Marketable equity securities: | |||||||||||||||
Perpetual preferred securities | 446 | 494 | — | — | 940 | ||||||||||
Other marketable equity securities | 1,001 | — | — | — | 1,001 | ||||||||||
Total marketable equity securities | 1,447 | 494 | — | — | 1,941 | ||||||||||
Total available-for-sale securities | 30,941 | 230,870 | 4,595 | — | 266,406 | ||||||||||
Mortgages held for sale | — | 16,165 | 1,462 | — | 17,627 | ||||||||||
Loans held for sale | — | — | — | — | — | ||||||||||
Loans | — | — | 5,529 | — | 5,529 | ||||||||||
Mortgage servicing rights (residential) | — | — | 11,778 | — | 11,778 | ||||||||||
Derivative assets: | |||||||||||||||
Interest rate contracts | 85 | 91,468 | 460 | — | 92,013 | ||||||||||
Commodity contracts | — | 5,191 | 27 | — | 5,218 | ||||||||||
Equity contracts | 3,900 | 3,014 | 895 | — | 7,809 | ||||||||||
Foreign exchange contracts | 114 | 8,206 | 23 | — | 8,343 | ||||||||||
Credit contracts | — | 357 | 301 | — | 658 | ||||||||||
Netting | — | — | — | (94,142 | ) | (5) | (94,142 | ) | |||||||
Total derivative assets (6) | 4,099 | 108,236 | 1,706 | (94,142 | ) | 19,899 | |||||||||
Other assets | — | — | 2,808 | — | 2,808 | ||||||||||
Total assets recorded at fair value | $ | 57,421 | 391,101 | 28,358 | (94,142 | ) | 382,738 | ||||||||
Derivative liabilities: | |||||||||||||||
Interest rate contracts | $ | (43 | ) | (85,595 | ) | (17 | ) | — | (85,655 | ) | |||||
Commodity contracts | — | (6,019 | ) | (23 | ) | — | (6,042 | ) | |||||||
Equity contracts | (969 | ) | (3,155 | ) | (999 | ) | — | (5,123 | ) | ||||||
Foreign exchange contracts | (113 | ) | (9,971 | ) | (23 | ) | — | (10,107 | ) | ||||||
Credit contracts | — | (342 | ) | (342 | ) | — | (684 | ) | |||||||
Other derivative contracts | — | — | (70 | ) | — | (70 | ) | ||||||||
Netting | — | — | — | 92,286 | (5) | 92,286 | |||||||||
Total derivative liabilities (6) | (1,125 | ) | (105,082 | ) | (1,474 | ) | 92,286 | (15,395 | ) | ||||||
Short sale liabilities: | |||||||||||||||
Securities of U.S. Treasury and federal agencies | (9,754 | ) | (968 | ) | — | — | (10,722 | ) | |||||||
Securities of U.S. states and political subdivisions | — | — | — | — | — | ||||||||||
Corporate debt securities | — | (4,292 | ) | — | — | (4,292 | ) | ||||||||
Equity securities | (2,396 | ) | (2 | ) | — | — | (2,398 | ) | |||||||
Other securities | — | (21 | ) | — | — | (21 | ) | ||||||||
Total short sale liabilities | (12,150 | ) | (5,283 | ) | — | — | (17,433 | ) | |||||||
Other liabilities (excluding derivatives) | — | — | (20 | ) | — | (20 | ) | ||||||||
Total liabilities recorded at fair value | $ | (13,275 | ) | (110,365 | ) | (1,494 | ) | 92,286 | (32,848 | ) |
(1) | The entire balance is collateralized loan obligations. |
(2) | Net gains (losses) from trading activities recognized in the income statement for the first nine months of 2015 and 2014 include $(985) million and $90 million in net unrealized gains (losses) on trading securities held at September 30, 2015 and 2014, respectively. |
(3) | Balances consist of securities that are mostly investment grade based on ratings received from the ratings agencies or internal credit grades categorized as investment grade if external ratings are not available. The securities are classified as Level 3 due to limited market activity. |
(4) | Includes collateralized debt obligations of $316 million. |
(5) | Represents balance sheet netting of derivative asset and liability balances, related cash collateral and portfolio level counterparty valuation adjustments. See Note 12 (Derivatives) for additional information. |
(6) | Derivative assets and derivative liabilities include contracts qualifying for hedge accounting, economic hedges, and derivatives included in trading assets and trading liabilities, respectively. |
(in millions) | Level 1 | Level 2 | Level 3 | Netting | Total | ||||||||||
December 31, 2014 | |||||||||||||||
Trading assets (excluding derivatives) | |||||||||||||||
Securities of U.S. Treasury and federal agencies | $ | 10,506 | 3,886 | — | — | 14,392 | |||||||||
Securities of U.S. states and political subdivisions | — | 1,537 | 7 | — | 1,544 | ||||||||||
Collateralized loan and other debt obligations (1) | — | 274 | 445 | — | 719 | ||||||||||
Corporate debt securities | — | 7,517 | 54 | — | 7,571 | ||||||||||
Mortgage-backed securities | — | 16,273 | — | — | 16,273 | ||||||||||
Asset-backed securities | — | 776 | 79 | — | 855 | ||||||||||
Equity securities | 18,512 | 38 | 10 | — | 18,560 | ||||||||||
Total trading securities (2) | 29,018 | 30,301 | 595 | — | 59,914 | ||||||||||
Other trading assets | — | 1,398 | 55 | — | 1,453 | ||||||||||
Total trading assets (excluding derivatives) | 29,018 | 31,699 | 650 | — | 61,367 | ||||||||||
Securities of U.S. Treasury and federal agencies | 19,899 | 5,905 | — | — | 25,804 | ||||||||||
Securities of U.S. states and political subdivisions | — | 42,667 | 2,277 | (3) | — | 44,944 | |||||||||
Mortgage-backed securities: | |||||||||||||||
Federal agencies | — | 110,089 | — | — | 110,089 | ||||||||||
Residential | — | 9,245 | 24 | — | 9,269 | ||||||||||
Commercial | — | 16,885 | 109 | — | 16,994 | ||||||||||
Total mortgage-backed securities | — | 136,219 | 133 | — | 136,352 | ||||||||||
Corporate debt securities | 83 | 14,451 | 252 | — | 14,786 | ||||||||||
Collateralized loan and other debt obligations (4) | — | 24,274 | 1,087 | (3) | — | 25,361 | |||||||||
Asset-backed securities: | |||||||||||||||
Auto loans and leases | — | 31 | 245 | (3) | — | 276 | |||||||||
Home equity loans | — | 662 | — | — | 662 | ||||||||||
Other asset-backed securities | — | 4,189 | 1,372 | (3) | — | 5,561 | |||||||||
Total asset-backed securities | — | 4,882 | 1,617 | — | 6,499 | ||||||||||
Other debt securities | — | 20 | — | — | 20 | ||||||||||
Total debt securities | 19,982 | 228,418 | 5,366 | — | 253,766 | ||||||||||
Marketable equity securities: | |||||||||||||||
Perpetual preferred securities (5) | 468 | 569 | 663 | (3) | — | 1,700 | |||||||||
Other marketable equity securities | 1,952 | 24 | — | — | 1,976 | ||||||||||
Total marketable equity securities | 2,420 | 593 | 663 | — | 3,676 | ||||||||||
Total available-for-sale securities | 22,402 | 229,011 | 6,029 | — | 257,442 | ||||||||||
Mortgages held for sale | — | 13,252 | 2,313 | — | 15,565 | ||||||||||
Loans held for sale | — | 1 | — | — | 1 | ||||||||||
Loans | — | — | 5,788 | — | 5,788 | ||||||||||
Mortgage servicing rights (residential) | — | — | 12,738 | — | 12,738 | ||||||||||
Derivative assets: | |||||||||||||||
Interest rate contracts | 27 | 63,306 | 365 | — | 63,698 | ||||||||||
Commodity contracts | — | 7,438 | 23 | — | 7,461 | ||||||||||
Equity contracts | 4,102 | 3,544 | 1,359 | — | 9,005 | ||||||||||
Foreign exchange contracts | 65 | 7,339 | — | — | 7,404 | ||||||||||
Credit contracts | — | 440 | 466 | — | 906 | ||||||||||
Netting | — | — | — | (65,869 | ) | (6) | (65,869 | ) | |||||||
Total derivative assets (7) | 4,194 | 82,067 | 2,213 | (65,869 | ) | 22,605 | |||||||||
Other assets | — | — | 2,593 | — | 2,593 | ||||||||||
Total assets recorded at fair value | $ | 55,614 | 356,030 | 32,324 | (65,869 | ) | 378,099 | ||||||||
Derivative liabilities: | |||||||||||||||
Interest rate contracts | $ | (29 | ) | (59,958 | ) | (72 | ) | — | (60,059 | ) | |||||
Commodity contracts | — | (7,680 | ) | (22 | ) | — | (7,702 | ) | |||||||
Equity contracts | (1,290 | ) | (4,305 | ) | (1,443 | ) | — | (7,038 | ) | ||||||
Foreign exchange contracts | (60 | ) | (7,767 | ) | — | — | (7,827 | ) | |||||||
Credit contracts | — | (456 | ) | (655 | ) | — | (1,111 | ) | |||||||
Other derivative contracts | — | — | (44 | ) | — | (44 | ) | ||||||||
Netting | — | — | — | 65,043 | (6) | 65,043 | |||||||||
Total derivative liabilities (7) | (1,379 | ) | (80,166 | ) | (2,236 | ) | 65,043 | (18,738 | ) | ||||||
Short sale liabilities: | |||||||||||||||
Securities of U.S. Treasury and federal agencies | (7,043 | ) | (1,636 | ) | — | — | (8,679 | ) | |||||||
Securities of U.S. states and political subdivisions | — | (26 | ) | — | — | (26 | ) | ||||||||
Corporate debt securities | — | (5,055 | ) | — | — | (5,055 | ) | ||||||||
Equity securities | (2,259 | ) | (2 | ) | — | — | (2,261 | ) | |||||||
Other securities | — | (73 | ) | (6 | ) | — | (79 | ) | |||||||
Total short sale liabilities | (9,302 | ) | (6,792 | ) | (6 | ) | — | (16,100 | ) | ||||||
Other liabilities (excluding derivatives) | — | — | (28 | ) | — | (28 | ) | ||||||||
Total liabilities recorded at fair value | $ | (10,681 | ) | (86,958 | ) | (2,270 | ) | 65,043 | (34,866 | ) |
(1) | The entire balance is collateralized loan obligations. |
(2) | Net gains from trading activities recognized in the income statement for the year ended December 31, 2014, include $211 million in net unrealized gains on trading securities held at December 31, 2014. |
(3) | Balances consist of securities that are mostly investment grade based on ratings received from the ratings agencies or internal credit grades categorized as investment grade if external ratings are not available. The securities are classified as Level 3 due to limited market activity. |
(4) | Includes collateralized debt obligations of $500 million. |
(5) | Perpetual preferred securities include ARS and corporate preferred securities. See Note 7 (Securitizations and Variable Interest Entities) for additional information. |
(6) | Represents balance sheet netting of derivative asset and liability balances, related cash collateral and portfolio level counterparty valuation adjustments. See Note 12 (Derivatives) for additional information. |
(7) | Derivative assets and derivative liabilities include contracts qualifying for hedge accounting, economic hedges, and derivatives included in trading assets and trading liabilities, respectively. |
Transfers Between Fair Value Levels | |||||||||||||||||||||
Level 1 | Level 2 | Level 3 (1) | |||||||||||||||||||
(in millions) | In | Out | In | Out | In | Out | Total | ||||||||||||||
Quarter ended September 30, 2015 | |||||||||||||||||||||
Trading assets (excluding derivatives) | $ | — | (8 | ) | 10 | (10 | ) | 10 | (2 | ) | — | ||||||||||
Available-for-sale securities | — | — | — | — | — | — | — | ||||||||||||||
Mortgages held for sale | — | — | 11 | (60 | ) | 60 | (11 | ) | — | ||||||||||||
Loans | — | — | — | — | — | — | — | ||||||||||||||
Net derivative assets and liabilities (2) | — | — | (3 | ) | — | — | 3 | — | |||||||||||||
Short sale liabilities | — | 1 | (1 | ) | — | — | — | — | |||||||||||||
Total transfers | $ | — | (7 | ) | 17 | (70 | ) | 70 | (10 | ) | — | ||||||||||
Quarter ended September 30, 2014 | |||||||||||||||||||||
Trading assets (excluding derivatives) | $ | — | — | 15 | (1 | ) | 1 | (15 | ) | — | |||||||||||
Available-for-sale securities | — | — | 218 | — | — | (218 | ) | — | |||||||||||||
Mortgages held for sale | — | — | 24 | (36 | ) | 36 | (24 | ) | — | ||||||||||||
Loans | — | — | — | — | — | — | — | ||||||||||||||
Net derivative assets and liabilities (2) | — | — | (16 | ) | 83 | (83 | ) | 16 | — | ||||||||||||
Total transfers | $ | — | — | 241 | 46 | (46 | ) | (241 | ) | — | |||||||||||
Nine months ended September 30, 2015 | |||||||||||||||||||||
Trading assets (excluding derivatives) | $ | 16 | (11 | ) | 103 | (26 | ) | 11 | (93 | ) | — | ||||||||||
Available-for-sale securities (3) | — | — | 76 | — | — | (76 | ) | — | |||||||||||||
Mortgages held for sale | — | — | 464 | (155 | ) | 155 | (464 | ) | — | ||||||||||||
Loans | — | — | — | — | — | — | — | ||||||||||||||
Net derivative assets and liabilities (4) | — | — | 49 | 12 | (12 | ) | (49 | ) | — | ||||||||||||
Short sale liabilities | (1 | ) | 1 | (1 | ) | 1 | — | — | — | ||||||||||||
Total transfers | $ | 15 | (10 | ) | 691 | (168 | ) | 154 | (682 | ) | — | ||||||||||
Nine months ended September 30, 2014 | |||||||||||||||||||||
Trading assets (excluding derivatives) | $ | — | — | 55 | (29 | ) | 29 | (55 | ) | — | |||||||||||
Available-for-sale securities | — | (8 | ) | 323 | (148 | ) | 148 | (315 | ) | — | |||||||||||
Mortgages held for sale | — | — | 146 | (232 | ) | 232 | (146 | ) | — | ||||||||||||
Loans | — | — | 49 | (270 | ) | 270 | (49 | ) | — | ||||||||||||
Net derivative assets and liabilities (2) | — | — | (103 | ) | 83 | (83 | ) | 103 | — | ||||||||||||
Total transfers | $ | — | (8 | ) | 470 | (596 | ) | 596 | (462 | ) | — |
(1) | All transfers in and out of Level 3 are disclosed within the recurring Level 3 rollforward table in this Note. |
(2) | Includes net derivative liabilities that were transferred from Level 3 to Level 2 due to increased observable market data. Also includes net derivative liabilities that were transferred from Level 2 to Level 3 due to a decrease in observable market data. |
(3) | Transfers out of Level 3 exclude $640 million in auction rate perpetual preferred equity securities that were transferred in second quarter 2015 from available-for-sale securities to nonmarketable equity investments in other assets. See Note 6 (Other Assets) for additional information. |
(4) | Includes net derivative assets that were transferred from Level 3 to Level 2 due to increased observable market data. Also includes net derivative liabilities that were transferred from Level 2 to Level 3 due to a decrease in observable market data. |
Total net gains (losses) included in | Purchases, sales, issuances and settlements, net (1) | Net unrealized gains (losses) included in income related to assets and liabilities held at period end | |||||||||||||||||||||||
(in millions) | Balance, beginning of period | Net income | Other compre- hensive income | Transfers into Level 3 | Transfers out of Level 3 | Balance, end of period | (2) | ||||||||||||||||||
Quarter ended September 30, 2015 | |||||||||||||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | $ | 8 | — | — | 1 | — | — | 9 | — | ||||||||||||||||
Collateralized loan and other debt obligations | 407 | (3 | ) | — | (14 | ) | — | — | 390 | — | |||||||||||||||
Corporate debt securities | 33 | (1 | ) | — | 6 | 10 | (2 | ) | 46 | (2 | ) | ||||||||||||||
Mortgage-backed securities | — | — | — | — | — | — | — | — | |||||||||||||||||
Asset-backed securities | — | — | — | — | — | — | — | — | |||||||||||||||||
Equity securities | 1 | — | — | — | — | — | 1 | — | |||||||||||||||||
Total trading securities | 449 | (4 | ) | — | (7 | ) | 10 | (2 | ) | 446 | (2 | ) | |||||||||||||
Other trading assets | 62 | (1 | ) | — | (27 | ) | — | — | 34 | (25 | ) | ||||||||||||||
Total trading assets (excluding derivatives) | 511 | (5 | ) | — | (34 | ) | 10 | (2 | ) | 480 | (27 | ) | (3) | ||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | 1,889 | 1 | 1 | 26 | — | — | 1,917 | — | |||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||
Residential | — | — | — | — | — | — | — | — | |||||||||||||||||
Commercial | 103 | 5 | (7 | ) | (17 | ) | — | — | 84 | (2 | ) | ||||||||||||||
Total mortgage-backed securities | 103 | 5 | (7 | ) | (17 | ) | — | — | 84 | (2 | ) | ||||||||||||||
Corporate debt securities | 334 | 4 | (9 | ) | 52 | — | — | 381 | (4 | ) | |||||||||||||||
Collateralized loan and other debt obligations | 924 | 71 | (76 | ) | (194 | ) | — | — | 725 | — | |||||||||||||||
Asset-backed securities: | |||||||||||||||||||||||||
Auto loans and leases | 260 | — | (12 | ) | — | — | — | 248 | — | ||||||||||||||||
Other asset-backed securities | 1,320 | — | (6 | ) | (74 | ) | — | — | 1,240 | — | |||||||||||||||
Total asset-backed securities | 1,580 | — | (18 | ) | (74 | ) | — | — | 1,488 | — | |||||||||||||||
Total debt securities | 4,830 | 81 | (109 | ) | (207 | ) | — | — | 4,595 | (6 | ) | (4) | |||||||||||||
Marketable equity securities: | |||||||||||||||||||||||||
Perpetual preferred securities | — | — | — | — | — | — | — | — | |||||||||||||||||
Other marketable equity securities | — | — | — | — | — | — | — | — | |||||||||||||||||
Total marketable equity securities | — | — | — | — | — | — | — | — | (5) | ||||||||||||||||
Total available-for-sale securities | 4,830 | 81 | (109 | ) | (207 | ) | — | — | 4,595 | (6 | ) | ||||||||||||||
Mortgages held for sale | 1,623 | 16 | — | (226 | ) | 60 | (11 | ) | 1,462 | 16 | (6) | ||||||||||||||
Loans | 5,651 | (4 | ) | — | (118 | ) | — | — | 5,529 | (2 | ) | (6) | |||||||||||||
Mortgage servicing rights (residential) (7) | 12,661 | (1,337 | ) | — | 454 | — | — | 11,778 | (833 | ) | (6) | ||||||||||||||
Net derivative assets and liabilities: | |||||||||||||||||||||||||
Interest rate contracts | 252 | 562 | — | (371 | ) | — | — | 443 | 219 | ||||||||||||||||
Commodity contracts | 3 | 1 | — | — | — | — | 4 | 2 | |||||||||||||||||
Equity contracts | (185 | ) | 15 | — | 63 | — | 3 | (104 | ) | 109 | |||||||||||||||
Foreign exchange contracts | — | — | — | — | — | — | — | — | |||||||||||||||||
Credit contracts | (117 | ) | (5 | ) | — | 81 | — | — | (41 | ) | 7 | ||||||||||||||
Other derivative contracts | (38 | ) | (32 | ) | — | — | — | — | (70 | ) | (32 | ) | |||||||||||||
Total derivative contracts | (85 | ) | 541 | — | (227 | ) | — | 3 | 232 | 305 | (8) | ||||||||||||||
Other assets | 2,711 | 105 | — | (8 | ) | — | — | 2,808 | (5 | ) | (3) | ||||||||||||||
Short sale liabilities | (1 | ) | — | — | 1 | — | — | — | — | (3) | |||||||||||||||
Other liabilities (excluding derivatives) | (30 | ) | — | — | 10 | — | — | (20 | ) | — | (6) |
(1) | See next page for detail. |
(2) | Represents only net gains (losses) that are due to changes in economic conditions and management’s estimates of fair value and excludes changes due to the collection/realization of cash flows over time. |
(3) | Included in net gains (losses) from trading activities and other noninterest income in the income statement. |
(4) | Included in net gains (losses) from debt securities in the income statement. |
(5) | Included in net gains (losses) from equity investments in the income statement. |
(6) | Included in mortgage banking and other noninterest income in the income statement. |
(7) | For more information on the changes in mortgage servicing rights, see Note 8 (Mortgage Banking Activities). |
(8) | Included in mortgage banking, trading activities, equity investments and other noninterest income in the income statement. |
(in millions) | Purchases | Sales | Issuances | Settlements | Net | ||||||||||
Quarter ended September 30, 2015 | |||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||
Securities of U.S. states and political subdivisions | $ | 1 | — | — | — | 1 | |||||||||
Collateralized loan and other debt obligations | 152 | (166 | ) | — | — | (14 | ) | ||||||||
Corporate debt securities | 9 | (3 | ) | — | — | 6 | |||||||||
Mortgage-backed securities | — | — | — | — | — | ||||||||||
Asset-backed securities | — | — | — | — | — | ||||||||||
Equity securities | — | — | — | — | — | ||||||||||
Total trading securities | 162 | (169 | ) | — | — | (7 | ) | ||||||||
Other trading assets | — | (26 | ) | — | (1 | ) | (27 | ) | |||||||
Total trading assets (excluding derivatives) | 162 | (195 | ) | — | (1 | ) | (34 | ) | |||||||
Available-for-sale securities: | |||||||||||||||
Securities of U.S. states and political subdivisions | — | — | 261 | (235 | ) | 26 | |||||||||
Mortgage-backed securities: | |||||||||||||||
Residential | — | — | — | — | — | ||||||||||
Commercial | — | — | — | (17 | ) | (17 | ) | ||||||||
Total mortgage-backed securities | — | — | — | (17 | ) | (17 | ) | ||||||||
Corporate debt securities | 57 | (3 | ) | — | (2 | ) | 52 | ||||||||
Collateralized loan and other debt obligations | 15 | (86 | ) | — | (123 | ) | (194 | ) | |||||||
Asset-backed securities: | |||||||||||||||
Auto loans and leases | — | — | — | — | — | ||||||||||
Other asset-backed securities | 30 | — | 30 | (134 | ) | (74 | ) | ||||||||
Total asset-backed securities | 30 | — | 30 | (134 | ) | (74 | ) | ||||||||
Total debt securities | 102 | (89 | ) | 291 | (511 | ) | (207 | ) | |||||||
Marketable equity securities: | |||||||||||||||
Perpetual preferred securities | — | — | — | — | — | ||||||||||
Other marketable equity securities | — | — | — | — | — | ||||||||||
Total marketable equity securities | — | — | — | — | — | ||||||||||
Total available-for-sale securities | 102 | (89 | ) | 291 | (511 | ) | (207 | ) | |||||||
Mortgages held for sale | 44 | (436 | ) | 246 | (80 | ) | (226 | ) | |||||||
Loans | 3 | — | 93 | (214 | ) | (118 | ) | ||||||||
Mortgage servicing rights (residential) | — | 6 | 448 | — | 454 | ||||||||||
Net derivative assets and liabilities: | |||||||||||||||
Interest rate contracts | — | — | — | (371 | ) | (371 | ) | ||||||||
Commodity contracts | — | — | — | — | — | ||||||||||
Equity contracts | — | (32 | ) | — | 95 | 63 | |||||||||
Foreign exchange contracts | — | — | — | — | — | ||||||||||
Credit contracts | 4 | — | — | 77 | 81 | ||||||||||
Other derivative contracts | — | — | — | — | — | ||||||||||
Total derivative contracts | 4 | (32 | ) | — | (199 | ) | (227 | ) | |||||||
Other assets | 1 | — | — | (9 | ) | (8 | ) | ||||||||
Short sale liabilities | 1 | — | — | — | 1 | ||||||||||
Other liabilities (excluding derivatives) | — | — | — | 10 | 10 |
Balance, beginning of period | Total net gains (losses) included in | Purchases, sales, issuances and settlements, net (1) | Net unrealized gains (losses) included in income related to assets and liabilities held at period end | ||||||||||||||||||||||
(in millions) | Net income | Other compre- hensive income | Transfers into Level 3 | Transfers out of Level 3 | Balance, end of period | (2) | |||||||||||||||||||
Quarter ended September 30, 2014 | |||||||||||||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | $ | 8 | — | — | (1 | ) | — | — | 7 | — | |||||||||||||||
Collateralized loan and other debt obligations | 581 | 22 | — | (109 | ) | — | (11 | ) | 483 | (7 | ) | ||||||||||||||
Corporate debt securities | 62 | (6 | ) | — | (15 | ) | 1 | (3 | ) | 39 | (1 | ) | |||||||||||||
Mortgage-backed securities | 1 | — | — | 2 | — | — | 3 | — | |||||||||||||||||
Asset-backed securities | 91 | (2 | ) | — | (7 | ) | — | — | 82 | (2 | ) | ||||||||||||||
Equity securities | 13 | — | — | (3 | ) | — | — | 10 | — | ||||||||||||||||
Total trading securities | 756 | 14 | — | (133 | ) | 1 | (14 | ) | 624 | (10 | ) | ||||||||||||||
Other trading assets | 49 | (2 | ) | — | — | — | (1 | ) | 46 | — | |||||||||||||||
Total trading assets (excluding derivatives) | 805 | 12 | — | (133 | ) | 1 | (15 | ) | 670 | (10 | ) | (3) | |||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | 3,169 | 2 | (75 | ) | (226 | ) | — | (218 | ) | 2,652 | — | ||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||
Residential | 41 | — | (1 | ) | (9 | ) | — | — | 31 | — | |||||||||||||||
Commercial | 136 | 12 | (9 | ) | (28 | ) | — | — | 111 | — | |||||||||||||||
Total mortgage-backed securities | 177 | 12 | (10 | ) | (37 | ) | — | — | 142 | — | |||||||||||||||
Corporate debt securities | 284 | 12 | (10 | ) | (29 | ) | — | — | 257 | — | |||||||||||||||
Collateralized loan and other debt obligations | 1,326 | 14 | 7 | (158 | ) | — | — | 1,189 | — | ||||||||||||||||
Asset-backed securities: | |||||||||||||||||||||||||
Auto loans and leases | 272 | — | (19 | ) | — | — | — | 253 | — | ||||||||||||||||
Other asset-backed securities | 1,295 | 2 | 12 | 128 | — | — | 1,437 | — | |||||||||||||||||
Total asset-backed securities | 1,567 | 2 | (7 | ) | 128 | — | — | 1,690 | — | ||||||||||||||||
Total debt securities | 6,523 | 42 | (95 | ) | (322 | ) | — | (218 | ) | 5,930 | — | (4) | |||||||||||||
Marketable equity securities: | |||||||||||||||||||||||||
Perpetual preferred securities | 700 | 4 | (17 | ) | (19 | ) | — | — | 668 | — | |||||||||||||||
Other marketable equity securities | — | — | — | — | — | — | — | — | |||||||||||||||||
Total marketable equity securities | 700 | 4 | (17 | ) | (19 | ) | — | — | 668 | — | (5) | ||||||||||||||
Total available-for-sale securities | 7,223 | 46 | (112 | ) | (341 | ) | — | (218 | ) | 6,598 | — | ||||||||||||||
Mortgages held for sale | 2,396 | (30 | ) | — | (95 | ) | 36 | (24 | ) | 2,283 | (31 | ) | (6) | ||||||||||||
Loans | 5,926 | (44 | ) | — | (33 | ) | — | — | 5,849 | (38 | ) | (6) | |||||||||||||
Mortgage servicing rights (residential) (7) | 13,900 | (209 | ) | — | 340 | — | — | 14,031 | 253 | (6) | |||||||||||||||
Net derivative assets and liabilities: | |||||||||||||||||||||||||
Interest rate contracts | 183 | 165 | — | (234 | ) | — | — | 114 | 55 | ||||||||||||||||
Commodity contracts | 2 | (1 | ) | — | (1 | ) | — | — | — | — | |||||||||||||||
Equity contracts | (50 | ) | 99 | — | (122 | ) | (83 | ) | 16 | (140 | ) | 46 | |||||||||||||
Foreign exchange contracts | 2 | — | — | (2 | ) | — | — | — | — | ||||||||||||||||
Credit contracts | (266 | ) | 8 | — | 47 | — | — | (211 | ) | 10 | |||||||||||||||
Other derivative contracts | (13 | ) | (12 | ) | — | — | — | — | (25 | ) | — | ||||||||||||||
Total derivative contracts | (142 | ) | 259 | — | (312 | ) | (83 | ) | 16 | (262 | ) | 111 | (8) | ||||||||||||
Other assets | 2,005 | 62 | — | (6 | ) | — | — | 2,061 | 3 | (3) | |||||||||||||||
Short sale liabilities | — | — | — | (5 | ) | — | — | (5 | ) | — | (3) | ||||||||||||||
Other liabilities (excluding derivatives) | (45 | ) | (3 | ) | — | 19 | — | — | (29 | ) | — | (6) |
(1) | See next page for detail. |
(2) | Represents only net gains (losses) that are due to changes in economic conditions and management’s estimates of fair value and excludes changes due to the collection/realization of cash flows over time. |
(3) | Included in net gains (losses) from trading activities and other noninterest income in the income statement. |
(4) | Included in net gains (losses) from debt securities in the income statement. |
(5) | Included in net gains (losses) from equity investments in the income statement. |
(6) | Included in mortgage banking and other noninterest income in the income statement. |
(7) | For more information on the changes in mortgage servicing rights, see Note 8 (Mortgage Banking Activities). |
(8) | Included in mortgage banking, trading activities, equity investments and other noninterest income in the income statement. |
(in millions) | Purchases | Sales | Issuances | Settlements | Net | ||||||||||
Quarter ended September 30, 2014 | |||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||
Securities of U.S. states and political subdivisions | $ | 4 | (5 | ) | — | — | (1 | ) | |||||||
Collateralized loan and other debt obligations | 267 | (376 | ) | — | — | (109 | ) | ||||||||
Corporate debt securities | 36 | (45 | ) | — | (6 | ) | (15 | ) | |||||||
Mortgage-backed securities | 3 | (1 | ) | — | — | 2 | |||||||||
Asset-backed securities | 4 | (1 | ) | — | (10 | ) | (7 | ) | |||||||
Equity securities | — | — | — | (3 | ) | (3 | ) | ||||||||
Total trading securities | 314 | (428 | ) | — | (19 | ) | (133 | ) | |||||||
Other trading assets | — | — | — | — | — | ||||||||||
Total trading assets (excluding derivatives) | 314 | (428 | ) | — | (19 | ) | (133 | ) | |||||||
Available-for-sale securities: | |||||||||||||||
Securities of U.S. states and political subdivisions | — | — | 16 | (242 | ) | (226 | ) | ||||||||
Mortgage-backed securities: | |||||||||||||||
Residential | — | (9 | ) | — | — | (9 | ) | ||||||||
Commercial | — | (23 | ) | — | (5 | ) | (28 | ) | |||||||
Total mortgage-backed securities | — | (32 | ) | — | (5 | ) | (37 | ) | |||||||
Corporate debt securities | 3 | (23 | ) | — | (9 | ) | (29 | ) | |||||||
Collateralized loan and other debt obligations | 1 | — | — | (159 | ) | (158 | ) | ||||||||
Asset-backed securities: | |||||||||||||||
Auto loans and leases | — | — | — | — | — | ||||||||||
Other asset-backed securities | — | (2 | ) | 230 | (100 | ) | 128 | ||||||||
Total asset-backed securities | — | (2 | ) | 230 | (100 | ) | 128 | ||||||||
Total debt securities | 4 | (57 | ) | 246 | (515 | ) | (322 | ) | |||||||
Marketable equity securities: | |||||||||||||||
Perpetual preferred securities | — | — | — | (19 | ) | (19 | ) | ||||||||
Other marketable equity securities | — | — | — | — | — | ||||||||||
Total marketable equity securities | — | — | — | (19 | ) | (19 | ) | ||||||||
Total available-for-sale securities | 4 | (57 | ) | 246 | (534 | ) | (341 | ) | |||||||
Mortgages held for sale | 60 | — | — | (155 | ) | (95 | ) | ||||||||
Loans | 56 | — | 103 | (192 | ) | (33 | ) | ||||||||
Mortgage servicing rights (residential) | — | — | 340 | — | 340 | ||||||||||
Net derivative assets and liabilities: | |||||||||||||||
Interest rate contracts | — | — | — | (234 | ) | (234 | ) | ||||||||
Commodity contracts | — | — | — | (1 | ) | (1 | ) | ||||||||
Equity contracts | — | (1 | ) | — | (121 | ) | (122 | ) | |||||||
Foreign exchange contracts | — | — | — | (2 | ) | (2 | ) | ||||||||
Credit contracts | — | 34 | — | 13 | 47 | ||||||||||
Other derivative contracts | — | — | — | — | — | ||||||||||
Total derivative contracts | — | 33 | — | (345 | ) | (312 | ) | ||||||||
Other assets | — | — | — | (6 | ) | (6 | ) | ||||||||
Short sale liabilities | 4 | (9 | ) | — | — | (5 | ) | ||||||||
Other liabilities (excluding derivatives) | — | — | — | 19 | 19 |
Total net gains (losses) included in | Purchases, sales, issuances and settlements, net (1) | Net unrealized gains (losses) included in income related to assets and liabilities held at period end | |||||||||||||||||||||||
(in millions) | Balance, beginning of period | Net income | Other compre- hensive income | Transfers into Level 3 | Transfers out of Level 3 | Balance, end of period | (2) | ||||||||||||||||||
Nine months ended September 30, 2015 | |||||||||||||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | $ | 7 | — | — | 2 | — | — | 9 | — | ||||||||||||||||
Collateralized loan and other debt obligations | 445 | 39 | — | (94 | ) | — | — | 390 | 5 | ||||||||||||||||
Corporate debt securities | 54 | 1 | — | (8 | ) | 10 | (11 | ) | 46 | (2 | ) | ||||||||||||||
Mortgage-backed securities | — | — | — | — | — | — | — | — | |||||||||||||||||
Asset-backed securities | 79 | 16 | — | (14 | ) | — | (81 | ) | — | — | |||||||||||||||
Equity securities | 10 | 1 | — | (10 | ) | — | — | 1 | — | ||||||||||||||||
Total trading securities | 595 | 57 | — | (124 | ) | 10 | (92 | ) | 446 | 3 | |||||||||||||||
Other trading assets | 55 | 4 | — | (25 | ) | 1 | (1 | ) | 34 | (15 | ) | ||||||||||||||
Total trading assets (excluding derivatives) | 650 | 61 | — | (149 | ) | 11 | (93 | ) | 480 | (12 | ) | (3) | |||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | 2,277 | 4 | (14 | ) | (274 | ) | — | (76 | ) | 1,917 | (5 | ) | |||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||
Residential | 24 | 4 | (6 | ) | (22 | ) | — | — | — | — | |||||||||||||||
Commercial | 109 | 6 | (9 | ) | (22 | ) | — | — | 84 | (2 | ) | ||||||||||||||
Total mortgage-backed securities | 133 | 10 | (15 | ) | (44 | ) | — | — | 84 | (2 | ) | ||||||||||||||
Corporate debt securities | 252 | 7 | (12 | ) | 134 | — | — | 381 | (2 | ) | |||||||||||||||
Collateralized loan and other debt obligations | 1,087 | 132 | (87 | ) | (407 | ) | — | — | 725 | — | |||||||||||||||
Asset-backed securities: | |||||||||||||||||||||||||
Auto loans and leases | 245 | — | 3 | — | — | — | 248 | — | |||||||||||||||||
Other asset-backed securities | 1,372 | 2 | (15 | ) | (119 | ) | — | — | 1,240 | — | |||||||||||||||
Total asset-backed securities | 1,617 | 2 | (12 | ) | (119 | ) | — | — | 1,488 | — | |||||||||||||||
Total debt securities | 5,366 | 155 | (140 | ) | (710 | ) | — | (76 | ) | 4,595 | (9 | ) | (4) | ||||||||||||
Marketable equity securities: | |||||||||||||||||||||||||
Perpetual preferred securities | 663 | 3 | (2 | ) | (24 | ) | — | (640 | ) | — | — | ||||||||||||||
Other marketable equity securities | — | — | — | — | — | — | — | — | |||||||||||||||||
Total marketable equity securities | 663 | 3 | (2 | ) | (24 | ) | — | (640 | ) | — | — | (5) | |||||||||||||
Total available-for-sale securities | 6,029 | 158 | (142 | ) | (734 | ) | — | (716 | ) | 4,595 | (9 | ) | |||||||||||||
Mortgages held for sale | 2,313 | 53 | — | (595 | ) | 155 | (464 | ) | 1,462 | 14 | (6) | ||||||||||||||
Loans | 5,788 | (51 | ) | — | (208 | ) | — | — | 5,529 | (37 | ) | (6) | |||||||||||||
Mortgage servicing rights (residential) (7) | 12,738 | (2,144 | ) | — | 1,184 | — | — | 11,778 | (553 | ) | (6) | ||||||||||||||
Net derivative assets and liabilities: | |||||||||||||||||||||||||
Interest rate contracts | 293 | 987 | — | (837 | ) | — | — | 443 | 240 | ||||||||||||||||
Commodity contracts | 1 | 3 | — | 2 | (2 | ) | — | 4 | 4 | ||||||||||||||||
Equity contracts | (84 | ) | 65 | — | (26 | ) | (10 | ) | (49 | ) | (104 | ) | 96 | ||||||||||||
Foreign exchange contracts | — | — | — | — | — | — | — | — | |||||||||||||||||
Credit contracts | (189 | ) | (4 | ) | — | 152 | — | — | (41 | ) | 2 | ||||||||||||||
Other derivative contracts | (44 | ) | (26 | ) | — | — | — | — | (70 | ) | (26 | ) | |||||||||||||
Total derivative contracts | (23 | ) | 1,025 | — | (709 | ) | (12 | ) | (49 | ) | 232 | 316 | (8) | ||||||||||||
Other assets | 2,593 | 136 | — | 79 | — | — | 2,808 | (4 | ) | (3) | |||||||||||||||
Short sale liabilities | (6 | ) | — | — | 6 | — | — | — | — | (3) | |||||||||||||||
Other liabilities (excluding derivatives) | (28 | ) | (2 | ) | — | 10 | — | — | (20 | ) | — | (6) |
(1) | See next page for detail. |
(2) | Represents only net gains (losses) that are due to changes in economic conditions and management’s estimates of fair value and excludes changes due to the collection/realization of cash flows over time. |
(3) | Included in net gains (losses) from trading activities and other noninterest income in the income statement. |
(4) | Included in net gains (losses) from debt securities in the income statement. |
(5) | Included in net gains (losses) from equity investments in the income statement. |
(6) | Included in mortgage banking and other noninterest income in the income statement. |
(7) | For more information on the changes in mortgage servicing rights, see Note 8 (Mortgage Banking Activities). |
(8) | Included in mortgage banking, trading activities, equity investments and other noninterest income in the income statement. |
(in millions) | Purchases | Sales | Issuances | Settlements | Net | ||||||||||
Nine months ended September 30, 2015 | |||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||
Securities of U.S. states and political subdivisions | $ | 4 | (2 | ) | — | — | 2 | ||||||||
Collateralized loan and other debt obligations | 1,060 | (1,154 | ) | — | — | (94 | ) | ||||||||
Corporate debt securities | 36 | (44 | ) | — | — | (8 | ) | ||||||||
Mortgage-backed securities | — | — | — | — | — | ||||||||||
Asset-backed securities | — | (5 | ) | — | (9 | ) | (14 | ) | |||||||
Equity securities | — | — | — | (10 | ) | (10 | ) | ||||||||
Total trading securities | 1,100 | (1,205 | ) | — | (19 | ) | (124 | ) | |||||||
Other trading assets | 3 | (27 | ) | — | (1 | ) | (25 | ) | |||||||
Total trading assets (excluding derivatives) | 1,103 | (1,232 | ) | — | (20 | ) | (149 | ) | |||||||
Available-for-sale securities: | |||||||||||||||
Securities of U.S. states and political subdivisions | — | (41 | ) | 555 | (788 | ) | (274 | ) | |||||||
Mortgage-backed securities: | |||||||||||||||
Residential | — | (22 | ) | — | — | (22 | ) | ||||||||
Commercial | — | (5 | ) | — | (17 | ) | (22 | ) | |||||||
Total mortgage-backed securities | — | (27 | ) | — | (17 | ) | (44 | ) | |||||||
Corporate debt securities | 153 | (11 | ) | — | (8 | ) | 134 | ||||||||
Collateralized loan and other debt obligations | 74 | (188 | ) | — | (293 | ) | (407 | ) | |||||||
Asset-backed securities: | |||||||||||||||
Auto loans and leases | — | — | — | — | — | ||||||||||
Other asset-backed securities | 30 | (1 | ) | 268 | (416 | ) | (119 | ) | |||||||
Total asset-backed securities | 30 | (1 | ) | 268 | (416 | ) | (119 | ) | |||||||
Total debt securities | 257 | (268 | ) | 823 | (1,522 | ) | (710 | ) | |||||||
Marketable equity securities: | |||||||||||||||
Perpetual preferred securities | — | — | — | (24 | ) | (24 | ) | ||||||||
Other marketable equity securities | — | — | — | — | — | ||||||||||
Total marketable equity securities | — | — | — | (24 | ) | (24 | ) | ||||||||
Total available-for-sale securities | 257 | (268 | ) | 823 | (1,546 | ) | (734 | ) | |||||||
Mortgages held for sale | 164 | (1,059 | ) | 592 | (292 | ) | (595 | ) | |||||||
Loans | 70 | — | 287 | (565 | ) | (208 | ) | ||||||||
Mortgage servicing rights (residential) | — | 5 | 1,184 | (5 | ) | 1,184 | |||||||||
Net derivative assets and liabilities: | |||||||||||||||
Interest rate contracts | — | — | — | (837 | ) | (837 | ) | ||||||||
Commodity contracts | — | — | — | 2 | 2 | ||||||||||
Equity contracts | 15 | (103 | ) | — | 62 | (26 | ) | ||||||||
Foreign exchange contracts | — | — | — | — | — | ||||||||||
Credit contracts | 10 | (2 | ) | — | 144 | 152 | |||||||||
Other derivative contracts | — | — | — | — | — | ||||||||||
Total derivative contracts | 25 | (105 | ) | — | (629 | ) | (709 | ) | |||||||
Other assets | 97 | (1 | ) | — | (17 | ) | 79 | ||||||||
Short sale liabilities | 21 | (15 | ) | — | — | 6 | |||||||||
Other liabilities (excluding derivatives) | — | — | — | 10 | 10 |
Balance, beginning of period | Total net gains (losses) included in | Purchases, sales, issuances and settlements, net (1) | Net unrealized gains (losses) included in income related to assets and liabilities held at period end | ||||||||||||||||||||||
(in millions) | Net income | Other compre- hensive income | Transfers into Level 3 | Transfers out of Level 3 | Balance, end of period | (2) | |||||||||||||||||||
Nine months ended September 30, 2014 | |||||||||||||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | $ | 39 | — | — | (1 | ) | — | (31 | ) | 7 | — | ||||||||||||||
Collateralized loan and other debt obligations | 541 | 36 | — | (83 | ) | 4 | (15 | ) | 483 | (38 | ) | ||||||||||||||
Corporate debt securities | 53 | (9 | ) | — | (26 | ) | 25 | (4 | ) | 39 | (1 | ) | |||||||||||||
Mortgage-backed securities | 1 | — | — | 2 | — | — | 3 | — | |||||||||||||||||
Asset-backed securities | 122 | 24 | — | (60 | ) | — | (4 | ) | 82 | 24 | |||||||||||||||
Equity securities | 13 | — | — | (3 | ) | — | — | 10 | (1 | ) | |||||||||||||||
Total trading securities | 769 | 51 | — | (171 | ) | 29 | (54 | ) | 624 | (16 | ) | ||||||||||||||
Other trading assets | 54 | (7 | ) | — | — | — | (1 | ) | 46 | 1 | |||||||||||||||
Total trading assets (excluding derivatives) | 823 | 44 | — | (171 | ) | 29 | (55 | ) | 670 | (15 | ) | (3) | |||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||||
Securities of U.S. states and political subdivisions | 3,214 | 11 | (66 | ) | (251 | ) | 59 | (315 | ) | 2,652 | (2 | ) | |||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||
Residential | 64 | 10 | (3 | ) | (40 | ) | — | — | 31 | — | |||||||||||||||
Commercial | 138 | 11 | (1 | ) | (37 | ) | — | — | 111 | (2 | ) | ||||||||||||||
Total mortgage-backed securities | 202 | 21 | (4 | ) | (77 | ) | — | — | 142 | (2 | ) | ||||||||||||||
Corporate debt securities | 281 | 25 | (15 | ) | (34 | ) | — | — | 257 | — | |||||||||||||||
Collateralized loan and other debt obligations | 1,420 | 84 | (14 | ) | (301 | ) | — | — | 1,189 | (2 | ) | ||||||||||||||
Asset-backed securities: | |||||||||||||||||||||||||
Auto loans and leases | 492 | — | (24 | ) | (215 | ) | — | — | 253 | — | |||||||||||||||
Other asset-backed securities | 1,657 | 3 | 9 | (321 | ) | 89 | — | 1,437 | — | ||||||||||||||||
Total asset-backed securities | 2,149 | 3 | (15 | ) | (536 | ) | 89 | — | 1,690 | — | |||||||||||||||
Total debt securities | 7,266 | 144 | (114 | ) | (1,199 | ) | 148 | (315 | ) | 5,930 | (6 | ) | (4) | ||||||||||||
Marketable equity securities: | |||||||||||||||||||||||||
Perpetual preferred securities | 729 | 8 | (27 | ) | (42 | ) | — | — | 668 | — | |||||||||||||||
Other marketable equity securities | — | 4 | — | (4 | ) | — | — | — | — | ||||||||||||||||
Total marketable equity securities | 729 | 12 | (27 | ) | (46 | ) | — | — | 668 | — | (5) | ||||||||||||||
Total available-for-sale securities | 7,995 | 156 | (141 | ) | (1,245 | ) | 148 | (315 | ) | 6,598 | (6 | ) | |||||||||||||
Mortgages held for sale | 2,374 | (7 | ) | — | (170 | ) | 232 | (146 | ) | 2,283 | (9 | ) | (6) | ||||||||||||
Loans | 5,723 | (39 | ) | — | (56 | ) | 270 | (49 | ) | 5,849 | (26 | ) | (6) | ||||||||||||
Mortgage servicing rights (residential) (7) | 15,580 | (2,449 | ) | — | 900 | — | — | 14,031 | (1,023 | ) | (6) | ||||||||||||||
Net derivative assets and liabilities: | |||||||||||||||||||||||||
Interest rate contracts | (40 | ) | 1,078 | — | (924 | ) | — | — | 114 | 166 | |||||||||||||||
Commodity contracts | (10 | ) | (22 | ) | — | (2 | ) | (3 | ) | 37 | — | (1 | ) | ||||||||||||
Equity contracts | (46 | ) | 118 | — | (198 | ) | (80 | ) | 66 | (140 | ) | (1 | ) | ||||||||||||
Foreign exchange contracts | 9 | 5 | — | (14 | ) | — | — | — | — | ||||||||||||||||
Credit contracts | (375 | ) | 21 | — | 143 | — | — | (211 | ) | 30 | |||||||||||||||
Other derivative contracts | (3 | ) | (22 | ) | — | — | — | — | (25 | ) | — | ||||||||||||||
Total derivative contracts | (465 | ) | 1,178 | — | (995 | ) | (83 | ) | 103 | (262 | ) | 194 | (8) | ||||||||||||
Other assets | 1,503 | (31 | ) | — | 589 | — | — | 2,061 | (3 | ) | (3) | ||||||||||||||
Short sale liabilities | — | (1 | ) | — | (4 | ) | — | — | (5 | ) | — | (3) | |||||||||||||
Other liabilities (excluding derivatives) | (39 | ) | (10 | ) | — | 20 | — | — | (29 | ) | (1 | ) | (6) |
(1) | See next page for detail. |
(2) | Represents only net gains (losses) that are due to changes in economic conditions and management’s estimates of fair value and excludes changes due to the collection/realization of cash flows over time. |
(3) | Included in net gains (losses) from trading activities and other noninterest income in the income statement. |
(4) | Included in net gains (losses) from debt securities in the income statement. |
(5) | Included in net gains (losses) from equity investments in the income statement. |
(6) | Included in mortgage banking and other noninterest income in the income statement. |
(7) | For more information on the changes in mortgage servicing rights, see Note 8 (Mortgage Banking Activities). |
(8) | Included in mortgage banking, trading activities, equity investments and other noninterest income in the income statement. |
(in millions) | Purchases | Sales | Issuances | Settlements | Net | ||||||||||
Nine months ended September 30, 2014 | |||||||||||||||
Trading assets (excluding derivatives): | |||||||||||||||
Securities of U.S. states and political subdivisions | $ | 10 | (10 | ) | — | (1 | ) | (1 | ) | ||||||
Collateralized loan and other debt obligations | 718 | (797 | ) | — | (4 | ) | (83 | ) | |||||||
Corporate debt securities | 59 | (85 | ) | — | — | (26 | ) | ||||||||
Mortgage-backed securities | 3 | (1 | ) | — | — | 2 | |||||||||
Asset-backed securities | 15 | (45 | ) | — | (30 | ) | (60 | ) | |||||||
Equity securities | — | — | — | (3 | ) | (3 | ) | ||||||||
Total trading securities | 805 | (938 | ) | — | (38 | ) | (171 | ) | |||||||
Other trading assets | 1 | (1 | ) | — | — | — | |||||||||
Total trading assets (excluding derivatives) | 806 | (939 | ) | — | (38 | ) | (171 | ) | |||||||
Available-for-sale securities: | |||||||||||||||
Securities of U.S. states and political subdivisions | 73 | (55 | ) | 284 | (553 | ) | (251 | ) | |||||||
Mortgage-backed securities: | |||||||||||||||
Residential | — | (38 | ) | — | (2 | ) | (40 | ) | |||||||
Commercial | — | (31 | ) | — | (6 | ) | (37 | ) | |||||||
Total mortgage-backed securities | — | (69 | ) | — | (8 | ) | (77 | ) | |||||||
Corporate debt securities | 10 | (32 | ) | 10 | (22 | ) | (34 | ) | |||||||
Collateralized loan and other debt obligations | 134 | (32 | ) | — | (403 | ) | (301 | ) | |||||||
Asset-backed securities: | |||||||||||||||
Auto loans and leases | — | — | — | (215 | ) | (215 | ) | ||||||||
Other asset-backed securities | 87 | (14 | ) | 344 | (738 | ) | (321 | ) | |||||||
Total asset-backed securities | 87 | (14 | ) | 344 | (953 | ) | (536 | ) | |||||||
Total debt securities | 304 | (202 | ) | 638 | (1,939 | ) | (1,199 | ) | |||||||
Marketable equity securities: | |||||||||||||||
Perpetual preferred securities | — | — | — | (42 | ) | (42 | ) | ||||||||
Other marketable equity securities | — | (4 | ) | — | — | (4 | ) | ||||||||
Total marketable equity securities | — | (4 | ) | — | (42 | ) | (46 | ) | |||||||
Total available-for-sale securities | 304 | (206 | ) | 638 | (1,981 | ) | (1,245 | ) | |||||||
Mortgages held for sale | 166 | (21 | ) | — | (315 | ) | (170 | ) | |||||||
Loans | 58 | — | 309 | (423 | ) | (56 | ) | ||||||||
Mortgage servicing rights (residential) | — | — | 900 | — | 900 | ||||||||||
Net derivative assets and liabilities: | |||||||||||||||
Interest rate contracts | — | — | — | (924 | ) | (924 | ) | ||||||||
Commodity contracts | — | — | — | (2 | ) | (2 | ) | ||||||||
Equity contracts | — | (116 | ) | — | (82 | ) | (198 | ) | |||||||
Foreign exchange contracts | — | — | — | (14 | ) | (14 | ) | ||||||||
Credit contracts | 2 | 106 | — | 35 | 143 | ||||||||||
Other derivative contracts | — | — | — | — | — | ||||||||||
Total derivative contracts | 2 | (10 | ) | — | (987 | ) | (995 | ) | |||||||
Other assets | 609 | (1 | ) | — | (19 | ) | 589 | ||||||||
Short sale liabilities | 10 | (14 | ) | — | — | (4 | ) | ||||||||
Other liabilities (excluding derivatives) | — | — | — | 20 | 20 |
($ in millions, except cost to service amounts) | Fair Value Level 3 | Valuation Technique(s) | Significant Unobservable Input | Range of Inputs | Weighted Average (1) | |||||||||||||
September 30, 2015 | ||||||||||||||||||
Trading and available-for-sale securities: | ||||||||||||||||||
Securities of U.S. states and political subdivisions: | ||||||||||||||||||
Government, healthcare and other revenue bonds | $ | 1,625 | Discounted cash flow | Discount rate | 0.5 | - | 5.8 | % | 1.5 | |||||||||
54 | Vendor priced | |||||||||||||||||
Auction rate securities and other municipal bonds | 247 | Discounted cash flow | Discount rate | 1.5 | - | 5.9 | 3.7 | |||||||||||
Weighted average life | 1.8 | - | 18.8 | yrs | 8.7 | |||||||||||||
Collateralized loan and other debt obligations (2) | 400 | Market comparable pricing | Comparability adjustment | (18.2 | ) | - | 35.0 | % | 2.9 | |||||||||
715 | Vendor priced | |||||||||||||||||
Asset-backed securities: | ||||||||||||||||||
Auto loans and leases | 248 | Discounted cash flow | Discount rate | (0.3 | ) | - | (0.3 | ) | (0.3 | ) | ||||||||
Other asset-backed securities: | ||||||||||||||||||
Diversified payment rights (3) | 556 | Discounted cash flow | Discount rate | 0.9 | - | 5.3 | 3.0 | |||||||||||
Other commercial and consumer | 616 | (4) | Discounted cash flow | Discount rate | 2.4 | - | 5.9 | 3.4 | ||||||||||
Weighted average life | 1.2 | - | 8.8 | yrs | 3.9 | |||||||||||||
68 | Vendor priced | |||||||||||||||||
Mortgages held for sale (residential) | 1,410 | Discounted cash flow | Default rate | 0.3 | - | 12.1 | % | 2.9 | ||||||||||
Discount rate | 1.1 | - | 6.3 | 4.6 | ||||||||||||||
Loss severity | 0.0 | - | 22.6 | 11.9 | ||||||||||||||
Prepayment rate | 2.6 | - | 18.4 | 8.9 | ||||||||||||||
52 | Market comparable pricing | Comparability adjustment | (53.3 | ) | - | 0.0 | (31.5 | ) | ||||||||||
Loans | 5,529 | (5) | Discounted cash flow | Discount rate | 0.0 | - | 3.5 | 2.9 | ||||||||||
Prepayment rate | 0.2 | - | 100.0 | 13.9 | ||||||||||||||
Utilization rate | 0.0 | - | 0.8 | 0.3 | ||||||||||||||
Mortgage servicing rights (residential) | 11,778 | Discounted cash flow | Cost to service per loan (6) | $ | 68 | - | 624 | 165 | ||||||||||
Discount rate | 6.2 | - | 11.6 | % | 7.0 | |||||||||||||
Prepayment rate (7) | 8.6 | - | 24.7 | 12.4 | ||||||||||||||
Net derivative assets and (liabilities): | ||||||||||||||||||
Interest rate contracts | 283 | Discounted cash flow | Default rate | 0.07 | - | 9.60 | 2.72 | |||||||||||
Loss severity | 50.0 | - | 50.0 | 50.0 | ||||||||||||||
Prepayment rate | 0.3 | - | 2.5 | 2.2 | ||||||||||||||
Interest rate contracts: derivative loan commitments | 160 | (8) | Discounted cash flow | Fall-out factor | 1.0 | - | 99.0 | 24.8 | ||||||||||
Initial-value servicing | (22.4 | ) | - | 159.0 | bps | 64.4 | ||||||||||||
Equity contracts | 66 | Discounted cash flow | Conversion factor | (11.0 | ) | - | 0.0 | % | (8.2 | ) | ||||||||
Weighted average life | 0.8 | - | 2.3 | yrs | 1.6 | |||||||||||||
(170 | ) | Option model | Correlation factor | (65.0 | ) | - | 98.5 | % | 33.9 | |||||||||
Volatility factor | 8.3 | - | 87.3 | 29.5 | ||||||||||||||
Credit contracts | (48 | ) | Market comparable pricing | Comparability adjustment | (30.4 | ) | - | 35.1 | 2.2 | |||||||||
7 | Option model | Credit spread | 0.1 | - | 16.7 | 1.4 | ||||||||||||
Loss severity | 11.5 | - | 72.5 | 49.3 | ||||||||||||||
Other assets: nonmarketable equity investments | 2,745 | Market comparable pricing | Comparability adjustment | (20.3 | ) | - | (3.3 | ) | (15.4 | ) | ||||||||
Insignificant Level 3 assets, net of liabilities | 523 | (9) | ||||||||||||||||
Total level 3 assets, net of liabilities | $ | 26,864 | (10) |
(1) | Weighted averages are calculated using outstanding unpaid principal balance for cash instruments, such as loans and securities, and notional amounts for derivative instruments. |
(2) | Includes $316 million of collateralized debt obligations. |
(3) | Securities backed by specified sources of current and future receivables generated from foreign originators. |
(4) | Consists primarily of investments in asset-backed securities that are revolving in nature, in which the timing of advances and repayments of principal are uncertain. |
(5) | Consists predominantly of reverse mortgage loans securitized with GNMA that were accounted for as secured borrowing transactions. |
(6) | The high end of the range of inputs is for servicing modified loans. For non-modified loans the range is $68 - $350. |
(7) | Includes a blend of prepayment speeds and expected defaults. Prepayment speeds are influenced by mortgage interest rates as well as our estimation of drivers of borrower behavior. |
(8) | Total derivative loan commitments were a net asset of $160 million. |
(9) | Represents the aggregate amount of Level 3 assets and liabilities measured at fair value on a recurring basis that are individually and in the aggregate insignificant. The amount includes corporate debt securities, mortgage-backed securities, certain other assets, other liabilities and certain net derivative assets and liabilities, such as commodity contracts and other derivative contracts. |
(10) | Consists of total Level 3 assets of $28.4 billion and total Level 3 liabilities of $1.5 billion, before netting of derivative balances. |
($ in millions, except cost to service amounts) | Fair Value Level 3 | Valuation Technique(s) | Significant Unobservable Input | Range of Inputs | Weighted Average (1) | |||||||||||||
December 31, 2014 | ||||||||||||||||||
Trading and available-for-sale securities: | ||||||||||||||||||
Securities of U.S. states and political subdivisions: | ||||||||||||||||||
Government, healthcare and other revenue bonds | $ | 1,900 | Discounted cash flow | Discount rate | 0.4 | - | 5.6 | % | 1.5 | |||||||||
61 | Vendor priced | |||||||||||||||||
Auction rate securities and other municipal bonds | 323 | Discounted cash flow | Discount rate | 1.5 | - | 7.6 | 3.9 | |||||||||||
Weighted average life | 1.3 | - | 19.4 | yrs | 6.4 | |||||||||||||
Collateralized loan and other debt obligations (2) | 565 | Market comparable pricing | Comparability adjustment | (53.9 | ) | - | 25.0 | % | 0.9 | |||||||||
967 | Vendor priced | |||||||||||||||||
Asset-backed securities: | ||||||||||||||||||
Auto loans and leases | 245 | Discounted cash flow | Discount rate | 0.4 | - | 0.4 | 0.4 | |||||||||||
Other asset-backed securities: | ||||||||||||||||||
Diversified payment rights (3) | 661 | Discounted cash flow | Discount rate | 0.9 | - | 7.1 | 2.9 | |||||||||||
Other commercial and consumer | 750 | (4) | Discounted cash flow | Discount rate | 1.9 | - | 21.5 | 5.0 | ||||||||||
Weighted average life | 1.6 | - | 10.7 | yrs | 4.0 | |||||||||||||
40 | Vendor priced | |||||||||||||||||
Marketable equity securities: perpetual preferred | 663 | (5) | Discounted cash flow | Discount rate | 4.1 | - | 9.3 | % | 6.6 | |||||||||
Weighted average life | 1.0 | - | 11.8 | yrs | 9.7 | |||||||||||||
Mortgages held for sale (residential) | 2,235 | Discounted cash flow | Default rate | 0.4 | - | 15.0 | % | 2.6 | ||||||||||
Discount rate | 1.1 | - | 7.7 | 5.2 | ||||||||||||||
Loss severity | 0.1 | - | 26.4 | 18.3 | ||||||||||||||
Prepayment rate | 2.0 | - | 15.5 | 8.1 | ||||||||||||||
78 | Market comparable pricing | Comparability adjustment | (93.0 | ) | - | 10.0 | (30.0 | ) | ||||||||||
Loans | 5,788 | (6) | Discounted cash flow | Discount rate | 0.0 | - | 3.8 | 3.1 | ||||||||||
Prepayment rate | 0.6 | - | 100.0 | 11.2 | ||||||||||||||
Utilization rate | 0.0 | - | 1.0 | 0.4 | ||||||||||||||
Mortgage servicing rights (residential) | 12,738 | Discounted cash flow | Cost to service per loan (7) | $ | 86 | - | 683 | 179 | ||||||||||
Discount rate | 5.9 | - | 16.9 | % | 7.6 | |||||||||||||
Prepayment rate (8) | 8.0 | - | 22.0 | 12.5 | ||||||||||||||
Net derivative assets and (liabilities): | ||||||||||||||||||
Interest rate contracts | 196 | Discounted cash flow | Default rate | 0.00 | - | 0.02 | 0.01 | |||||||||||
Loss severity | 50.0 | - | 50.0 | 50.0 | ||||||||||||||
Interest rate contracts: derivative loan commitments | 97 | Discounted cash flow | Fall-out factor | 1.0 | - | 99.0 | 24.5 | |||||||||||
Initial-value servicing | (31.1 | ) | - | 113.3 | bps | 46.5 | ||||||||||||
Equity contracts | 162 | Discounted cash flow | Conversion factor | (11.2 | ) | - | 0.0 | % | (8.4 | ) | ||||||||
Weighted average life | 1.0 | - | 2.0 | yrs | 1.3 | |||||||||||||
(246 | ) | Option model | Correlation factor | (56.0 | ) | - | 96.3 | % | 42.1 | |||||||||
Volatility factor | 8.3 | - | 80.9 | 28.3 | ||||||||||||||
Credit contracts | (192 | ) | Market comparable pricing | Comparability adjustment | (28.6 | ) | - | 26.3 | 1.8 | |||||||||
3 | Option model | Credit spread | 0.0 | - | 17.0 | 0.9 | ||||||||||||
Loss severity | 11.5 | - | 72.5 | 48.7 | ||||||||||||||
Other assets: nonmarketable equity investments | 2,512 | Market comparable pricing | Comparability adjustment | (19.7 | ) | - | (4.0 | ) | (14.7 | ) | ||||||||
Insignificant Level 3 assets, net of liabilities | 507 | (9) | ||||||||||||||||
Total level 3 assets, net of liabilities | $ | 30,054 | (10) |
(1) | Weighted averages are calculated using outstanding unpaid principal balance for cash instruments, such as loans and securities, and notional amounts for derivative instruments. |
(2) | Includes $500 million of collateralized debt obligations. |
(3) | Securities backed by specified sources of current and future receivables generated from foreign originators. |
(4) | Consists primarily of investments in asset-backed securities that are revolving in nature, in which the timing of advances and repayments of principal are uncertain. |
(5) | Consists of auction rate preferred equity securities with no maturity date that are callable by the issuer. |
(6) | Consists predominantly of reverse mortgage loans securitized with GNMA that were accounted for as secured borrowing transactions. |
(7) | The high end of the range of inputs is for servicing modified loans. For non-modified loans the range is $86 - $270. |
(8) | Includes a blend of prepayment speeds and expected defaults. Prepayment speeds are influenced by mortgage interest rates as well as our estimation of drivers of borrower behavior. |
(9) | Represents the aggregate amount of Level 3 assets and liabilities measured at fair value on a recurring basis that are individually and in the aggregate insignificant. The amount includes corporate debt securities, mortgage-backed securities, certain other assets, other liabilities and certain net derivative assets and liabilities, such as commodity contracts and other derivative contracts. |
(10) | Consists of total Level 3 assets of $32.3 billion and total Level 3 liabilities of $2.3 billion, before netting of derivative balances. |
• | Discounted cash flow - Discounted cash flow valuation techniques generally consist of developing an estimate of future cash flows that are expected to occur over the life of an instrument and then discounting those cash flows at a rate of return that results in the fair value amount. |
• | Market comparable pricing - Market comparable pricing valuation techniques are used to determine the fair value of certain instruments by incorporating known inputs, such as recent transaction prices, pending transactions, or prices of other similar investments that require significant adjustment to reflect differences in instrument characteristics. |
• | Option model - Option model valuation techniques are generally used for instruments in which the holder has a contingent right or obligation based on the occurrence of a future event, such as the price of a referenced asset going above or below a predetermined strike price. Option models estimate the likelihood of the specified event occurring by incorporating assumptions such as volatility estimates, price of the underlying instrument and expected rate of return. |
• | Vendor-priced – Prices obtained from third party pricing vendors or brokers that are used to record the fair value of the asset or liability, of which the related valuation technique and significant unobservable inputs are not provided. |
• | Comparability adjustment – is an adjustment made to observed market data, such as a transaction price in order to reflect dissimilarities in underlying collateral, issuer, rating, or other factors used within a market valuation approach, expressed as a percentage of an observed price. |
• | Conversion Factor – is the risk-adjusted rate in which a particular instrument may be exchanged for another instrument upon settlement, expressed as a percentage change from a specified rate. |
• | Correlation factor - is the likelihood of one instrument changing in price relative to another based on an established relationship expressed as a percentage of relative change in price over a period over time. |
• | Cost to service - is the expected cost per loan of servicing a portfolio of loans, which includes estimates for unreimbursed expenses (including delinquency and foreclosure costs) that may occur as a result of servicing such loan portfolios. |
• | Credit spread – is the portion of the interest rate in excess of a benchmark interest rate, such as OIS, LIBOR or U.S. Treasury rates, that when applied to an investment captures changes in the obligor’s creditworthiness. |
• | Default rate – is an estimate of the likelihood of not collecting contractual amounts owed expressed as a constant default rate (CDR). |
• | Discount rate – is a rate of return used to present value the future expected cash flow to arrive at the fair value of an instrument. The discount rate consists of a benchmark rate component and a risk premium component. The benchmark rate component, for example, OIS, LIBOR or U.S. Treasury rates, is generally observable within the market and is necessary to appropriately reflect the time value of money. The risk premium component reflects the amount of compensation market participants require due to the uncertainty inherent in the instruments’ cash flows resulting from risks such as credit and liquidity. |
• | Fall-out factor - is the expected percentage of loans associated with our interest rate lock commitment portfolio that are likely of not funding. |
• | Initial-value servicing - is the estimated value of the underlying loan, including the value attributable to the embedded servicing right, expressed in basis points of outstanding unpaid principal balance. |
• | Loss severity – is the percentage of contractual cash flows lost in the event of a default. |
• | Prepayment rate – is the estimated rate at which forecasted prepayments of principal of the related loan or debt instrument are expected to occur, expressed as a constant prepayment rate (CPR). |
• | Utilization rate – is the estimated rate in which incremental portions of existing reverse mortgage credit lines are expected to be drawn by borrowers, expressed as an annualized rate. |
• | Volatility factor – is the extent of change in price an item is estimated to fluctuate over a specified period of time expressed as a percentage of relative change in price over a period over time. |
• | Weighted average life – is the weighted average number of years an investment is expected to remain outstanding based on its expected cash flows reflecting the estimated date the issuer will call or extend the maturity of the instrument or otherwise reflecting an estimate of the timing of an instrument’s cash flows whose timing is not contractually fixed. |
September 30, 2015 | December 31, 2014 | |||||||||||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Mortgages held for sale (LOCOM) (1) | $ | — | 1,559 | 946 | 2,505 | — | 2,197 | 1,098 | 3,295 | |||||||||||||||
Loans held for sale | — | 13 | — | 13 | — | — | — | — | ||||||||||||||||
Loans: | ||||||||||||||||||||||||
Commercial | — | 120 | — | 120 | — | 243 | — | 243 | ||||||||||||||||
Consumer | — | 1,163 | 11 | 1,174 | — | 2,018 | 5 | 2,023 | ||||||||||||||||
Total loans (2) | — | 1,283 | 11 | 1,294 | — | 2,261 | 5 | 2,266 | ||||||||||||||||
Other assets (3) | — | 282 | 541 | 823 | — | 417 | 460 | 877 |
(1) | Predominantly real estate 1-4 family first mortgage loans. |
(2) | Represents carrying value of loans for which adjustments are based on the appraised value of the collateral. |
(3) | Includes the fair value of foreclosed real estate, other collateral owned and nonmarketable equity investments. |
Nine months ended September 30, | ||||||
(in millions) | 2015 | 2014 | ||||
Mortgages held for sale (LOCOM) | $ | 17 | 40 | |||
Loans held for sale | (3 | ) | — | |||
Loans: | ||||||
Commercial | (113 | ) | (90 | ) | ||
Consumer | (816 | ) | (1,093 | ) | ||
Total loans (1) | (929 | ) | (1,183 | ) | ||
Other assets (2) | (223 | ) | (265 | ) | ||
Total | $ | (1,138 | ) | (1,408 | ) |
(1) | Represents write-downs of loans based on the appraised value of the collateral. |
(2) | Includes the losses on foreclosed real estate and other collateral owned that were measured at fair value subsequent to their initial classification as foreclosed assets. Also includes impairment losses on nonmarketable equity investments. |
($ in millions) | Fair Value Level 3 | Valuation Technique(s) (1) | Significant Unobservable Inputs (1) | Range of inputs | Weighted Average (2) | ||||||||||
September 30, 2015 | |||||||||||||||
Residential mortgages held for sale (LOCOM) | $ | 946 | (3) | Discounted cash flow | Default rate | (5) | 0.2 | — | 9.6 | % | 2.4 | % | |||
Discount rate | 1.5 | — | 8.5 | 3.6 | |||||||||||
Loss severity | 0.0 | — | 29.4 | 3.1 | |||||||||||
Prepayment rate | (6) | 2.3 | — | 100.0 | 58.2 | ||||||||||
Other assets: | |||||||||||||||
Private equity fund investments (4) | — | Market comparable pricing | Comparability adjustment | — | — | — | — | ||||||||
Other nonmarketable equity investments | 213 | Market comparable pricing | Comparability adjustment | 4.8 | — | 8.0 | 7.1 | ||||||||
Insignificant level 3 assets | 339 | ||||||||||||||
Total | $ | 1,498 | |||||||||||||
December 31, 2014 | |||||||||||||||
Residential mortgages held for sale (LOCOM) | $ | 1,098 | (3) | Discounted cash flow | Default rate | (5) | 0.9 | — | 3.8 | % | 2.1 | % | |||
Discount rate | 1.5 | — | 8.5 | 3.6 | |||||||||||
Loss severity | 0.0 | — | 29.8 | 3.8 | |||||||||||
Prepayment rate | (6) | 2.0 | — | 100.0 | 65.5 | ||||||||||
Other assets: | |||||||||||||||
Private equity fund investments (4) | 171 | Market comparable pricing | Comparability adjustment | 6.0 | — | 6.0 | 6.0 | ||||||||
Insignificant level 3 assets | 294 | ||||||||||||||
Total | $ | 1,563 |
(1) | Refer to the narrative following the recurring quantitative Level 3 table of this Note for a definition of the valuation technique(s) and significant unobservable inputs. |
(2) | For residential MHFS, weighted averages are calculated using outstanding unpaid principal balance of the loans. |
(3) | Consists of approximately $899 million and $1.0 billion government insured/guaranteed loans purchased from GNMA-guaranteed mortgage securitizations at September 30, 2015 and December 31, 2014, respectively, and $47 million and $78 million of other mortgage loans which are not government insured/guaranteed at September 30, 2015 and December 31, 2014, respectively. |
(4) | Represents a single investment. For additional information, see the “Alternative Investments” section in this Note. |
(5) | Applies only to non-government insured/guaranteed loans. |
(6) | Includes the impact on prepayment rate of expected defaults for the government insured/guaranteed loans, which affects the frequency and timing of early resolution of loans. |
(in millions) | Fair value | Unfunded commitments | Redemption frequency | Redemption notice period | ||||||
September 30, 2015 | ||||||||||
Offshore funds | $ | 28 | — | Daily - Monthly | 1 - 30 days | |||||
Hedge funds | 1 | — | Daily - Quarterly | 1-90 days | ||||||
Private equity funds (1)(2) | 921 | 192 | N/A | N/A | ||||||
Venture capital funds (2) | 97 | 9 | N/A | N/A | ||||||
Total (3) | $ | 1,047 | 201 | |||||||
December 31, 2014 | ||||||||||
Offshore funds | $ | 125 | — | Daily - Quarterly | 1 - 60 days | |||||
Hedge funds | 1 | — | Daily - Quarterly | 1-90 days | ||||||
Private equity funds (1)(2) | 1,313 | 243 | N/A | N/A | ||||||
Venture capital funds (2) | 68 | 9 | N/A | N/A | ||||||
Total (3) | $ | 1,507 | 252 |
(1) | Excludes a private equity fund investment of $0 million and $171 million at September 30, 2015, and December 31, 2014, respectively. This investment was sold in second quarter 2015 for an amount different from the fund’s NAV. |
(2) | Includes certain investments subject to the Volcker Rule that we may have to divest. |
(3) | September 30, 2015, and December 31, 2014, include $922 million and $1.3 billion, respectively, of fair value for nonmarketable equity investments carried at cost for which we use NAVs as a practical expedient to determine nonrecurring fair value adjustments. The fair values of investments that had nonrecurring fair value adjustments were $133 million and $108 million at September 30, 2015, and December 31, 2014, respectively. |
September 30, 2015 | December 31, 2014 | |||||||||||||||||
(in millions) | Fair value carrying amount | Aggregate unpaid principal | Fair value carrying amount less aggregate unpaid principal | Fair value carrying amount | Aggregate unpaid principal | Fair value carrying amount less aggregate unpaid principal | ||||||||||||
Trading assets - loans: | ||||||||||||||||||
Total loans | $ | 805 | 850 | (45 | ) | 1,387 | 1,410 | (23 | ) | |||||||||
Nonaccrual loans | — | — | — | — | 1 | (1 | ) | |||||||||||
Mortgages held for sale: | ||||||||||||||||||
Total loans | 17,627 | 17,027 | 600 | 15,565 | 15,246 | 319 | ||||||||||||
Nonaccrual loans | 81 | 137 | (56 | ) | 160 | 252 | (92 | ) | ||||||||||
Loans 90 days or more past due and still accruing | 19 | 21 | (2 | ) | 27 | 30 | (3 | ) | ||||||||||
Loans held for sale: | ||||||||||||||||||
Total loans | — | 5 | (5 | ) | 1 | 10 | (9 | ) | ||||||||||
Nonaccrual loans | — | 5 | (5 | ) | 1 | 10 | (9 | ) | ||||||||||
Loans: | ||||||||||||||||||
Total loans | 5,529 | 5,319 | 210 | 5,788 | 5,527 | 261 | ||||||||||||
Nonaccrual loans | 406 | 422 | (16 | ) | 367 | 376 | (9 | ) | ||||||||||
Other assets (1) | 2,745 | n/a | n/a | 2,512 | n/a | n/a |
(1) | Consists of nonmarketable equity investments carried at fair value. See Note 6 (Other Assets) for more information. |
2015 | 2014 | |||||||||||||||||
(in millions) | Mortgage banking noninterest income | Net gains (losses) from trading activities | Other noninterest income | Mortgage banking noninterest income | Net gains (losses) from trading activities | Other noninterest income | ||||||||||||
Quarter ended September 30, | ||||||||||||||||||
Trading assets - loans | $ | — | (16 | ) | 1 | — | 8 | 1 | ||||||||||
Mortgages held for sale | 662 | — | — | 365 | — | — | ||||||||||||
Loans | — | — | (2 | ) | — | — | (44 | ) | ||||||||||
Other assets | — | — | 109 | — | — | 62 | ||||||||||||
Other interests held (1) | — | (3 | ) | — | — | (2 | ) | — | ||||||||||
Nine months ended September 30, | ||||||||||||||||||
Trading assets - loans | $ | — | 3 | 3 | — | 25 | 4 | |||||||||||
Mortgages held for sale | 1,559 | — | — | 1,565 | — | — | ||||||||||||
Loans | — | — | (45 | ) | — | — | (43 | ) | ||||||||||
Other assets | — | — | 137 | — | — | (30 | ) | |||||||||||
Other interests held (1) | — | (5 | ) | — | — | (7 | ) | — |
(1) | Consists of retained interests in securitizations and changes in fair value of letters of credit. |
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||
Gains (losses) attributable to instrument-specific credit risk: | ||||||||||||
Trading assets - loans | $ | (16 | ) | 7 | 3 | 25 | ||||||
Mortgages held for sale | (5 | ) | 7 | 43 | 62 | |||||||
Total | $ | (21 | ) | 14 | 46 | 87 |
Estimated fair value | |||||||||||||||
(in millions) | Carrying amount | Level 1 | Level 2 | Level 3 | Total | ||||||||||
September 30, 2015 | |||||||||||||||
Financial assets | |||||||||||||||
Cash and due from banks (1) | $ | 17,395 | 17,395 | — | — | 17,395 | |||||||||
Federal funds sold, securities purchased under resale agreements and other short-term investments (1) | 254,811 | 17,668 | 236,966 | 177 | 254,811 | ||||||||||
Held-to-maturity securities | 78,668 | 45,974 | 30,533 | 3,612 | 80,119 | ||||||||||
Mortgages held for sale (2) | 4,213 | — | 3,269 | 946 | 4,215 | ||||||||||
Loans held for sale (2) | 430 | — | 438 | — | 438 | ||||||||||
Loans, net (3) | 874,085 | — | 60,970 | 826,736 | 887,706 | ||||||||||
Nonmarketable equity investments (cost method) | 6,786 | — | — | 7,916 | 7,916 | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | 1,202,179 | — | 1,171,938 | 30,421 | 1,202,359 | ||||||||||
Short-term borrowings (1) | 88,069 | — | 88,069 | — | 88,069 | ||||||||||
Long-term debt (4) | 185,266 | — | 174,284 | 10,418 | 184,702 | ||||||||||
December 31, 2014 | |||||||||||||||
Financial assets | |||||||||||||||
Cash and due from banks (1) | $ | 19,571 | 19,571 | — | — | 19,571 | |||||||||
Federal funds sold, securities purchased under resale agreements and other short-term investments (1) | 258,429 | 8,991 | 249,438 | — | 258,429 | ||||||||||
Held-to-maturity securities | 55,483 | 41,548 | 9,021 | 5,790 | 56,359 | ||||||||||
Mortgages held for sale (2) | 3,971 | — | 2,875 | 1,098 | 3,973 | ||||||||||
Loans held for sale (2) | 721 | — | 739 | — | 739 | ||||||||||
Loans, net (3) | 832,671 | — | 60,052 | 784,786 | 844,838 | ||||||||||
Nonmarketable equity investments (cost method) | 7,033 | — | — | 8,377 | 8,377 | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | 1,168,310 | — | 1,132,845 | 35,566 | 1,168,411 | ||||||||||
Short-term borrowings (1) | 63,518 | — | 63,518 | — | 63,518 | ||||||||||
Long-term debt (4) | 183,934 | — | 174,996 | 10,479 | 185,475 |
(1) | Amounts consist of financial instruments in which carrying value approximates fair value. |
(2) | Balance reflects MHFS and LHFS, as applicable, other than those MHFS and LHFS for which we elected the fair value option. |
(3) | Loans exclude balances for which the fair value option was elected and also exclude lease financing with a carrying amount of $12.1 billion and $12.3 billion at September 30, 2015 and December 31, 2014, respectively. |
(4) | The carrying amount and fair value exclude obligations under capital leases of $8 million at September 30, 2015 and $9 million at December 31, 2014. |
Note 14: Preferred Stock |
September 30, 2015 | December 31, 2014 | ||||||||||||
Liquidation preference per share | Shares authorized and designated | Liquidation preference per share | Shares authorized and designated | ||||||||||
DEP Shares | |||||||||||||
Dividend Equalization Preferred Shares (DEP) | $ | 10 | 97,000 | $ | 10 | 97,000 | |||||||
Series G | |||||||||||||
7.25% Class A Preferred Stock | 15,000 | 50,000 | 15,000 | 50,000 | |||||||||
Series H | |||||||||||||
Floating Class A Preferred Stock | 20,000 | 50,000 | 20,000 | 50,000 | |||||||||
Series I | |||||||||||||
Floating Class A Preferred Stock | 100,000 | 25,010 | 100,000 | 25,010 | |||||||||
Series J | |||||||||||||
8.00% Non-Cumulative Perpetual Class A Preferred Stock | 1,000 | 2,300,000 | 1,000 | 2,300,000 | |||||||||
Series K | |||||||||||||
7.98% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 1,000 | 3,500,000 | 1,000 | 3,500,000 | |||||||||
Series L | |||||||||||||
7.50% Non-Cumulative Perpetual Convertible Class A Preferred Stock | 1,000 | 4,025,000 | 1,000 | 4,025,000 | |||||||||
Series N | |||||||||||||
5.20% Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 30,000 | 25,000 | 30,000 | |||||||||
Series O | |||||||||||||
5.125% Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 27,600 | 25,000 | 27,600 | |||||||||
Series P | |||||||||||||
5.25% Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 26,400 | 25,000 | 26,400 | |||||||||
Series Q | |||||||||||||
5.85% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 69,000 | 25,000 | 69,000 | |||||||||
Series R | |||||||||||||
6.625% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 34,500 | 25,000 | 34,500 | |||||||||
Series S | |||||||||||||
5.900% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 80,000 | 25,000 | 80,000 | |||||||||
Series T | |||||||||||||
6.000% Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 32,200 | 25,000 | 32,200 | |||||||||
Series U | |||||||||||||
5.875% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 80,000 | — | — | |||||||||
Series V | |||||||||||||
6.000% Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 40,000 | — | — | |||||||||
ESOP | |||||||||||||
Cumulative Convertible Preferred Stock (1) | — | 1,461,819 | — | 1,251,287 | |||||||||
Total | 11,928,529 | 11,597,997 |
(1) | See the ESOP Cumulative Convertible Preferred Stock section of this Note for additional information about the liquidation preference for the ESOP Cumulative Convertible Preferred Stock. |
September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||||
(in millions, except shares) | Shares issued and outstanding | Par value | Carrying value | Discount | Shares issued and outstanding | Par value | Carrying value | Discount | |||||||||||||||||
DEP Shares | |||||||||||||||||||||||||
Dividend Equalization Preferred Shares (DEP) | 96,546 | $ | — | — | — | 96,546 | $ | — | — | — | |||||||||||||||
Series I (1) | |||||||||||||||||||||||||
Floating Class A Preferred Stock | 25,010 | 2,501 | 2,501 | — | 25,010 | 2,501 | 2,501 | — | |||||||||||||||||
Series J (1) | |||||||||||||||||||||||||
8.00% Non-Cumulative Perpetual Class A Preferred Stock | 2,150,375 | 2,150 | 1,995 | 155 | 2,150,375 | 2,150 | 1,995 | 155 | |||||||||||||||||
Series K (1) | |||||||||||||||||||||||||
7.98% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 3,352,000 | 3,352 | 2,876 | 476 | 3,352,000 | 3,352 | 2,876 | 476 | |||||||||||||||||
Series L (1) | |||||||||||||||||||||||||
7.50% Non-Cumulative Perpetual Convertible Class A Preferred Stock | 3,968,000 | 3,968 | 3,200 | 768 | 3,968,000 | 3,968 | 3,200 | 768 | |||||||||||||||||
Series N (1) | |||||||||||||||||||||||||
5.20% Non-Cumulative Perpetual Class A Preferred Stock | 30,000 | 750 | 750 | — | 30,000 | 750 | 750 | — | |||||||||||||||||
Series O (1) | |||||||||||||||||||||||||
5.125% Non-Cumulative Perpetual Class A Preferred Stock | 26,000 | 650 | 650 | — | 26,000 | 650 | 650 | — | |||||||||||||||||
Series P (1) | |||||||||||||||||||||||||
5.25% Non-Cumulative Perpetual Class A Preferred Stock | 25,000 | 625 | 625 | — | 25,000 | 625 | 625 | — | |||||||||||||||||
Series Q (1) | |||||||||||||||||||||||||
5.85% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 69,000 | 1,725 | 1,725 | — | 69,000 | 1,725 | 1,725 | — | |||||||||||||||||
Series R (1) | |||||||||||||||||||||||||
6.625% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 33,600 | 840 | 840 | — | 33,600 | 840 | 840 | — | |||||||||||||||||
Series S (1) | |||||||||||||||||||||||||
5.900% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 80,000 | 2,000 | 2,000 | — | 80,000 | 2,000 | 2,000 | — | |||||||||||||||||
Series T (1) | |||||||||||||||||||||||||
6.000% Non-Cumulative Perpetual Class A Preferred Stock | 32,000 | 800 | 800 | — | 32,000 | 800 | 800 | — | |||||||||||||||||
Series U (1) | |||||||||||||||||||||||||
5.875% Fixed-to-Floating Non-Cumulative Perpetual Class A Preferred Stock | 80,000 | 2,000 | 2,000 | — | — | — | — | — | |||||||||||||||||
Series V (1) | |||||||||||||||||||||||||
6.000% Non-Cumulative Perpetual Class A Preferred Stock | 40,000 | 1,000 | 1,000 | — | — | — | — | — | |||||||||||||||||
ESOP | |||||||||||||||||||||||||
Cumulative Convertible Preferred Stock | 1,461,819 | 1,462 | 1,462 | — | 1,251,287 | 1,251 | 1,251 | — | |||||||||||||||||
Total | 11,469,350 | $ | 23,823 | 22,424 | 1,399 | 11,138,818 | $ | 20,612 | 19,213 | 1,399 |
(1) | Preferred shares qualify as Tier 1 capital. |
Shares issued and outstanding | Carrying value | Adjustable dividend rate | |||||||||||||||
(in millions, except shares) | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | Dec 31, 2014 | Minimum | Maximum | |||||||||||
ESOP Preferred Stock | |||||||||||||||||
$1,000 liquidation preference per share | |||||||||||||||||
2015 | 394,841 | — | $ | 395 | — | 8.90 | % | 9.90 | |||||||||
2014 | 318,791 | 352,158 | 319 | 352 | 8.70 | 9.70 | |||||||||||
2013 | 251,304 | 288,000 | 251 | 288 | 8.50 | 9.50 | |||||||||||
2012 | 166,353 | 189,204 | 166 | 189 | 10.00 | 11.00 | |||||||||||
2011 | 177,614 | 205,263 | 178 | 205 | 9.00 | 10.00 | |||||||||||
2010 | 113,234 | 141,011 | 113 | 141 | 9.50 | 10.50 | |||||||||||
2008 | 28,972 | 42,204 | 29 | 42 | 10.50 | 11.50 | |||||||||||
2007 | 10,710 | 24,728 | 11 | 25 | 10.75 | 11.75 | |||||||||||
2006 | — | 8,719 | — | 9 | 10.75 | 11.75 | |||||||||||
Total ESOP Preferred Stock (1) | 1,461,819 | 1,251,287 | $ | 1,462 | 1,251 | ||||||||||||
Unearned ESOP shares (2) | $ | (1,590 | ) | (1,360 | ) |
(1) | At September 30, 2015 and December 31, 2014, additional paid-in capital included $128 million and $109 million, respectively, related to ESOP preferred stock. |
(2) | We recorded a corresponding charge to unearned ESOP shares in connection with the issuance of the ESOP Preferred Stock. The unearned ESOP shares are reduced as shares of the ESOP Preferred Stock are committed to be released. |
Note 15: Employee Benefits |
2015 | 2014 | |||||||||||||||||
Pension benefits | Pension benefits | |||||||||||||||||
(in millions) | Qualified | Non-qualified | Other benefits | Qualified | Non-qualified | Other benefits | ||||||||||||
Quarter ended September 30, | ||||||||||||||||||
Service cost | $ | 1 | — | 1 | 1 | — | 1 | |||||||||||
Interest cost | 107 | 5 | 11 | 116 | 6 | 12 | ||||||||||||
Expected return on plan assets | (161 | ) | — | (8 | ) | (157 | ) | — | (9 | ) | ||||||||
Amortization of net actuarial loss (gain) | 27 | 5 | (1 | ) | 22 | 4 | (7 | ) | ||||||||||
Amortization of prior service credit | — | — | (1 | ) | — | — | (1 | ) | ||||||||||
Settlement loss | — | — | — | — | — | — | ||||||||||||
Net periodic benefit cost (income) | $ | (26 | ) | 10 | 2 | (18 | ) | 10 | (4 | ) | ||||||||
Nine months ended September 30, | ||||||||||||||||||
Service cost | $ | 2 | — | 5 | 1 | — | 5 | |||||||||||
Interest cost | 321 | 18 | 32 | 349 | 20 | 32 | ||||||||||||
Expected return on plan assets | (483 | ) | — | (26 | ) | (472 | ) | — | (27 | ) | ||||||||
Amortization of net actuarial loss (gain) | 81 | 14 | (3 | ) | 68 | 9 | (21 | ) | ||||||||||
Amortization of prior service credit | — | — | (2 | ) | — | — | (2 | ) | ||||||||||
Settlement loss | — | 13 | — | — | 2 | — | ||||||||||||
Net periodic benefit cost (income) | $ | (79 | ) | 45 | 6 | (54 | ) | 31 | (13 | ) |
Note 16: Earnings Per Common Share |
Quarter ended September 30, | Nine months ended September 30, | ||||||||||||
(in millions, except per share amounts) | 2015 | 2014 | 2015 | 2014 | |||||||||
Wells Fargo net income | $ | 5,796 | 5,729 | $ | 17,319 | 17,348 | |||||||
Less: Preferred stock dividends and other | 353 | 321 | 1,052 | 909 | |||||||||
Wells Fargo net income applicable to common stock (numerator) | $ | 5,443 | 5,408 | $ | 16,267 | 16,439 | |||||||
Earnings per common share | |||||||||||||
Average common shares outstanding (denominator) | 5,125.8 | 5,225.9 | 5,145.9 | 5,252.2 | |||||||||
Per share | $ | 1.06 | 1.04 | $ | 3.16 | 3.13 | |||||||
Diluted earnings per common share | |||||||||||||
Average common shares outstanding | 5,125.8 | 5,225.9 | 5,145.9 | 5,252.2 | |||||||||
Add: Stock options | 25.5 | 32.3 | 27.3 | 33.4 | |||||||||
Restricted share rights | 29.0 | 38.9 | 33.0 | 41.4 | |||||||||
Warrants | 13.5 | 13.3 | 14.1 | 12.2 | |||||||||
Diluted average common shares outstanding (denominator) | 5,193.8 | 5,310.4 | 5,220.3 | 5,339.2 | |||||||||
Per share | $ | 1.05 | 1.02 | $ | 3.12 | 3.08 |
Weighted-average shares | |||||||||||
Quarter ended September 30, | Nine months ended September 30, | ||||||||||
(in millions) | 2015 | 2014 | 2015 | 2014 | |||||||
Options | 5.0 | 7.2 | 5.9 | 8.2 |
Note 17: Other Comprehensive Income |
Quarter ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||||||||||||
(in millions) | Before tax | Tax effect | Net of tax | Before tax | Tax effect | Net of tax | Before tax | Tax effect | Net of tax | Before tax | Tax effect | Net of tax | |||||||||||||||||||||||||
Investment securities: | |||||||||||||||||||||||||||||||||||||
Net unrealized gains (losses) arising during the period | $ | (441 | ) | 148 | (293 | ) | (944 | ) | 260 | (684 | ) | (2,017 | ) | 779 | (1,238 | ) | 3,866 | (1,569 | ) | 2,297 | |||||||||||||||||
Reclassification of net (gains) losses to net income: | |||||||||||||||||||||||||||||||||||||
Interest income on investment securities (1) | 1 | (1 | ) | — | (5 | ) | 2 | (3 | ) | (1 | ) | — | (1 | ) | (31 | ) | 12 | (19 | ) | ||||||||||||||||||
Net gains on debt securities | (147 | ) | 52 | (95 | ) | (253 | ) | 96 | (157 | ) | (606 | ) | 225 | (381 | ) | (407 | ) | 154 | (253 | ) | |||||||||||||||||
Net gains from equity investments | (288 | ) | 107 | (181 | ) | (403 | ) | 152 | (251 | ) | (345 | ) | 128 | (217 | ) | (767 | ) | 289 | (478 | ) | |||||||||||||||||
Other noninterest income | (5 | ) | 2 | (3 | ) | — | — | — | (5 | ) | 2 | (3 | ) | — | — | — | |||||||||||||||||||||
Subtotal reclassifications to net income | (439 | ) | 160 | (279 | ) | (661 | ) | 250 | (411 | ) | (957 | ) | 355 | (602 | ) | (1,205 | ) | 455 | (750 | ) | |||||||||||||||||
Net change | (880 | ) | 308 | (572 | ) | (1,605 | ) | 510 | (1,095 | ) | (2,974 | ) | 1,134 | (1,840 | ) | 2,661 | (1,114 | ) | 1,547 | ||||||||||||||||||
Derivatives and hedging activities: | |||||||||||||||||||||||||||||||||||||
Net unrealized gains (losses) arising during the period | 1,769 | (667 | ) | 1,102 | (34 | ) | 13 | (21 | ) | 2,233 | (842 | ) | 1,391 | 222 | (84 | ) | 138 | ||||||||||||||||||||
Reclassification of net (gains) losses to net income: | |||||||||||||||||||||||||||||||||||||
Interest income on investment securities | — | — | — | — | — | — | (2 | ) | 1 | (1 | ) | (1 | ) | 1 | — | ||||||||||||||||||||||
Interest income on loans | (297 | ) | 112 | (185 | ) | (133 | ) | 49 | (84 | ) | (806 | ) | 304 | (502 | ) | (387 | ) | 145 | (242 | ) | |||||||||||||||||
Interest expense on long-term debt | 4 | (2 | ) | 2 | 6 | (2 | ) | 4 | 13 | (5 | ) | 8 | 40 | (15 | ) | 25 | |||||||||||||||||||||
Subtotal reclassifications to net income | (293 | ) | 110 | (183 | ) | (127 | ) | 47 | (80 | ) | (795 | ) | 300 | (495 | ) | (348 | ) | 131 | (217 | ) | |||||||||||||||||
Net change | 1,476 | (557 | ) | 919 | (161 | ) | 60 | (101 | ) | 1,438 | (542 | ) | 896 | (126 | ) | 47 | (79 | ) | |||||||||||||||||||
Defined benefit plans adjustments: | |||||||||||||||||||||||||||||||||||||
Net actuarial losses arising during the period | — | — | — | — | — | — | (11 | ) | 4 | (7 | ) | (12 | ) | 5 | (7 | ) | |||||||||||||||||||||
Reclassification of amounts to net periodic benefit costs (2): | |||||||||||||||||||||||||||||||||||||
Amortization of net actuarial loss | 31 | (12 | ) | 19 | 19 | (8 | ) | 11 | 92 | (35 | ) | 57 | 56 | (22 | ) | 34 | |||||||||||||||||||||
Settlements and other | (1 | ) | 1 | — | (1 | ) | 1 | — | 11 | (4 | ) | 7 | — | — | — | ||||||||||||||||||||||
Subtotal reclassifications to net periodic benefit costs | 30 | (11 | ) | 19 | 18 | (7 | ) | 11 | 103 | (39 | ) | 64 | 56 | (22 | ) | 34 | |||||||||||||||||||||
Net change | 30 | (11 | ) | 19 | 18 | (7 | ) | 11 | 92 | (35 | ) | 57 | 44 | (17 | ) | 27 | |||||||||||||||||||||
Foreign currency translation adjustments: | |||||||||||||||||||||||||||||||||||||
Net unrealized losses arising during the period | (59 | ) | (8 | ) | (67 | ) | (32 | ) | (3 | ) | (35 | ) | (104 | ) | (13 | ) | (117 | ) | (32 | ) | (3 | ) | (35 | ) | |||||||||||||
Reclassification of net losses to net income: | |||||||||||||||||||||||||||||||||||||
Noninterest income | — | — | — | — | — | — | — | — | — | 6 | — | 6 | |||||||||||||||||||||||||
Net change | (59 | ) | (8 | ) | (67 | ) | (32 | ) | (3 | ) | (35 | ) | (104 | ) | (13 | ) | (117 | ) | (26 | ) | (3 | ) | (29 | ) | |||||||||||||
Other comprehensive income (loss) | $ | 567 | (268 | ) | 299 | (1,780 | ) | 560 | (1,220 | ) | (1,548 | ) | 544 | (1,004 | ) | 2,553 | (1,087 | ) | 1,466 | ||||||||||||||||||
Less: Other comprehensive income (loss) from noncontrolling interests, net of tax | (22 | ) | (221 | ) | 125 | (266 | ) | ||||||||||||||||||||||||||||||
Wells Fargo other comprehensive income (loss), net of tax | $ | 321 | (999 | ) | (1,129 | ) | 1,732 |
(1) | Represents net unrealized gains and losses amortized over the remaining lives of securities that were transferred from the available-for-sale portfolio to the held-to-maturity portfolio. |
(2) | These items are included in the computation of net periodic benefit cost, which is recorded in employee benefits expense (see Note 15 (Employee Benefits) for additional details). |
(in millions) | Investment securities | Derivatives and hedging activities | Defined benefit plans adjustments | Foreign currency translation adjustments | Cumulative other compre- hensive income | ||||||||||
Quarter ended September 30, 2015 | |||||||||||||||
Balance, beginning of period | $ | 3,509 | 310 | (1,665 | ) | (86 | ) | 2,068 | |||||||
Net unrealized gains (losses) arising during the period | (293 | ) | 1,102 | — | (67 | ) | 742 | ||||||||
Amounts reclassified from accumulated other comprehensive income | (279 | ) | (183 | ) | 19 | — | (443 | ) | |||||||
Net change | (572 | ) | 919 | 19 | (67 | ) | 299 | ||||||||
Less: Other comprehensive loss from noncontrolling interests | (20 | ) | — | — | (2 | ) | (22 | ) | |||||||
Balance, end of period | $ | 2,957 | 1,229 | (1,646 | ) | (151 | ) | 2,389 | |||||||
Quarter ended September 30, 2014 | |||||||||||||||
Balance, beginning of period | $ | 5,025 | 102 | (1,037 | ) | 27 | 4,117 | ||||||||
Net unrealized losses arising during the period | (684 | ) | (21 | ) | — | (35 | ) | (740 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | (411 | ) | (80 | ) | 11 | — | (480 | ) | |||||||
Net change | (1,095 | ) | (101 | ) | 11 | (35 | ) | (1,220 | ) | ||||||
Less: Other comprehensive loss from noncontrolling interests | (221 | ) | — | — | — | (221 | ) | ||||||||
Balance, end of period | $ | 4,151 | 1 | (1,026 | ) | (8 | ) | 3,118 | |||||||
Nine months ended September 30, 2015 | |||||||||||||||
Balance, beginning of period | $ | 4,926 | 333 | (1,703 | ) | (38 | ) | 3,518 | |||||||
Net unrealized gains (losses) arising during the period | (1,238 | ) | 1,391 | (7 | ) | (117 | ) | 29 | |||||||
Amounts reclassified from accumulated other comprehensive income | (602 | ) | (495 | ) | 64 | — | (1,033 | ) | |||||||
Net change | (1,840 | ) | 896 | 57 | (117 | ) | (1,004 | ) | |||||||
Less: Other comprehensive income (loss) from noncontrolling interests | 129 | — | — | (4 | ) | 125 | |||||||||
Balance, end of period | $ | 2,957 | 1,229 | (1,646 | ) | (151 | ) | 2,389 | |||||||
Nine months ended September 30, 2014 | |||||||||||||||
Balance, beginning of period | $ | 2,338 | 80 | (1,053 | ) | 21 | 1,386 | ||||||||
Net unrealized gains (losses) arising during the period | 2,297 | 138 | (7 | ) | (35 | ) | 2,393 | ||||||||
Amounts reclassified from accumulated other comprehensive income | (750 | ) | (217 | ) | 34 | 6 | (927 | ) | |||||||
Net change | 1,547 | (79 | ) | 27 | (29 | ) | 1,466 | ||||||||
Less: Other comprehensive loss from noncontrolling interests | (266 | ) | — | — | — | (266 | ) | ||||||||
Balance, end of period | $ | 4,151 | 1 | (1,026 | ) | (8 | ) | 3,118 |
Note 18: Operating Segments |
Community Banking | Wholesale Banking | Wealth and Investment Management | Other (1) | Consolidated Company | ||||||||||||||||||||||||||
(income/expense in millions, average balances in billions) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||
Quarter ended Sep 30, | ||||||||||||||||||||||||||||||
Net interest income (2) | $ | 7,822 | 7,455 | 3,128 | 3,061 | 887 | 753 | (380 | ) | (328 | ) | 11,457 | 10,941 | |||||||||||||||||
Provision (reversal of provision) for credit losses | 658 | 465 | 45 | (85 | ) | (6 | ) | (25 | ) | 6 | 13 | 703 | 368 | |||||||||||||||||
Noninterest income | 5,796 | 5,356 | 2,442 | 2,606 | 2,991 | 3,052 | (811 | ) | (742 | ) | 10,418 | 10,272 | ||||||||||||||||||
Noninterest expense | 7,219 | 7,049 | 3,036 | 2,997 | 2,909 | 2,945 | (765 | ) | (743 | ) | 12,399 | 12,248 | ||||||||||||||||||
Income (loss) before income tax expense (benefit) | 5,741 | 5,297 | 2,489 | 2,755 | 975 | 885 | (432 | ) | (340 | ) | 8,773 | 8,597 | ||||||||||||||||||
Income tax expense (benefit) | 1,861 | 1,603 | 722 | 830 | 371 | 338 | (164 | ) | (129 | ) | 2,790 | 2,642 | ||||||||||||||||||
Net income (loss) before noncontrolling interests | 3,880 | 3,694 | 1,767 | 1,925 | 604 | 547 | (268 | ) | (211 | ) | 5,983 | 5,955 | ||||||||||||||||||
Less: Net income (loss) from noncontrolling interests | 194 | 233 | (5 | ) | (4 | ) | (2 | ) | (3 | ) | — | — | 187 | 226 | ||||||||||||||||
Net income (loss) (3) | $ | 3,686 | 3,461 | 1,772 | 1,929 | 606 | 550 | (268 | ) | (211 | ) | 5,796 | 5,729 | |||||||||||||||||
Average loans | $ | 511.0 | 498.3 | 363.1 | 316.8 | 61.1 | 52.6 | (40.1 | ) | (34.5 | ) | 895.1 | 833.2 | |||||||||||||||||
Average assets | 977.1 | 944.8 | 652.6 | 562.0 | 192.6 | 185.2 | (75.9 | ) | (74.1 | ) | 1,746.4 | 1,617.9 | ||||||||||||||||||
Average core deposits | 690.5 | 646.9 | 311.3 | 278.3 | 163.0 | 153.7 | (71.2 | ) | (66.7 | ) | 1,093.6 | 1,012.2 | ||||||||||||||||||
Nine months ended Sep 30, | ||||||||||||||||||||||||||||||
Net interest income (2) | $ | 23,051 | 22,075 | 9,215 | 9,021 | 2,545 | 2,221 | (1,098 | ) | (970 | ) | 33,713 | 32,347 | |||||||||||||||||
Provision (reversal of provision) for credit losses | 1,638 | 1,163 | (19 | ) | (227 | ) | (19 | ) | (58 | ) | 11 | 32 | 1,611 | 910 | ||||||||||||||||
Noninterest income | 15,980 | 15,883 | 7,902 | 7,691 | 9,285 | 9,135 | (2,409 | ) | (2,152 | ) | 30,758 | 30,557 | ||||||||||||||||||
Noninterest expense | 21,442 | 20,839 | 9,191 | 8,843 | 9,069 | 8,927 | (2,327 | ) | (2,219 | ) | 37,375 | 36,390 | ||||||||||||||||||
Income (loss) before income tax expense (benefit) | 15,951 | 15,956 | 7,945 | 8,096 | 2,780 | 2,487 | (1,191 | ) | (935 | ) | 25,485 | 25,604 | ||||||||||||||||||
Income tax expense (benefit) | 4,921 | 4,781 | 2,309 | 2,418 | 1,054 | 944 | (452 | ) | (355 | ) | 7,832 | 7,788 | ||||||||||||||||||
Net income (loss) before noncontrolling interests | 11,030 | 11,175 | 5,636 | 5,678 | 1,726 | 1,543 | (739 | ) | (580 | ) | 17,653 | 17,816 | ||||||||||||||||||
Less: Net income (loss) from noncontrolling interests | 337 | 469 | (8 | ) | (3 | ) | 5 | 2 | — | — | 334 | 468 | ||||||||||||||||||
Net income (loss) (3) | $ | 10,693 | 10,706 | 5,644 | 5,681 | 1,721 | 1,541 | (739 | ) | (580 | ) | 17,319 | 17,348 | |||||||||||||||||
Average loans | $ | 507.8 | 502.7 | 348.4 | 309.2 | 59.1 | 51.2 | (38.9 | ) | (33.7 | ) | 876.4 | 829.4 | |||||||||||||||||
Average assets | 984.0 | 914.5 | 628.6 | 544.0 | 191.1 | 185.4 | (75.7 | ) | (74.3 | ) | 1,728.0 | 1,569.6 | ||||||||||||||||||
Average core deposits | 681.8 | 637.8 | 306.2 | 267.7 | 161.4 | 154.3 | (70.6 | ) | (67.1 | ) | 1,078.8 | 992.7 |
(1) | Includes items not specific to a business segment and elimination of certain items that are included in more than one business segment, substantially all of which represents products and services for wealth management customers provided in Community Banking stores. |
(2) | Net interest income is the difference between interest earned on assets and the cost of liabilities to fund those assets. Interest earned includes actual interest earned on segment assets and, if the segment has excess liabilities, interest credits for providing funding to other segments. The cost of liabilities includes interest expense on segment liabilities and, if the segment does not have enough liabilities to fund its assets, a funding charge based on the cost of excess liabilities from another segment. |
(3) | Represents segment net income (loss) for Community Banking; Wholesale Banking; and Wealth and Investment Management segments and Wells Fargo net income for the consolidated company. |
Note 19: Regulatory and Agency Capital Requirements |
Wells Fargo & Company | Wells Fargo Bank, N.A. | ||||||||||||||||||
Advanced Approach | Standardized Approach | General Approach | Advanced Approach | Standardized Approach | General Approach | Advanced & Standardized Approach Minimum capital ratios (1) | |||||||||||||
(in billions, except ratios) | Sep 30, 2015 | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | Sep 30, 2015 | Dec 31, 2014 | Sep 30, 2015 | ||||||||||||
Regulatory capital: | |||||||||||||||||||
Common equity tier 1 | $ | 142.9 | $ | 142.9 | 137.1 | 124.9 | 124.9 | 119.9 | |||||||||||
Tier 1 | 163.2 | 163.2 | 154.7 | 124.9 | 124.9 | 119.9 | |||||||||||||
Total | 192.2 | 202.9 | 192.9 | 138.5 | 148.2 | 144.0 | |||||||||||||
Assets: | |||||||||||||||||||
Risk-weighted | $ | 1,293.9 | $ | 1,314.4 | 1,242.5 | 1,112.6 | 1,195.0 | 1,142.5 | |||||||||||
Adjusted average (2) | 1,715.5 | 1,715.5 | 1,637.0 | 1,546.3 | 1,546.3 | 1,487.6 | |||||||||||||
Regulatory capital ratios: | |||||||||||||||||||
Common equity tier 1 capital | 11.05 | % | 10.87 | 11.04 | 11.22 | 10.45 | 10.49 | 4.50 | |||||||||||
Tier 1 capital | 12.61 | 12.42 | 12.45 | 11.22 | 10.45 | 10.49 | 6.00 | ||||||||||||
Total capital | 14.86 | 15.44 | 15.53 | 12.45 | 12.40 | 12.61 | 8.00 | ||||||||||||
Tier 1 leverage (2) | 9.51 | 9.51 | 9.45 | 8.08 | 8.08 | 8.06 | 4.00 |
(1) | As defined by the regulations issued by the Federal Reserve, OCC and FDIC, which apply to Wells Fargo & Company and Wells Fargo Bank, N.A.. |
(2) | The leverage ratio consists of Tier 1 capital divided by quarterly average total assets, excluding goodwill and certain other items. The minimum leverage ratio guideline is 3% for banking organizations that do not anticipate significant growth and that have well-diversified risk, excellent asset quality, high liquidity, good earnings, effective management and monitoring of market risk and, in general, are considered top-rated, strong banking organizations. |
Glossary of Acronyms | |||
ABS | Asset-backed security | HAMP | Home Affordability Modification Program |
ACL | Allowance for credit losses | HPI | Home Price Index |
ALCO | Asset/Liability Management Committee | HUD | U.S. Department of Housing and Urban Development |
ARM | Adjustable-rate mortgage | LCR | Liquidity Coverage Ratio |
ARS | Auction rate security | LHFS | Loans held for sale |
ASC | Accounting Standards Codification | LIBOR | London Interbank Offered Rate |
ASU | Accounting Standards Update | LIHTC | Low-Income Housing Tax Credit |
AVM | Automated valuation model | LOCOM | Lower of cost or market value |
BCBS | Basel Committee on Bank Supervision | LTV | Loan-to-value |
BHC | Bank holding company | MBS | Mortgage-backed security |
CCAR | Comprehensive Capital Analysis and Review | MHA | Making Home Affordable programs |
CDO | Collateralized debt obligation | MHFS | Mortgages held for sale |
CDS | Credit default swaps | MSR | Mortgage servicing right |
CET1 | Common Equity Tier 1 | MTN | Medium-term note |
CLO | Collateralized loan obligation | NAV | Net asset value |
CLTV | Combined loan-to-value | NPA | Nonperforming asset |
CMBS | Commercial mortgage-backed securities | OCC | Office of the Comptroller of the Currency |
CPP | Capital Purchase Program | OCI | Other comprehensive income |
CRE | Commercial real estate | OTC | Over-the-counter |
DOJ | U.S. Department of Justice | OTTI | Other-than-temporary impairment |
DPD | Days past due | PCI Loans | Purchased credit-impaired loans |
ESOP | Employee Stock Ownership Plan | PTPP | Pre-tax pre-provision profit |
FAS | Statement of Financial Accounting Standards | RBC | Risk-based capital |
FASB | Financial Accounting Standards Board | RMBS | Residential mortgage-backed securities |
FDIC | Federal Deposit Insurance Corporation | ROA | Wells Fargo net income to average total assets |
FFELP | Federal Family Education Loan Program | ROE | Wells Fargo net income applicable to common stock |
FHA | Federal Housing Administration | to average Wells Fargo common stockholders' equity | |
FHLB | Federal Home Loan Bank | RWAs | Risk-weighted assets |
FHLMC | Federal Home Loan Mortgage Corporation | SEC | Securities and Exchange Commission |
FICO | Fair Isaac Corporation (credit rating) | S&P | Standard & Poor’s Ratings Services |
FNMA | Federal National Mortgage Association | SLR | Supplemental leverage ratio |
FRB | Board of Governors of the Federal Reserve System | SPE | Special purpose entity |
FSB | Financial Stability Board | TDR | Troubled debt restructuring |
GAAP | Generally accepted accounting principles | VA | Department of Veterans Affairs |
GNMA | Government National Mortgage Association | VaR | Value-at-Risk |
GSE | Government-sponsored entity | VIE | Variable interest entity |
G-SIB | Globally systemic important bank | WFCC | Wells Fargo Canada Corporation |
Calendar month | Total number of shares repurchased (1) | Weighted-average price paid per share | Maximum number of shares that may yet be repurchased under the authorization | ||||||
July (2) | 16,635,418 | $ | 55.75 | 139,039,366 | |||||
August (2) | 34,034,185 | 56.09 | 105,005,181 | ||||||
September | 988,453 | 51.81 | 104,016,728 | ||||||
Total | 51,658,056 | ||||||||
(1) | All shares were repurchased under an authorization covering up to 350 million shares of common stock approved by the Board of Directors and publicly announced by the Company on March 26, 2014. Unless modified or revoked by the Board, this authorization does not expire. |
(2) | July includes a private repurchase transaction of 13,562,019 shares at a weighted-average price per share of $55.30 and August includes a private repurchase transaction of 17,600,304 shares at a weighted-average price per share of $56.82. |
Calendar month | Total number of warrants repurchased (1) | Average price paid per warrant | Maximum dollar value of warrants that may yet be purchased | ||||||
July | — | $ | — | 451,944,402 | |||||
August | — | — | 451,944,402 | ||||||
September | — | — | 451,944,402 | ||||||
Total | — | ||||||||
(1) | Warrants are purchased under the authorization covering up to $1 billion in warrants approved by the Board of Directors (ratified and approved on June 22, 2010). Unless modified or revoked by the Board, this authorization does not expire. |
Item 6. | Exhibits |
Exhibit Number | Description | Location | ||||||||||||||
3(a) | Restated Certificate of Incorporation, as amended and in effect on the date hereof. | Filed herewith. | ||||||||||||||
3(b) | By-Laws. | Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed January 28, 2011. | ||||||||||||||
4(a) | See Exhibits 3(a) and 3(b). | |||||||||||||||
4(b) | The Company agrees to furnish upon request to the Commission a copy of each instrument defining the rights of holders of senior and subordinated debt of the Company. | |||||||||||||||
12(a) | Computation of Ratios of Earnings to Fixed Charges: | Filed herewith. | ||||||||||||||
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Including interest on deposits | 8.88 | 8.47 | 8.81 | 8.58 | ||||||||||||
Excluding interest on deposits | 11.02 | 10.88 | 11.06 | 11.11 | ||||||||||||
12(b) | Computation of Ratios of Earnings to Fixed Charges and Preferred Dividends: | Filed herewith. | ||||||||||||||
Quarter ended Sep 30, | Nine months ended Sep 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Including interest on deposits | 5.99 | 5.97 | 5.97 | 6.14 | ||||||||||||
Excluding interest on deposits | 6.82 | 7.00 | 6.86 | 7.26 | ||||||||||||
31(a) | Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | Filed herewith. | ||||||||||||||
31(b) | Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | Filed herewith. | ||||||||||||||
32(a) | Certification of Periodic Financial Report by Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and 18 U.S.C. § 1350. | Furnished herewith. | ||||||||||||||
32(b) | Certification of Periodic Financial Report by Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and 18 U.S.C. § 1350. | Furnished herewith. | ||||||||||||||
101.INS | XBRL Instance Document | Filed herewith. | ||||||||||||||
101.SCH | XBRL Taxonomy Extension Schema Document | Filed herewith. | ||||||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | Filed herewith. | ||||||||||||||
101.DEF | XBRL Taxonomy Extension Definitions Linkbase Document | Filed herewith. | ||||||||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | Filed herewith. | ||||||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | Filed herewith. |