UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

QUARTERLY PERIOD ENDED March 31,June 30, 2015

Commission File Number 1-34073

Huntington Bancshares Incorporated

 

Maryland  31-0724920

(State or other jurisdiction of


incorporation or organization)

  

(I.R.S. Employer


Identification No.)

41 South High Street, Columbus, Ohio 43287

Registrant’s telephone number (614) 480-8300

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days.     x  Yes    ¨  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).     x  Yes    ¨  No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer x  Accelerated filer ¨
Non-accelerated filer ¨  (Do not check if a smaller reporting company)  Smaller reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     ¨  Yes    x  No

There were 808,528,243803,065,757 shares of Registrant’s common stock ($0.01 par value) outstanding on March 31,June 30, 2015.


HUNTINGTON BANCSHARES INCORPORATED

INDEX

 

PART I. FINANCIAL INFORMATION

  

Item 1. Financial Statements (Unaudited)

  66

Condensed Consolidated Balance Sheets at March 31,June 30, 2015 and December 31, 2014

   5566  

Condensed Consolidated Statements of Income for the three months and six months ended March 31,June 30, 2015 and 2014

   5667  

Condensed Consolidated Statements of Comprehensive Income for the three months and six months ended March  31,June 30, 2015 and 2014

   5768  

Condensed Consolidated Statements of Changes in Shareholders’ Equity for the threesix months ended March 31,June 30, 2015 and 2014

   5869  

Condensed Consolidated Statements of Cash Flows for the threesix months ended March 31,June 30, 2015 and 2014

   5970  

Notes to Unaudited Condensed Consolidated Financial Statements

   6172  

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

6

Executive Overview

   7  

Discussion of Results of Operations

   9  

Risk Management and Capital:

  
24  

Credit Risk

   1825  

Market Risk

   3038  

Liquidity Risk

   3139  

Operational Risk

   3544  

Compliance Risk

   3746  

Capital

   3746  

Fair Value

   4150  

Business Segment Discussion

   4251  

Additional Disclosures

   5364  

Item 3. Quantitative and Qualitative Disclosures about Market Risk

   132146  

Item 4. Controls and Procedures

   132146  

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

   132146  

Item 1A. Risk Factors

   132146  

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

   133147  

Item 5. Other Information

Item 6. Exhibits

   133147  

Signatures

   135149  

Glossary of Acronyms and Terms

The following listing provides a comprehensive reference of common acronyms and terms used throughout the document:

 

ABL  Asset Based Lending
ACL  Allowance for Credit Losses
AFCRE  Automobile Finance and Commercial Real Estate
AFS  Available-for-Sale
ALCO  Asset-Liability Management Committee
ALLL  Allowance for Loan and Lease Losses
ARM  Adjustable Rate Mortgage
ASC  Accounting Standards Codification
ASU  Accounting Standards Update
ATM  Automated Teller Machine
AULC  Allowance for Unfunded Loan Commitments
Basel III  Refers to the final rule issued by the FRB and OCC and published in the Federal Register on October 11, 2013
C&I  Commercial and Industrial
Camco Financial  Camco Financial Corp.
CCAR  Comprehensive Capital Analysis and Review
CDO  Collateralized Debt Obligations
CDs  Certificate of Deposit
CET1  Common equity tier 1 on a transitional Basel III basis
CFPB  Bureau of Consumer Financial Protection
CFTC  Commodity Futures Trading Commission
CMO  Collateralized Mortgage Obligations
CRE  Commercial Real Estate
Dodd-Frank Act  Dodd-Frank Wall Street Reform and Consumer Protection Act
DTA/DTL  Deferred Tax Asset/Deferred Tax Liability
EFT  Electronic Fund Transfer
EPS  Earnings Per Share
EVE  Economic Value of Equity
FASB  Financial Accounting Standards Board
Fannie Mae  (see FNMA)
FDIC  Federal Deposit Insurance Corporation
FDICIA  Federal Deposit Insurance Corporation Improvement Act of 1991
FHA  Federal Housing Administration
FHLB  Federal Home Loan Bank
FHLMC  Federal Home Loan Mortgage Corporation
FICO  Fair Isaac Corporation
FNMA  Federal National Mortgage Association
FRB  Federal Reserve Bank
Freddie Mac  (see FHLMC)
FTE  Fully-Taxable Equivalent
FTP  Funds Transfer Pricing
GAAP  Generally Accepted Accounting Principles in the United States of America
GNMAGovernment National Mortgage Association, or Ginnie Mae
HAMP  Home Affordable Modification Program

HARP  Home Affordable Refinance Program

HIP  Huntington Investment and Tax Savings Plan
HQLA  High Quality Liquid Asset
HTM  Held-to-Maturity
HTFHuntington Technology Finance (formerly Macquarie)
IRS  Internal Revenue Service
LCR  Liquidity Coverage Ratio
LIBOR  London Interbank Offered Rate
LGD  Loss-Given-Default
LIHTC  Low Income Housing Tax Credit
LTV  Loan to Value
Macquarie  Macquarie Equipment Finance, Inc. (U.S. operations)
MD&A  Management’s Discussion and Analysis of Financial Condition and Results of Operations
MSA  Metropolitan Statistical Area
MSR  Mortgage Servicing Rights
NAICS  North American Industry Classification System
NALs  Nonaccrual Loans
NCO  Net Charge-off
NII  Net Interest Income
NIM  Net Interest Margin
NCO  Net Charge-off
NIM  Net Interest Margin
NPA  Nonperforming Asset
N.R.  Not relevant. Denominator of calculation is a gain in the current period compared with a loss in the prior period, or vice-versa
OCC  Office of the Comptroller of the Currency
OCI  Other Comprehensive Income (Loss)
OCR  Optimal Customer Relationship
OLEM  Other Loans Especially Mentioned
OREO  Other Real Estate Owned
OTTI  Other-Than-Temporary Impairment
Plan  Huntington Bancshares Retirement Plan
Problem Loans  Includes nonaccrual loans and leases (Table 11)15), troubled debt restructured loans (Table 12)16), accruing loans and leases past due 90 days or more (aging analysis section of Footnote 3), and Criticized commercial loans (credit quality indicators section of Footnote 3).
RBHPCG  Regional Banking and The Huntington Private Client Group
RCSA  Risk and Control Self-Assessments
REIT  Real Estate Investment Trust
ROC  Risk Oversight Committee
RWA  Risk-Weighted Assets
SAD  Special Assets Division
SBA  Small Business Administration
SEC  Securities and Exchange Commission
SERP  Supplemental Executive Retirement Plan
SRIP  Supplemental Retirement Income Plan
SSFA  Simplified Supervisory Formula Approach
TCE  Tangible Common Equity
TDR  Troubled Debt Restructured Loan

U.S. Treasury  U.S. Department of the Treasury
UCS  Uniform Classification System

UDAP

  Unfair or Deceptive Acts or Practices

UPB

  Unpaid Principal Balance

USDA

  U.S. Department of Agriculture

VIE

  Variable Interest Entity

XBRL

  eXtensible Business Reporting Language

PART I. FINANCIAL INFORMATION

When we refer to “we”, “our”, and “us” in this report, we mean Huntington Bancshares Incorporated and our consolidated subsidiaries, unless the context indicates that we refer only to the parent company, Huntington Bancshares Incorporated. When we refer to the “Bank” in this report, we mean our only bank subsidiary, The Huntington National Bank, and its subsidiaries.

 

Item 2:Management’s Discussion and Analysis of Financial Condition and Results of Operations

INTRODUCTION

We are a multi-state diversified regional bank holding company organized under Maryland law in 1966 and headquartered in Columbus, Ohio. Through the Bank, we have 149 years of servicing the financial needs of our customers. Through our subsidiaries, we provide full-service commercial and consumer banking services, mortgage banking services, automobile financing, equipment leasing, investment management, trust services, brokerage services, insurance service programs, and other financial products and services. Our 733735 branches are located in Ohio, Michigan, Pennsylvania, Indiana, West Virginia, and Kentucky. Selected financial services and other activities are also conducted in various other states. International banking services are available through the headquarters office in Columbus, Ohio and a limited purpose office located in the Cayman Islands and another limited purpose office located in Hong Kong. Our foreign banking activities, in total or with any individual country, are not significant.

This MD&A provides information we believe necessary for understanding our financial condition, changes in financial condition, results of operations, and cash flows. The MD&A included in our 2014 Form 10-K should be read in conjunction with this MD&A as this discussion provides only material updates to the 2014 Form 10-K. This MD&A should also be read in conjunction with the Unaudited Condensed Consolidated Financial Statements, Notes to Unaudited Condensed Consolidated Financial Statements, and other information contained in this report.

Our discussion is divided into key segments:

 

Executive Overview—Provides a summary of our current financial performance and business overview, including our thoughts on the impact of the economy, legislative and regulatory initiatives, and recent industry developments. This section also provides our outlook regarding our expectations for the next several quarters.

 

Discussion of Results of Operations—Reviews financial performance from a consolidated Company perspective. It also includes a Significant Items section that summarizes key issues helpful for understanding performance trends. Key consolidated average balance sheet and income statement trends are also discussed in this section.

 

Risk Management and Capital—Discusses credit, market, liquidity, operational, and compliance risks, including how these are managed, as well as performance trends. It also includes a discussion of liquidity policies, how we obtain funding, and related performance. In addition, there is a discussion of guarantees and / or commitments made for items such as standby letters of credit and commitments to sell loans, and a discussion that reviews the adequacy of capital, including regulatory capital requirements.

 

Business Segment Discussion—Provides an overview of financial performance for each of our major business segments and provides additional discussion of trends underlying consolidated financial performance.

 

Additional Disclosures—Provides comments on important matters including forward-looking statements, critical accounting policies and use of significant estimates, and recent accounting pronouncements and developments.

A reading of each section is important to understand fully the nature of our financial performance and prospects.

EXECUTIVE OVERVIEW

Summary of 2015 FirstSecond Quarter Results Compared to 2014 Second Quarter

For the quarter, we reported net income of $165.9$196.2 million, or $0.19$0.23 per common share, compared with $149.1$164.6 million, or $0.17$0.19 per common share, in the year-ago quarter (see Table 1).

Fully-taxable equivalent net interest income was $475.2$498.6 million, for the quarter, up $31.9$32.0 million, or 7%, from the year-ago quarter.. The results reflected the benefit from a $6.2 billion, or 11%, increase in average earning assets, including a $4.4$5.5 billion, or 10%, increase in average loans and leases, as well asearning assets, partially offset by an 8 basis point reduction in the net interest margin to 3.20%. Average earning asset growth included a $1.8$2.9 billion, or 16%6%, increase in average securities.loans and leases, a $1.6 billion, or 14%, increase in average securities, and a $1.0 billion increase in average loans held-for-sale. The impact of these balance increases was partially offset by a 12NIM contraction reflected an 8 basis point decrease in the net interest margin. The primary items affecting the net interest margin were a 15 basis point negative impact fromrelated to the mix and yield of earning assets and a 12 basis point reductionincrease in funding costs, partially offset by a 2 basis point increase in the benefit from noninterest-bearing funds. While not affecting average balances, $0.8 billion of bank-level senior debt was issued at the impactend of noninterest-bearing funds, partially offset by a 4 basis point reduction in funding costs.the 2015 second quarter.

The provision for credit losses decreased $4.0was $20.4 million, from the year-ago quarter to $20.6 million in the 2015 first quarter. NCOs decreased $18.6down $9.0 million, or 43%, to $24.4 million.31%. NCOs were $25.4 million, down $3.3 million, or 11%. NCOs represented an annualized 0.20%0.21% of average loans and leases in the current quarter consistentdown from 0.25%. We remain pleased with the prior quarter results, and down substantially fromnet charge-off performance across the 0.40% in the year-ago quarter. Residential and home equity NCOs continuedentire portfolio. Consumer credit metrics continue to show a decliningan improving trend, overwhile the last five quarters. Commercial NCOs have been relatively consistent over the period with relatively low levels creatingcommercial portfolios continue to experience some quarter-to-quarter volatility.

Noninterest income decreased $16.9was $281.8 million, up $31.7 million, or 7%13%. The increase primarily reflected an increase in mortgage banking income of $15.8 million, or 70%, including an increase in origination and secondary marketing revenues, reflecting a higher gain on sale margin, and a net benefit from MSR hedging activities. In addition, other noninterest income increased $8.6 million, or 24%, primarily reflecting equipment operating lease income related to Macquarie Equipment Finance, which we have re-branded Huntington Technology Finance (HTF). Also, gain on sale of loans increased $8.5 million, or 218%, including the $5.3 million gain from the year-ago quarter. The year-over-year decrease primarily reflected the $17.0 million of securities gains realized$0.8 billion automobile loan securitization and sale completed in the 2014 first quarter compared to none in the current2015 second quarter. In addition, capital market fees increased $4.7 million, or 51%, primarily related to income from customer interest rate derivative products and underwriting fees. Electronic banking increased $3.8 million, or 16%, due to higher card related income and underlying customer growth. Service charges on deposit accounts decreased $2.4 million, or 4%, reflecting the decline from the late July 2014 implementation of changes in consumer products, partially offset by a 9% increase in consumer households and changing customer usage patterns.

Noninterest expense decreased $1.3was $491.8 million, up $33.1 million, or less than 1%, from the year-ago quarter. Noninterest expense in the year-ago quarter included several Significant Items, which are further described in the “Discussion of Results of Operations” section.7%. The resultsincrease primarily reflected a $15.0 million, or 29%, decrease in other expense (excluding the impact of Significant Items, other expenses decreased $4.6 million, or 11%), and a $3.6 million, or 26%, decrease in deposit and other insurance expense, primarily reflecting the benefit of $1.8 billion of bank-level debt issued over the past year. This was partially offset by a $15.4 million, or 6%,an increase in personnel costs (excluding the impact of Significant Items, personnel costs increased $17.8$21.5 million, or 7%8%, primarily related to a $13.8 million increase in salaries reflecting a 1% increase in the numberMay implementation of full-time equivalentannual merit increases, the addition of HTF employees, and a $4.0 millionan increase in benefits expense).expense. In addition, other noninterest expense increased $7.8 million, or 23%, primarily reflecting operating lease expense related to HTF.

The tangible common equity to tangible assets ratio was 7.95%7.91% at March 31,June 30, 2015, down 6847 basis points from a year ago.points. On a Basel III transitional basis, the regulatory common equity tier 1 (CET1) risk-based capital ratio was 9.51%9.65% at March 31,June 30, 2015, and the regulatory tier 1 risk-based capital ratio was 10.22%10.41%. On a Basel I basis, the tier 1 common risk-based capital ratio was 10.60%10.26% at March 31,June 30, 2014, and the regulatory tier 1 risk-based capital ratio was 11.95%11.56%. All capital ratios were impacted by the repurchase of 26.122.8 million common shares over the last four quarters.

Business Overview

General

Our general business objectives are: (1) grow net interest income and fee income, (2) deliver positive operating leverage, (3) increase primary relationships across all business segments, (4) continue to strengthen risk management and reduce volatility, and (5) maintain strong capital and liquidity positions.

Ongoing improvementWe reported good quarterly earnings that are increasingly being driven by our differentiated strategy and disciplined execution. Total revenue increased 9% year-over-year with net interest income and fee income contributing meaningfully to revenue performance. We received an immediate benefit to our earnings from HTF, while robust mortgage lending volume drove growth in mortgage banking income. Our capital markets and treasury management businesses, among others, also produced strong results.

The success we are seeing on the revenue front provides us the important opportunity to invest further in our expense control environment, continuing good core deposit growth, and strong mortgage and capital markets results were highlights forbusiness, though we continue to pace these investments to ensure attainment of full-year positive operating leverage. We also remain pleased with the quarter. In addition, we completed the successful closecredit performance of our acquisition of Macquarie Equipment Finance, Inc. on March 31, 2015, and look forward to transitioning to the Huntington Technology Finance brand to align our enhanced capabilities with our combined customer base and prospects. Also in the quarter, we continued to expand within our core footprint via the launch of our previously announced 2015 in-store build out, enhancing our full-service branch network in a cost-efficient manner.

On April 21, 2015, the board of directors approved two capital actions. First, the board declared a quarterly cash dividend on the Company’s common stock of $0.06 per common share. The dividend is payable July 1, 2015, to shareholders of record on June 17, 2015. Second, the board authorized the repurchase of up to $366 million of common shares over the five quarters through the 2016 second quarter. Both actions were proposed in the January 2015 CCAR capital plan, which received no objections from the Federal Reserve. Purchases of common stock may include open market purchases, privately negotiated transactions, and accelerated repurchase programs. During the 2015 first quarter, the Company repurchased 4.9 million common shares at an average price of $10.45 per share, which completed our previous repurchase authorization.portfolio.

Economy

Our regional economy has experienced strong growth, generally in line with or exceeding the national average. Economic and employment growth in some of our large metro areas has been well above the national average. Resulting in part from cyclically high vehicle sales and production, economic growth has been especially strong in Michigan and Indiana. Ohio’s diverse economy should benefit from a strong services sector and rising domestic demand for automobiles and other Ohio produced products. The automobile industry isdiverse economies of Pennsylvania and Kentucky are fundamentally strong and expected to provide continued impetuscontinue solid growth into next year.

Low energy prices are generally a net benefit to the large manufacturing economies of Michigan, Ohio and Indiana, as much of the manufacturing in these areas has high petroleum inputs. However, low energy prices have been more challenging for regional manufacturing growthhigh energy production areas. These areas are generally concentrated in localities in Eastern Ohio, Western Pennsylvania and capital spendingespecially in 2015, offsetting slower anticipated growth in energy and non-transportation exports. Manufacturing employment growth and activity spurs employment growth directly in manufacturing and indirectly in service sectors as evidenced by the drop in unemployment rates during the recovery in our footprint states.West Virginia where low coal prices have had a relatively large macroeconomic impact.

Home purchase prices are rising in our footprint states and the nation. In addition, office vacancy rates in our largest MSAs are down substantially during the economic recovery-to-date.continue to improve. Further, industrial vacancy rates in most of our largest footprint MSAs have been below the national average, reflecting generally healthy industrial real estate markets.

Legislative and Regulatory

Regulatory reforms continue to be adopted, including the 2015 first quarter implementation of the Basel III regulatory capital requirements.

Basel III Regulatory Capital Requirements—In 2013, the Federal Reserve voted to adopt final capital rules implementing Basel III requirements for U.S. Banking organizations, which were effective for us beginning January 1, 2015. The final rules establish an integrated regulatory capital framework and implement in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Act. Consistent with the international Basel framework, the final rule includes a new regulatory minimum ratio of common equity tier 1 capital to risk-weighted assets. The rule also raises the minimum ratio of tier 1 capital to risk-weighted assets and includes a minimum leverage ratio of 4%. The Basel III capital rules establish two methodologies for calculating risk-weighted assets, the advanced and standardized approaches. We are subject to the standardized approach for calculating risk-weighted assets. The implementation of the Basel III capital requirements is transitional and phases-in through the end of 2018.

Conforming Covered Activities to Implement the Volcker Rule—On December 10, 2013, the Federal Reserve, the OCC, the FDIC, the CFTC and the SEC issued final rules to implement the Volcker Rule contained in section 619 of the Dodd-Frank Act, and established July 21, 2015, as the end of the conformance period. The Volcker Rule prohibits an insured depository institution and any company that controls an insured depository institution (such as a bank holding company), and any of their subsidiaries and affiliates (referred to as “banking entities”) from: (i) engaging in “proprietary trading” and (ii) investing in or sponsoring certain types of funds (“covered funds”) subject to certain limited exceptions. These prohibitions impact the ability of U.S. banking entities to provide investment management products and services that are competitive with nonbanking firms generally and with non-U.S. banking organizations in overseas markets. The rule also effectively prohibits short-term trading strategies by any U.S. banking entity if those strategies involve instruments other than those specifically permitted for trading. Because the Company has over $50 billion in assets, it is subject to Volcker enhanced compliance requirements. As such the company has completed Volcker Rule due diligence, built its compliance program, and implemented training and on-going reporting requirements. Huntington believes it has achieved required conformance on July 21, 2015 and will deliver the required attestation on or before March 31, 2016.

Expectations – 2015

We remain committed to delivering solid resultsare bullish about the Midwest economy creating increasing opportunities for us with both our consumer and business customers. We saw momentum build across our businesses as loan and deposit growth accelerated in a flat interest rate environment. We have built our budget around the current rate environmentback half of the quarter and our planned results are not dependent on a rate hike. While our customer activity levels, our pipelines and our balance sheet are strong, wegrew. We will continue to be disciplined in growinggrow our commercial real estate and C&I portfolios.loan portfolio prudently while remaining aligned with our aggregate moderate-to-low risk appetite. We also will continue disciplined execution of our strategic focus ondeliver full-year positive operating leverage as we balance investment in the business, controlled expensesbusinesses for the long term, including digital technology, data analytics, and delivering full-yearin-store branches, with the near-term revenue outlook.

The commitment to positive operating leverage.

On March 31,leverage for full-year 2015, we completed our acquisition of Macquarie in a cash transaction valued at $457.8 million. Macquarie is the largest standalone, vendor independent provider of specialized technology financing with customer-centric asset management services in the United States. The acquisition gives us the ability to drive added growth to our national equipment finance business as well as additional health care and small business finance capabilities. We expect Macquarie, which added over 165 positions to our colleague base, to generate approximately $500 million in annual lease originations and approximately $75 million to $85 million in annualized revenue.

Excludingexcluding Significant Items and net MSR activity, we expect to deliver positive operating leverage in 2015, withis both inclusive and withoutexclusive of the run rate impact of the Macquarie acquisition. Achieving annual positive operating leverage is a long-term strategic goal and we are committedHTF. We continue to managing expenses in conjunction with our revenue outlook to achieve that goal. We expect noninterest expense growth of 2-4%, for the year, excluding Significant Items and the recurring expense related to HTF. On a reported basis, we expect quarterly noninterest expense will remain near the Macquarie acquisition.2015 second quarter level for the remainder of 2015.

Overall, asset quality metrics are expected to remain near current levels although moderateacross the portfolio. Moderate quarterly volatility also is expected given the absolute low level of problem assets and credit costs. We anticipate NCOs will remain within or below our long-term normalized range of 35 to 55 basis points.

The effective tax rate for the remainder of 2015 is expected to be in the range of 24% to 27%.

DISCUSSION OF RESULTS OF OPERATIONS

This section provides a review of financial performance from a consolidated perspective. It also includes a “Significant Items” section that summarizes key issues important for a complete understanding of performance trends. Key Unaudited Condensed Consolidated Balance Sheet and Unaudited Condensed Statement of Income trends are discussed. All earnings per share data are reported on a diluted basis. For additional insight on financial performance, please read this section in conjunction with the “Business Segment Discussion.”

Table 1—Selected Quarterly Income Statement Data (1)

 

  2015 2014   2015 2014 

(dollar amounts in thousands, except per share amounts)

  First Fourth Third Second First   Second First Fourth Third Second 

Interest income

  $502,096   $507,625   $501,060   $495,322   $472,455    $529,795   $502,096   $507,625   $501,060   $495,322  

Interest expense

   34,411    34,373    34,725    35,274    34,949     39,109    34,411    34,373    34,725    35,274  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net interest income

   467,685    473,252    466,335    460,048    437,506     490,686    467,685    473,252    466,335    460,048  

Provision for credit losses

   20,591    2,494    24,480    29,385    24,630     20,419    20,591    2,494    24,480    29,385  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net interest income after provision for credit losses

   447,094    470,758    441,855    430,663    412,876     470,267    447,094    470,758    441,855    430,663  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Service charges on deposit accounts

   62,220    67,408    69,118    72,633    64,582     70,118    62,220    67,408    69,118    72,633  

Trust services

   29,039    28,781    28,045    29,581    29,565     26,550    29,039    28,781    28,045    29,581  

Electronic banking

   27,398    27,993    27,275    26,491    23,642     30,259    27,398    27,993    27,275    26,491  

Mortgage banking income

   22,961    14,030    25,051    22,717    23,089     38,518    22,961    14,030    25,051    22,717  

Brokerage income

   15,500    16,050    17,155    17,905    17,167     15,184    15,500    16,050    17,155    17,905  

Insurance income

   15,895    16,252    16,729    15,996    16,496     17,637    15,895    16,252    16,729    15,996  

Bank owned life insurance income

   13,025    14,988    14,888    13,865    13,307     13,215    13,025    14,988    14,888    13,865  

Capital markets fees

   13,905    13,791    10,246    10,500    9,194     13,192    13,905    13,791    10,246    10,500  

Gain on sale of loans

   4,589    5,408    8,199    3,914    3,570     12,453    4,589    5,408    8,199    3,914  

Securities gains (losses)

   —      (104  198    490    16,970     82    —      (104  198    490  

Other income

   27,091    28,681    30,445    35,975    30,903     44,565    27,091    28,681    30,445    35,975  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total noninterest income

   231,623    233,278    247,349    250,067    248,485     281,773    231,623    233,278    247,349    250,067  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Personnel costs

   264,916    263,289    275,409    260,600    249,477     282,135    264,916    263,289    275,409    260,600  

Outside data processing and other services

   50,535    53,685    53,073    54,338    51,490     58,508    50,535    53,685    53,073    54,338  

Net occupancy

   31,020    31,565    34,405    28,673    33,433     28,861    31,020    31,565    34,405    28,673  

Equipment

   30,249    31,981    30,183    28,749    28,750     31,694    30,249    31,981    30,183    28,749  

Professional services

   12,727    15,665    13,763    17,896    12,231     12,593    12,727    15,665    13,763    17,896  

Marketing

   12,975    12,466    12,576    14,832    10,686     15,024    12,975    12,466    12,576    14,832  

Deposit and other insurance expense

   10,167    13,099    11,628    10,599    13,718     11,787    10,167    13,099    11,628    10,599  

Amortization of intangibles

   10,206    10,653    9,813    9,520    9,291     9,960    10,206    10,653    9,813    9,520  

Other expense

   36,062    50,868    39,468    33,429    51,045     41,215    36,062    50,868    39,468    33,429  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total noninterest expense

   458,857    483,271    480,318    458,636    460,121     491,777    458,857    483,271    480,318    458,636  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Income before income taxes

   219,860    220,765    208,886    222,094    201,240     260,263    219,860    220,765    208,886    222,094  

Provision for income taxes

   54,006    57,151    53,870    57,475    52,097     64,057    54,006    57,151    53,870    57,475  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net income

  $165,854   $163,614   $155,016   $164,619   $149,143    $196,206   $165,854   $163,614   $155,016   $164,619  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Dividends on preferred shares

   7,965    7,963    7,964    7,963    7,964     7,968    7,965    7,963    7,964    7,963  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net income applicable to common shares

  $157,889   $155,651   $147,052   $156,656   $141,179    $188,238   $157,889   $155,651   $147,052   $156,656  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Average common shares—basic

   809,778    811,967    816,497    821,546    829,659     806,891    809,778    811,967    816,497    821,546  

Average common shares—diluted

   823,809    825,338    829,623    834,687    842,677     820,238    823,809    825,338    829,623    834,687  

Net income per common share—basic

  $0.19   $0.19   $0.18   $0.19   $0.17    $0.23   $0.19   $0.19   $0.18   $0.19  

Net income per common share—diluted

   0.19    0.19    0.18    0.19    0.17     0.23    0.19    0.19    0.18    0.19  

Cash dividends declared per common share

   0.06    0.06    0.05    0.05    0.05     0.06    0.06    0.06    0.05    0.05  

Return on average total assets

   1.02  1.00  0.97  1.07  1.01   1.16  1.02  1.00  0.97  1.07

Return on average common shareholders’ equity

   10.6    10.3    9.9    10.8    9.9     12.3    10.6    10.3    9.9    10.8  

Return on average tangible common shareholders’ equity (2)

   12.2    11.9    11.4    12.4    11.4     14.4    12.2    11.9    11.4    12.4  

Net interest margin (3)

   3.15    3.18    3.20    3.28    3.27     3.20    3.15    3.18    3.20    3.28  

Efficiency ratio (4)

   63.5    66.2    65.3    62.7    66.4     61.7    63.5    66.2    65.3    62.7  

Effective tax rate

   24.6    25.9    25.8    25.9    25.9     24.6    24.6    25.9    25.8    25.9  

Revenue—FTE

            
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net interest income

  $467,685   $473,252   $466,335   $460,048   $437,506    $490,686   $467,685   $473,252   $466,335   $460,048  

FTE adjustment

   7,560    7,522    7,506    6,637    5,885     7,962    7,560    7,522    7,506    6,637  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net interest income (3)

   475,245    480,774    473,841    466,685    443,391     498,648    475,245    480,774    473,841    466,685  

Noninterest income

   231,623    233,278    247,349    250,067    248,485     281,773    231,623    233,278    247,349    250,067  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total revenue (3)

  $706,868   $714,052   $721,190   $716,752   $691,876    $780,421   $706,868   $714,052   $721,190   $716,752  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

(1) 

Comparisons for presented periods are impacted by a number of factors. Refer to the “Significant Items” for additional discussion regarding these key factors.

(2) 

Net income excluding expense for amortization of intangibles for the period divided by average tangible common shareholders’ equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less average intangible assets and goodwill. Expense for amortization of intangibles and average intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.

(3) 

On a fully-taxable equivalent (FTE) basis assuming a 35% tax rate.

(4) 

Noninterest expense less amortization of intangibles and goodwill impairment divided by the sum of FTE net interest income and noninterest income excluding securities gains.

Table 2—Selected Year to Date Income Statement Data (1)

   Six Months Ended June 30,   Change 

(dollar amounts in thousands, except per share amounts)

  2015   2014   Amount  Percent 

Interest income

  $1,031,891    $967,777    $64,114    7

Interest expense

   73,520     70,223     3,297    5  
  

 

 

   

 

 

   

 

 

  

 

 

 

Net interest income

   958,371     897,554     60,817    7  

Provision for credit losses

   41,010     54,015     (13,005  (24
  

 

 

   

 

 

   

 

 

  

 

 

 

Net interest income after provision for credit losses

   917,361     843,539     73,822    9  
  

 

 

   

 

 

   

 

 

  

 

 

 

Service charges on deposit accounts

   132,338     137,215     (4,877  (4

Trust services

   55,589     59,146     (3,557  (6

Electronic banking

   57,657     50,133     7,524    15  

Mortgage banking income

   61,479     45,807     15,672    34  

Brokerage income

   30,684     35,072     (4,388  (13

Insurance income

   33,532     32,492     1,040    3  

Bank owned life insurance income

   26,240     27,172     (932  (3

Capital markets fees

   27,097     19,694     7,403    38  

Gain on sale of loans

   17,042     7,484     9,558    128  

Securities gains (losses)

   82     17,460     (17,378  (100

Other income

   71,656     66,877     4,779    7  
  

 

 

   

 

 

   

 

 

  

 

 

 

Total noninterest income

   513,396     498,552     14,844    3  
  

 

 

   

 

 

   

 

 

  

 

 

 

Personnel costs

   547,051     510,077     36,974    7  

Outside data processing and other services

   109,043     105,828     3,215    3  

Net occupancy

   59,881     62,106     (2,225  (4

Equipment

   61,943     57,499     4,444    8  

Professional services

   25,320     30,127     (4,807  (16

Marketing

   27,999     25,518     2,481    10  

Deposit and other insurance expense

   21,954     24,317     (2,363  (10

Amortization of intangibles

   20,166     18,811     1,355    7  

Other expense

   77,277     84,474     (7,197  (9
  

 

 

   

 

 

   

 

 

  

 

 

 

Total noninterest expense

   950,634     918,757     31,877    3  
  

 

 

   

 

 

   

 

 

  

 

 

 

Income before income taxes

   480,123     423,334     56,789    13  

Provision for income taxes

   118,063     109,572     8,491    8  
  

 

 

   

 

 

   

 

 

  

 

 

 

Net income

  $362,060    $313,762    $48,298    15
  

 

 

   

 

 

   

 

 

  

 

 

 

Dividends declared on preferred shares

   15,933     15,927     6    —    
  

 

 

   

 

 

   

 

 

  

 

 

 

Net income applicable to common shares

  $346,127    $297,835    $48,292    16
  

 

 

   

 

 

   

 

 

  

 

 

 

Average common shares—basic

   808,335     825,603     (17,268  (2)% 

Average common shares—diluted

   822,023     838,546     (16,523  (2

Per common share

       

Net income per common share—basic

  $0.43    $0.36    $0.07    19

Net income per common share—diluted

   0.42     0.36     0.06    17  

Cash dividends declared

   0.12     0.10     0.02    20  

Revenue—FTE

       

Net interest income

  $958,371    $897,554    $60,817    7

FTE adjustment

   15,522     12,522     3,000    24  
  

 

 

   

 

 

   

 

 

  

 

 

 

Net interest income (2)

   973,893     910,076     63,817    7  

Noninterest income

   513,396     498,552     14,844    3  
  

 

 

   

 

 

   

 

 

  

 

 

 

Total revenue (2)

  $1,487,289    $1,408,628    $78,661    6
  

 

 

   

 

 

   

 

 

  

 

 

 

(1)

Comparisons for presented periods are impacted by a number of factors. Refer to the “Significant Items” for additional discussion regarding these key factors.

(2)

On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.

Significant Items

Definition of Significant Items

From time-to-time, revenue, expenses, or taxes are impacted by items judged by us to be outside of ordinary banking activities and / or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by us at that time to be infrequent or short-term in nature. We refer to such items as Significant Items. Most often, these Significant Items result from factors originating outside the Company; e.g., regulatory actions / assessments, windfall gains, changes in accounting principles, one-time tax assessments / refunds, litigation actions, etc. In other cases, they may result from our decisions associated with significant corporate actions outside of the ordinary course of business; e.g., merger / restructuring charges, recapitalization actions, goodwill impairment, etc.

Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not define a Significant Item. For example, changes in the provision for credit losses, gains / losses from investment activities, asset valuation writedowns, etc., reflect ordinary banking activities and are, therefore, typically excluded from consideration as a Significant Item.

We believe the disclosure of Significant Items provides a better understanding of our performance and trends to ascertain which of such items, if any, to include or exclude from an analysis of our performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance accordingly. To this end, we adopted a practice of listing Significant Items in our external disclosure documents; e.g., earnings press releases, investor presentations, Forms 10-Q and10-K.

Significant Items for any particular period are not intended to be a complete list of items that may materially impact current or future period performance.

Significant Items Influencing Financial Performance Comparisons

Earnings comparisons were impacted by the Significant Items summarized below:

 

1.Franchise Repositioning Related Expense.Merger and Acquisition. DuringSignificant events relating to mergers and acquisitions, and the 2014 fourth quarter, $8.6 millionimpacts of franchise repositioning related expense was recorded for the consolidation of 26 branches and organizational actions. This resulted in a negative impact of $0.01 per common share.those events on our reported results, were as follows:

During the 2014 second quarter, $0.8 million of noninterest expense was recorded related to the acquisition of 24 Bank of America branches.

During the 2014 first quarter, $12.6 million of noninterest expense and $0.8 million of noninterest income was recorded related to the acquisition of Camco Financial. This net $11.8 million resulted in a negative impact of $0.01 per common share.

 

2.Litigation Reserve. $11.9 million andDuring the 2014 first quarter, $9.0 million of net additions to litigation reserves were recorded as other noninterest expense during the 2014 fourth quarter and 2014 first quarter, respectively. This resulted in a negative impact of $0.01 per common share in the 2014 fourth quarter and 2014 first quarter.

3.Merger and Acquisition. During the 2014 first quarter, $11.8 million of net noninterest expense was recorded related to the acquisition of Camco Financial.expense. This resulted in a negative impact of $0.01 per common share.

The following table reflects the earnings impact of the above-mentioned Significant Items for periods affected by this Results of Operations discussion:

Table 2—3—Significant Items Influencing Earnings Performance Comparison

 

  Three Months Ended   Three Months Ended 
  March 31, 2015 (4)   December 31, 2014 March 31, 2014   June 30, 2015 (4)   March 31, 2015 (4)   June 30, 2014 

(dollar amounts in thousands, except per share amounts)

  After-tax   EPS (2)(3)   After-tax EPS (2)(3) After-tax EPS (2)(3)   After-tax   EPS (2)(3)   After-tax   EPS (2)(3)   After-tax EPS (2)(3) 

Net income

  $165,854      $163,614    $149,143     $196,206      $165,854      $164,619   

Earnings per share, after-tax

    $0.19     $0.19    $0.17      $0.23      $0.19     $0.19  

Significant Items—favorable (unfavorable) impact:

  Earnings (1)   EPS (2)(3)   Earnings (1) EPS (2)(3) Earnings (1) EPS (2)(3)   Earnings (1)   EPS (2)(3)   Earnings (1)   EPS (2)(3)   Earnings (1) EPS (2)(3) 

Franchise repositioning related expense

  $—      $—      $(8,643 $(0.01 $—     $—    

Net additions to litigation reserve

   —       —       (11,909  (0.01  (9,000  (0.01

Mergers and acquisitions, net

   —       —       —      —      (11,823  (0.01  $—      $—      $—      $—      $(775 $—    

 

(1)

Pretax.

(2)

Based on average outstanding diluted common shares.

(3)

After-tax.

(4) 

QuarterThe 2015 first and second quarter included $3.4 million and $1.5 million, respectively, of merger-related expense that was not a Significant Item for the quarter,first six-month period of 2015, but merger-related expense mayis expected to be a Significant Item for the 2015 full year.

   Six Months Ended 
   June 30, 2015 (4)   June 30, 2014 

(dollar amounts in thousands)

  After-tax   EPS (2)(3)   After-tax  EPS (2)(3) 

Net income

  $362,060      $313,762   

Earnings per share, after-tax

    $0.42     $0.36  

Significant Items—favorable (unfavorable) impact:

  Earnings (1)   EPS (2)(3)   Earnings (1)  EPS (2)(3) 

Merger and acquisition, net

  $—      $—      $(12,598 $(0.01

Net Additions to Litigation Reserve

   —       —       (9,000  (0.01

(1)

Pretax unless otherwise noted.

(2)

Based on average outstanding diluted common shares.

(3)

After-tax.

(4)

The 2015 first and second quarter included $3.4 million and $1.5 million, respectively, of merger-related expense that was not a Significant Item for the first six-month period of 2015, but merger-related expense is expected to be a Significant Item for the 2015 full year.

Net Interest Income / Average Balance Sheet

The following tables detail the change in our average balance sheet and the net interest margin:

Table 3—4—Consolidated Quarterly Average Balance Sheets

 

  Average Balances Change   Average Balances Change 
  2015 2014 1Q15 vs. 1Q14   2015 2014 2Q15 vs. 2Q14 

(dollar amounts in millions)

  First Fourth Third Second First Amount Percent   Second First Fourth Third Second Amount Percent 

Assets:

                

Interest-bearing deposits in banks

  $94   $85   $82   $91   $83   $11    13  $89   $94   $85   $82   $91   $(2  (2)% 

Loans held for sale

   381    374    351    288    279    102    37     1,272    381    374    351    288    984    342  

Securities:

                

Available-for-sale and other securities:

                

Taxable

   7,664    7,291    6,935    6,662    6,240    1,424    23     7,916    7,664    7,291    6,935    6,662    1,254    19  

Tax-exempt

   1,874    1,684    1,620    1,290    1,115    759    68     2,028    1,874    1,684    1,620    1,290    738    57  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total available-for-sale and other securities

   9,538    8,975    8,555    7,952    7,355    2,183    30     9,944    9,538    8,975    8,555    7,952    1,992    25  

Trading account securities

   53    49    50    45    38    15    39     41    53    49    50    45    (4  (9

Held-to-maturity securities—taxable

   3,347    3,435    3,556    3,677    3,783    (436  (12   3,324    3,347    3,435    3,556    3,677    (353  (10
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total securities

   12,938    12,459    12,161    11,674    11,176    1,762    16     13,309    12,938    12,459    12,161    11,674    1,635    14  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Loans and leases: (1)

                

Commercial:

                

Commercial and industrial

   19,116    18,880    18,581    18,262    17,631    1,485    8     19,819    19,116    18,880    18,581    18,262    1,557    9  

Commercial real estate:

                

Construction

   887    822    775    702    612    275    45     970    887    822    775    702    268    38  

Commercial

   4,275    4,262    4,188    4,345    4,289    (14  —       4,214    4,275    4,262    4,188    4,345    (131  (3
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Commercial real estate

   5,162    5,084    4,963    5,047    4,901    261    5     5,184    5,162    5,084    4,963    5,047    137    3  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total commercial

   24,278    23,964    23,544    23,309    22,532    1,746    8     25,003    24,278    23,964    23,544    23,309    1,694    7  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Consumer:

                

Automobile

   8,783    8,512    8,012    7,349    6,786    1,997    29     8,083    8,783    8,512    8,012    7,349    734    10  

Home equity

   8,484    8,452    8,412    8,376    8,340    144    2     8,503    8,484    8,452    8,412    8,376    127    2  

Residential mortgage

   5,810    5,751    5,747    5,608    5,379    431    8     5,859    5,810    5,751    5,747    5,608    251    4  

Other consumer

   425    413    398    382    386    39    10     451    425    413    398    382    69    18  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total consumer

   23,502    23,128    22,569    21,715    20,891    2,611    12     22,896    23,502    23,128    22,569    21,715    1,181    5  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total loans and leases

   47,780    47,092    46,113    45,024    43,423    4,357    10     47,899    47,780    47,092    46,113    45,024    2,875    6  

Allowance for loan and lease losses

   (612  (631  (633  (642  (649  37    (6   (608  (612  (631  (633  (642  34    (5
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net loans and leases

   47,168    46,461    45,480    44,382    42,774    4,394    10     47,291    47,168    46,461    45,480    44,382    2,909    7  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total earning assets

   61,193    60,010    58,707    57,077    54,961    6,232    11     62,569    61,193    60,010    58,707    57,077    5,492    10  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Cash and due from banks

   935    929    887    872    904    31    3     926    935    929    887    872    54    6  

Intangible assets

   593    602    583    591    535    58    11     745    593    602    583    591    154    26  

All other assets

   4,142    4,022    3,929    3,932    3,941    201    5     4,251    4,142    4,022    3,929    3,932    319    8  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total assets

  $66,251   $64,932   $63,473   $61,830   $59,692   $6,559    11  $67,883   $66,251   $64,932   $63,473   $61,830   $6,053    10
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Liabilities and Shareholders’ Equity:

                

Deposits:

                

Demand deposits—noninterest-bearing

  $15,253   $15,179   $14,090   $13,466   $13,192   $2,061    16  $15,893   $15,253   $15,179   $14,090   $13,466   $2,427    18

Demand deposits—interest-bearing

   6,173    5,948    5,913    5,945    5,775    398    7     6,584    6,173    5,948    5,913    5,945    639    11  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total demand deposits

   21,426    21,127    20,003    19,411    18,967    2,459    13     22,477    21,426    21,127    20,003    19,411    3,066    16  

Money market deposits

   19,368    18,401    17,929    17,680    17,648    1,720    10     18,803    19,368    18,401    17,929    17,680    1,123    6  

Savings and other domestic deposits

   5,169    5,052    5,020    5,086    4,967    202    4     5,273    5,169    5,052    5,020    5,086    187    4  

Core certificates of deposit

   2,814    3,058    3,167    3,434    3,613    (799  (22   2,639    2,814    3,058    3,167    3,434    (795  (23
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total core deposits

   48,777    47,638    46,119    45,611    45,195    3,582    8     49,192    48,777    47,638    46,119    45,611    3,581    8  

Other domestic time deposits of $250,000 or more

   195    201    223    262    284    (89  (31   184    195    201    223    262    (78  (30

Brokered deposits and negotiable CDs

   2,600    2,434    2,262    2,070    1,782    818    46     2,701    2,600    2,434    2,262    2,070    631    30  

Deposits in foreign offices

   557    479    374    315    328    229    70     562    557    479    374    315    247    78  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total deposits

   52,129    50,752    48,978    48,258    47,589    4,540    10     52,639    52,129    50,752    48,978    48,258    4,381    9  

Short-term borrowings

   1,882    2,682    3,192    2,788    2,372    (490  (21   2,153    1,882    2,683    3,193    2,788    (635  (23

Long-term debt

   4,374    3,956    3,968    3,523    2,513    1,861    74     5,144    4,374    3,956    3,967    3,523    1,621    46  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest-bearing liabilities

   43,132    42,211    42,048    41,103    39,282    3,850    10     44,043    43,132    42,212    42,048    41,103    2,940    7  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

All other liabilities

   1,450    1,168    1,043    1,033    1,035    415    40     1,430    1,450    1,167    1,043    1,033    397    38  

Shareholders’ equity

   6,416    6,374    6,292    6,228    6,183    233    4     6,517    6,416    6,374    6,292    6,228    289    5  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total liabilities and shareholders’ equity

  $66,251   $64,932   $63,473   $61,830   $59,692   $6,559    11  $67,883   $66,251   $64,932   $63,473   $61,830   $6,053    10
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1) 

For purposes of this analysis, NALs are reflected in the average balances of loans.

Table 4—5—Consolidated Quarterly Net Interest Margin Analysis

 

  Average Rates (2)   Average Yield Rates (2) 
  2015 2014   2015 2014 

Fully-taxable equivalent basis (1)

  First Fourth Third Second First   Second First Fourth Third Second 

Assets:

            

Interest-bearing deposits in banks

   0.18  0.23  0.19  0.04  0.03   0.08  0.18  0.23  0.19  0.04

Loans held for sale

   3.69    3.82    3.98    4.27    3.74     3.32    3.69    3.82    3.98    4.27  

Securities:

            

Available-for-sale and other securities:

            

Taxable

   2.50    2.61    2.48    2.52    2.47     2.60    2.50    2.61    2.48    2.52  

Tax-exempt

   3.05    3.26    3.02    3.15    3.03     3.13    3.05    3.26    3.02    3.15  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total available-for-sale and other securities

   2.61    2.73    2.59    2.63    2.55     2.71    2.61    2.73    2.59    2.63  

Trading account securities

   1.17    1.05    0.85    0.70    1.12     1.00    1.17    1.05    0.85    0.70  

Held-to-maturity securities—taxable

   2.47    2.45    2.45    2.46    2.47     2.50    2.47    2.45    2.45    2.46  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total securities

   2.57    2.65    2.54    2.57    2.52     2.65    2.57    2.65    2.54    2.57  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Loans and leases: (3)

            

Commercial:

            

Commercial and industrial

   3.33    3.35    3.45    3.49    3.56     3.61    3.33    3.35    3.45    3.49  

Commercial real estate:

            

Construction

   3.81    4.30    4.38    4.29    3.99     3.60    3.81    4.30    4.38    4.29  

Commercial

   3.57    3.47    3.60    4.16    3.84     3.41    3.57    3.47    3.60    4.16  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Commercial real estate

   3.62    3.60    3.72    4.17    3.86     3.45    3.62    3.60    3.72    4.17  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total commercial

   3.39    3.40    3.51    3.64    3.63     3.58    3.39    3.40    3.51    3.64  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Consumer:

            

Automobile

   3.24    3.33    3.41    3.47    3.54     3.20    3.24    3.33    3.41    3.47  

Home equity

   4.03    4.05    4.07    4.12    4.12     3.97    4.03    4.05    4.07    4.12  

Residential mortgage

   3.75    3.84    3.78    3.77    3.78     3.72    3.75    3.84    3.78    3.77  

Other consumer

   8.20    7.68    7.31    7.34    6.82     8.45    8.20    7.68    7.31    7.34  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total consumer

   3.74    3.80    3.82    3.87    3.89     3.73    3.74    3.80    3.82    3.87  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total loans and leases

   3.56    3.60    3.66    3.75    3.75     3.65    3.56    3.60    3.66    3.75  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total earning assets

   3.38  3.41  3.44  3.53  3.53   3.45  3.38  3.41  3.44  3.53
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Liabilities:

            

Deposits:

            

Demand deposits—noninterest-bearing

   —    —    —    —    —     —    —    —    —    —  

Demand deposits—interest-bearing

   0.05    0.04    0.04    0.04    0.04     0.06    0.05    0.04    0.04    0.04  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total demand deposits

   0.01    0.01    0.01    0.01    0.01     0.02    0.01    0.01    0.01    0.01  

Money market deposits

   0.21    0.22    0.23    0.24    0.25     0.22    0.21    0.22    0.23    0.24  

Savings and other domestic deposits

   0.15    0.16    0.16    0.17    0.20     0.14    0.15    0.16    0.16    0.17  

Core certificates of deposit

   0.76    0.75    0.74    0.81    0.94     0.78    0.76    0.75    0.74    0.81  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total core deposits

   0.22    0.23    0.23    0.25    0.28     0.22    0.22    0.23    0.23    0.25  

Other domestic time deposits of $250,000 or more

   0.42    0.43    0.44    0.43    0.41     0.44    0.42    0.43    0.44    0.43  

Brokered deposits and negotiable CDs

   0.17    0.18    0.20    0.24    0.28     0.17    0.17    0.18    0.20    0.24  

Deposits in foreign offices

   0.13    0.13    0.13    0.13    0.13     0.13    0.13    0.13    0.13    0.13  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total deposits

   0.22    0.23    0.23    0.25    0.28     0.22    0.22    0.23    0.23    0.25  

Short-term borrowings

   0.12    0.12    0.11    0.10    0.09     0.14    0.12    0.12    0.11    0.10  

Long-term debt

   1.31    1.35    1.35    1.44    1.67     1.44    1.31    1.35    1.35    1.44  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total interest-bearing liabilities

   0.32  0.32  0.33  0.34  0.36   0.36  0.32  0.32  0.33  0.34
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net interest rate spread

   3.06  3.09  3.11  3.19  3.17   3.09  3.06  3.09  3.11  3.19

Impact of noninterest-bearing funds on margin

   0.09    0.09    0.09    0.09    0.10     0.11    0.09    0.09    0.09    0.09  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net interest margin

   3.15  3.18  3.20  3.28  3.27   3.20  3.15  3.18  3.20  3.28
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

(1)

FTE yields are calculated assuming a 35% tax rate.

(2)

Loan, lease, and deposit average rates include impact of applicable derivatives, non-deferrable fees, and amortized fees.

(3)

For purposes of this analysis, NALs are reflected in the average balances of loans.

2015 FirstSecond Quarter versus 2014 FirstSecond Quarter

Fully-taxable equivalent net interest income increased $31.9$32.0 million, or 7%, from the 2014 firstsecond quarter. This reflected the benefit from the $6.2$5.5 billion, or 11%10%, increase in average earning assets partially offset by a 12an 8 basis point reduction in the FTE NIMfully-taxable equivalent net interest margin to 3.15%3.20%. Average earning asset growth included a $4.4$2.9 billion, or 10%6%, increase in average loans and leases, and a $1.8$1.6 billion, or 16%14%, increase in average securities.securities, and a $1.0 billion increase in average loans held-for-sale. The NIM contraction reflected a 15an 8 basis point decrease related to the mix and yield of earning assets and 12 basis point reductionincrease in benefit from the impact of noninterest-bearing funds,funding costs, partially offset by the 42 basis point reductionincrease in funding costs.the benefit from noninterest-bearing funds.

Average earning assets increased $6.2$5.5 billion, or 11%10%, from the year-ago quarter, driven by:

 

$2.01.6 billion, or 29%9%, increase in average C&I loans and leases, primarily reflecting the $0.8 billion of equipment finance leases acquired in the HTF transaction as well as growth in the international vertical and corporate banking.

$1.6 billion, or 14%, increase in average securities, reflecting an increase of $1.8 billion of Liquidity Coverage Ratio (LCR) Level 1 qualified securities. The 2015 second quarter’s average balance also included $1.7 billion of direct purchase municipal instruments originated by our Commercial segment, up $0.8 billion from the year-ago quarter.

$1.0 billion increase in average loans held-for-sale primarily related to automobile loans that were subsequently securitized and sold late in the quarter.

$0.7 billion, or 10%, increase in average Automobile loans, asdespite the impact of the previously mentioned automobile loan securitization. The 2015 firstsecond quarter represented the fifthsixth consecutive quarter of greater than $1.0 billion in automobile loan originations.

$1.8 billion, or 16%, increase in average securities, reflecting an increase of $1.8 billion of LCR Level 1 qualified securities.

$1.5 billion, or 8%, increase in average C&I loans and leases, primarily reflecting growth in trade finance in support of our middle market and corporate customers, asset finance, automobile dealer floorplan lending, and corporate banking.

$0.4 billion, or 8%, increase in average Residential mortgage loans as a result of the Camco acquisition in the year-ago quarter and a decrease in the rate of payoffs due to lower levels of refinancing.

While not affecting average balances, $1.0 billion of automobile loans were transferred to loans held-for-sale on March 31, 2015 in anticipation of a future loan securitization. In addition, on March 31, 2015, the Company completed the previously announced acquisition of Macquarie subsequently rebranded as Huntington Technology Finance. The acquisition included $0.8 billion of equipment finance leases.

Average total deposits increased $4.5$4.4 billion, or 10%9%, from the year-ago quarter, including a $3.6 billion, or 8%, increase in average total core deposits. The growth in average total core deposits more than fully funded the year-over-year increase in average total loans and leases. The increase in total deposits included $1.0$0.7 billion of deposits acquired in the Camco and Bank of America branch acquisitions.acquisition. Average total interest-bearing liabilities increased $6.3$2.9 billion, or 12%7%, from the year-ago quarter, reflecting:quarter. Year-over-year changes in total liabilities reflected:

 

$2.12.4 billion, or 16%18%, increase in noninterest-bearing deposits, reflecting the strategic focus ona $2.1 billion, or 19%, increase in commercial noninterest bearing deposits and a $0.4 billion, or 15%, increase in consumer checking account household and commercial checking account relationship growth.noninterest bearing deposits.

 

$1.71.1 billion, or 10%6%, increase in money market deposits, reflecting consumer and commercial relationship growth as well as strong sales execution.continued banker focus across all segments on obtaining our customers’ full deposit relationship.

 

$1.91.0 billion, or 74%16%, increase in short-and long-term borrowings, primarily reflecting a cost-effective method of funding incremental LCR-related securities growth includinggrowth. The increase reflected the issuance of $1.8$1.0 billion and $0.8 billion of bank-level senior debt overduring the past year.2015 first quarter and 2014 second quarter, respectively, as well as $0.5 billion of debt assumed in the HTF acquisition, partially offset by a $0.6 billion reduction in short-term borrowings. While not affecting average balances, the Macquarie acquisition included $0.5$0.8 billion of assumed debt.bank-level senior debt was issued in late June 2015.

 

$0.80.6 billion, or 46%30%, increase in brokered deposits and negotiable CDs, which were used to efficiently finance balance sheet growth while continuing to manage the overall cost of funds.

Partially offset by:

 

$0.8 billion, or 22%23%, decrease in average core certificates of deposit due to the strategic focus on changing the funding sources to low-and no-cost demand deposits and lower-cost money market deposits.

2015 FirstSecond Quarter versus 2014 Fourth2015 First Quarter

Compared to the 2015 first quarter, FTE net interest income increased $23.4 million, or 5%. Average earning assets increased $1.4 billion, or 2%, sequentially, while the NIM increased 5 basis points. The increase in the NIM primarily reflected the addition of higher yielding assets from the HTF acquisition, which contributed 7 basis points to the NIM expansion, partially offset by continued pricing pressure across all asset classes. During the 2015 second quarter, FTE net interest income and the NIM also benefitted by $3.4 million and 2 basis points, respectively, from prepayment penalties within the securities portfolio.

Table 6—Consolidated YTD Average Balance Sheets and Net Interest Margin Analysis

   YTD Average Balances  YTD Average Rates (2) 
Fully-taxable equivalent basis (1)  Six Months Ended June 30,  Change  Six Months Ended June 30, 

(dollar amounts in millions)

  2015  2014  Amount  Percent  2015  2014 

Assets:

       

Interest-bearing deposits in banks

  $91   $87   $4    5  0.13  0.03

Loans held for sale

   829    283    546    193    3.39    4.01  

Securities:

       

Available-for-sale and other securities:

       

Taxable

   7,791    6,452    1,339    21    2.55    2.49  

Tax-exempt

   1,952    1,203    749    62    3.09    3.09  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total available-for-sale and other securities

   9,743    7,655    2,088    27    2.66    2.59  

Trading account securities

   47    42    5    12    1.10    0.89  

Held-to-maturity securities—taxable

   3,335    3,730    (395  (11  2.48    2.46  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total securities

   13,125    11,427    1,698    15    2.61    2.54  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans and leases: (3)

       

Commercial:

       

Commercial and industrial

   19,469    17,948    1,521    8    3.47    3.53  

Commercial real estate:

       

Construction

   929    657    272    41    3.70    4.15  

Commercial

   4,244    4,317    (73  (2  3.49    4.00  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Commercial real estate

   5,173    4,974    199    4    3.53    4.02  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

   24,642    22,922    1,720    8    3.48    3.63  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Consumer:

       

Automobile

   8,431    7,069    1,362    19    3.22    3.50  

Home equity

   8,494    8,358    136    2    4.00    4.12  

Residential mortgage

   5,835    5,494    341    6    3.73    3.78  

Other consumer

   438    385    53    14    8.33    7.08  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total consumer

   23,198    21,306    1,892    9    3.73    3.88  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total loans and leases

   47,840    44,228    3,612    8    3.61    3.75  
      

 

 

  

 

 

 

Allowance for loan and lease losses

   (610  (645  35    (5  
  

 

 

  

 

 

  

 

 

  

 

 

   

Net loans and leases

   47,230    43,583    3,647    8    
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total earning assets

   61,885    56,025    5,860    10    3.41  3.53
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Cash and due from banks

   930    887    43    5    

Intangible assets

   670    563    107    19    

All other assets

   4,197    3,937    260    7    
  

 

 

  

 

 

  

 

 

  

 

 

   

Total assets

  $67,072   $60,767   $6,305    10  
  

 

 

  

 

 

  

 

 

  

 

 

   

Liabilities and Shareholders’ Equity:

       

Deposits:

       

Demand deposits—noninterest-bearing

  $15,575   $13,330   $2,245    17  —    —  

Demand deposits—interest-bearing

   6,380    5,860    520    9    0.05    0.04  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total demand deposits

   21,955    19,190    2,765    14    0.02    0.01  

Money market deposits

   19,084    17,664    1,420    8    0.22    0.25  

Savings and other domestic deposits

   5,220    5,027    193    4    0.14    0.19  

Core certificates of deposit

   2,726    3,523    (797  (23  0.77    0.88  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total core deposits

   48,985    45,404    3,581    8    0.22    0.27�� 

Other domestic time deposits of $250,000 or more

   190    273    (83  (30  0.43    0.42  

Brokered deposits and negotiable CDs

   2,651    1,927    724    38    0.17    0.26  

Deposits in foreign offices

   559    322    237    74    0.13    0.13  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total deposits

   52,385    47,926    4,459    9    0.22    0.27  

Short-term borrowings

   2,018    2,581    (563  (22  0.13    0.10  

Long-term debt

   4,761    3,021    1,740    58    1.38    1.54  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total interest-bearing liabilities

   43,589    40,198    3,391    8    0.34    0.35  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

All other liabilities

   1,441    1,034    407    39    

Shareholders’ equity

   6,467    6,205    262    4    
  

 

 

  

 

 

  

 

 

  

 

 

   

Total liabilities and shareholders’ equity

  $67,072   $60,767   $6,305    10  
  

 

 

  

 

 

  

 

 

  

 

 

   

Net interest rate spread

       3.07    3.18  

Impact of noninterest-bearing funds on margin

       0.10    0.10  
      

 

 

  

 

 

 

Net interest margin

       3.17  3.28
      

 

 

  

 

 

 

(1)

FTE yields are calculated assuming a 35% tax rate.

(2)

Loan, lease, and deposit average rates include the impact of applicable derivatives, non-deferrable fees, and amortized deferred fees.

(3)

For purposes of this analysis, nonaccrual loans are reflected in the average balances of loans.

2015 First Six Months versus 2014 fourth quarter,First Six Months

Fully-taxable equivalent net interest income for the first six-month period of 2015 increased $63.8 million, or 7% reflecting the benefit of a $5.9 billion, or 10%, increase in average total earning assets. The fully-taxable equivalent net interest incomemargin decreased $5.5 million, or 1% annualized. Whileto 3.17% from 3.28%. The increase in average earning assets increased $1.2reflected:

$3.6 billion, or 2%8%, sequentially,increase in average total loans and leases.

$1.7 billion, or 15%, increase in average securities reflecting an increase of $1.8 billion of Liquidity Coverage Ratio (LCR) Level 1 qualified securities.

$0.5 billion, or 193%, increase in average loans held for sale, primarily related to automobile loans that were subsequently securitized and sold during the 3 basis point decrease in the NIM coupled with two fewer days in the 2015 first quarter more than offset the benefit of the larger balance sheet.quarter.

Provision for Credit Losses

(This section should be read in conjunction with the Credit Risk section.)

The provision for credit losses is the expense necessary to maintain the ALLL and the AULC at levels appropriate to absorb our estimate of credit losses in the loan and lease portfolio and the portfolio of unfunded loan commitments and letters-of-credit.

The provision for credit losses for the 2015 firstsecond quarter was $20.6$20.4 million compared with $2.5$20.6 million for the 2015 first quarter and $29.4 million for the 2014 fourth quarter and $24.6 million for the 2014 firstsecond quarter. NCOs compared to the 2014 fourth quarter remained relatively stable. The 2015 first quarterOn a year-to-date basis, provision for credit losses for the first six-month period of 2015 was impacted by the extension$41.0 million, a decrease of our consumer loss emergence periods and increases$13.0 million, or 24%, compared to our reserve factors for high dollar value commercial credits, partially offset by our decision to no longer utilize separate methods to estimate economic risks inherent in our portfolios.(Seeyear-ago period (See Credit Quality discussion). Given the low level of the provision for credit losses and the uneven nature of commercial charge-offs and recoveries, some degree of volatility on a quarter-to-quarter basis is expected.

Noninterest Income

The following table reflects noninterest income for each of the past five quarters:

Table 5—7—Noninterest Income

 

  2015   2014   1Q15 vs 4Q14 1Q15 vs 1Q14   2015   2014   2Q15 vs 2Q14 2Q15 vs 1Q15 

(dollar amounts in thousands)

  First   Fourth Third   Second   First   Amount Percent Amount Percent   Second   First   Fourth Third   Second   Amount Percent Amount Percent 

Service charges on deposit accounts

  $62,220    $67,408   $69,118    $72,633    $64,582    $(5,188  (8)%  $(2,362  (4)%   $70,118    $62,220    $67,408   $69,118    $72,633    $(2,515  (3)%  $7,898    13

Trust services

   29,039     28,781    28,045     29,581     29,565     258    1    (526  (2   26,550     29,039     28,781    28,045     29,581     (3,031  (10  (2,489  (9

Electronic banking

   27,398     27,993    27,275     26,491     23,642     (595  (2  3,756    16     30,259     27,398     27,993    27,275     26,491     3,768    14    2,861    10  

Mortgage banking income

   22,961     14,030    25,051     22,717     23,089     8,931    64    (128  (1   38,518     22,961     14,030    25,051     22,717     15,801    70    15,557    68  

Brokerage income

   15,500     16,050    17,155     17,905     17,167     (550  (3  (1,667  (10   15,184     15,500     16,050    17,155     17,905     (2,721  (15  (316  (2

Insurance income

   15,895     16,252    16,729     15,996     16,496     (357  (2  (601  (4   17,637     15,895     16,252    16,729     15,996     1,641    10    1,742    11  

Bank owned life insurance income

   13,025     14,988    14,888     13,865     13,307     (1,963  (13  (282  (2   13,215     13,025     14,988    14,888     13,865     (650  (5  190    1  

Capital markets fees

   13,905     13,791    10,246     10,500     9,194     114    1    4,711    51     13,192     13,905     13,791    10,246     10,500     2,692    26    (713  (5

Gain on sale of loans

   4,589     5,408    8,199     3,914     3,570     (819  (15  1,019    29     12,453     4,589     5,408    8,199     3,914     8,539    218    7,864    171  

Securities gains (losses)

   —       (104  198     490     16,970     104    (100  (16,970  (100   82     —       (104  198     490     (408  (83  82    100  

Other income

   27,091     28,681    30,445     35,975     30,903     (1,590  (6  (3,812  (12   44,565     27,091     28,681    30,445     35,975     8,590    24    17,474    65  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

 

Total noninterest income

  $231,623    $233,278   $247,349    $250,067    $248,485    $(1,655  (1)%  $(16,862  (7)%   $281,773    $231,623    $233,278   $247,349    $250,067    $31,706    13 $50,150    22
  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

 

2015 FirstSecond Quarter versus 2014 FirstSecond Quarter

Noninterest income decreased $16.9increased $31.7 million, or 7%13%, from the year-ago quarter. HTF contributed $12.3 million of noninterest income during the 2015 second quarter. The year-over-year decreaseincrease primarily reflected the $17.0 million of securities gains realized in the 2014 first quarter compared to none in the current quarter. Other notable noninterest income comparisons with the year-ago quarter included:reflected:

 

$4.715.8 million, or 51%70%, increase in capital market feesmortgage banking income, including an 84% increase in origination and secondary marketing revenues, reflecting higher gain on sale margin and a $6.7 million net benefit from MSR hedging activities.

$8.6 million, or 24%, increase in other income, primarily reflecting equipment operating lease income related to income from customer interest rate derivative products and underwriting fees.HTF.

 

$8.5 million, or 218%, increase in gain on sale of loans, including the $5.3 million gain from the automobile loan securitization.

$3.8 million, or 16%14%, increase in electronic banking, due to higher card related income and underlying customer growth.

 

$2.42.7 million, or 4%26%, increase in capital market fees, primarily related to customer foreign exchange and commodities derivatives products.

Partially offset by:

$3.0 million, or 10%, decrease in trust services, primarily related to our fiduciary trust business moving to a more open architecture platform and a decline in assets under management in proprietary mutual funds following the 2014 second quarter transition of the fixed income Huntington Funds to a third party.

$2.7 million, or 15%, decrease in brokerage income, primarily reflecting a shift from upfront commission income to trail options and an increase in the sale of new open architecture advisory products.

$2.5 million, or 3%, decrease in service charges on deposit accounts reflectingas growth in commercial deposit service charges coupled with a 7% increase in consumer checking households partially offset the decline from the late July 2014 implementation of changes in consumer products, partially offset by a 9% increase in consumer households and changing customer usage patterns.products.

2015 FirstSecond Quarter versus 2014 Fourth2015 First Quarter

Noninterest income decreased $1.7increased $50.1 million, or 1%22%, from the 2015 first quarter, primarily reflecting:

Other income increased $17.5 million, or 65%, including $12.3 million related to HTF.

Mortgage banking income increased $15.6 million, or 68%, primarily driven by a $10.5 million increase in net MSR hedging activities as well as a $6.3 million, or 32%, increase in origination and secondary marketing income.

Service charges on deposit accounts increased $7.9 million, or 13%, as the quarter benefitted from continued growth in consumer households and business relationships, as well as seasonality.

Gain on sale of loans increased $7.9 million, or 171%, primarily reflecting a $5.3 million automobile loan securitization gain.

Table 8—Noninterest Income—2015 First Six Months vs. 2014 fourth quarter,First Six Months

   Six Months Ended June 30,   Change 

(dollar amounts in thousands)

  2015   2014   Amount  Percent 

Service charges on deposit accounts

  $132,338    $137,215    $(4,877  (4)% 

Trust services

   55,589     59,146     (3,557  (6

Electronic banking

   57,657     50,133     7,524    15  

Mortgage banking income

   61,479     45,806     15,673    34  

Brokerage income

   30,684     35,072     (4,388  (13

Insurance income

   33,532     32,492     1,040    3  

Bank owned life insurance income

   26,240     27,172     (932  (3

Capital markets fees

   27,097     19,694     7,403    38  

Gain on sale of loans

   17,042     7,484     9,558    128  

Securities gains (losses)

   82     17,460     (17,378  (100

Other income

   71,656     66,878     4,778    7  
  

 

 

   

 

 

   

 

 

  

 

 

 

Total noninterest income

  $513,396    $498,552    $14,844    3
  

 

 

   

 

 

   

 

 

  

 

 

 

The $14.8 million, or 3%, increase in total noninterest income reflected:

$15.7 million, or 34%, increase in mortgage banking income. This primarily reflected a $17.6 million, or 61%, increase in origination and secondary marketing income as originations increased 49%.

$9.6 million, or 128%, increase in gain on sale of loans, including the $5.3 million automobile loan securitization gain.

$7.5 million, or 15%, increase in electronic banking income, due to higher card related income and underlying customer growth.

$7.4 million, or 38%, increase in capital market fees, primarily related to an increase in foreign exchange fees, underwriting fees, commodities revenue, and derivative trading income.

$4.8 million, or 7%, increase in other income, primarily reflecting typical seasonality withinequipment operating lease income related to HTF.

Partially offset by:

$17.4 million, or 100%, decrease in securities gains.

$4.9 million, or 4%, decrease in service charges on deposit accounts, which decreased $5.2as growth in commercial deposit service charges coupled with an increase in consumer households partially offset the decline from the late July 2014 implementation of changes in consumer products.

$4.4 million, or 8 %. This was offset by13%, decrease in brokerage income, primarily reflecting a shift from upfront commission income to trail options and an $8.9increase in the sale of new open architecture advisory products.

$3.6 million, or 64%6%, increasedecrease in mortgage banking income,trust services, primarily driven by higher gain on sale margin,related to our fiduciary trust businesses moving to a higher percentage of loans originated for sale,more open architecture platform and a 6% increasedecline in origination volume.assets under management in proprietary mutual funds following the 2014 second quarter transition of the fixed income Huntington Funds to a third party.

Noninterest Expense

(This section should be read in conjunction with Significant Item 1 2, and 3.2.)

The following table reflects noninterest expense for each of the past five quarters:

Table 6—9—Noninterest Expense

 

  2015   2014   1Q15 vs 1Q14 1Q15 vs 4Q14   2015   2014   2Q15 vs 2Q14 2Q15 vs 1Q15 

(dollar amounts in thousands)

  First   Fourth   Third   Second   First   Amount Percent Amount Percent   Second   First   Fourth   Third   Second   Amount Percent Amount Percent 

Personnel costs

  $264,916    $263,289    $275,409    $260,600    $249,477    $15,439    6 $1,627    1  $282,135    $264,916    $263,289    $275,409    $260,600    $21,535    8 $17,219    6

Outside data processing and other services

   50,535     53,685     53,073     54,338     51,490     (955  (2  (3,150  (6   58,508     50,535     53,685     53,073     54,338     4,170    8    7,973    16  

Net occupancy

   31,020     31,565     34,405     28,673     33,433     (2,413  (7  (545  (2   28,861     31,020     31,565     34,405     28,673     188    1    (2,159  (7

Equipment

   30,249     31,981     30,183     28,749     28,750     1,499    5    (1,732  (5   31,694     30,249     31,981     30,183     28,749     2,945    10    1,445    5  

Professional services

   12,727     15,665     13,763     17,896     12,231     496    4    (2,938  (19   12,593     12,727     15,665     13,763     17,896     (5,303  (30  (134  (1

Marketing

   12,975     12,466     12,576     14,832     10,686     2,289    21    509    4     15,024     12,975     12,466     12,576     14,832     192    1    2,049    16  

Deposit and other insurance expense

   10,167     13,099     11,628     10,599     13,718     (3,551  (26  (2,932  (22   11,787     10,167     13,099     11,628     10,599     1,188    11    1,620    16  

Amortization of intangibles

   10,206     10,653     9,813     9,520     9,291     915    10    (447  (4   9,960     10,206     10,653     9,813     9,520     440    5    (246  (2

Other expense

   36,062     50,868     39,468     33,429     51,045     (14,983  (29  (14,806  (29   41,215     36,062     50,868     39,468     33,429     7,786    23    5,153    14  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

 

Total noninterest expense

  $458,857    $483,271    $480,318    $458,636    $460,121    $(1,264  —   $(24,414  (5)%   $491,777    $458,857    $483,271    $480,318    $458,636    $33,141    7 $32,920    7
  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

 

Number of employees (average full-time equivalent)

   11,914     11,875     11,946     12,000     11,848     66    1    39    —       12,274     11,914     11,875     11,946     12,000     274    2    360    3  

Impacts of Significant Items:

 

   2015   2014 

(dollar amounts in thousands)

  First (1)   Fourth   First 

Personnel costs

  $1    $2,165    $2,341  

Outside data processing and other services

   51     306     4,291  

Net occupancy

   —       4,150     1,742  

Equipment

   —       2,003     134  

Professional services

   3,286     —       2,172  

Marketing

   1     14     530  

Other expense

   12     11,644     10,393  
  

 

 

   

 

 

   

 

 

 

Total noninterest expense adjustments

  $3,351    $20,282    $21,603  
  

 

 

   

 

 

   

 

 

 

Adjusted Noninterest Expense (Non-GAAP):

  2015   2014   1Q15 vs 1Q14 1Q15 vs 4Q14   2015   2014 

(dollar amounts in thousands)

  First (1)   Fourth   First   Amount Percent Amount Percent   Second (1)   First (1)   Second 

Personnel costs

  $264,915    $261,124    $247,136    $17,779    7 $3,791    1  $319    $1    $—    

Outside data processing and other services

   50,484     53,379     47,199     3,285    7    (2,895  (5   755     51     618  

Net occupancy

   31,020     27,415     31,691     (671  (2  3,605    13     —       —       59  

Equipment

   30,249     29,978     28,616   �� 1,633    6    271    1     —       —       1  

Professional services

   9,441     15,665     10,059     (618  (6  (6,224  (40   374     3,286     50  

Marketing

   12,974     12,452     10,156     2,818    28    522    4     27     1     30  

Deposit and other insurance expense

   10,167     13,099     13,718     (3,551  (26  (2,932  (22

Amortization of intangibles

   10,206     10,653     9,291     915    10    (447  (4

Other expense

   36,050     39,224     40,652     (4,602  (11  (3,174  (8   26     12     17  
  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

   

 

   

 

 

Total adjusted noninterest expense

  $455,506    $462,989    $438,518    $16,988    4 $(7,483  (2)% 

Total noninterest expense adjustments

  $1,501    $3,351    $775  
  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

   

 

   

 

 

 

(1)

IncludesThe 2015 first and second quarter included $3.4 million and $1.5 million, respectively, of merger-related expense that was not a Significant Item for the quarter,first six-month period of 2015, but maymerger-related expense is expected to be a Significant Item for the 2015 full year.

Adjusted Noninterest Expense (Non-GAAP):

   2015   2014   2Q15 vs 2Q14  2Q15 vs 1Q15 

(dollar amounts in thousands)

  Second   First   Second   Amount  Percent  Amount  Percent 

Personnel costs

  $281,816    $264,915    $260,600    $21,216    8 $16,901    6

Outside data processing and other services

   57,753     50,484     53,720     4,033    8    7,269    14  

Net occupancy

   28,861     31,020     28,614     247    1    (2,159  (7

Equipment

   31,694     30,249     28,748     2,946    10    1,445    5  

Professional services

   12,219     9,441     17,846     (5,627  (32  2,778    29  

Marketing

   14,997     12,974     14,802     195    1    2,023    16  

Deposit and other insurance expense

   11,787     10,167     10,599     1,188    11    1,620    16  

Amortization of intangibles

   9,960     10,206     9,520     440    5    (246  (2

Other expense

   41,189     36,050     33,412     7,777    23    5,139    14  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total adjusted noninterest expense

  $490,276    $455,506    $457,861    $32,415    7 $34,770    8
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

2015 FirstSecond Quarter versus 2014 FirstSecond Quarter

Reported noninterest expense decreased $1.3increased $33.1 million, or less than 1%7%, from the year-ago quarter. Excluding the impactHTF contributed $15.7 million of Significant Items, noninterest expense increased $17.0 million, or 4%, as we continued to invest induring the growth of the franchise, including the Camco, Bank of America branch, and Macquarie acquisitions, as well as the ongoing expansion of our retail branch distribution through our in-store strategy, and investments in technology and data analytics.2015 second quarter. Changes in reported noninterest expense primarily reflect:

 

$15.021.5 million, or 29%8%, increase in personnel costs, related to a $17.9 million increase in salaries, reflecting the May implementation of annual merit increases and a 2% increase in the number of average full-time equivalent employees, and a $3.6 million increase in benefits expense. HTF accounted for $7.1 million of incremental personnel expense and 167 of the average full-time equivalent employees.

$7.8 million, or 23%, increase in other expense, primarily reflecting $6.8 million of equipment operating lease expense from HTF.

$4.2 million, or 8%, increase in outside data processing and other services expense, primarily related to technology investments.

Partially offset by

$5.3 million, or 30%, decrease in professional services expense, as the year-ago quarter included $5.0 million of one-time consulting expense related to strategic planning.

2015 Second Quarter versus 2015 First Quarter

Reported noninterest expense increased $32.9 million, or 7%, from the 2015 first quarter. On a reported basis, personnel costs increased $17.2 million, or 6%, as a result of annual merit increases implemented in May and a 3% increase in the number of average full-time equivalent employees as well as the incremental $7.1 million of personnel expense related to HTF. Outside data processing and other services expense increased $8.0 million, or 16%, primarily related to ongoing technology investments. Other expense increased $5.2 million, or 14%, from the prior quarter, primarily reflecting equipment operating lease expense related to HTF.

Table 10—Noninterest Expense—2015 First Six Months vs. 2014 First Six Months

   Six Months Ended June 30,   Change 

(dollar amounts in thousands)

  2015   2014   Amount  Percent 

Personnel costs

  $547,051    $510,077    $36,974    7

Outside data processing and other services

   109,043     105,828     3,215    3  

Net occupancy

   59,881     62,106     (2,225  (4

Equipment

   61,943     57,499     4,444    8  

Professional services

   25,320     30,127     (4,807  (16

Marketing

   27,999     25,518     2,481    10  

Deposit and other insurance expense

   21,954     24,317     (2,363  (10

Amortization of intangibles

   20,166     18,811     1,355    7  

Other expense

   77,277     84,474     (7,197  (9
  

 

 

   

 

 

   

 

 

  

 

 

 

Total noninterest expense

  $950,634    $918,757    $31,877    3
  

 

 

   

 

 

   

 

 

  

 

 

 

Impacts of Significant Items:

   Six Months Ended June 30, 

(dollar amounts in thousands)

  2015 (1)   2014 

Personnel costs

  $320    $2,341  

Outside data processing and other services

   806     4,909  

Net occupancy

   —       1,801  

Equipment

   —       135  

Professional services

   3,660     2,222  

Marketing

   28     560  

Other expense

   38     10,410  
  

 

 

   

 

 

 

Total noninterest expense adjustments

  $4,852    $22,378  
  

 

 

   

 

 

 

(1)The first six-month period of 2015 included $4.9 million of merger-related expense that was not a Significant Item, but merger-related expense is expected to be a Significant Item for the 2015 full year.

Adjusted Noninterest Expense (Non-GAAP):

   Six Months Ended June 30,   Change 

(dollar amounts in thousands)

  2015   2014   Amount  Percent 

Personnel costs

  $546,731    $507,736    $38,995    8

Outside data processing and other services

   108,237     100,919     7,318    7  

Net occupancy

   59,881     60,305     (424  (1

Equipment

   61,943     57,364     4,579    8  

Professional services

   21,660     27,905     (6,245  (22

Marketing

   27,971     24,958     3,013    12  

Deposit and other insurance expense

   21,954     24,317     (2,363  (10

Amortization of intangibles

   20,166     18,811     1,355    7  

Other expense

   77,239     74,064     3,175    4  
  

 

 

   

 

 

   

 

 

  

 

 

 

Total noninterest expense adjustments

  $945,782    $896,379    $49,403    6
  

 

 

   

 

 

   

 

 

  

 

 

 

Reported noninterest expense increased $31.9 million, or 3%. Excluding the impact of Significant Items, noninterest expense increased $49.4 million, or 6%. Changes in reported noninterest expense primarily reflect:

$37.0 million, or 7%, increase in personnel costs. Excluding the impact of significant items, personnel costs increased $39.0 million, or 8%, primarily related to a $25.9 million increase in salaries reflecting the May implementation of annual merit increases and a 1% increase in the number of average full-time equivalent employees, and a $6.6 million increase in benefits expense. HTF accounted for $7.1 million of incremental personnel expense.

$4.4 million, or 8%, increase in equipment. Excluding the impact of significant items, equipment increased $4.6 million, or 8%, primarily reflecting an increase in depreciation related to technology investments.

$3.2 million, or 3%, increase in outside data processing and other services. Excluding the impact of significant items, outside data processing and other services increased $7.3 million, or 7%, primarily related to technology investments.

Partially offset by

$7.2 million, or 9%, decrease in other expense. Excluding the impact of Significant Items,significant items, other expenses decreased $4.6expense increased $3.2 million, or 11%4%, primarily related to $3.0 million of goodwill impairment in the 2014 first quarter and a $2.0 million, or 40%, decrease in state franchise taxes and protective advances.equipment operating lease expense from HTF.

 

$3.64.8 million, or 26%16%, decrease in deposit and other insurance expense, primarily reflecting the benefit of $1.8 billion of bank-level debt issued over the past year.

Partially offset by

$15.4 million, or 6%, increase in personnel costs.professional services. Excluding the impact of Significant Items, personnel costs increased $17.8 million, or 7%, primarily related to a $13.8 million increase in salaries reflecting a 1% increase in the number of full-time equivalent employees and a $4.0 million increase in benefits expense.

2015 First Quarter versus 2014 Fourth Quarter

Reported noninterest expense decreased $24.4 million, or 5%, from the 2014 fourth quarter. Excluding the impact of Significant Items, noninterest expense decreased $7.5 million, or 2%. On a reported basis, other expense decreased $14.8 million, or 29%, largely reflecting the prior quarter’s $11.9 million net increase to litigation reserves. Other notable noninterest comparisons include a $3.1 million, or 6%, decrease in outside data processing and other services, a $2.9 million, or 19%, decrease insignificant items, professional services and a $2.9decreased $6.2 million, or 22%, decrease in deposit and other insurance. Professional services duringas the 2015 first quarteryear-ago period included $3.3$6.5 million of one-time consulting expense related to the Macquarie acquisition.strategic planning.

Provision for Income Taxes

The provision for income taxes in the 2015 firstsecond quarter was $54.0$64.1 million. This compared with a provision for income taxes of $57.2$57.5 million in the 2014 fourthsecond quarter and $52.1$54.0 million in the 20142015 first quarter. The provision for income taxes for the six month periods ended June 30, 2015 and June 30, 2014 was $118.1 million and $109.6 million, respectively. All three quartersperiods included the benefits from tax-exempt income, tax-advantaged investments, release of capital loss carryforward valuation allowance, general business credits, and investments in qualified affordable housing projects. In prior periods, a valuation allowance was established against the capital loss carryforwards. The federal valuation allowance was based on the uncertainty of forecasted taxable income expected of the required character in order to utilize the capital loss carryforward. Based on current analysis of both positive and negative evidence and projected forecasted taxable income of the appropriate character, we believe it is more likely than not the capital loss carryforward deferred tax asset will be realized within the carryforward period. At March 31,June 30, 2015 there is no capital loss carryforward valuation allowance remaining. The net federal deferred tax asset was $54.7$30.6 million and the net state deferred tax asset was $43.7$42.8 million at March 31,June 30, 2015.

We file income tax returns with the IRS and various state, city, and foreign jurisdictions. Federal income tax audits have been completed for tax years through 2009. In the first quarter of 2013, the IRS began an examination of our 2010 and 2011 consolidated federal income tax returns. Certain proposed adjustments resulting from the IRS examination of our 2005 through 2009 tax returns have been settled with the IRS Appeals Office, subject to final approval by the Joint Committee on Taxation of the U.S. Congress. Various state and other jurisdictions remain open to examination, including Ohio, Kentucky, Indiana, Michigan, Pennsylvania, West Virginia, and Illinois.

RISK MANAGEMENT AND CAPITAL

We use a multi-faceted approach to risk governance. It begins with the board of directors defining our risk appetite as aggregate moderate-to-low. Risk awareness, identification and assessment, reporting, and active management are key elements in overall risk management. Controls include, among others, effective segregation of duties, access, authorization and reconciliation procedures, as well as staff education and a disciplined assessment process.

We identify primary risks, and the sources of those risks, across the Company. We utilize Risk and Control Self-Assessments (RCSA) to identify exposure risks. Through this RCSA process, we continually assess the effectiveness of controls associated with the identified risks, regularly monitor risk profiles and material exposure to losses, and identify stress events and scenarios to which we may be exposed. Our chief risk officer is responsible for ensuring that appropriate systems of controls are in place for managing and monitoring risk across the Company. Potential risk concerns are shared with the Risk Management Committee, Risk Oversight Committee, and the board of directors, as appropriate. Our internal audit department performs on-going independent reviews of the risk management process and ensures the adequacy of documentation. The results of these reviews are regularly reported to the audit committee and board of directors. In addition, our Credit Review group performs ongoing independent testing of our loan portfolio, the results of which are regularly reviewed with our Risk Oversight Committee.

We believe that our primary risk exposures are credit, market, liquidity, operational, and compliance oriented. More information on risk can be found in the Risk Factors section included in Item 1A of our 2014 Form 10-K and subsequent filings with the SEC. The MD&A included in our 2014 Form 10-K should be read in conjunction with this MD&A as this discussion provides only material updates to the Form 10-K. This MD&A should also be read in conjunction with the financial statements, notes and other information contained in this report. Our definition, philosophy, and approach to risk management have not materially changed from the discussion presented in the 2014 Form 10-K.

Credit Risk

Credit risk is the risk of financial loss if a counterparty is not able to meet the agreed upon terms of the financial obligation. The majority of our credit risk is associated with lending activities, as the acceptance and management of credit risk is central to profitable lending. We also have credit risk associated with our AFS and HTM securities portfolios(see Note 4 and Note 5 of the Notes to the Unaudited Condensed Consolidated Financial Statements). We engage with other financial counterparties for a variety of purposes including investing, asset and liability management, mortgage banking, and trading activities. While there is credit risk associated with derivative activity, we believe this exposure is minimal.

We continue to focus on the identification, monitoring, and managing of our credit risk. In addition to the traditional credit risk mitigation strategies of credit policies and processes, market risk management activities, and portfolio diversification, we use additional quantitative measurement capabilities utilizing external data sources, enhanced use of modeling technology, and internal stress testing processes. Our portfolio management resources demonstrate our commitment to maintaining an aggregate moderate-to-low risk profile. In our efforts to continue to identify risk mitigation techniques, we have focused on product design features, origination policies, and treatment strategies for delinquent or stressed borrowers.

Loan and Lease Credit Exposure Mix

At March 31,June 30, 2015, loans and leases totaled $47.7$48.8 billion, relatively unchangedan increase of $1.1 billion from December 31, 2014. There was continued growth in the C&I portfolio, primarily as a result of an increase in equipment leases of $0.8 billion related to the acquisition of Macquarie. This was offsetHTF. In addition, residential mortgage increased by $0.2 billion as a reduction in the auto portfolio. The reduction reflected a transferresult of approximately $1.0 billion in automobile loans to loans held-for-sale in anticipation of a future loan securitization.strong originations. The CRE portfolio remained relatively consistent, as a result of continued runoff offset by new production within the requirements associated with achieving an acceptable return, our internal concentration limits and increased competition for projects sponsored by high quality developers.

At March 31,June 30, 2015, commercial loans and leases totaled $25.2 billion and represented 53%52% of our total loansloan and lease credit exposure. Our commercial portfolio is diversified along product type, customer size, and geography within our footprint, and is comprised of the following (see Commercial Credit discussion).

C&I—C&I loans and leases are made to commercial customers for use in normal business operations to finance working capital needs, equipment purchases, or other projects. The majority of these borrowers are customers doing business within our geographic regions. C&I loans and leases are generally underwritten individually and secured with the assets of the company and/or the personal guarantee of the business owners. The financing of owner occupied facilities is considered a C&I loan even though there is improved real estate as collateral. This treatment is a result of the credit decision process, which focuses on cash flow from operations of the business to repay the debt. The operation, sale, rental, or refinancing of the real estate is not considered the primary repayment source for these types of loans. As we have expanded our C&I portfolio, we have developed a series of “vertical specialties” to ensure that new products or lending types are embedded within a structured, centralized Commercial Lending area with designated, experienced credit officers. These specialties are comprised of either targeted industries (for example, Healthcare, Food & Agribusiness, Energy, etc)etc.) and/or lending disciplines (Equipment Finance, ABL, etc)etc.), all of which requires a high degree of expertise and oversight to effectively mitigate and monitor risk. As such, we have dedicated colleagues and teams focused on bringing value added expertise to these specialty clients.

CRE—CRE loans consist of loans to developers and REITs supporting income-producing or for-sale commercial real estate properties. We mitigate our risk on these loans by requiring collateral values that exceed the loan amount and underwriting the loan with projected cash flow in excess of the debt service requirement. These loans are made to finance properties such as apartment buildings, office and industrial buildings, and retail shopping centers, and are repaid through cash flows related to the operation, sale, or refinance of the property.

Construction CRE—Construction CRE loans are loans to developers, companies, or individuals used for the construction of a commercial or residential property for which repayment will be generated by the sale or permanent financing of the property. Our construction CRE portfolio primarily consists of retail, multi family, office, and warehouse project types. Generally, these loans are for construction projects that have been presold or preleased, or have secured permanent financing, as well as loans to real estate companies with significant equity invested in each project. These loans are underwritten and managed by a specialized real estate lending group that actively monitors the construction phase and manages the loan disbursements according to the predetermined construction schedule.

Total consumer loans and leases were $22.5$23.5 billion at March 31,June 30, 2015, and represented 47%48% of our total loan and lease credit exposure. The consumer portfolio is comprised primarily of automobile loans, home equity loans and lines-of-credit, and residential mortgages(see Consumer Credit discussion). The decreaseincrease from December 31, 2014, primarily relates to growth in residential mortgage and other consumer, partially offset by a slight decrease in the transferautomobile portfolio relating to the $0.8 billion securitization and sale of automobile loans to loans held-for-sale as discussed above.late in the 2015 second quarter.

Automobile—Automobile loans are comprised primarily of loans made through automotive dealerships and include exposure in selected states outside of our primary banking markets. The exposure outside of our primary banking markets represents 20%21% of the total exposure, with no individual state representing more than 6%. Applications are underwritten utilizingusing an automated underwriting system that applies consistent policies and processes across the portfolio.

Home equity—Home equity lending includes both home equity loans and lines-of-credit. This type of lending, which is secured by a first-lien or junior-lien on the borrower’s residence, allows customers to borrow against the equity in their home or refinance existing mortgage debt. Products include closed-end loans which are generally fixed-rate with principal and interest payments, and variable-rate, interest-only lines-of-credit which do not require payment of principal during the 10-year revolving period. The home equity line of credit may convert to a 20-year amortizing structure at the end of the revolving period. Applications are underwritten centrally in conjunction with an automated underwriting system. The home equity underwriting criteria is based on minimum credit scores, debt-to-income ratios, and LTV ratios, with current collateral valuations. The underwriting for the floating rate lines of credit also incorporate a stress analysis for a rising interest rate.

Residential mortgage—Residential mortgage loans represent loans to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15-year to 30-year term, and in most cases, are extended to borrowers to finance their primary residence. Applications are underwritten centrally using consistent credit policies and processes. All residential mortgage loan decisions utilize a full appraisal for collateral valuation. Huntington has not originated or acquired residential mortgages that allow negative amortization or allow the borrower multiple payment options.

Other consumerPrimarilyOther consumer loans primarily consists of consumer loans not secured by real estate, including personal unsecured loans, overdraft balances, and credit cards. We introduced a consumer credit card product during 2013, utilizing a centralized underwriting system with an initial focus on existing Huntington customers.

The table below provides the composition of our total loan and lease portfolio:

Table 7—11—Loan and Lease Portfolio Composition

 

  2015 2014   2015 2014 

(dollar amounts in millions)

  March 31, December 31, September 30, June 30, March 31,   June 30, March 31, December 31, September 30, June 30, 

Commercial:

                                

Commercial and industrial

  $20,109     42 $19,033     40 $18,791     40 $18,899     41 $18,046     41  $20,003     41 $20,109     42 $19,033     40 $18,791     40 $18,899     41

Commercial real estate:

                                

Construction

   910     2    875     2    850     2    757     2    692     2     1,021     2    910     2    875     2    850     2    757     2  

Commercial

   4,157     9    4,322     9    4,141     9    4,233     9    4,339     10     4,192     9    4,157     9    4,322     9    4,141     9    4,233     9  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total commercial real estate

   5,067     11    5,197     11    4,991     11    4,990     11    5,031     12     5,213     11    5,067     11    5,197     11    4,991     11    4,990     11  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total commercial

   25,176     53    24,230     51    23,782     51    23,889     52    23,077     53     25,216     52    25,176     53    24,230     51    23,782     51    23,889     52  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Consumer:

                                

Automobile

   7,803     16    8,690     18    8,322     18    7,686     17    6,999     16     8,549     18    7,803     16    8,690     18    8,322     18    7,686     17  

Home equity

   8,492     18    8,491     17    8,436     18    8,405     18    8,373     19     8,526     17    8,492     18    8,491     17    8,436     18    8,405     18  

Residential mortgage

   5,795     12    5,831     12    5,788     12    5,707     12    5,542     12     5,987     12    5,795     12    5,831     12    5,788     12    5,707     12  

Other consumer

   430     1    414     2    395     1    393     1    363     —       474     1    430     1    414     2    395     1    393     1  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total consumer

   22,520     47    23,426     49    22,941     49    22,191     48    21,277     47     23,536     48    22,520     47    23,426     49    22,941     49    22,191     48  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total loans and leases

  $47,696     100 $47,656     100 $46,723     100 $46,080     100 $44,354     100  $48,752     100 $47,696     100 $47,656     100 $46,723     100 $46,080     100
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

As shown in the table above, our

Our loan portfolio is diversified by consumer and commercial credit. At the corporate level, we manage the credit exposure in part via a credit concentration policy. The policy designates specific loan types, collateral types, and loan structures to be formally tracked and assigned limits as a percentage of capital. C&I lending by NAICS categories, specific limits for CRE primary project types, loans secured by residential real estate, shared national credit exposure, and designated high risk loan definitions represent examples of specifically tracked components of our concentration management process. Currently there are no identified concentrations that exceed the established limit. Our concentration management process is approved by the Risk Oversight Committee of our Board and is one of the strategies utilizedused to ensure a high quality, well diversified portfolio that is consistent with our overall objective of maintaining an aggregate moderate-to-low risk profile. Changes to existing concentration limits require the approval of the ROC prior to implementation, with specific information relating to the potential impact on the overall portfolio composition and performance metrics.

The table below provides our total loan and lease portfolio segregated by the type of collateral securing the loan or lease. The changes in the collateral composition from the prior quarter are consistent with the portfolio growth metrics, with increases noted in the residentialreal estate—consumer and vehicle categories.

Table 8—12—Loan and Lease Portfolio by Collateral Type

 

  2015 2014   2015 2014 

(dollar amounts in millions)

  March 31, December 31, September 30, June 30, March 31,   June 30, March 31, December 31, September 30, June 30, 

Secured loans:

                              

Real estate—commercial

  $8,463    18 $8,631     18 $8,628     18 $8,617     19 $8,612     19  $8,479     17 $8,463    18 $8,631     18 $8,628     18 $8,617     19

Real estate—consumer

   14,287    30    14,322     30    14,224     30    14,113     31    13,916     31     14,513     30    14,287    30    14,322     30    14,224     30    14,113     31  

Vehicles

   9,938(1)   21    10,932     23    10,268     22    9,782     21    9,270     21     10,527     22    9,938(1)   21    10,932     23    10,268     22    9,782     21  

Receivables/Inventory

   6,090    13    5,968     13    6,023     13    5,932     13    5,717     13     6,064     12    6,090    13    5,968     13    6,023     13    5,932     13  

Machinery/Equipment

   4,708(2)   10    3,863     8    3,305     7    3,267     7    2,930     7     4,779     10    4,708(2)   10    3,863     8    3,305     7    3,267     7  

Securities/Deposits

   956    2    964     2    1,232     3    1,349     3    1,064     2     1,095     2    956    2    964     2    1,232     3    1,349     3  

Other

   1,167    2    919     2    918     2    940     2    870     3     1,076     2    1,167    2    919     2    918     2    940     2  
  

 

  

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total secured loans and leases

   45,609    96    45,599     96    44,598     95    44,000     96    42,379     96     46,533     95    45,609    96    45,599     96    44,598     95    44,000     96  

Unsecured loans and leases

   2,087    4    2,057     4    2,125     5    2,080     4    1,975     4     2,219     5    2,087    4    2,057     4    2,125     5    2,080     4  
  

 

  

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total loans and leases

  $47,696    100 $47,656     100 $46,723     100 $46,080     100 $44,354     100  $48,752     100 $47,696    100 $47,656     100 $46,723     100 $46,080     100
  

 

  

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

 

  

 

   

 

  

 

   

 

 

 

(1)Reflects the transfer of approximately $1.0 billion in automobile loans to loans held-for-sale.
(2)Reflects the addition of approximately $0.8 billion in equipment leases related to the acquisition of Macquarie.HTF.

Commercial Credit

Refer to the “Commercial Credit” section of our 2014 Form 10-K for our commercial credit underwriting and on-going credit management processes.

C&I PORTFOLIO

The C&I portfolio continues to have strongsolid origination activity as evidenced by the growth over the past 12 months. The credit quality of the portfolio remains strong as we maintain a focus on high quality originations. Problem loans havehad trended downward over the last several years, reflecting a combination of proactive risk identification and effective workout strategies implemented by the SAD. However, over the past year, C&I Problem Loansproblem loans have begun to increase as the portfolio has increased in size. We continue to maintain a proactive approach to identifying borrowers that may be facing financial difficulty in order to maximize the potential solutions. Subsequent to the origination of the loan, the Credit Review group provides an independent review and assessment of the quality of the underwriting and risk of new loan originations.

CRE PORTFOLIO

We manage the risks inherent in this portfolio specific to CRE lending, focusing on the quality of the developer and the specifics associated with each project. Generally, we: (1) limit our loans to 80% of the appraised value of the commercial real estate at origination, (2) require net operating cash flows to be 125% of required interest and principal payments, and (3) if the commercial real estate is nonowner occupied, require that at least 50% of the space of the project be preleased. We actively monitor both geographic and project-type concentrations and performance metrics of all CRE loan types, with a focus on loans identified as higher risk based on the risk rating methodology. Both macro-level and loan-level stress-test scenarios based on existing and forecast market conditions are part of the on-going portfolio management process for the CRE portfolio.

Dedicated real estate professionals originate and manage the portfolio. The portfolio is diversified by project type and loan size, and this diversification represents a significant portion of the credit risk management strategies employed for this portfolio. Subsequent to the origination of the loan, the Credit Review group provides an independent review and assessment of the quality of the underwriting and risk of new loan originations.

Appraisal values are obtained in conjunction with all originations and renewals, and on an as needed basis, in compliance with regulatory requirements.requirements and to ensure appropriate decisions regarding the on-going management of the portfolio reflect the changing market conditions. Appraisals are obtained from approved vendors and are reviewed by an internal appraisal review group comprised of certified appraisers to ensure the quality of the valuation used in the underwriting process. We continue to perform on-going portfolio level reviews within the CRE portfolio. These reviews generate action plans based on occupancy levels or sales volume associated with the projects being reviewed. Property values are updated using appraisals on a regular basis to ensure appropriate decisions regarding the on-going management of the portfolio reflect the changing market conditions. This highly individualized process requires working closely with all of our borrowers, as well as an in-depth knowledge of CRE project lending and the market environment.

Consumer Credit

Refer to the “Consumer Credit” section of our 2014 Form 10-K for our consumer credit underwriting and on-going credit management processes.

AUTOMOBILE PORTFOLIO

Our strategy in the automobile portfolio continues to focus on high quality borrowers as measured by both FICO and internal custom scores, combined with appropriate LTVs, terms, and profitability. Our strategy and operational capabilities allow us to appropriately manage the origination quality across the entire portfolio, including our newer markets. Although increased origination volume and entering new markets can be associated with increased risk levels, we believe our disciplined strategy and operational processes significantly mitigate these risks.

We have continued to consistently execute our value proposition and take advantage of available market opportunities. Importantly, we have maintained our high credit quality standards while expanding the portfolio.

RESIDENTIAL REAL ESTATE SECURED PORTFOLIOS

The properties securing our residential mortgage and home equity portfolios are primarily located within our geographic footprint. Huntington continues to support our local markets with consistent underwriting across all residential secured products. The residential-secured portfolio originations continue to be of high quality, with the majority of the negative credit impact coming from loans originated in 2006 and earlier. Our portfolio management strategies associated with our Home Savers group allow us to focus on effectively helping our customers with appropriate solutions for their specific circumstances.

Table 9—13—Selected Home Equity and Residential Mortgage Portfolio Data

(dollar amounts in millions)

 

  Home Equity Residential Mortgage   Home Equity Residential Mortgage 
  Secured by first-lien Secured by junior-lien     Secured by first-lien Secured by junior-lien   
  03/31/15 12/31/14 03/31/15 12/31/14 03/31/15 12/31/14   06/30/15 12/31/14 06/30/15 12/31/14 06/30/15 12/31/14 

Ending balance

  $5,155   $5,129   $3,338   $3,362   $5,795   $5,831    $5,205   $5,129   $3,321   $3,362   $5,987   $5,831  

Portfolio weighted average LTV ratio(1)

   72  71  81  81  75  74   72  71  81  81  75  74

Portfolio weighted average FICO score(2)

   763    759    750    752    751    752     760    759    755    752    751    752  
  Home Equity Residential Mortgage (3)   Home Equity Residential Mortgage (3) 
  Secured by first-lien Secured by junior-lien     Secured by first-lien Secured by junior-lien   
  Three Months Ended March 31,   Six Months Ended June 30, 
  2015 2014 2015 2014 2015 2014   2015 2014 2015 2014 2015 2014 

Originations

  $376   $300   $185   $163   $231   $198    $840   $726   $438   $396   $771   $585  

Origination weighted average LTV ratio(1)

   73  72  84  83  81  81   74  73  84  82  84  84

Origination weighted average FICO score(2)

   780    763    769    756    751    752     779    764    768    763    755    755  

 

(1)The LTV ratios for home equity loans and home equity lines-of-credit are cumulative and reflect the balance of any senior loans. LTV ratios reflect collateral values at the time of loan origination.
(2)Portfolio weighted average FICO scores reflect currently updated customer credit scores whereas origination weighted average FICO scores reflect the customer credit scores at the time of loan origination.
(3)Represents only owned-portfolio originations.

Home Equity Portfolio

Within the home equity portfolio, the standard product is a 10-year interest-only draw period with a 20-year fully amortizing term at the end of the draw period. Prior to 2007, the standard product was a 10-year draw period with a balloon payment. In either case, after the 10-year draw period, the borrower must reapply, subject to full underwriting guidelines, to continue with the interest only revolving structure or begin repaying the debt in a term structure.

The principal and interest payment associated with the term structure will be higher than the interest-only payment, resulting in maturity risk. Our maturity risk can be segregated into two distinct segments: (1) home equity lines-of-credit underwritten with a balloon payment at maturity and (2) home equity lines-of-credit with an automatic conversion to a 20-year amortizing loan. We manage this risk based on both the actual maturity date of the line-of-credit structure and at the end of the 10-year draw period. This maturity risk is embedded in the portfolio which we address with proactive contact strategies beginning one year prior to maturity. In certain circumstances, our Home Saver group is able to provide payment and structure relief to borrowers experiencing significant financial hardship associated with the payment adjustment. Our existing home equity line-of-credit (HELOC) maturity strategy is consistent with all recent regulatory guidance.

The table below summarizes our home equity line-of-credit portfolio by maturity date based on the balloon structure described above:

Table 10—14—Maturity Schedule of Home Equity Line-of-Credit Portfolio

 

  March 31, 2015   June 30, 2015 

(dollar amounts in millions)

  1 year or less   1 to 2 years   2 to 3 years   3 to 4 years   More than
4 years
   Total   1 year or less   1 to 2 years   2 to 3 years   3 to 4 years   More than
4 years
   Total 

Secured by first-lien

  $20    $2    $1    $2    $2,931    $2,956    $10    $2    $2    $1    $3,047    $3,062  

Secured by junior-lien

   163     117     82     16     2,584     2,962     144     111     50     15     2,646     2,966  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity line-of-credit

  $183    $119    $83    $18    $5,515    $5,918    $154    $113    $52    $16    $5,693    $6,028  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
  December 31, 2014 

Total home equity line-of-credit

  $229    $123    $105    $19    $5,391    $5,867  
  

 

   

 

   

 

   

 

   

 

   

 

 

The reduction in maturities presented in over 1-year categories is a result of our change to a product with a 20-year amortization period after 10-year draw period structure. Home equity lines-of-credit with balloon payment risk are essentially eliminated after 2015. The amounts maturing in more than four years primarily consist of exposure with a 20-year amortization period after the 10-year draw period.

Historically, less than 30% of our home equity lines-of-credit that are one year or less from maturity actually reach the maturity date.

Residential Mortgages Portfolio

Huntington underwrites all applications centrally, with a focus on higher quality borrowers. We do not originate residential mortgages that allow negative amortization or allow the borrower multiple payment options and have incorporated regulatory requirements and guidance into our underwriting process. All residentialResidential mortgages are originated based on a completed full appraisal during the credit underwriting process. We update values in compliance with applicable regulations to facilitate our portfolio management, as well as our workout and loss mitigation functions.

Several government programs continued to impact the residential mortgage portfolio, including various refinance programs such as HARP and HAMP, which positively affected the availability of credit for the industry. During the three-monthsix-month period ended March 31,June 30, 2015, we closed $62$119.2 million in HARP residential mortgages and $1.6$2.4 million in HAMP residential mortgages. The HARP and HAMP residential mortgage loans are part of our residential mortgage portfolio or serviced for others.

We are subject to repurchase risk associated with residential mortgage loans sold in the secondary market. An appropriate level of reserve for representations and warranties related to residential mortgage loans sold has been established to address this repurchase risk inherent in the portfolio(see Operational Risk discussion).

Credit Quality

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements.)

We believe the most meaningful way to assess overall credit quality performance is through an analysis of credit quality performance ratios. This approach forms the basis of most of the discussion in the sections immediately following: NPAs and NALs, TDRs, ACL, and NCOs. In addition, we utilize delinquency rates, risk distribution and migration patterns, and product segmentation in the analysis of our credit quality performance.

Credit quality performance in the 2015 firstsecond quarter reflected continued strong performance in the total net charge-offs and overall consumer performance metrics, as evidenced by recoveries in the CRE portfolio and lower losses across the consumer portfolio.metrics. This was partially offset by some deterioration in the C&I metrics. NPA’s increased 19% to $400.8 million at March 31, 2015, with the majority of the increase centered in one large C&I relationship. NCOscommercial performance metrics. While NPA’s decreased 1% from the prior quarter to $396 million, net charge-offs increased by $1.5$0.9 million or 6%4% from the prior quarter, as a result of a significantan increase related toin the same C&I relationship. TotalCRE segment and criticized loans increased in the C&I segment for the fourth consecutive quarter.segment. As a result of the overall continued credit quality improvement, the ACL to total loans ratio declined slightly by 24 basis points to 1.38%1.34%.

NPAs, NALs, AND TDRs

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements.)

NPAs and NALs

NPAs consist of (1) NALs, which represent loans and leases no longer accruing interest, (2) OREO properties, and (3) other NPAs. Any loan in our portfolio may be placed on nonaccrual status prior to the policies described below when collection of principal or interest is in doubt. Also, when a borrower with discharged non-reaffirmed debt in a Chapter 7 bankruptcy is identified and the loan is determined to be collateral dependent, the loan is placed on nonaccrual status.

C&I and CRE loans (except for purchased credit impaired loans) are placed on nonaccrual status at 90-days past due, or earlier if repayment of principal and interest is in doubt.

Of the $182.6$193.6 million of CRE and C&I-related NALs at March 31,June 30, 2015, $126.1$119.9 million, or 69%62%, represented loans that were less than 30-days past due, demonstrating our continued commitment to proactive credit risk management. With the exception of residential mortgage loans guaranteed by government organizations which continue to accrue interest, first-lien loans secured by residential mortgage collateral are placed on nonaccrual status at 150-days past due. Junior-lien home equity loans are placed on nonaccrual status at the earlier of 120-days past due or when the related first-lien loan has been identified as nonaccrual. Automobile and other consumer loans are generally charged-off prior to the loan reaching 120-days past due.

When loans are placed on nonaccrual, accrued interest income is reversed with current year accruals charged to interest income and prior year amounts generally charged-off as a credit loss. When, in our judgment, the borrower’s ability to make required interest and principal payments has resumed and collectability is no longer in doubt, the loan or lease could be returned to accrual status.

The following table reflects period-end NALs and NPAs detail for each of the last five quarters:

Table 11—15—Nonaccrual Loans and Leases and Nonperforming Assets

 

  2015 2014   2015 2014 

(dollar amounts in thousands)

  March 31, December 31, September 30, June 30, March 31,   June 30, March 31, December 31, September 30, June 30, 

Nonaccrual loans and leases:

            

Commercial and industrial

  $133,363   $71,974   $90,265   $75,274   $57,053    $149,713   $133,363   $71,974   $90,265   $75,274  

Commercial real estate

   49,263    48,523    59,812    65,398    71,344     43,888    49,263    48,523    59,812    65,398  

Automobile

   4,448    4,623    4,834    4,384    6,218     4,190    4,448    4,623    4,834    4,384  

Residential mortgage

   98,093    96,564    98,139    110,635    121,681     91,198    98,093    96,564    98,139    110,635  

Home equity

   79,246    78,560    72,715    69,266    70,862     75,350    79,246    78,560    72,715    69,266  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total nonaccrual loans and leases

   364,413    300,244    325,765    324,957    327,158     364,339    364,413    300,244    325,765    324,957  

Other real estate owned, net

            

Residential

   30,544    29,291    30,661    31,761    30,581     25,660    30,544    29,291    30,661    31,761  

Commercial

   3,407    5,748    5,609    2,934    5,110     3,572    3,407    5,748    5,609    2,934  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total other real estate owned, net

   33,951    35,039    36,270    34,695    35,691     29,232    33,951    35,039    36,270    34,695  

Other nonperforming assets(1)

   2,440    2,440    2,440    2,440    2,440     2,440    2,440    2,440    2,440    2,440  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total nonperforming assets

  $400,804   $337,723   $364,475   $362,092   $365,289    $396,011   $400,804   $337,723   $364,475   $362,092  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Nonaccrual loans as a % of total loans and leases

   0.76  0.63  0.70  0.71  0.74   0.75  0.76  0.63  0.70  0.71

Nonperforming assets ratio(2)

   0.84    0.71    0.78    0.79    0.82     0.81    0.84    0.71    0.78    0.79  

(NPA+90days)/(Loan+OREO)(3)

   1.08    0.98    1.08    1.08    1.17     1.03    1.08    0.98    1.08    1.08  

 

(1)Other nonperforming assets includes certain impaired investment securities.
(2)This ratio is calculated as nonperforming assets divided by the sum of loans and leases, other nonperforming assets, and net other real estate owned.
(3)This ratio is calculated as the sum of nonperforming assets and total accruing loans and leases past due 90 days or more divided by the sum of loans and leases and net other real estate owned.

2015 Second Quarter versus 2015 First Quarter

Total NPAs decreased by $4.8 million, or 1% compared with March 31, 2015.

$6.9 million, or 7%, decrease in residential mortgage NALs, reflecting improved delinquency trends.

$5.4 million, or 11%, decrease in CRE NALs, reflecting improved delinquency trends and successful workout strategies implemented by our commercial loan workout group.

$3.9 million, or 5%, decrease in home equity NALs, reflecting improved delinquency trends.

$4.7 million, or 14%, decrease in OREO, specifically associated with the sale of residential properties.

Primarily offset by:

$16.4 million, or 12%, increase in C&I NALs, primarily reflecting the addition of two C&I relationships to nonaccrual status. Given the absolute low level of problem credits in the portfolio, some volatility should be expected.

2015 Second Quarter versus 2014 Fourth QuarterQuarter.

The $63.1$58.3 million, or 19%17%, increase in NPAs compared with December 31, 2014, represents the net impact of increases in the commercial portfolio:

 

$61.477.7 million or 85%, increase in C&I NALs, primarily reflecting the addition of one largeseveral high dollar C&I relationshiprelationships to nonaccrual status. Given the absolute low level of problem credits in the portfolio, some volatility should be expected.

TDR Loans

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements.)

TDRs are modified loans where a concession was provided to a borrower experiencing financial difficulties. TDRs can be classified as either accrual or nonaccrual loans. Nonaccrual TDRs are included in NALs whereas accruing TDRs are excluded from NALs, as it is probable that all contractual principal and interest due under the restructured terms will be collected. TDRs primarily reflect our loss mitigation efforts to proactively work with borrowers in financial difficulty or regulatory regulations regarding the treatment of certain bankruptcy filing situations.

The table below presents our accruing and nonaccruing TDRs at period-end for each of the past five quarters:

Table 12—16—Accruing and Nonaccruing Troubled Debt Restructured Loans

 

  2015   2014   2015   2014 

(dollar amounts in thousands)

  March 31,   December 31,   September 30,   June 30,   March 31,   June 30,   March 31,   December 31,   September 30,   June 30, 

Troubled debt restructured loans—accruing:

                    

Commercial and industrial

  $162,207    $116,331    $89,783    $90,604    $102,970    $233,346    $162,207    $116,331    $89,783    $90,604  

Commercial real estate

   161,515     177,156     186,542     212,736     210,876     158,056     161,515     177,156     186,542     212,736  

Automobile

   25,876     26,060     31,480     31,833     27,393     24,774     25,876     26,060     31,480     31,833  

Home equity

   265,207     252,084     229,500     221,539     202,044     279,864     265,207     252,084     229,500     221,539  

Residential mortgage

   268,441     265,084     271,762     289,239     284,194     266,986     268,441     265,084     271,762     289,239  

Other consumer

   4,879     4,018     3,313     3,496     1,727     4,722     4,879     4,018     3,313     3,496  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total troubled debt restructured loans—accruing

   888,125     840,733     812,380     849,447     829,204     967,748     888,125     840,733     812,380     849,447  

Troubled debt restructured loans—nonaccruing:

                    

Commercial and industrial

   21,246     20,580     19,110     6,677     7,197     46,303     21,246     20,580     19,110     6,677  

Commercial real estate

   28,676     24,964     28,618     24,396     27,972     19,490     28,676     24,964     28,618     24,396  

Automobile

   4,283     4,552     4,817     4,287     5,676     4,030     4,283     4,552     4,817     4,287  

Home equity

   26,379     27,224     25,149     22,264     20,992     26,568     26,379     27,224     25,149     22,264  

Residential mortgage

   69,799     69,305     72,729     81,546     84,441     65,415     69,799     69,305     72,729     81,546  

Other consumer

   165     70     74     120     120     160     165     70     74     120  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total troubled debt restructured loans—nonaccruing

   150,548     146,695     150,497     139,290     146,398     161,966     150,548     146,695     150,497     139,290  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total troubled debt restructured loans

  $1,038,673    $987,428    $962,877    $988,737    $975,602    $1,129,714    $1,038,673    $987,428    $962,877    $988,737  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Our strategy is to structure TDRs in a manner that avoids new concessions subsequent to the initial TDR terms. However, there are times when subsequent modifications are required, such as when the modified loan matures. Often the loans are performing in accordance with the TDR terms, and a new note is originated with similar modified terms. These loans are subjected to the normal underwriting standards and processes for other similar credit extensions, both new and existing. If the loan is not performing in accordance with the existing TDR terms, typically an individualized approach to repayment is established. In accordance with ASC 310-20-35, the refinanced note is evaluated to determine if it is considered a new loan or a continuation of the prior loan. A new loan is considered for removal of the TDR designation. A continuation of the prior note requires the continuation of the TDR designation, and because the refinanced note constitutes a new or amended debt instrument, it is included in our TDR activity table (below) as a new TDR and a restructured TDR removal during the period. The types of concessions granted are consistent with those granted on new TDRs and include interest rate reductions, amortization or maturity date changes beyond what the collateral supports, and principal forgiveness based on the borrower’s specific needs at a point in time. Our policy does not limit the number of times a loan may be modified. A loan may be modified multiple times if it is considered to be in the best interest of both the borrower and Huntington.

Commercial loans are not automatically considered to be accruing TDRs upon the granting of a new concession. If the loan is in accruing status and no loss is expected based on the modified terms, the modified TDR remains in accruing status. For loans that are on nonaccrual status before the modification, collection of both principal and interest must not be in doubt, and the borrower must be able to exhibit sufficient cash flows for at least a six-month period of time to service the debt in order to return to accruing status. This six-month period could extend before or after the restructure date.

TDRs in the home equity and residential mortgage portfolio may continue to increase in the near term as we continue to appropriately manage the portfolio and work with our borrowers. Any granted change in terms or conditions that are not readily available in the market for that borrower requires the designation as a TDR. There are no provisions for the removal of the TDR designation based on payment activity for consumer loans. A loan may be returned to accrual status when all contractually due interest and principal has been paid and the borrower demonstrates the financial capacity to continue to pay as agreed, with the risk of loss diminished.

The following table reflects TDR activity for each of the past five quarters:

Table 13—17—Troubled Debt Restructured Loan Activity

 

  2015 2014   2015 2014 

(dollar amounts in thousands)

  First Fourth Third Second First   Second First Fourth Third Second 

TDRs, beginning of period

  $987,428   $962,877   $988,737   $975,602   $954,841    $1,038,673   $987,428   $962,877   $988,737   $975,602  

New TDRs

   209,376    137,397    126,238    184,025    219,656     259,911    209,376    137,397    126,238    184,025  

Payments

   (35,272  (51,908  (78,717  (66,530  (55,130   (64,468  (35,272  (51,908  (78,717  (66,530

Charge-offs

   (8,364  (8,611  (10,631  (5,134  (10,774   (12,307  (8,364  (8,611  (10,631  (5,134

Sales

   (5,148  (3,303  (1,951  (4,001  (14,169   (4,508  (5,148  (3,303  (1,951  (4,001

Transfer to OREO

   (2,369  (2,978  (3,554  (3,539  (2,597   (3,383  (2,369  (2,978  (3,554  (3,539

Restructured TDRs—accruing(1)

   (85,700  (26,350  (47,277  (83,586  (86,012   (61,570  (85,700  (26,350  (47,277  (83,586

Restructured TDRs—nonaccruing(1)

   (20,849  (16,309  (2,212  (4,146  (23,038   (20,456  (20,849  (16,309  (2,212  (4,146

Other

   (429  (3,387  (7,756  (3,954  (7,175   (2,178  (429  (3,387  (7,756  (3,954
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

TDRs, end of period

  $1,038,673   $987,428   $962,877   $988,737   $975,602    $1,129,714   $1,038,673   $987,428   $962,877   $988,737  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

(1)Represents existing TDRs that were re-underwritten with new terms providing a concession. A corresponding amount is included in the New TDRs amount above.

ACL

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements.)

Our total credit reserve is comprised of two different components, both of which in our judgment are appropriate to absorb credit losses inherent in our loan and lease portfolio: the ALLL and the AULC. Combined, these reserves comprise the total ACL. Our Credit Administration groupACL methodology committee is responsible for developing the methodology, assumptions and estimates used in the calculation, as well as determining the appropriateness of the ACL. The ALLL represents the estimate of losses inherent in the loan portfolio at the reported date. Additions to the ALLL result from recording provision expense for loan losses or increased risk levels resulting from loan risk-rating downgrades, while reductions reflect charge-offs (net of recoveries), decreased risk levels resulting from loan risk-rating upgrades, or the sale of loans. The AULC is determined by applying the transaction reserve process to the unfunded portion of the loan exposures adjusted by an applicable funding expectation.

During the 2015 first quarter, we reviewed our existing commercial and consumer credit models and enhanced certain processes and methods of ACL estimation. During this review, we analyzed the loss emergence periods used for consumer receivables collectively evaluated for impairment and, as a result, extended our loss emergence periods for products within these portfolios. As part of these enhancements to our credit reserve process, we evaluated the methods used to separately estimate economic risks inherent in our portfolios and decided to no longer utilize these separate estimation techniques. Economic risks are now incorporated in our loss estimates elsewhere in our reserve calculation. The enhancements made to our credit reserve processes during the 2015 first quarter allow for increased segmentation and analysis of the estimated incurred losses within our loan portfolios. The net ACL impact of these enhancements was immaterial.

We regularly evaluate the appropriateness of the ACL by performing on-going evaluations of the loan and lease portfolio, including such factors as the differing economic risks associated with each loan category, the financial condition of specific borrowers, the level of delinquent loans, the value of any collateral and, where applicable, the existence of any guarantees or other documented support. We evaluate the impact of changes in interest rates and overall economic conditions on the ability of borrowers to meet their financial obligations when quantifying our exposure to credit losses and assessing the appropriateness of our ACL at each reporting date. In addition to general economic conditions and the other factors described above, additional factors also considered include: the impact of increasing or decreasing residential real estate values; the diversification of CRE loans; the development of new or expanded Commercial business verticals such as healthcare, ABL, and energy, and the overall condition of the manufacturing industry. A provision for credit losses is recorded to adjust the ACL to the level we have determined to be appropriate to absorb credit losses inherent in our loan and lease portfolio.

Our ACL evaluation process includes the on-going assessment of credit quality metrics, and a comparison of certain ACL benchmarks to current performance. While the total ACL balance has declined in recent quarters, all of the relevant benchmarks remain strong.

The table below reflects the allocation of our ACL among our various loan categories during each of the past five quarters:

Table 14—18—Allocation of Allowance for Credit Losses (1)

 

  2015 2014   2015 2014 

(dollar amounts in thousands)

  March 31, December 31, September 30, June 30, March 31,   June 30, March 31, December 31, September 30, June 30, 

Commercial

                                

Commercial and industrial

  $284,573     42 $286,995     40 $291,401     40 $278,512     41 $266,979     41  $285,041     41 $284,573     42 $286,995     40 $291,401     40 $278,512     41

Commercial real estate

   100,752     11    102,839     11    115,472     11    137,346     11    160,306     12     92,060     11    100,752     11    102,839     11    115,472     11    137,346     11  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total commercial

   385,325     53    389,834     51    406,873     51    415,858     52    427,285     53     377,101     52    385,325     53    389,834     51    406,873     51    415,858     52  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Consumer

                                

Automobile

   37,125     16    33,466     18    30,732     18    27,158     17    25,178     16     39,102     18    37,125     16    33,466     18    30,732     18    27,158     17  

Home equity

   110,280     18    96,413     18    100,375     18    105,943     18    113,177     19     111,178     17    110,280     18    96,413     18    100,375     18    105,943     18  

Residential mortgage

   55,380     12    47,211     12    52,658     12    47,191     12    39,068     12     51,679     12    55,380     12    47,211     12    52,658     12    47,191     12  

Other consumer

   17,016     1    38,272     1    40,398     1    38,951     1    27,210     —       20,482     1    17,016     1    38,272     1    40,398     1    38,951     1  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total consumer

   219,801     47    215,362     49    224,163     49    219,243     48    204,633     47     222,441     48    219,801     47    215,362     49    224,163     49    219,243     48  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total allowance for loan and lease losses

   605,126     100  605,196     100  631,036     100  635,101     100  631,918     100   599,542     100  605,126     100  605,196     100  631,036     100  635,101     100
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Allowance for unfunded loan commitments

   54,742      60,806      55,449      56,927      59,368       55,371      54,742      60,806      55,449      56,927    
  

 

    

 

    

 

    

 

    

 

     

 

    

 

    

 

    

 

    

 

   

Total allowance for credit losses

  $659,868     $666,002     $686,485     $692,028     $691,286      $654,913     $659,868     $666,002     $686,485     $692,028    
  

 

    

 

    

 

    

 

    

 

     

 

    

 

    

 

    

 

    

 

   

Total allowance for loan and leases losses as % of:

                                

Total loans and leases

     1.27    1.27    1.35%     1.38    1.42     1.23    1.27    1.27    1.35    1.38

Nonaccrual loans and leases

     166      202      194     195      193       165      166      202      194      195  

Nonperforming assets

     151      179      173     175      174       151      151      179      173      175  

Total allowance for credit losses as % of:

                             

Total loans and leases

     1.38    1.40    1.47%     1.50    1.56     1.34    1.38    1.40    1.47    1.50

Nonaccrual loans and leases

     181      222      211     213      211       180      181      222      211      213  

Nonperforming assets

     165      197      188     191      191       165      165      197      188      191  

 

(1)Percentages represent the percentage of each loan and lease category to total loans and leases.

2015 FirstSecond Quarter versus 2014 Fourth Quarter

The $6.1$11.1 million, or 1%2%, decline in the ACL compared with December 31, 2014, was driven by:

 

$21.317.8 million or 56%46% decline in the ACL of the other consumer portfolio, primarilyportfolio. The decline was driven by our assessment of consumer overdraft reserve factors lower consumer overdraft balances, and the impact of no longer utilizing separate methods to estimate economic risks inherent in our portfolios.

$2.410.8 million or 10% decline in the ACL of the CRE portfolio. The decline was driven by a reduction in reserves associated with SAD resolutions during the period and the decision to no longer utilize separate methods to estimate economic risks inherent in our portfolio. However, the impact was largely offset by the increases to our reserve factors for high dollar exposure CRE credits.

$2.0 million or 1% decline in the ACL of the C&I portfolios. The decline was driven by the decision to no longer utilize separate methods to estimate economic risks inherent in our portfolio. However, the impact was largely offset by the increases to our reserve factors for high dollar valueexposure C&I credits.

$2.1 million or 2% decline in the CRE portfolio. The decline was driven by the decision to no longer utilize separate methods to estimate economic risks inherent in our portfolio. However, the impact was largely offset by the increases to our reserve factors for high dollar value CRE credits.

Partially offset by:

 

$13.914.8 million or 14%15% increase in the ACL of the home equity portfolio. The increase was driven by the extension of loss emergence periods associated with our home equity products. It was partially offset by the impact of no longer utilizing separate methods to estimate economic risks inherent in our portfolio.

 

$8.25.6 million, or 17% increase in the residential mortgage portfolio. The increase was driven by the extensionACL of loss emergence periods associated with the residential mortgage products. It was partially offset by the impact of no longer utilizing separate methods to estimate economic risks inherent in our portfolio.

$3.7 million, or 11% increase in the automobile portfolio. The increase was driven by the extension of loss emergence periods associated with the automobile products. It was partially offset by the impact of no longer utilizing separate methods to estimate economic risks inherent in our portfolio.

The ACL to total loans ratio declined to 1.38%1.34% at March 31,June 30, 2015, compared to 1.40% at December 31, 2014. Management believes the decline in the ratio is appropriate given the continued improvement in the risk profile of our loan portfolio. Further, the continued focus on early identification of loans with changes in credit metrics and proactive action plans for these loans, originating high quality new loans, and SAD resolutions will contribute to maintaining our strong key credit quality metrics.

Given the combination of these noted positive and negative factors, we believe that our ACL is appropriate and its coverage level is reflective of the quality of our portfolio and the current operating environment.

NCOs

Any loan in any portfolio may be charged-off prior to the policies described below if a loss confirming event has occurred. Loss confirming events include, but are not limited to, bankruptcy (unsecured), continued delinquency, foreclosure, or receipt of an asset valuation indicating a collateral deficiency andwhere that asset is the sole source of repayment. Additionally, discharged, collateral dependent non-reaffirmed debt in Chapter 7 bankruptcy filings will result in a charge-off to estimated collateral value, less anticipated selling costs at the time of discharge.

C&I and CRE loans are either charged-off or written down to net realizable value at 90-days past due.due with the exception of administrative small ticket lease delinquencies. Automobile loans and other consumer loans are charged-off at 120-days past due. First-lien and junior-lien home equity loans are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due and 120-days past due, respectively. Residential mortgages are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due.

The following table reflects NCO detail for each of the last five quarters:

Table 15—19—Quarterly Net Charge-off Analysis

 

  2015 2014   2015 2014 

(dollar amounts in thousands)

  First Fourth Third Second First   Second First Fourth Third Second 

Net charge-offs (recoveries) by loan and lease type:

            

Commercial:

            

Commercial and industrial

  $11,403   $333   $12,587   $10,597   $8,606    $4,411   $11,403   $333   $12,587   $10,597  

Commercial real estate:

            

Construction

   (383  (1,747  2,171    (171  918     164    (383  (1,747  2,171    (171

Commercial

   (3,629  1,565    (8,178  (2,020  (1,905   5,361    (3,629  1,565    (8,178  (2,020
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Commercial real estate

   (4,012  (182  (6,007  (2,191  (987   5,525    (4,012  (182  (6,007  (2,191
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total commercial

   7,391    151    6,580    8,406    7,619     9,936    7,391    151    6,580    8,406  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Consumer:

            

Automobile

   4,248    6,024    3,976    2,926    4,642     3,442    4,248    6,024    3,976    2,926  

Home equity

   4,625    6,321    6,448    8,491    15,687     4,650    4,625    6,321    6,448    8,491  

Residential mortgage

   2,816    3,059    5,428    3,406    7,859     2,142    2,816    3,059    5,428    3,406  

Other consumer

   5,352    7,420    7,591    5,414    7,179     5,205    5,352    7,420    7,591    5,414  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total consumer

   17,041    22,824    23,443    20,237    35,367     15,439    17,041    22,824    23,443    20,237  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total net charge-offs

  $24,432   $22,975   $30,023   $28,643   $42,986    $25,375   $24,432   $22,975   $30,023   $28,643  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net charge-offs (recoveries)—annualized percentages:

            

Commercial:

            

Commercial and industrial

   0.24  0.01  0.27  0.23  0.20   0.09  0.24  0.01  0.27  0.23

Commercial real estate:

            

Construction

   (0.17  (0.85  1.12    (0.10  0.60     0.07    (0.17  (0.85  1.12    (0.10

Commercial

   (0.34  0.15    (0.78  (0.19  (0.18   0.51    (0.34  0.15    (0.78  (0.19
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Commercial real estate

   (0.31  (0.01  (0.48  (0.17  (0.08   0.43    (0.31  (0.01  (0.48  (0.17
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total commercial

   0.12    —      0.11    0.14    0.14     0.16    0.12    —      0.11    0.14  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Consumer:

            

Automobile

   0.19    0.28    0.20    0.16    0.27     0.17    0.19    0.28    0.20    0.16  

Home equity

   0.22    0.30    0.31    0.41    0.75     0.22    0.22    0.30    0.31    0.41  

Residential mortgage

   0.19    0.21    0.38    0.24    0.58     0.15    0.19    0.21    0.38    0.24  

Other consumer

   5.03    7.20    7.61    5.66    7.44     4.61    5.03    7.20    7.61    5.66  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total consumer

   0.29    0.39    0.42    0.37    0.68     0.27    0.29    0.39    0.42    0.37  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net charge-offs as a % of average loans

   0.20  0.20  0.26  0.25  0.40   0.21  0.20  0.20  0.26  0.25
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

In assessing NCO trends, it is helpful to understand the process of how commercial loans are treated as they deteriorate over time. The ALLL established is consistent with the level of risk associated with the original underwriting. As a part of our normal portfolio management process for commercial loans, the loan is periodically reviewed and the ALLL is increased or decreased based on the updated risk rating. In certain cases, the standard ALLL is determined to not be appropriate, and a specific reserve is established based on the projected cash flow or collateral value of the specific loan. Charge-offs, if necessary, are generally recognized in a period after the specific ALLL was established. If the previously established ALLL exceeds that necessary to satisfactorily resolve the problem loan, a reduction in the overall level of the ALLL could be recognized. Consumer loans are treated in much the same manner as commercial loans, with increasing reserve factors applied based on the risk characteristics of the loan, although specific reserves are not identified for consumer loans. In summary, if loan quality deteriorates, the typical credit sequence would be periods of reserve building, followed by periods of higher NCOs as the previously established ALLL is utilized. Additionally, an increase in the ALLL either precedes or is in conjunction with increases in NALs. When a loan is classified as NAL, it is evaluated for specific ALLL or charge-off. As a result, an increase in NALs does not necessarily result in an increase in the ALLL or an expectation of higher future NCOs.

All residential mortgage loans greater than 150-days past due are charged-down to the estimated value of the collateral, less anticipated selling costs. The remaining balance is in delinquent status until a modification can be completed, or the loan goes through the foreclosure process. For the home equity portfolio, virtually all of the defaults represent full charge-offs, as there is no remaining equity, creating a lower delinquency rate but a higher NCO impact.

2015 FirstSecond Quarter versus 2014 Fourth2015 First Quarter

NCOs increased $1.5 million from the prior quarter to $24.4 million, primarily as a result of an increase in the C&I portfolio. This was partially offset by continued improvement in the consumer portfolios and the impact of recovery activity in the CRE portfolio. NCOs were an annualized 0.20%0.21% of average loans and leases in the current quarter, unchanged fromessentially flat with 0.20% in the 2014 fourth2015 first quarter, and still below our long-term expectation of 0.35% - 0.55%. Given the low level of C&I and CRE NCO’s, there will continue to be some volatility on a quarter-to-quarter comparison basis.

The table below reflects NCO detail for the six-month periods ended June 30, 2015 and 2014:

Table 20—Year to Date Net Charge-off Analysis

   Six Months Ended June 30, 

(dollar amounts in thousands)

  2015  2014 

Net charge-offs by loan and lease type:

   

Commercial:

   

Commercial and industrial

  $15,814   $19,203  

Commercial real estate:

   

Construction

   (219  747  

Commercial

   1,732    (3,925
  

 

 

  

 

 

 

Commercial real estate

   1,513    (3,178
  

 

 

  

 

 

 

Total commercial

   17,327    16,025  
  

 

 

  

 

 

 

Consumer:

   

Automobile

   7,690    7,568  

Home equity

   9,275    24,178  

Residential mortgage

   4,958    11,265  

Other consumer

   10,557    12,593  
  

 

 

  

 

 

 

Total consumer

   32,480    55,604  
  

 

 

  

 

 

 

Total net charge-offs

  $49,807   $71,629  
  

 

 

  

 

 

 

Net charge-offs—annualized percentages:

   

Commercial:

   

Commercial and industrial

   0.16  0.21

Commercial real estate:

   

Construction

   (0.05  0.23  

Commercial

   0.08    (0.18
  

 

 

  

 

 

 

Commercial real estate

   0.06    (0.13
  

 

 

  

 

 

 

Total commercial

   0.14    0.14  
  

 

 

  

 

 

 

Consumer:

   

Automobile

   0.18    0.21  

Home equity

   0.22    0.58  

Residential mortgage

   0.17    0.41  

Other consumer

   4.81    6.55  
  

 

 

  

 

 

 

Total consumer

   0.28    0.52  
  

 

 

  

 

 

 

Net charge-offs as a % of average loans

   0.21  0.32
  

 

 

  

 

 

 

2015 First Six Months versus 2014 First Six Months

NCOs decreased $21.8 million in the first six-month period of 2015 to $49.8 million, primarily as a result of continued credit quality improvement in the home equity and residential mortgage portfolios.

Market Risk

Market risk represents the risk of loss due to changes in market values of assets and liabilities. We incur market risk in the normal course of business through exposures to market interest rates, foreign exchange rates, equity prices, and credit spreads. We have identified two primary sources of market risk: interest rate risk and price risk.

Interest Rate Risk

OVERVIEW

Huntington actively manages interest rate risk, as changes in market interest rates can have a significant impact on reported earnings. The interest rate risk process is designed to compare income simulations in market scenarios designed to alter the direction, magnitude, and speed of interest rate changes, as well as the slope of the yield curve. These scenarios are designed to illustrate the embedded optionality in the balance sheet from, among other things, faster or slower mortgage, and mortgage backed securities prepayments, and changes in depositfunding mix.

INCOME SIMULATION AND ECONOMIC VALUE ANALYSIS

Interest rate risk measurement is calculated and reported to the ALCO monthly and ROC at least quarterly. The information reported includes period-end results and identifies any policy limits exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.

Huntington uses two approaches to model interest rate risk: Net Interest Income at Risk (NII at Risk) and Economic Value of Equity at Risk (EVE). Under NII at Risk, net interest income is modeled utilizing various assumptions for assets, liabilities, and derivative positions under various interest rate scenarios over a one-year time horizon. EVE measures the period end market value of assets minus the market value of liabilities and the change in this value as rates change. EVE is a period end measurement.

Table 16—21—Net Interest Income at Risk

 

  Net Interest Income at Risk (%)   Net Interest Income at Risk (%) 

Basis point change scenario

   -25    +100    +200     -25    +100    +200  
  

 

  

 

  

 

   

 

  

 

  

 

 

Board policy limits

   —      -2.0  -4.0   —      -2.0  -4.0
  

 

  

 

  

 

   

 

  

 

  

 

 

March 31, 2015

   -0.2  0.4  0.2

June 30, 2015

   -0.2  0.6  0.5
  

 

  

 

  

 

   

 

  

 

  

 

 

December 31, 2014

   -0.2  0.5  0.2   -0.2  0.5  0.2

The NII at Risk results included in the table above reflect the analysis used monthly by management. It models gradual -25, +100 and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next one-year period. Due to the current low level of short-term interest rates, the analysis reflects a declining interest rate scenario of 25 basis points, the point at which many assets and liabilities reach zero percent.

Huntington is within board of director policy limits for the +100 and +200 basis point scenarios. There is no policy limit for the-25 basis point scenario. The NII at Risk reported at March 31,June 30, 2015, shows that Huntington’s earnings are not particularly sensitive to these types of changes in interest rates over the next year. In the recent periods,period, the amount of fixedvariable rate assets, primarily indirect autocommercial loans, and securities, increased resulting in a reductionan increase in asset sensitivity. This reductionincrease is somewhat accentuatedoffset by our portfolio of mortgage-related loans and securities, whose expected maturities lengthen as rates rise. The reduced

As of June 30, 2015, Huntington had $9.3 billion of notional value in receive fixed-generic asset sensitivityconversion swaps used for the +200 basis points scenario (relative to the +100 basis points scenario) relates to the modeled migration of money market accounts balances into CDs thereby shifting depositsasset and liability management purposes. These derivative instruments mature from a variable rate to a fixed rate.2015 through 2018, for $1.0 billion, $3.6 billion, $4.6 billion, and $0.1 billion, in each year, respectively.

Table 17—22—Economic Value of Equity at Risk

 

  Economic Value of Equity at Risk (%)   Economic Value of Equity at Risk (%) 

Basis point change scenario

   -25    +100    +200     -25    +100    +200  
  

 

  

 

  

 

   

 

  

 

  

 

 

Board policy limits

   —      -5.0  -12.0   —      -5.0  -12.0
  

 

  

 

  

 

   

 

  

 

  

 

 

March 31, 2015

   -0.9  0.9  -0.8

June 30, 2015

   -0.4  -0.3  -2.0
  

 

  

 

  

 

   

 

  

 

  

 

 

December 31, 2014

   -0.6  0.4  -1.5   -0.6  0.4  -1.5

The EVE results included in the table above reflect the analysis used monthly by management. It models immediate -25, +100 and +200 basis point parallel shifts in market interest rates. Due to the current low level of short-term interest rates, the analysis reflects a declining interest rate scenario of 25 basis points, the point at which many assets and liabilities reach zero percent.

Huntington is within board of director policy limits for the +100 and +200 basis point scenarios. There is no policy limit for the -25 basis point scenario. The EVE reported at March 31,June 30, 2015 shows that as interest rates increase (decrease) immediately, the economic value of equity position will decrease (increase). When interest rates rise, fixed rate assets generally lose economic value; the longer the duration, the greater the value lost. The opposite is true when interest rates fall. When interest rates rise, fixed rate liabilities generally increase economic value; the longer the duration, the greater the value gained. The opposite is true when interest rates fall. The EVE at risk reported as of March 31,June 30, 2015 for the +200 basis points scenario shows a change to a lessmore liability sensitive position compared with December 31, 2014. The primary factor contributing to this change was the impactaddition of substantially lower interest rates.longer duration HQLA in preparation for LCR compliance, principally driven by GNMA securities.

MSRs

(This section should be read in conjunction with Note 6 of Notes to Unaudited Condensed Consolidated Financial Statements.)

At March 31,June 30, 2015, we had a total of $145.9$163.8 million of capitalized MSRs representing the right to service $15.6$15.7 billion in mortgage loans. Of this $145.9$163.8 million, $20.4$20.7 million was recorded using the fair value method and $125.5$143.1 million was recorded using the amortization method.

MSR fair values are sensitive to movements in interest rates as expected future net servicing income depends on the projected outstanding principal balances of the underlying loans, which can be reduced by prepayments. Prepayments usually increase when mortgage interest rates decline and decrease when mortgage interest rates rise. We have employed strategies to reduce the risk of MSR fair value changes or impairment. However, volatile changes in interest rates can diminish the effectiveness of these economic hedges. We report MSR fair value adjustments net of hedge-related trading activity in the mortgage banking income category of noninterest income. Changes in fair value between reporting dates are recorded as an increase or a decrease in mortgage banking income.

MSRs recorded using the amortization method generally relate to loans originated with historically low interest rates, resulting in a lower probability of prepayments and, ultimately, impairment. MSR assets are included in accrued income and other assets in the Unaudited Condensed Consolidated Financial Statements.

Price Risk

Price risk represents the risk of loss arising from adverse movements in the prices of financial instruments that are carried at fair value and are subject to fair value accounting. We have price risk from trading securities, securities owned by our broker-dealer subsidiaries,subsidiary, foreign exchange positions, equity investments, investments in securities backed by mortgage loans, and marketable equity securities held by our insurance subsidiaries. We have established loss limits on the trading portfolio, on the amount of foreign exchange exposure that can be maintained, and on the amount of marketable equity securities that can be held by the insurance subsidiaries.

Liquidity Risk

Liquidity risk is the risk of loss due to the possibility that funds may not be available to satisfy current or future commitments. Please see the Liquidity Risk section in Item 1A of our 2014 Form 10-K for more details. In addition, the mix and maturity structure of Huntington’s balance sheet, the amount of on-hand cash, unencumbered securities, and the availability of contingent sources of funding can have an impact on Huntington’s ability to satisfy current or future funding commitments. We manage liquidity risk at both the Bank and the parent company.

The overall objective of liquidity risk management is to ensure that we can obtain cost-effective funding to meet current and future obligations, and can maintain sufficient levels of on-hand liquidity, under both normal business-as-usual and unanticipated stressed circumstances. The ALCO was appointed by the ROC to oversee liquidity risk management and the establishment of liquidity risk policies and limits. Contingency funding plans are in place, which measure forecasted sources and uses of funds under various scenarios in order to prepare for unexpected liquidity shortages. Liquidity risk is reviewed monthly for the Bank and the parent company, as well as its subsidiaries. In addition, liquidity working groups meet regularly to identify and monitor liquidity positions, provide policy guidance, review funding strategies, and oversee the adherence to, and maintenance of, the contingency funding plans.

Investment Securities Portfolio

The expected weighted average maturities of our AFS and HTM portfolios are significantly shorter than their contractual maturities as reflected in Note 4 and Note 5 of the Notes to Unaudited Condensed Consolidated Financial Statements. Particularly regarding the mortgage-backed securities and asset-backed securities, prepayments of principal and interest that historically occur in advance of scheduled maturities will shorten the expected life of these portfolios. The expected weighted average maturities, which take into account expected prepayments of principal and interest under existing interest rate conditions, are shown in the following table:

Table 18—23—Expected Life of Investment Securities

 

  June 30, 2015 
  March 31, 2015   Available-for-Sale & Other   Held-to-Maturity 
  Available-for-Sale & Other
Securities
   Held-to-Maturity
Securities
   Securities   Securities 

(dollar amounts in thousands)

  Amortized
Cost
   Fair
Value
   Amortized
Cost
   Fair
Value
   Amortized
Cost
   Fair
Value
   Amortized
Cost
   Fair
Value
 

Under 1 year

  $611,710    $602,320    $—      $—      $458,037    $446,814    $—      $—    

1 - 5 years

   4,556,655     4,640,888     1,292,493     1,303,243     3,273,081     3,322,638     638,225     638,300  

6 - 10 years

   3,700,868     3,732,346     1,979,893     2,007,877     5,133,966     5,153,706     2,477,544     2,484,483  

Over 10 years

   618,611     601,956     64,277     63,769     993,220     986,062     188,391     186,696  

Other securities

   344,136     344,889     —       —       344,880     345,651     —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $9,831,980    $9,922,399    $3,336,663    $3,374,889    $10,203,184    $10,254,871    $3,304,160    $3,309,479  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Bank Liquidity and Sources of Funding

Our primary sources of funding for the Bank are retail and commercial core deposits. At March 31,June 30, 2015, these core deposits funded 73% of total assets (104%(103% of total loans). At March 31,June 30, 2015 and December 31, 2014, total core deposits represented 94% of total deposits. To the extent we are unable to obtain sufficient liquidity through core deposits, we may meet our liquidity needs through other sources, asset securitization, or sale. Other sources of liquidity include non-core deposits, FHLB advances, and other wholesale debt instruments.instruments, and securitizations.

Demand deposit overdrafts that have been reclassified as loan balances were $15.1$18.8 million and $18.7 million at March 31,June 30, 2015 and December 31, 2014, respectively.

The following tables reflect deposit composition and short-term borrowings detail for each of the last five quarters:

Table 19—24—Deposit Composition

 

  2015 2014   2015 2014 

(dollar amounts in millions)

  March 31, December 31, September 30, June 30, March 31,   June 30, March 31, December 31, September 30, June 30, 

By Type:

                                

Demand deposits—noninterest-bearing

  $15,960     30 $15,393     30 $14,754     29 $14,151     29 $14,314     29  $17,011     32 $15,960     30 $15,393     30 $14,754     29 $14,151     29

Demand deposits—interest-bearing

   6,537     13    6,248     12    6,052     12    5,921     12    5,970     12     6,627     12    6,537     13    6,248     12    6,052     12    5,921     12  

Money market deposits

   18,933     36    18,986     37    18,174     36    17,563     36    17,693     36     18,580     35    18,933     36    18,986     37    18,174     36    17,563     36  

Savings and other domestic deposits

   5,288     10    5,048     10    5,038     10    5,036     10    5,115     10     5,240     10    5,288     10    5,048     10    5,038     10    5,036     10  

Core certificates of deposit

   2,709     5    2,936     5    3,150     6    3,272     7    3,557     7     2,580     5    2,709     5    2,936     5    3,150     6    3,272     7  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total core deposits:

   49,427     94    48,611     94    47,168     93    45,943     94    46,649     94     50,038     94    49,427     94    48,611     94    47,168     93    45,943     94  

Other domestic deposits of $250,000 or more

   189     —      198     —      202     1    241     —      289     1     178     —      189     —      198     —      202     1    241     —    

Brokered deposits and negotiable CDs

   2,682     5    2,522     5    2,357     5    2,198     5    2,074     4     2,705     5    2,682     5    2,522     5    2,357     5    2,198     5  

Deposits in foreign offices

   535     1    401     1    402     1    367     1    337     1     552     1    535     1    401     1    402     1    367     1  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total deposits

  $52,833     100 $51,732     100 $50,129     100 $48,749     100 $49,349     100  $53,473     100 $52,833     100 $51,732     100 $50,129     100 $48,749     100
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total core deposits:

                                

Commercial

  $23,061     47 $22,725     47 $21,753     46 $20,629     45 $20,507     44  $24,103     48 $23,061     47 $22,725     47 $21,753     46 $20,629     45

Consumer

   26,366     53    25,886     53    25,415     54    25,314     55    26,142     56     25,935     52    26,366     53    25,886     53    25,415     54    25,314     55  
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total core deposits

  $49,427     100 $48,611     100 $47,168     100 $45,943     100 $46,649     100  $50,038     100 $49,427     100 $48,611     100 $47,168     100 $45,943     100
  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Table 20—25—Federal Funds Purchased and Repurchase Agreements

 

   2015  2014 

(dollar amounts in millions)

  March 31,  December 31,  September 30,  June 30,  March 31, 

Balance at period-end

      

Federal Funds purchased and securities sold under agreements to repurchase

  $1,112   $1,058   $1,491   $1,223   $1,342  

Federal Home Loan Bank advances

   875    1,325    1,650    2,375    325  

Other short-term borrowings

   20    14    40    29    56  

Weighted average interest rate at period-end

      

Federal Funds purchased and securities sold under agreements to repurchase

   0.05  0.08  0.05  0.05  0.06

Federal Home Loan Bank advances

   0.09    0.15    0.22    0.15    0.22  

Other short-term borrowings

   1.19    1.11    1.06    1.41    0.26  

Maximum amount outstanding at month-end during the period

      

Federal Funds purchased and securities sold under agreements to repurchase

  $1,120   $1,176   $1,491   $1,223   $1,342  

Federal Home Loan Bank advances

   1,450    1,325    1,975    2,375    2,175  

Other short-term borrowings

   43    26    40    29    56  

Average amount outstanding during the period

      

Federal Funds purchased and securities sold under agreements to repurchase

  $1,057   $1,089   $1,072   $910   $875  

Federal Home Loan Bank advances

   796    1,569    2,101    1,848    1,490  

Other short-term borrowings

   29    25    20    29    8  

Weighted average interest rate during the period

      

Federal Funds purchased and securities sold under agreements to repurchase

   0.07  0.08  0.07  0.06  0.06

Federal Home Loan Bank advances

   0.10    0.17    0.29    0.09    0.05  

Other short-term borrowings

   0.75    1.37    2.22    1.64    1.06  

   2015  2014 

(dollar amounts in millions)

  June 30,  March 31,  December 31,  September 30,  June 30, 

Balance at period-end

      

Federal Funds purchased and securities sold under agreements to repurchase

  $1,101   $1,112   $1,058   $1,491   $1,223  

Federal Home Loan Bank advances

   375    875    1,325    1,650    2,375  

Other short-term borrowings

   35    20    14    40    29  

Weighted average interest rate at period-end

      

Federal Funds purchased and securities sold under agreements to repurchase

   0.05  0.06  0.08  0.05  0.05

Federal Home Loan Bank advances

   0.15    0.15    0.15    0.22    0.15  

Other short-term borrowings

   0.17    0.15    1.11    1.06    1.41  

Maximum amount outstanding at month-end during the period

      

Federal Funds purchased and securities sold under agreements to repurchase

  $1,101   $1,120   $1,176   $1,491   $1,223  

Federal Home Loan Bank advances

   1,850    1,450    1,325    1,975    2,375  

Other short-term borrowings

   35    43    26    40    29  

Average amount outstanding during the period

      

Federal Funds purchased and securities sold under agreements to repurchase

  $898   $1,057   $1,089   $1,072   $910  

Federal Home Loan Bank advances

   1,236    796    1,569    2,101    1,848  

Other short-term borrowings

   19    29    25    20    29  

Weighted average interest rate during the period

      

Federal Funds purchased and securities sold under agreements to repurchase

   0.07  0.07  0.08  0.07  0.06

Federal Home Loan Bank advances

   0.16    0.15    0.17    0.29    0.09  

Other short-term borrowings

   1.94    0.75    1.37    2.22    1.64  

The Bank maintains borrowing capacity at the FHLB and the Federal Reserve Bank Discount Window. The Bank does not consider borrowing capacity from the Federal Reserve Bank Discount Window as a primary source of liquidity. Total loans and securities pledged to the Federal Reserve Discount Window and the FHLB are $18.4$17.2 billion and $18.0 billion at March 31,June 30, 2015 and December 31, 2014, respectively.

For further information related to debt issuances that impact liquidity, please see Note 8 of Notes to Unaudited Condensed Consolidated Financial Statements.

At March 31,June 30, 2015, total wholesale funding was $10.6$10.8 billion, an increase from $9.9 billion at December 31, 2014. The increase from prior year-end primarily relates to an increase in other long-term debt, partially offset by a decrease in FHLB advances and short-term borrowings.

Liquidity Coverage Ratio

On October 24, 2013, the U.S. banking regulators jointly issued a proposal that would implement a quantitative liquidity requirement consistent with the Liquidity Coverage Ratio (LCR) standard established by the Basel Committee on Banking Supervision. The LCR is designed to promote the short-term resilience of the liquidity risk profile of banks to which it applies.

On September 3, 2014, the U.S. banking regulators adopted a final LCR for internationally active banking organizations, generally those with $250 billion or more in total assets, and a Modified LCR rule for banking organizations, similar to Huntington, with $50 billion or more in total assets that are not internationally active banking organizations. The Modified LCR requires Huntington to maintain High Quality Liquid Assets (HQLA)HQLA to meet its net cash outflows over a prospective 30 calendar-day period, which takes into account the potential impact of idiosyncratic and market-wide shocks. The Modified LCR transition period begins on January 1, 2016, with Huntington required to maintain HQLA equal to 90 percent of the stated requirement. The ratio increases to 100 percent on January 1, 2017. Huntington expects to be compliant with the Modified LCR requirement within the transition periods established in the Modified LCR rule.

At March 31,June 30, 2015, we believe the Bank had sufficient liquidity to meet its cash flow obligations for the foreseeable future.

Parent Company Liquidity

The parent company’s funding requirements consist primarily of dividends to shareholders, debt service, income taxes, operating expenses, funding of nonbank subsidiaries, repurchases of our stock, and acquisitions. The parent company obtains funding to meet obligations from dividends and interest received from the Bank, interest and dividends received from direct subsidiaries, net taxes collected from subsidiaries included in the federal consolidated tax return, fees for services provided to subsidiaries, and the issuance of debt and equity securities.

At March 31,June 30, 2015 and December 31, 2014, the parent company had $0.9 billion and $0.7 billion, respectively, in cash and cash equivalents.

On April 21,July 22, 2015, the board of directors declared a quarterly common stock cash dividend of $0.06 per common share. The dividend is payable on JulyOctober 1, 2015, to shareholders of record on JuneSeptember 17, 2015. Based on the current quarterly dividend of $0.06 per common share, cash demands required for common stock dividends are estimated to be approximately $48.5$48.2 million per quarter. On April 21,July 22, 2015, the board of directors declared a quarterly Series A and Series B Preferred Stock dividend payable on JulyOctober 15, 2015 to shareholders of record on JulyOctober 1, 2015. Based on the current dividend, cash demands required for Series A Preferred Stock are estimated to be approximately $7.7 million per quarter. Cash demands required for Series B Preferred Stock are expected to be approximately $0.3 million per quarter.

During the quarter, the Bank paid dividends of $334.0$147.0 million to the holding company. The Bank declared a dividend to the holding company of $147.0$187.0 million in the secondthird quarter of 2015. To help meet any additional liquidity needs, we have an open-ended, automatic shelf registration statement filed and effective with the SEC, which permits usthe parent company to issue an unspecified amount of debt or equity securities.

With the exception of the items discussed above, the parent company does not have any significant cash demands. It is our policy to keep operating cash on hand at the parent company to satisfy expected cash demands for at least the next 18 months. Considering the factors discussed above, and other analyses that we have performed, we believe the parent company has sufficient liquidity to meet its cash flow obligations for the foreseeable future.

Off-Balance Sheet Arrangements

In the normal course of business, we enter into various off-balance sheet arrangements. These arrangements include commitments to extend credit, interest rate swaps, financial guarantees contained in standby letters-of-credit issued by the Bank, and commitments by the Bank to sell mortgage loans.

COMMITMENTS TO EXTEND CREDIT

Commitments to extend credit generally have fixed expiration dates, are variable-rate, and contain clauses that permit Huntington to terminate or otherwise renegotiate the contracts in the event of a significant deterioration in the customer’s credit quality. These arrangements normally require the payment of a fee by the customer, the pricing of which is based on prevailing market conditions, credit quality, probability of funding, and other relevant factors. Since many of these commitments are expected to expire without being drawn upon, the contract amounts are not necessarily indicative of future cash requirements. The interest rate risk arising from these financial instruments is insignificant as a result of their predominantly short-term, variable-rate nature. See Note 17 for more information.

INTEREST RATE SWAPS

Balance sheet hedging activity is arranged to receive hedge accounting treatment and is classified as either fair value or cash flow hedges. Fair value hedges are purchased to convert deposits and long-term debt from fixed-rate obligations to floating rate. Cash flow hedges are also used to convert floating rate loans made to customers into fixed rate loans. See Note 1615 for more information.

STANDBY LETTERS-OF-CREDIT

Standby letters-of-credit are conditional commitments issued to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. Most of these arrangements mature within two years and are expected to expire without being drawn upon. Standby letters-of-credit are included in the determination of the amount of risk-based capital that the parent company and the Bank are required to hold. Through our credit process, we monitor the credit risks of outstanding standby letters-of-credit. When it is probable that a standby letter-of-credit will be drawn and not repaid in full, a loss is recognized in the provision for credit losses. See Note 1817 for more information.

COMMITMENTS TO SELL LOANS

Activity related to our mortgage origination activity supports the hedging of the mortgage pricing commitments to customers and the secondary sale to third parties. In addition, we hadhave commitments to sell residential real estate loans. These contracts mature in less than one year. See Note 1817 for more information.

We do not believe that off-balance sheet arrangements will have a material impact onare properly considered in our liquidity or capital resources.risk management process.

Operational Risk

As with all companies, we are subject to operational risk. Operational risk is the risk of loss due to human error; inadequate or failed internal systems and controls, including the use of financial or other quantitative methodologies that may not adequately predict future results; violations of, or noncompliance with, laws, rules, regulations, prescribed practices, or ethical standards; and external influences such as market conditions, fraudulent activities, disasters, and security risks. We continuously strive to strengthen our system of internal controls to ensure compliance with laws, rules, and regulations, and to improve the oversight of our operational risk. We actively and continuously monitor cyber-attacks such as attempts related to online deception and loss of sensitive customer data. We evaluate internal systems, processes and controls to mitigate loss from cyber-attacks and, to date, have not experienced any material losses.

Our objective for managing cyber security risk is to avoid or minimize the impacts of external threat events or other efforts to penetrate our systems. We work to achieve this objective by hardening networks and systems against attack, and by diligently managing visibility and monitoring controls within our data and communications environment to recognize events and respond before the attacker has the opportunity to plan and execute on their own goals. To this end we employ a set of defense in-depth strategies, which include efforts to make Huntington less attractive as a target and less vulnerable to threats, while investing in threat analytic capabilities for rapid detection and response. Potential concerns related to cyber security may be escalated to our board-level Technology Committee, as appropriate. As a complement to the overall cyber security risk management, we utilizeuse a number of internal training methods, both formally through mandatory courses and informally through written communications and other updates. Internal policies and procedures have been implemented to encourage the reporting of potential phishing attacks or other security risks. We also use third party services to test the effectiveness of our cyber security risk management framework, and any such third parties are required to comply with our policies regarding information security and confidentiality.

To mitigate operational risks, we have a senior management Operational Risk Committee and a senior management Legal, Regulatory, and Compliance Committee. The responsibilities of these committees, among other duties, include establishing and maintaining management information systems to monitor material risks and to identify potential concerns, risks, or trends that may have a significant impact and ensuring that recommendations are developed to address the identified issues. In addition, we have a senior management Model Risk Oversight Committee that is responsible for policies and procedures describing how model risk is evaluated and managed and the application of the governance process to implement these practices throughout the enterprise. These committees report any significant findings and recommendations to the Risk Management Committee. Potential concerns may be escalated to our ROC, as appropriate.

The goal of this framework is to implement effective operational risk techniques and strategies, minimize operational, fraud, and fraudlegal losses, minimize the impact of inadequately designed models and enhance our overall performance.

Representation and Warranty Reserve

We primarily conduct our mortgage loan sale and securitization activity with FNMA and FHLMC. In connection with these and other securitization transactions, we make certain representations and warranties that the loans meet certain criteria, such as collateral type and underwriting standards. We may be required to repurchase individual loans and / or indemnify these organizations against losses due to a loan not meeting the established criteria. We have a reserve for such losses and exposure, which is included in accrued expenses and other liabilities. The reserves are estimated based on historical and expected repurchase activity, average loss rates, and current economic trends. The level of mortgage loan repurchase losses depends upon economic factors, investor demand strategies and other external conditions containing a level of uncertainty and risk that may change over the life of the underlying loans. We currently do not have sufficient information to estimate the range of reasonably possible loss related to representation and warranty exposure.

The tables below reflect activity in the representations and warranties reserve:

Table 21—26—Summary of Reserve for Representations and Warranties on Mortgage Loans Serviced for Others

 

  2015 2014   2015 2014 

(dollar amounts in thousands)

  First Fourth Third Second First   Second First Fourth Third Second 

Reserve for representations and warranties, beginning of period

  $12,677   $13,816   $15,249   $17,094   $22,027    $11,520   $12,677   $13,816   $15,249   $17,094  

Reserve charges

   (1,359  (518  (499  (1,047  (6,132   (536  (1,359  (518  (499  (1,047

Provision for representations and warranties

   202    (621  (934  (798  1,199     (385  202    (621  (934  (798
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Reserve for representations and warranties, end of period

  $11,520   $12,677   $13,816   $15,249   $17,094    $10,599   $11,520   $12,677   $13,816   $15,249  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Table 22—27—Mortgage Loan Repurchase Statistics

 

  2015 2014   2015 2014 

(dollar amounts in thousands)

  First Fourth Third Second First   Second First Fourth Third Second 

Number of loans sold

   4,421    4,544    4,880    4,599    3,882     6,802    4,421    4,544    4,880    4,599  

Amount of loans sold (UPB)

  $651,161   $633,837   $660,133   $572,861   $487,822    $1,022,202   $651,161   $633,837   $660,133   $572,861  

Number of loans repurchased (1)

   32    19    18    33    89     23    32    19    18    33  

Amount of loans repurchased (UPB) (1)

  $3,883   $1,935   $2,224   $3,766   $10,557    $2,754   $3,883   $1,935   $2,224   $3,766  

Number of claims received

   60    33    38    43    35     64    60    33    38    43  

Successful dispute rate (2)

   6  30  25  40  34   59  6  30  25  40

Number of make whole payments (3)

   11    7    4    20    91     4    11    7    4    20  

Amount of make whole payments (3)

  $625   $197   $119   $844   $5,693    $221   $625   $197   $119   $844  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

(1) 

Loans repurchased are loans that fail to meet the purchaser’s terms.

(2) 

Successful disputes are a percent of close out requests.

(3) 

Make whole payments are payments to reimburse for losses on foreclosed properties.

Compliance Risk

Financial institutions are subject to many laws, rules, and regulations at both the federal and state levels. In September 2014, for example, the Office of the Comptroller of the Currency issued its final rule formalizing its “heightened expectations” supervisory regime for the largest federally chartered depository institutions, including Huntington, to improve risk management and ensure boards can challenge decisions made by management. These broad-based laws, rules, and regulations include, but are not limited to, expectations relating to anti-money laundering, lending limits, client privacy, fair lending, prohibitions against unfair, deceptive or abusive acts or practices, protections for military members as they enter active duty, and community reinvestment. Additionally, the volume and complexity of recent regulatory changes have increased our overall compliance risk. As such, we utilize various resources to help ensure expectations are met, including a team of compliance experts dedicated to ensuring our conformance with all applicable laws, rules, and regulations. Our colleagues receive training for several broad-based laws and regulations including, but not limited to, anti-money laundering and customer privacy. Additionally, colleagues engaged in lending activities receive training for laws and regulations related to flood disaster protection, equal credit opportunity, fair lending, and / or other courses related to the extension of credit. We set a high standard of expectation for adherence to compliance management and seek to continuously enhance our performance.

Capital

Both regulatory capital and shareholders’ equity are managed at the Bank and on a consolidated basis. We have an active program for managing capital and maintain a comprehensive process for assessing the Company’s overall capital adequacy. We believe our current levels of both regulatory capital and shareholders’ equity are adequate.

Regulatory Capital

Beginning in the 2015 first quarter, we became subject to the Basel III capital requirements including the standardized approach for calculating risk-weighted assets in accordance with subpart D of the final capital rule. The following table presents risk-weighted assets and other financial data necessary to calculate certain financial ratios, including the common equity tier 1 ratio on a Basel III basis, which we use to measure capital adequacy. The implementation of the Basel III capital requirements is transitional and phases-in from January 1, 2015 through the end of 2018.

The Basel III capital requirements emphasize common equity tier 1 capital, the most loss-absorbing form of capital, and implement strict eligibility criteria for regulatory capital instruments. Common equity tier 1 capital primarily includes common shareholders’ equity less certain deductions for goodwill and other intangibles net of related taxes, MSRs net of related taxes and DTAs that arise from tax loss and credit carryforwards. Tier 1 capital is primarily comprised of common equity tier 1 capital, perpetual preferred stock and certain qualifying capital instruments (TRUPS) that are subject to phase-out from tier 1 capital. Tier 2 capital primarily includes qualifying subordinated debt and qualifying ALLL.

Table 23—28—Capital Under Current Regulatory Standards (transitional Basel III basis)

 

  2015   2015 

(dollar amounts in millions)

  March 31,   June 30, March 31, 

Common equity tier 1 risk-based capital ratio:

     

Total shareholders’ equity

  $6,462    $6,496   $6,462  

Regulatory capital adjustments:

     

Shareholders’ preferred equity

   (386   (386  (386

Accumulated other comprehensive income offset

   161     186    161  

Goodwill and other intangibles, net of taxes

   (700   (701  (700

Deferred tax assets that arise from tax loss and credit carryforwards

   (36   (15  (36
  

 

   

 

  

 

 

Common equity tier 1 capital

   5,501     5,580    5,501  

Additional tier 1 capital

     

Shareholders’ preferred equity

   386     386    386  

Qualifying capital instruments subject to phase-out

   76     76    76  

Other

   (53   (22  (53
  

 

   

 

  

 

 

Tier 1 capital

   5,910     6,020    5,910  

LTD and other tier 2 qualifying instruments

   648     623    648  

Qualifying allowance for loan and lease losses

   660     655    660  
  

 

   

 

  

 

 

Tier 2 capital

   1,308     1,278    1,308  

Total risk-based capital

  $7,218    $7,298   $7,218  

Risk-weighted assets (RWA)

   57,840    $57,850   $57,840  

Common equity tier 1 risk-based capital ratio

   9.51   9.65  9.51
  

 

   

 

  

 

 

Other regulatory capital data:

     

Tier 1 leverage ratio

   9.04   8.98  9.04

Tier 1 risk-based capital ratio

   10.22     10.41    10.22  

Total risk-based capital ratio

   12.48     12.62    12.48  

Tangible common equity / RWA ratio

   9.25  
  

 

   

 

  

 

 

Table 24—29—Capital Adequacy—Non-Regulatory

 

  2015 2014   2015 2014 

(dollar amounts in millions)

  March 31, December 31, September 30, June 30, March 31,   June 30, March 31, December 31, September 30, June 30, 

Consolidated capital calculations:

            

Common shareholders’ equity

  $6,076   $5,942   $5,898   $5,855   $5,790    $6,110   $6,076   $5,942   $5,898   $5,855  

Preferred shareholders’ equity

   386    386    386    386    386     386    386    386    386    386  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total shareholders’ equity

   6,462    6,328    6,284    6,241    6,176     6,496    6,462    6,328    6,284    6,241  

Goodwill

   (678  (523  (523  (505  (505   (678  (678  (523  (523  (505

Other intangible assets

   (73  (75  (85  (81  (91   (63  (73  (75  (85  (81

Other intangible assets deferred tax liability (1)

   25    26    30    28    32     22    25    26    30    28  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total tangible equity

   5,736    5,756    5,706    5,683    5,612     5,777    5,736    5,756    5,706    5,683  

Preferred shareholders’ equity

   (386  (386  (386  (386  (386   (386  (386  (386  (386  (386
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total tangible common equity

  $5,350   $5,370   $5,320   $5,297   $5,226    $5,391   $5,350   $5,370   $5,320   $5,297  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total assets

  $68,003   $66,298   $64,331   $63,797   $61,146    $68,846   $68,003   $66,298   $64,331   $63,797  

Goodwill

   (678  (523  (523  (505  (505   (678  (678  (523  (523  (505

Other intangible assets

   (73  (75  (85  (81  (91   (63  (73  (75  (85  (81

Other intangible assets deferred tax liability (1)

   25    26    30    28    32     22    25    26    30    28  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total tangible assets

  $67,277   $65,726   $63,753   $63,239   $60,582    $68,127   $67,277   $65,726   $63,753   $63,239  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Tier 1 capital (2)

  $N.A.   $6,266   $6,180   $6,132   $6,107    $N.A.   $N.A.   $6,266   $6,180   $6,132  

Preferred shareholders’ equity

   N.A.    (386  (386  (386  (386   N.A.    N.A.    (386  (386  (386

Trust preferred securities

   N.A.    (304  (304  (304  (304   N.A.    N.A.    (304  (304  (304
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Tier 1 common equity (2)

  $N.A.   $5,576   $5,490   $5,442   $5,417    $N.A.   $N.A.   $5,576   $5,490   $5,442  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Risk-weighted assets (RWA) (2)

  $N.A.   $54,479   $53,239   $53,035   $51,120    $N.A.   $N.A.   $54,479   $53,239   $53,035  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Tier 1 common equity / RWA ratio (2)

   N.A.  10.23  10.31  10.26  10.60   N.A.  N.A.  10.23  10.31  10.26

Tangible equity / tangible asset ratio

   8.53    8.76    8.95    8.99    9.26     8.48    8.53    8.76    8.95    8.99  

Tangible common equity / tangible asset ratio

   7.95    8.17    8.35    8.38    8.63     7.91    7.95    8.17    8.35    8.38  

Tangible common equity / RWA ratio (2)

   N.A.    9.86    9.99    9.99    10.22  

 

(1)

Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.

(2)

Ratios are calculated on a Basel I basis.

N.A. On January 1, 2015, we became subject to the Basel III capital requirements including the standardized approach for calculating risk-weighted assets in accordance with subpart D of the final capital rule.

The following table presents certain regulatory capital data at both the consolidated and Bank levels for each of the past five quarters:

Table 25—30—Regulatory Capital Data (1)

 

     Basel III Basel I       Basel III Basel I 
     2015 2014       2015 2014 

(dollar amounts in millions)

(dollar amounts in millions)

  March 31, December 31, September 30, June 30, March 31,       June 30, March 31, December 31, September 30, June 30, 

Total risk-weighted assets

  Consolidated  $57,840   $54,479   $53,239   $53,035   $51,120     Consolidated    $57,850   $57,840   $54,479   $53,239   $53,035  
  Bank   57,752    54,387    53,132    53,005    51,021     Bank     57,772    57,752    54,387    53,132    53,005  

Common equity tier I risk-based capital

  Consolidated   5,501    N.A.    N.A.    N.A.    N.A.     Consolidated     5,580    5,501    N.A.    N.A.    N.A.  
  Bank   5,448    N.A.    N.A.    N.A.    N.A.     Bank     5,497    5,448    N.A.    N.A.    N.A.  

Tier 1 risk-based capital

  Consolidated   5,910    6,266    6,180    6,132    6,107     Consolidated     6,020    5,910    6,266    6,180    6,132  
  Bank   5,664    6,136    5,963    5,982    5,872     Bank     5,716    5,664    6,136    5,963    5,982  

Tier 2 risk-based capital

  Consolidated   1,308    1,122    1,122    1,118    1,118     Consolidated     1,278    1,308    1,122    1,122    1,118  
  Bank   776    820    821    819    817     Bank     747    776    820    821    819  

Total risk-based capital

  Consolidated   7,218    7,388    7,302    7,250    7,225     Consolidated     7,298    7,218    7,388    7,302    7,250  
  Bank   6,440    6,956    6,784    6,801    6,689     Bank     6,463    6,440    6,956    6,784    6,801  

Tier 1 leverage ratio

  Consolidated   9.04  9.74  9.83  10.01  10.32   Consolidated     8.98  9.04  9.74  9.83  10.01
  Bank   8.67    9.56    9.49    9.78    9.96     Bank     8.54    8.67    9.56    9.49    9.78  

Common equity tier I risk-based capital ratio

  Consolidated   9.51    N.A.    N.A.    N.A.    N.A.     Consolidated     9.65    9.51    N.A.    N.A.    N.A.  
  Bank   9.43    N.A.    N.A.    N.A.    N.A.     Bank     9.51    9.43    N.A.    N.A.    N.A.  

Tier 1 risk-based capital ratio

  Consolidated   10.22    11.50    11.61    11.56    11.95     Consolidated     10.41    10.22    11.50    11.61    11.56  
  Bank   9.81    11.28    11.22    11.29    11.51     Bank     9.89    9.81    11.28    11.22    11.29  

Total risk-based capital ratio

  Consolidated   12.48    13.56    13.72    13.67    14.13     Consolidated     12.62    12.48    13.56    13.72    13.67  
  Bank   11.15    12.79    12.77    12.83    13.11     Bank     11.19    11.15    12.79    12.77    12.83  

 

(1)

On January 1, 2015, we became subject to the Basel III capital requirements including the standardized approach for calculating risk-weighted assets in accordance with subpart D of the final capital rule. Amounts presented prior to January 1, 2015 are subject tocalculated using the Basel I capital requirements.

At March 31,June 30, 2015, we maintained Basel III transitional capital ratios in excess of the well-capitalized standards established by the FRB. All capital ratios were impacted by the repurchase of 4.913.8 million common shares repurchased during the 2015 first quarter.2015.

Shareholders’ Equity

We generate shareholders’ equity primarily through the retention of earnings, net of dividends.dividends and share repurchases. Other potential sources of shareholders’ equity include issuances of common and preferred stock. Our objective is to maintain capital at an amount commensurate with our risk profile and risk tolerance objectives, to meet both regulatory and market expectations, and to provide the flexibility needed for future growth and business opportunities. Shareholders’ equity totaled $6.5 billion at March 31,June 30, 2015, an increase of $0.2 billion when compared with December 31, 2014.

Dividends

We consider disciplined capital management as a key objective, with dividends representing one component. Our strong capital ratios and expectations for continued earnings growth positions us to continue to actively explore additional capital management opportunities.

On April 21,July 22, 2015, our board of directors declared a quarterly cash dividend of $0.06 per common share, payable on JulyOctober 1, 2015. Also, cash dividends of $0.06 per share were declared on April 21, 2015 and January 22, 2015.

On April 21,July 22, 2015, our board of directors also declared a quarterly cash dividend on our 8.50% Series A Non-Cumulative Perpetual Convertible Preferred Stock of $21.25 per share. The dividend is payable on JulyOctober 15, 2015. Also, cash dividends of $21.25 per share were declared on April 21, 2015 and January 22, 2015.

On April 21,July 22, 2015, our board of directors also declared a quarterly cash dividend on our Floating Rate Series B Non-Cumulative Perpetual Preferred Stock of $7.44$7.47 per share. The dividend is payable on JulyOctober 15, 2015. Also, cash dividends of $7.44 per share and $7.38 per share were declared on January April 21, 2015 and January��22, 2015.2015, respectively.

Share Repurchases

From time to time the board of directors authorizes the Company to repurchase shares of our common stock. Although we announce when the board of directors authorizes share repurchases, we typically do not give any public notice before we repurchase our shares. Future stock repurchases may be private or open-market repurchases, including block transactions, accelerated or delayed block transactions, forward transactions, and similar transactions. Various factors determine the amount and timing of our share repurchases, including our capital requirements, the number of shares we expect to issue for employee benefit plans and acquisitions, market conditions (including the trading price of our stock), and regulatory and legal considerations, including the FRB’s response to our annual capital plan.

On March 11, 2015, Huntington announced that the Federal Reserve did not object to the proposed capital actions included in Huntington’s capital plan submitted to the Federal ReserveFRB in January 2015. These actions included a 17% increase in the quarterly dividend per common share to $0.07, starting in the fourth quarter of 2015, and the potential repurchase of up to $366 million of common stock over the five-quarter period through the second quarter of 2016. During the 2015 firstsecond quarter, we repurchased 4.98.8 million shares, with a weighted average price of $10.45, which completed our prior$11.20. Total share repurchaserepurchases during the six-month period ended June 30, 2015 were 13.8 million shares, with a weighted average price of $10.92. We have approximately $267.0 million remaining under the current authorization. Purchases of common stock may include open market purchases, privately negotiated transactions, and accelerated repurchase programs.

Fair Value

Fair Value Measurements

The fair value of a financial instrument is defined as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Assets and liabilities carried at fair value inherently result in a higher degree of financial statement volatility. We estimate the fair value of a financial instrument using a variety of valuation methods. Where financial instruments are actively traded and have quoted market prices, quoted market prices are used for fair value. We characterize active markets as those where transaction volumes are sufficient to provide objective pricing information, with reasonably narrow bid/ask spreads, and where received quoted prices do not vary widely. When the financial instruments are not actively traded, other observable market inputs, such as quoted prices of securities with similar characteristics, may be used, if available, to determine fair value. Inactive markets are characterized by low transaction volumes, price quotations that vary substantially among market participants, or in which minimal information is released publicly. When observable market prices do not exist, we estimate fair value primarily by using cash flow and other financial modeling methods. Our valuation methods consider factors such as liquidity and concentration concerns and, for the derivatives portfolio, counterparty credit risk. Other factors such as model assumptions, market dislocations, and unexpected correlations can affect estimates of fair value. Changes in these underlying factors, assumptions, or estimates in any of these areas could materially impact the amount of revenue or loss recorded.

The FASB ASC Topic 820, Fair Value Measurements, establishes a framework for measuring the fair value of financial instruments that considers the attributes specific to particular assets or liabilities and establishes a three-level hierarchy for determining fair value based on the transparency of inputs to each valuation as of the fair value measurement date. The three levels are defined as follows:

 

Level 1 – quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 – inputs include quoted prices for similar assets and liabilities in active markets, quoted prices of identical or similar assets or liabilities in markets that are not active, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

Level 3 – inputs that are unobservable and significant to the fair value measurement. Financial instruments are considered Level 3 when values are determined using pricing models, discounted cash flow methodologies, or similar techniques, and at least one significant model assumption or input is unobservable.

At the end of each quarter, we assess the valuation hierarchy for each asset or liability measured. As necessary, assets or liabilities may be transferred within hierarchy levels due to changes in availability of observable market inputs at the measurement date. The fair values measured at each level of the fair value hierarchy, additional discussion regarding fair value measurements, and a brief description of how fair value is determined for categories that have unobservable inputs, can be found in Note 1514 of the Notes to Unaudited Condensed Consolidated Financial Statements.

BUSINESS SEGMENT DISCUSSION

Overview

Our business segments are based on our internally-aligned segment leadership structure, which is how we monitor results and assess performance. We have five major business segments: Retail and Business Banking, Commercial Banking, Automobile Finance and Commercial Real Estate (AFCRE), Regional Banking and The Huntington Private Client Group (RBHPCG), and Home Lending. A Treasury / Other function includes technology and operations, other unallocated assets, liabilities, revenue, and expense.

Business segment results are determined based upon our management reporting system, which assigns balance sheet and income statement items to each of the business segments. The process is designed around our organizational and management structure and, accordingly, the results derived are not necessarily comparable with similar information published by other financial institutions.

Revenue Sharing

Revenue is recorded in the business segment responsible for the related product or service. Fee sharing is recorded to allocate portions of such revenue to other business segments involved in selling to, or providing service to, customers. Results of operations for the business segments reflect these fee sharing allocations.

Expense Allocation

The management accounting process that develops the business segment reporting utilizes various estimates and allocation methodologies to measure the performance of the business segments. Expenses are allocated to business segments using a two-phase approach. The first phase consists of measuring and assigning unit costs (activity-based costs) to activities related to product origination and servicing. These activity-based costs are then extended, based on volumes, with the resulting amount allocated to business segments that own the related products. The second phase consists of the allocation of overhead costs to all five business segments from Treasury / Other. We utilize a full-allocation methodology, where all Treasury / Other expenses, except reported Significant Items, and a small amount of other residual unallocated expenses, are allocated to the five business segments.

Funds Transfer Pricing (FTP)

We use an active and centralized FTP methodology to attribute appropriate income to the business segments. The intent of the FTP methodology is to transfer interest rate risk from the business segments by providing matched duration funding of assets and liabilities. The result is to centralize the financial impact, management, and reporting of interest rate risk in the Treasury / Other function where it can be centrally monitored and managed. The Treasury / Other function charges (credits) an internal cost of funds for assets held in (or pays for funding provided by) each business segment. The FTP rate is based on prevailing market interest rates for comparable duration assets (or liabilities).

Net Income by Business Segment

The segregation of net income by business segment for the quarters ended March 31,first six-month period of June 30, 2015 and March 31,June 30, 2014 is presented in the following table:

Table 26—31—Net Income (Loss) by Business Segment

 

  Three Months Ended March 31,   Six Months Ended June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Retail and Business Banking

  $52,699    $45,544    $111,273    $81,985  

Commercial Banking

   43,263     32,039     102,681     66,706  

AFCRE

   42,277     41,286     84,698     96,668  

RBHPCG

   2,275     6,637     4,468     14,899  

Home Lending

   (4,677   (8,919   353     (11,695

Treasury/Other

   30,017     32,556     58,587     65,199  
  

 

   

 

   

 

   

 

 

Total net income

  $165,854    $149,143    $362,060    $313,762  
  

 

   

 

   

 

   

 

 

Treasury / Other

The Treasury / Other function includes revenue and expense related to assets, liabilities, and equity not directly assigned or allocated to one of the five business segments. Other assets include investment securities and bank owned life insurance. The financial impact associated with our FTP methodology, as described above, is also included.

Net interest income includes the impact of administering our investment securities portfolios and the net impact of derivatives used to hedge interest rate sensitivity. Noninterest income includes miscellaneous fee income not allocated to other business segments, such as bank owned life insurance income and any investment security and trading asset gains or losses. Noninterest expense includes certain corporate administrative, merger, and other miscellaneous expenses not allocated to other business segments. The provision for income taxes for the business segments is calculated at a statutory 35% tax rate, though our overall effective tax rate is lower. As a result, Treasury / Other reflects a credit for income taxes representing the difference between the lower actual effective tax rate and the statutory tax rate used to allocate income taxes to the business segments.

Optimal Customer Relationship (OCR)

Our OCR strategy is focused on building and deepening relationships with our customers through superior interactions, product penetration, and quality of service. We will deliver high-quality customer and prospect interactions through a fully integrated sales culture which will include all partners necessary to deliver a total Huntington solution. The quality of our relationships will lead to our ability to be the primary bank for our customers, yielding quality, annuitized revenue and profitable share of customers overall financial services. We believe our relationship oriented approach will drive a competitive advantage through our local market delivery channels.

CONSUMER OCR PERFORMANCE

For consumer OCR performance, there are three key performance metrics: (1) the number of checking account households, (2) the number of product penetration per consumer checking household, and (3) the revenue generated from the consumer households of all business segments.

The growth in consumer checking account number of households is a result of both new sales of checking accounts and improved retention of existing checking account households. The overall objective is to grow the number of households, along with an increase in product penetration.

We use the checking account as a measure since it typically represents the primary banking relationship product. We count additional services by type, not number, of services. For example, a household that has one checking account and one mortgage, we count as having two services. A household with four checking accounts, we count as having one service. The household relationship utilizing 6+ services is viewed to be more profitable and loyal. The overall objective, therefore, is to decrease the percentage of 1-5 services per consumer checking account household, while increasing the percentage of those with 6+ services.

The following table presents consumer checking account household OCR metrics:

Table 27—32—Consumer Checking Household OCR Cross-sell Report

 

  2015 2014   2015 2014 
  First Fourth Third Second First   Second First Fourth Third Second 

Number of households (2) (3)

   1,475,241    1,454,402    1,453,584    1,391,406    1,359,158  

Number of households (1) (2)

   1,491,967    1,475,241    1,454,402    1,453,584    1,391,406  

Product Penetration by Number of Services (1)(3)

            

1 Service

   2.8  2.8  3.3  3.0  3.0   2.5  2.8  2.8  3.3  3.0

2-3 Services

   17.3    17.9    18.4    18.4    18.8     17.0    17.3    17.9    18.4    18.4  

4-5 Services

   29.7    29.9    29.6    29.9    30.2     29.5    29.7    29.9    29.6    29.9  

6+ Services

   50.2    49.4    48.7    48.7    48.0     51.0    50.2    49.4    48.7    48.7  

Total revenue(in millions)

  $260.5   $260.5   $260.0   $256.6   $239.9    $279.8   $260.5   $260.5   $260.0   $256.6  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

(1)Checking account required.
(2)On September 12, 2014, Huntington acquired 37,939 Bank of America households.
(3)The definitions and measurements used in our OCR process are periodically reviewed and updated prospectively.
(2)On March 1, 2014, Huntington acquired 9,904 Camco households.
(3)On September 12, 2014, Huntington acquired 37,939 Bank of America households.

Our emphasis on cross-sell, coupled with customers being attracted to the benefits offered through our “Fair Play” banking philosophy with programs such as 24-Hour Grace® on overdrafts and Asterisk-Free CheckingChecking™, are having a positive effect. The percent of consumer households with 6 or more product services at the end of the 2015 firstsecond quarter was 50.2%51.0%, up from 48.0%48.7% from the year-ago quarter due to increased product sales and services provided.

COMMERCIAL OCR PERFORMANCE

For commercial OCR performance, there are three key performance metrics: (1) the number of commercial relationships, (2) the number of services penetration per commercial relationship, and (3) the revenue generated. Commercial relationships include relationships from all business segments.

The growth in the number of commercial relationships is a result of both new sales of checking accounts and improved retention of existing commercial accounts. The overall objective is to grow the number of relationships, along with an increase in product service distribution.

The commercial relationship is defined as a business banking or commercial banking customer with a checking account relationship. We use this metric because we believe that the checking account anchors a business relationship and creates the opportunity to increase our cross-sell activity. Multiple sales of the same type of service are counted as one service, which is the same asmethodology described above for consumer.

The following table presents commercial relationship OCR metrics:

Table 28—33—Commercial Relationship OCR Cross-sell Report

 

  2015 2014   2015 2014 
  First Fourth Third Second First   Second First Fourth Third Second 

Commercial Relationships (1)

   166,710    164,726    164,079    159,290    159,973     168,088    166,710    164,726    164,079    159,290  

Product Penetration by Number of Services (2)

            

1 Service

   15.3  15.7  16.6  16.9  19.4   14.3  15.3  15.7  16.6  16.9

2-3 Services

   42.0    42.4    42.2    41.8    41.1     42.3    42.0    42.4    42.2    41.8  

4+ Services

   42.7    41.9    41.2    41.3    39.5     43.4    42.7    41.9    41.2    41.3  

Total revenue(in millions)

  $216.9   $212.8   $213.1   $211.8$    213.3    $222.0   $216.9   $212.8   $213.1   $211.8  
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

(1)Checking account required.
(2)The definitions and measurements used in our OCR process are periodically reviewed and updated prospectively.

By focusing on targeted relationships, we are able to achieve higher product service penetration among our commercial relationships and leverage these relationships to generate a deeper share of wallet. The percent of commercial relationships with 4 or more product services at the end of the 2015 firstsecond quarter was 42.7%43.4%, up from 39.5%41.3% from the year-ago quarter. Total commercial relationship revenue for the 2015 firstsecond quarter was $216.9$222.0 million, up $3.6$10.2 million, or 2%5%, from the year-ago quarter.

Table 29—34—Average Loans/Leases and Deposits by Business Segment

 

  Three Months Ended March 31, 2015   Six Months Ended June 30, 2015 

(dollar amounts in millions)

  Retail and
Business Banking
   Commercial
Banking
   AFCRE   RBHPCG   Home
Lending
   Treasury
/ Other
 TOTAL   Retail and
Business Banking
   Commercial
Banking
   AFCRE   RBHPCG   Home
Lending
   Treasury
/ Other
 TOTAL 

Average Loans/Leases

                          

Commercial and industrial

  $3,958    $11,814    $2,608    $635    $—      $101   $19,116    $3,980    $12,142    $2,597    $640    $—      $110   $19,469  

Commercial real estate

   328     322     4,368     145     —       (1  5,162     321     331     4,376     146     —       (1  5,173  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total commercial

   4,286     12,136     6,976     780     —       100    24,278     4,301     12,473     6,973     786     —       109    24,642  

Automobile

   —       —       8,783     —       —       —      8,783     —       —       8,431     —       —       —      8,431  

Home equity

   7,619     —       1     713     165     (14  8,484     7,626     —       1     708     156     3    8,494  

Residential mortgage

   1,240     —       —       1,385     3,184     1    5,810     1,255     —       —       1,405     3,175     —      5,835  

Other consumer

   379     3     19     11     9     4    425     399     3     17     11     5     3    438  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total consumer

   9,238     3     8,803     2,109     3,358     (9  23,502     9,280     3     8,449     2,124     3,336     6    23,198  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total loans and leases

  $13,524    $12,139    $15,779    $2,889    $3,358    $91   $47,780    $13,581    $12,476    $15,422    $2,910    $3,336    $115   $47,840  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Average Deposits

                          

Demand deposits—noninterest-bearing

  $6,747    $5,363    $892    $1,636    $317    $298   $15,253    $6,851    $5,386    $936    $1,742    $350    $310   $15,575  

Demand deposits—interest-bearing

   4,936     795     69     353     —       20    6,173     4,996     840     70     452     —       22    6,380  

Money market deposits

   10,165     4,302     256     4,635     —       10    19,368     10,236     4,138     250     4,451     —       9    19,084  

Savings and other domestic deposits

   5,012     75     6     74     3     (1  5,169     5,072     65     6     76     3     (2  5,220  

Core certificates of deposit

   2,768     9     1     35     —       1    2,814     2,682     8     1     33     —       2    2,726  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total core deposits

   29,628     10,544     1,224     6,733     320     328    48,777     29,837     10,437     1,263     6,754     353     341    48,985  

Other deposits

   98     595     152     3     1     2,503    3,352     90     551     169     3     1     2,586    3,400  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total deposits

  $29,726    $11,139    $1,376    $6,736    $321    $2,831   $52,129    $29,927    $10,988    $1,432    $6,757    $354    $2,927   $52,385  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 
  Three Months Ended March 31, 2014   Six Months Ended June 30, 2014 

(dollar amounts in millions)

  Retail and
Business Banking
   Commercial
Banking
   AFCRE   RBHPCG   Home
Lending
   Treasury
/ Other
 TOTAL   Retail and
Business Banking
   Commercial
Banking
   AFCRE   RBHPCG   Home
Lending
   Treasury
/ Other
 TOTAL 

Average Loans/Leases

                          

Commercial and industrial

  $3,569    $10,963    $2,412    $613    $—      $74   $17,631    $3,606    $11,201    $2,441    $617    $1    $82   $17,948  

Commercial real estate

   365     300     4,035     202     —       (1  4,901     363     301     4,096     215     —       (1  4,974  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total commercial

   3,934     11,263     6,447     815     —       73    22,532     3,969     11,502     6,537     832     1     81    22,922  

Automobile

   —       —       6,788     —       —       (2  6,786     —       —       7,070     —       —       (1  7,069  

Home equity

   7,457     2     1     735     167     (22  8,340     7,466     2     1     733     165     (9  8,358  

Residential mortgage

   1,089     —       —       1,281     3,010     (1  5,379     1,147     —       —       1,285     3,062     —      5,494  

Other consumer

   349     4     35     12     22     (36  386     350     3     32     12     17     (29  385  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total consumer

   8,895     6     6,824     2,028     3,199     (61  20,891     8,963     5     7,103     2,030     3,244     (39  21,306  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total loans and leases

  $12,829    $11,269    $13,271    $2,843    $3,199    $12   $43,423    $12,932    $11,507    $13,640    $2,862    $3,245    $42   $44,228  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Average Deposits

                          

Demand deposits—noninterest-bearing

  $5,696    $4,608    $700    $1,663    $257    $268   $13,192    $5,850    $4,578    $707    $1,623    $277    $295   $13,330  

Demand deposits—interest-bearing

   4,687     695     64     317     —       12    5,775     4,719     745     67     316     —       13    5,860  

Money market deposits

   9,800     3,788     258     3,794     —       8    17,648     9,879     3,703     263     3,813     —       6    17,664  

Savings and other domestic deposits

   4,800     85     5     79     —       (2  4,967     4,861     82     5     80     —       (1  5,027  

Core certificates of deposit

   3,546     15     1     50     —       1    3,613     3,459     14     —       48     —       2    3,523  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total core deposits

   28,529     9,191     1,028     5,903     257     287    45,195     28,768     9,122     1,042     5,880     277     315    45,404  

Other deposits

   104     906     77     3     —       1,304    2,394     105     833     85     3     —       1,496    2,522  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total deposits

  $28,633    $10,097    $1,105    $5,906    $257    $1,591   $47,589    $28,873    $9,955    $1,127    $5,883    $277    $1,811   $47,926  
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Retail and Business Banking

Table 30—35—Key Performance Indicators for Retail and Business Banking

 

  Three Months Ended March 31, Change   Six Months Ended June 30, Change 

(dollar amounts in thousands unless otherwise noted)

  2015 2014 Amount Percent   2015 2014 Amount Percent 

Net interest income

  $248,650   $219,841   $28,809    13  $505,571   $448,184   $57,387    13

Provision for credit losses

   7,152    7,460    (308  (4   26,553    41,434    (14,881  (36

Noninterest income

   95,759    92,962    2,797    3     208,696    200,495    8,201    4  

Noninterest expense

   256,182    235,275    20,907    9     516,525    481,114    35,411    7  

Provision for income taxes

   28,376    24,524    3,852    16     59,916    44,146    15,770    36  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income

  $52,699   $45,544   $7,155    16  $111,273   $81,985   $29,288    36
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Number of employees (average full-time equivalent)

   5,209    5,122    87    2   5,244    5,156    88    2

Total average assets (in millions)

  $15,456   $14,536   $920    6    $15,536   $14,701   $835    6  

Total average loans/leases (in millions)

   13,524    12,829    695    5     13,581    12,932    649    5  

Total average deposits(in millions)

   29,726    28,633    1,093    4     29,927    28,873    1,054    4  

Net interest margin

   3.46  3.15  0.31  10     3.48  3.17  0.31  10  

NCOs

  $13,151   $23,968   $(10,817  (45  $27,093   $46,028   $(18,935  (41

NCOs as a % of average loans and leases

   0.39  0.75  (0.36)%   (48   0.40  0.71  (0.31)%   (44

Return on average common equity

   16.8    14.1    2.7    19     17.7    12.2    5.5    45  

2015 First ThreeSix Months vs. 2014 First ThreeSix Months

Retail and Business Banking reported net income of $52.7$111.3 million in the first three-monthsix-month period of 2015. This was an increase of $7.2$29.3 million, or 16%36%, compared to the year-ago period. The increase in net income reflected a combination of factors described below.

The increase in net interest income from the year-ago period reflected:

 

$0.70.6 billion, or 5%, increase in average total loans combined with a 12an 11 basis point increase in loan spreads, primarily as a result of a reduction in the funds transfer price rates assigned to loans and improved effective rates.

 

$1.1 billion, or 4%, increase in total average deposits combined with a 22 basis point increase in deposit spreads, primarily as a result of an increase in the funds transfer price rates assigned to deposits and lower effective rates.

The decrease in the provision for credit losses from the year-ago period reflected:

 

A $10.8$18.9 million, or 45%41%, decrease in NCOs, partially offset by enhancements made to the ACL estimation process.

The increase in total average loans and leases from the year-ago period reflected:

 

$352332 million, or 9%8%, increase in commercial loans, primarily due to the impact of the Camco acquisition and core portfolio growth.

 

$343317 million, or 4%, increase in consumer loans, primarily due to growth in home equity lines of credit, credit card, and residential mortgages, as well as the impact of the Camco acquisition.acquisition in the 2014 first quarter.

The increase in total average deposits from the year-ago period reflected:

 

$1 billion876.4 million in combined deposit growth from the Camco acquisition in the 2014 first quarter and the Bank of America branch acquisition in the 2014 third quarter.

 

$177183.9 million deposit growth from our In-store branch network.

The increase in noninterest income from the year-ago period reflected:

 

$3.87.5 million, or 16%15%, increase in electronic banking income, primarily due to higher debit card-related transaction volumes and an increase in the number of households.

 

$1.44.2 million, or 54%68%, increase in mortgage banking income, primarily driven by increased referrals to Home Lending due to an improved mortgage refinance market in the 2015 first quartersix months of 2015 compared to the same period in 2014.

$2.9 million, or 40%, increase in gain on sale of loans, primarily due to increased SBA loan sale volumes.

Partially offset by:

 

$2.55.7 million, or 5%, decrease in service charges on deposit accounts, primarily reflecting the decline from the late July 2014 implementation of changes in consumer productsfees and changing customer usage patterns, partially offset by an increase in consumer households and changing customer usage patterns.households.

The increase in noninterest expense from the year-ago period reflected:

 

$12.216.9 million, or 12%8%, increase in other noninterest expense, primarily reflecting an increase in allocated overhead expense and additional expense related to the Bank of America branch and the Camco acquisitions.

 

$3.811.1 million, or 5%8%, increase in personnel costs, primarily due to the Bank of America branch acquisition in the 2014 third quarter and the Camco acquisition in the 2014 first quarter. The increase also reflects additional cost from increased employee benefit expense and annual merit salary adjustments.adjustments and incentives.

 

$2.83.4 million, or 29%, increase in marketing, primarily due to the timing of direct mail campaigns in 2015.

$1.6 million, or 17%16%, increase in outside data processing and other services expense, mainly the result of transaction volumes associated with debit and credit card activity.

$3.2 million, or 14%, increase in marketing, primarily due to direct mail campaigns.

Commercial Banking

Table 31—36—Key Performance Indicators for Commercial Banking

 

  Three Months Ended March 31, Change   Six Months Ended June 30, Change 

(dollar amounts in thousands unless otherwise noted)

  2015 2014 Amount Percent   2015 2014 Amount Percent 

Net interest income

  $74,918   $70,943   $3,975      $169,331   $147,923   $21,408    14

Provision for credit losses

   6,835    11,547    (4,712  (41   3,807    20,046    (16,239  (81

Noninterest income

   54,893    50,316    4,577    9     125,237    100,621    24,616    24  

Noninterest expense

   56,417    60,421    (4,004  (7   132,790    125,873    6,917    5  

Provision for income taxes

   23,296    17,252    6,044    35     55,290    35,919    19,371    54  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income

  $43,263   $32,039   $11,224    35  $102,681   $66,706   $35,975    54
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Number of employees (average full-time equivalent)

   1,016    1,044    (28  (3)%    1,097    1,055    42    4

Total average assets (in millions)

  $14,979   $13,109   $1,870    14    $15,528   $13,437   $2,091    16  

Total average loans/leases (in millions)

   12,139    11,269    870    8     12,476    11,507    969    8  

Total average deposits(in millions)

   11,139    10,097    1,042    10     10,988    9,955    1,033    10  

Net interest margin

   2.40  2.56  (0.16)%   (6   2.60  2.58  0.02  1  

NCOs

  $14,370   $2,458   $11,912    485    $13,254   $5,454   $7,800    143  

NCOs as a % of average loans and leases

   0.47  0.09  0.38  422     0.21  0.09  0.12  133  

Return on average common equity

   14.8    9.4    5.4    57     15.9    9.6    6.3    66  

2015 First ThreeSix Months vs. 2014 First ThreeSix Months

Commercial Banking reported net income of $43.3$102.7 million in the first three-monthsix-month period of 2015. This was an increase of $11.2$36.0 million, or 35%54%, compared to the year-ago period. The increase in net income reflected a combination of factors described below.

The increase in net interest income from the year-ago period reflected:

 

$0.91.0 billion, or 8%, increase in average loans/leases.

 

$0.8 billion, or 130%115%, increase in average available-for-sale securities, primarily related to direct purchase municipal instruments.

 

$1.0 billion, or 10%, increase in average total deposits.

Partially offset by:

 

162 basis point decreaseincrease in the net interest margin, due to a 129 basis point decreaseincrease in the mix and yield on earning assets, andprimarily related to the HTF acquisition, partially offset by a 4 basis point increase related to FTP, and further offset by a 3 basis point increase in the mix and yield on total interest-bearing liabilitiesdeposits primarily related to a decreasegrowth in fund transfer price rates assigned to deposits.non-interest bearing balances.

The decrease in the provision for credit losses from the year-ago period reflected:

 

Enhancements made to the ACL estimation process, partially offset by an $11.9a $7.8 million, or 143%, increase in NCOs.

The increase in total average assets from the year-ago period reflected:

 

$0.80.9 billion, or 28%25%, increase in the Asset Finance loan and bond financing portfolio, which primarily reflected our focus on developing vertical strategies in public capital, business aircraft, rail industry, lender finance, and syndications, as well as the late 2015 first quarter acquisition of HTF.

$0.5 billion, or 18%, increase in the specialty verticals loan and bond financing portfolio, driven primarily by $0.6$0.5 billion, or 190%89%, increase in the international loan portfolio consisting of discounted bankers acceptances and foreign insured receivables, and $0.2$0.1 billion, or 10%8%, increase in the Healthcare loan and bond financing portfolio due to a strategic focus on the banking needs of the healthcare industry, specifically targeting alternate site real estate, seniors’ real estate, medical technology, community hospitals, metro hospitals, and health care services.

 

$0.60.3 billion, or 17%, increase in the Asset Finance loanCorporate Banking and bond financing portfolio, which primarily reflected our focus on developing vertical strategies in public capital, business aircraft, rail industry, lender finance, and syndications.

$0.3 billion, or 14%, increase in the Corporate BankingEnergy loan portfolio due to establishing relationships with targeted prospects within our footprint.

The increase in total average deposits from the year-ago period reflected:

 

$1.41.3 billion, or 15%14%, increase in core deposits, which primarily reflected a $0.8 billion, or 16%18%, increase innoninterest-bearing demand deposits. Middle market accounts, such as not-for-profit universities and healthcare, contributed $1.1$0.9 billion of the overall balance growth, while large corporate accounts contributed $0.3$0.4 billion.

Partially offset by:

 

$0.3 billion, or 34%, decrease in non-core deposits.

The increase in noninterest income from the year-ago period reflected:

 

$2.114.5 million, or 30%282%, increase in equipment finance related fee income, primarily reflecting the late 2015 first quarter acquisition of HTF.

$4.3 million, or 23%, increase in capital market fees, primarily reflecting a $1.9 million, or 43%, increase in foreign exchange revenue, $1.5 million, or 359%, increase in commodities revenue, and a $1.0 million, or 13%, increase in institutional brokerage revenue, partially offset by a $0.2 million, or 3%, decrease in customer interest rate derivatives.

$2.3 million, or 16%, increase in commitment and other loan related fees.fees, primarily reflecting fee income acceleration on closed lines of credit.

 

$1.42.3 million, or 12%9%, increase in service charges on deposit accounts and other treasury management related revenue, primarily due to a new commercial card product implemented in late 2013, as well asgrowth in merchant services revenue, and strong core cash management growth.

$1.1 million, or 12%, increase in capital market fees attributed to a $0.7 million, or 365%, increase in commodities revenue, $0.3 million, or 7%, increase in institutional brokerage revenue, and a $0.2 million, or 9%, increase in foreign exchange revenue.

The decreaseincrease in noninterest expense from the year-ago period reflected:

 

$4.89.3 million, or 48%13%, decreaseincrease in allocated overhead expense.personnel expense, primarily reflecting the 2015 first quarter acquisition of HTF. The increase also reflects additional cost from annual merit salary adjustments and incentives.

$5.0 million, or 589%, increase in operating lease expense primarily related to the 2015 first quarter acquisition of HTF.

Partially offset by:

 

$1.28.5 million, or 3%40%, increasedecrease in personnel expense, primarily reflecting a 2% increase in base salaries and benefits, as well as an 11% increase in incentives attributed to growth in fee income products.allocated overhead expense.

Automobile Finance and Commercial Real Estate

Table 32—37—Key Performance Indicators for Automobile Finance and Commercial Real Estate

 

  Three Months Ended March 31, Change   Six Months Ended June 30, Change 

(dollar amounts in thousands unless otherwise noted)

  2015 2014 Amount Percent   2015 2014 Amount Percent 

Net interest income

  $95,162   $88,580   $6,582    7  $190,204   $185,884   $4,320    2

Reduction in allowance for credit losses

   (1,383  (8,608  (7,225  (84

Provision (reduction in allowance) for credit losses

   2,115    (26,149  (28,264  N.R.  

Noninterest income

   4,675    4,493    182    4     16,249    13,540    2,709    20  

Noninterest expense

   36,178    38,164    (1,986  (5   74,033    76,853    (2,820  (4

Provision for income taxes

   22,765    22,231    534    2     45,607    52,052    (6,445  (12
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income

  $42,277   $41,286   $991    2  $84,698   $96,668   $(11,970  (12)% 
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Number of employees (average full-time equivalent)

   289    270    19    7   293    269    24    9

Total average assets (in millions)

  $16,632   $13,587   $3,045    22    $16,679   $13,971   $2,708    19  

Total average loans/leases (in millions)

   15,779    13,271    2,508    19     15,422    13,640    1,782    13  

Total average deposits(in millions)

   1,376    1,105    271    25     1,432    1,127    305    27  

Net interest margin

   2.40  2.65  (0.25)%   (9   2.38  2.69  (0.31)%   (12

NCOs

  $(5,373 $4,890   $10,263    N.R.    $3,017   $4,627   $(1,610  (35

NCOs as a % of average loans and leases

   (0.14)%   0.15  (0.29)%   N.R.     0.04  0.07  (0.03)%   (43

Return on average common equity

   25.0    28.2    (3.2  (11   25.0    32.3    (7.3  (23

N.R.—Not relevant.

2015 First ThreeSix Months vs. 2014 First ThreeSix Months

AFCRE reported net income of $42.3$84.7 million in the first three-monthsix-month period of 2015. This was an increasea decrease of $1.0$12.0 million, or 2%12%, compared to the year-ago period. The increasedecrease in net income reflected a combination of factors described below.

The increase in net interest income from the year-ago period reflected:

 

$2.01.4 billion, or 29%19%, increase in average automobile loans, primarily due to continued strong origination volume, which has exceeded $1.0 billion for each of the last 56 quarters. This increase was partially offset by the movement of $1 billion of automobile loans to held for sale at the end of the 2015 first quarter in anticipation of an auto loan securitization that was completed in June 2015.

Partially offset by:

 

2531 basis point decrease in the net interest margin, primarily due to a 2029 basis point reduction in loan spreads. This decline primarily reflectscontinues to reflect the impact of competitive pricing pressures. Also, the prior year results included a $5.1 million, or 7 basis points, recovery from the unexpected pay-off of an acquired commercial real estate loan.

The decrease in the reduction in allowance for credit losses from the year-ago period reflected:

 

Less improvement in credit quality than what was experienced in the year-ago quarter,period, enhancements made to the ACL estimation process, partially offset by lower NCOs.

The increase in noninterest income from the year-ago period reflected:

$5.3 million increase in gain on sale of loans, primarily due to the $0.8 billion automobile loan securitization and sale completed in the 2015 second quarter.

Partially offset by:

$2.4 million, or 21%, decrease in other income, primarily due to lower market related gains associated with certain loans and investments.

The decrease in noninterest expense from the year-ago period reflected:

 

$3.04.9 million, or 11%9%, decrease in other noninterest expense, primarily due to a $1.5 million decrease in allocated expenses, generally reflecting improved efficiencies and cost allocation methodologies.expenses.

Partially offset by:

 

$0.71.8 million, or 10%13%, increase in personnel costs, primarily due to a higher number of employees, resulting from community development activities.

$0.3 million, or 16%, increase in deposit and other insurance.

Regional Banking and The Huntington Private Client Group

Table 33—38—Key Performance Indicators for Regional Banking and The Huntington Private Client Group

 

  Three Months Ended March 31, Change   Six Months Ended June 30, Change 

(dollar amounts in thousands unless otherwise noted)

  2015 2014 Amount Percent   2015 2014 Amount Percent 

Net interest income

  $26,805   $25,438   $1,367    5  $54,575   $51,160   $3,415    7

Provision for credit losses

   2,645    2,319    326    14     4,241    2,174    2,067    95  

Noninterest income

   40,475    43,114    (2,639  (6   78,388    89,984    (11,596  (13

Noninterest expense

   61,135    56,022    5,113    9     121,848    116,048    5,800    5  

Provision for income taxes

   1,225    3,574    (2,349  (66   2,406    8,023    (5,617  (70
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income

  $2,275   $6,637   $(4,362  (66)%   $4,468   $14,899   $(10,431  (70)% 
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Number of employees (average full-time equivalent)

   1,023    1,046    (23  (2)%    963    1,055    (92  (9)% 

Total average assets(in millions)

  $3,329   $3,778   $(449  (12  $3,361   $3,779   $(418  (11

Total average loans/leases(in millions)

   2,889    2,843    46    2     2,910    2,862    48    2  

Total average deposits(in millions)

   6,736    5,906    830    14     6,757    5,883    874    15  

Net interest margin

   1.63  1.81  (0.18)%   (10   1.65  1.82  (0.17)%   (9

NCOs

  $885   $3,252   $(2,367  (73  $4,028   $4,993   $(965  (19

NCOs as a % of average loans and leases

   0.12  0.46  (0.34)%   (74   0.28  0.35  (0.07)%   (20

Return on average common equity

   2.8    5.3    (2.5  (47   2.8    6.0    (3.2  (53

Total assets under management(in billions)—eop

  $15.0   $16.5   $(1.5  (9  $14.1   $16.8   $(2.7  (16

Total trust assets (in billions)—eop

   87.2    81.6    5.6    7     81.1    81.1    —      —    

eop - End of Period.

2015 First ThreeSix Months vs. 2014 First ThreeSix Months

RBHPCG reported net income of $2.3$4.5 million in the first three-monthsix-month period of 2015. This was a decrease of $4.4$10.4 million, or 66%70%, compared to the year-ago period. The decrease in net income reflected a combination of factors described below.

The increase in net interest income from the year-ago period reflected:

 

$0.80.9 billion, or 14%15%, increase in average total deposits, primarily due to growth in commercial money market deposits.

The increase in the provision for credit losses from the year-ago period reflected:

 

Enhancements made to the ACL process, partially offset by a $2.4$1.0 million, or 73%19%, decrease in NCOs.

The decrease in noninterest income from the year-ago period reflected:

 

$1.34.8 million, or 12%75%, decrease in brokerageother income, primarily duerelated to a sales shift from packaged productsthe decrease in community lending activities, which corresponds to fee-based products resulting in lower initial revenue duethe transfer of Huntington Community Development to a shift from up-front transaction feesthe AFCRE segment retroactive to recurring fees.the beginning of 2015.

 

$0.53.7 million, or 2%6%, decrease in trust services income, primarily duerelated to our fiduciary trust businesses moving to a decreasemore open architecture platform and a decline in total assets under management which reflects a decrease in proprietary mutual funds.funds following the 2014 second quarter transition of the fixed income Huntington Funds to a third party.

$2.6 million, or 13%, decrease in brokerage income, primarily reflecting a shift from upfront commission income to trail options and an increase in the sale of new open architecture advisory products.

The increase in noninterest expense from the year-ago period reflected:

 

$5.013.7 million, or 42%53%, increase in other noninterest expense, primarily due to increased allocated product costs, losses and increased personnel costs.proprietary mutual fund expense reimbursements.

Partially offset by:

$3.4 million, or 5%, decrease in personnel costs, primarily due to movement of certain trust colleagues to corporate operations. See related increase in allocated expenses above.

$2.4 million, or 57%, decrease in professional services, primarily due to reduction in consulting expense.

$1.5 million, or 16%, decrease in outside data processing and other services, primarily due to movement of trust system expenses to corporate operations. See related increase in allocated expenses above.

Home Lending

Table 34—39—Key Performance Indicators for Home Lending

 

  Three Months Ended March 31, Change   Six Months Ended June 30, Change 

(dollar amounts in thousands unless otherwise noted)

  2015 2014 Amount Percent   2015 2014 Amount Percent 

Net interest income

  $15,277   $13,028   $2,249    17  $31,630   $27,377   $4,253    16

Provision for credit losses

   5,342    11,912    (6,570  (55   4,294    16,510    (12,216  (74

Noninterest income

   18,658    20,286    (1,628  (8   50,634    39,107    11,527    29  

Noninterest expense

   35,789    35,123    666    2     77,427    67,966    9,461    14  

Provision for income taxes

   (2,519  (4,802  (2,283  (48   190    (6,297  6,487    N.R.  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income (loss)

  $(4,677 $(8,919 $4,242    48    $353   $(11,695 $12,048    N.R.  
  

 

  

 

  

 

  

 

   

 

��

  

 

  

 

  

 

 

Number of employees (average full-time equivalent)

   925    982    (57  (6)%    949    990    (41  (4)% 

Total average assets (in millions)

  $3,896   $3,688   $208    6    $3,931   $3,742   $189    5  

Total average loans/leases (in millions)

   3,358    3,199    159    5     3,336    3,245    91    3  

Total average deposits(in millions)

   321    257    64    25     354    277    77    28  

Net interest margin

   1.67  1.52  0.15  10     1.70  1.57  0.13  8  

NCOs

  $1,399   $8,418   $(7,019  (83  $2,415   $10,526   $(8,111  (77

NCOs as a % of average loans and leases

   0.17  1.05  (0.88)%   (84   0.14  0.65  (0.51)%   (78

Return on average common equity

   (11.2  (20.8  9.6    (46   0.4    (13.5  13.9    N.R.  

Mortgage banking origination volume (in millions)

  $980   $657   $323    49    $2,435   $1,639   $796    49  

N.R.—Not relevant.

2015 First ThreeSix Months vs. 2014 First ThreeSix Months

Home Lending reported a net lossincome of $4.7$0.4 million in the first three-monthsix-month period of 2015 compared to a net loss of $8.9$11.7 million in the year-ago period. Home Lending supports the origination and servicing of mortgage loans across all segments. The decrease in net lossresults reflected a combination of factors described below.

The increase in net interest income from the year-ago period reflected:

 

1513 basis point increase in the net interest margin, primarily due to a 9 basis pointan increase in loan spreads on consumer loans held for sale driven by higher yields.lower funding costs.

 

$0.20.1 billion, or 5%3%, increase in average loans.

The decrease in provision for credit losses reflected:

 

A $7.0An $8.1 million, or 83%77%, decrease in NCOs, partially offset by enhancements made to the ACL estimation process.NCOs.

The decreaseincrease in noninterest income from the year-ago period reflected:

 

$1.711.1 million, or 9%30%, decreaseincrease in mortgage banking income, primarily related to the net loss on MSR hedging activity, partially offset by the impact of higheran increase in origination volume.and secondary marketing revenues.

The increase in noninterest expense from the year-ago period reflected:

 

$2.86.5 million, or 15%16%, increase in personnel costs, primarily due to commission expense related to higher origination volume.

Partially offset by:

 

$2.42.9 million, or 25%22%, decreaseincrease in other noninterest expense, primarily due to the goodwill impairment realized in the 2014 first quarter.higher allocated expenses related to volumes.

ADDITIONAL DISCLOSURES

Forward-Looking Statements

This report, including MD&A, contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Statements that do not describe historical or current facts, including statements about beliefs and expectations, are forward-looking statements. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations. The forward-looking statements are intended to be subject to the safe harbor provided by Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Reform Act of 1995.

While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: (1) worsening of credit quality performance due to a number of factors such as the underlying value of collateral that could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected, (2) changes in general economic, political, or industry conditions, uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Federal Reserve Board, volatility and disruptions in global capital and credit markets, (3) movements in interest rates, (4) competitive pressures on product pricing and services, (5) success, impact, and timing of our business strategies, including market acceptance of any new products or services implementing our “Fair Play” banking philosophy, (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used to prepare our financial statements, (7) extended disruption of vital infrastructure, (8) the final outcome of significant litigation, (9) the nature, extent, timing, and results of governmental actions, examinations, reviews, reforms, regulations, and interpretations, including those related to the Dodd-Frank Wall Street Reform and Consumer Protection Act and the Basel III regulatory capital reforms, as well as those involving the OCC, Federal Reserve, FDIC, and CFPB, and (10) the outcome of judicial and regulatory decisions regarding practices in the residential mortgage industry, including among other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to differ materially from those described above can be found in our 2014 Annual Report on Form 10-K and documents subsequently filed by us with the Securities and Exchange Commission.

All forward-looking statements speak only as of the date they are made and are based on information available at that time. We assume no obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

Non-Regulatory Capital Ratios

In addition to capital ratios defined by banking regulators, the Company considers various other measures when evaluating capital utilization and adequacy, including:

 

Tangible common equity to tangible assets,

 

Tier 1 common equity to risk-weighted assets using Basel I definitions, and

 

Tangible common equity to risk-weighted assets using Basel I and Basel III definitions.

These non-regulatory capital ratios are viewed by management as useful additional methods of reflecting the level of capital available to withstand unexpected market conditions. Additionally, presentation of these ratios allows readers to compare the Company’s capitalization to other financial services companies. These ratios differ from capital ratios defined by banking regulators principally in that the numerator excludes preferred securities, the nature and extent of which varies among different financial services companies. These ratios are not defined in Generally Accepted Accounting Principles (“GAAP”) or federal banking regulations. As a result, these non-regulatory capital ratios disclosed by the Company are considered non-GAAP financial measures.

Because there are no standardized definitions for these non-regulatory capital ratios, the Company’s calculation methods may differ from those used by other financial services companies. Also, there may be limits in the usefulness of these measures to investors. As a result, the Company encourages readers to consider the consolidated financial statements and other financial information contained in this Form 10-Q in their entirety, and not to rely on any single financial measure.

Risk Factors

Information on risk is discussed in the Risk Factors section included in Item 1A of our 2014 Form 10-K. Additional information regarding risk factors can also be found in the Risk Management and Capital discussion of this report.

Critical Accounting Policies and Use of Significant Estimates

Our financial statements are prepared in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires us to establish critical accounting policies and make accounting estimates, assumptions, and judgments that affect amounts recorded and reported in our financial statements. Note 1 of Notes to Consolidated Financial Statements included in our December 31, 2014 Form 10-K, as supplemented by this report, lists significant accounting policies we use in the development and presentation of our financial statements. This MD&A, the significant accounting policies, and other financial statement disclosures identify and address key variables and other qualitative and quantitative factors necessary for an understanding and evaluation of our company, financial position, results of operations, and cash flows.

An accounting estimate requires assumptions about uncertain matters that could have a material effect on the financial statements if a different amount within a range of estimates were used or if estimates changed from period to period. Estimates are made under facts and circumstances at a point in time, and changes in those facts and circumstances could produce results that significantly differ from when those estimates were made.

Our most significant accounting estimates relate to our ACL, income taxes and deferred tax assets, and fair value measurements of investment securities, goodwill, pension, and other real estate owned. These significant accounting estimates and their related application are discussed in our December 31, 2014 Form 10-K.

Recent Accounting Pronouncements and Developments

Note 2 of the Notes to Unaudited Condensed Consolidated Financial Statements discusses new accounting pronouncements adopted during 2015 and the expected impact of accounting pronouncements recently issued but not yet required to be adopted. To the extent the adoption of new accounting standards materially affect financial condition, results of operations, or liquidity, the impacts are discussed in the applicable section of this MD&A and the Notes to Unaudited Condensed Consolidated Financial Statements.

Item 1: Financial Statements

Huntington Bancshares Incorporated

Condensed Consolidated Balance Sheets

(Unaudited)

 

  2015 2014   2015 2014 

(dollar amounts in thousands, except number of shares)

  March 31, December 31,   June 30, December 31, 

Assets

      

Cash and due from banks

  $899,876   $1,220,565    $1,379,969   $1,220,565  

Interest-bearing deposits in banks

   74,030    64,559     71,409    64,559  

Trading account securities

   47,626    42,191     59,146    42,191  

Loans held for sale (includes $478,864 and $354,888 respectively, measured at fair value) (1)

   1,620,552    416,327  

Loans held for sale (includes $453,489 and $354,888 respectively, measured at fair value) (1)

   548,054    416,327  

Available-for-sale and other securities

   9,922,399    9,384,670     10,254,871    9,384,670  

Held-to-maturity securities

   3,336,663    3,379,905     3,304,160    3,379,905  

Loans and leases (includes $43,655 and $50,617 respectively, measured at fair value)(1)

   47,695,632    47,655,726  

Loans and leases (includes $38,995 and $50,617 respectively, measured at fair value)(1)

   48,752,301    47,655,726  

Allowance for loan and lease losses

   (605,126)   (605,196   (599,542  (605,196
  

 

  

 

   

 

  

 

 

Net loans and leases

   47,090,506    47,050,530     48,152,759    47,050,530  
  

 

  

 

   

 

  

 

 

Bank owned life insurance

   1,725,388    1,718,436     1,735,627    1,718,436  

Premises and equipment

   607,263    616,407     615,436    616,407  

Goodwill

   678,369    522,541     678,369    522,541  

Other intangible assets

   72,665    74,671     62,705    74,671  

Accrued income and other assets

   1,927,324    1,807,208     1,983,143    1,807,208  
  

 

  

 

   

 

  

 

 

Total assets

  $68,002,661   $66,298,010    $68,845,648   $66,298,010  
  

 

  

 

   

 

  

 

 

Liabilities and shareholders’ equity

      

Liabilities

      

Deposits

  $52,832,695   $51,732,151    $53,473,179   $51,732,151  

Short-term borrowings

   2,007,236    2,397,101     1,511,444    2,397,101  

Long-term debt

   5,158,836    4,335,962     5,854,584    4,335,962  

Accrued expenses and other liabilities

   1,541,940    1,504,626     1,510,183    1,504,626  
  

 

  

 

   

 

  

 

 

Total liabilities

   61,540,707    59,969,840     62,349,390    59,969,840  
  

 

  

 

   

 

  

 

 

Shareholders’ equity

      

Preferred stock—authorized 6,617,808 shares:

      

Series A, 8.50% fixed rate, non-cumulative perpetual convertible preferred stock, par value of $0.01, and liquidation value per share of $1,000

   362,507    362,507     362,507    362,507  

Series B, floating rate, non-voting, non-cumulative perpetual preferred stock, par value of $0.01, and liquidation value per share of $1,000

   23,785    23,785     23,785    23,785  

Common stock

   8,102    8,131     8,050    8,131  

Capital surplus

   7,185,766    7,221,745     7,109,493    7,221,745  

Less treasury shares, at cost

   (13,849  (13,382   (17,043  (13,382

Accumulated other comprehensive loss

   (160,832  (222,292   (185,650  (222,292

Retained (deficit) earnings

   (943,525  (1,052,324   (804,884  (1,052,324
  

 

  

 

   

 

  

 

 

Total shareholders’ equity

   6,461,954    6,328,170     6,496,258    6,328,170  
  

 

  

 

   

 

  

 

 

Total liabilities and shareholders’ equity

  $68,002,661   $66,298,010    $68,845,648   $66,298,010  
  

 

  

 

   

 

  

 

 

Common shares authorized (par value of $0.01)

   1,500,000,000    1,500,000,000     1,500,000,000    1,500,000,000  

Common shares issued

   810,249,377    813,136,321     805,035,698    813,136,321  

Common shares outstanding

   808,528,243    811,454,676     803,065,757    811,454,676  

Treasury shares outstanding

   1,721,134    1,681,645     1,969,941    1,681,645  

Preferred shares issued

   1,967,071    1,967,071     1,967,071    1,967,071  

Preferred shares outstanding

   398,007    398,007     398,007    398,007  

 

(1)Amounts represent loans for which Huntington has elected the fair value option.

See Notes to Unaudited Condensed Consolidated Financial Statements

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Income

(Unaudited)

 

  Three Months Ended
March 31,
   Three Months Ended
June 30,
   Six Months Ended
June 30,
 

(dollar amounts in thousands, except per share amounts)

  2015   2014   2015   2014   2015   2014 

Interest and fee income:

            

Loans and leases

  $420,614    $402,508    $436,564    $420,938    $857,177    $823,446  

Available-for-sale and other securities

            

Taxable

   47,856     38,456     51,525     42,028     99,381     80,484  

Tax-exempt

   9,287     5,485     10,319     6,605     19,605     12,089  

Held-to-maturity securities—taxable

   20,667     23,320     20,742     22,614     41,408     45,934  

Other

   3,672     2,686     10,645     3,137     14,320     5,824  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total interest income

   502,096     472,455     529,795     495,322     1,031,891     967,777  
  

 

   

 

   

 

   

 

   

 

   

 

 

Interest expense:

            

Deposits

   19,567     23,938     19,865     21,846     39,433     45,784  

Short-term borrowings

   542     522     731     720     1,273     1,243  

Federal Home Loan Bank advances

   377     81     71     172     447     252  

Subordinated notes and other long-term debt

   13,925     10,408     18,442     12,536     32,367     22,944  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total interest expense

   34,411     34,949     39,109     35,274     73,520     70,223  
  

 

   

 

   

 

   

 

   

 

   

 

 

Net interest income

   467,685     437,506     490,686     460,048     958,371     897,554  

Provision for credit losses

   20,591     24,630     20,419     29,385     41,010     54,015  
  

 

   

 

   

 

   

 

   

 

   

 

 

Net interest income after provision for credit losses

   447,094     412,876     470,267     430,663     917,361     843,539  
  

 

   

 

   

 

   

 

   

 

   

 

 

Service charges on deposit accounts

   62,220     64,582     70,118     72,633     132,338     137,215  

Trust services

   29,039     29,565     26,550     29,581     55,589     59,146  

Electronic banking

   27,398     23,642     30,259     26,491     57,657     50,133  

Mortgage banking income

   22,961     23,089     38,518     22,717     61,479     45,807  

Brokerage income

   15,500     17,167     15,184     17,905     30,684     35,072  

Insurance income

   15,895     16,496     17,637     15,996     33,532     32,492  

Bank owned life insurance income

   13,025     13,307     13,215     13,865     26,240     27,172  

Capital markets fees

   13,905     9,194     13,192     10,500     27,097     19,694  

Gain on sale of loans

   4,589     3,570     12,453     3,914     17,042     7,484  

Net gains on sales of securities

   —       16,970     82     490     82     17,460  

Other noninterest income

   27,091     30,903     44,565     35,975     71,656     66,877  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total noninterest income

   231,623     248,485     281,773     250,067     513,396     498,552  
  

 

   

 

   

 

   

 

   

 

   

 

 

Personnel costs

   264,916     249,477     282,135     260,600     547,051     510,077  

Outside data processing and other services

   50,535     51,490     58,508     54,338     109,043     105,828  

Net occupancy

   31,020     33,433     28,861     28,673     59,881     62,106  

Equipment

   30,249     28,750     31,694     28,749     61,943     57,499  

Professional services

   12,727     12,231     12,593     17,896     25,320     30,127  

Marketing

   12,975     10,686     15,024     14,832     27,999     25,518  

Deposit and other insurance expense

   10,167     13,718     11,787     10,599     21,954     24,317  

Amortization of intangibles

   10,206     9,291     9,960     9,520     20,166     18,811  

Other noninterest expense

   36,062     51,045     41,215     33,429     77,277     84,474  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total noninterest expense

   458,857     460,121     491,777     458,636     950,634     918,757  
  

 

   

 

   

 

   

 

   

 

   

 

 

Income before income taxes

   219,860     201,240     260,263     222,094     480,123     423,334  

Provision for income taxes

   54,006     52,097     64,057     57,475     118,063     109,572  
  

 

   

 

   

 

   

 

   

 

   

 

 

Net income

   165,854     149,143     196,206     164,619     362,060     313,762  

Dividends on preferred shares

   7,965     7,964     7,968     7,963     15,933     15,927  
  

 

   

 

   

 

   

 

   

 

   

 

 

Net income applicable to common shares

  $157,889    $141,179    $188,238    $156,656    $346,127    $297,835  
  

 

   

 

   

 

   

 

   

 

   

 

 

Average common shares—basic

   809,778     829,659     806,891     821,546     808,335     825,603  

Average common shares—diluted

   823,809     842,677     820,238     834,687     822,023     838,546  

Per common share:

            

Net income—basic

  $0.19    $0.17    $0.23    $0.19    $0.43    $0.36  

Net income—diluted

   0.19     0.17     0.23     0.19     0.42     0.36  

Cash dividends declared

   0.06     0.05     0.06     0.05     0.12     0.10  

OTTI losses for the periods presented:

            

Total OTTI losses

  $—      $—      $—      $—      $—      $—    

Noncredit-related portion of loss recognized in OCI

   —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

 

Impairment losses recognized in earnings on available-for-sale securities

  $—      $—      $—      $—      $—      $—    
  

 

   

 

   

 

   

 

   

 

   

 

 

See Notes to Unaudited Condensed Consolidated Financial Statements

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

 

  Three Months Ended
March 31,
   Three Months Ended
June 30,
   Six Months Ended
June 30,
 

(dollar amounts in thousands)

  2015   2014   2015 2014   2015   2014 

Net income

  $165,854    $149,143    $196,206   $164,619    $362,060    $313,762  

Other comprehensive income, net of tax:

           

Unrealized gains on available-for-sale and other securities:

           

Non-credit-related impairment recoveries on debt securities not expected to be sold

   3,390     4,789     8,720    809     12,110     5,598  

Unrealized net gains (losses) on available-for-sale and other securities arising during the period, net of reclassification for net realized gains

   38,953     6,953     (33,812  23,448     5,140     30,401  
  

 

   

 

   

 

  

 

   

 

   

 

 

Total unrealized gains (losses) on available-for-sale and other securities

   42,343     11,742     (25,092  24,257     17,250     35,999  

Unrealized gains (losses) on cash flow hedging derivatives

   18,214     (57   (629  17,186     17,586     17,129  

Change in accumulated unrealized losses for pension and other post-retirement obligations

   903     577     903    577     1,806     1,154  
  

 

   

 

   

 

  

 

   

 

   

 

 

Other comprehensive income (loss), net of tax

   61,460     12,262     (24,818  42,020     36,642     54,282  
  

 

   

 

   

 

  

 

   

 

   

 

 

Comprehensive income

  $227,314    $161,405    $171,388   $206,639    $398,702    $368,044  
  

 

   

 

   

 

  

 

   

 

   

 

 

See Notes to Unaudited Condensed Consolidated Financial Statements

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Changes in Shareholders’ Equity

(Unaudited)

 

 Preferred Stock           Accumulated      Preferred Stock           Accumulated     
     Series B           Other Retained        Series B           Other Retained   
(All amounts in thousands, Series A Floating Rate Common Stock Capital Treasury Stock Comprehensive Earnings    Series A Floating Rate Common Stock Capital Treasury Stock Comprehensive Earnings   
except for per share amounts) Shares Amount Shares Amount Shares Amount Surplus Shares Amount Loss (Deficit) Total  Shares Amount Shares Amount Shares Amount Surplus Shares Amount Loss (Deficit) Total 

Three Months Ended March 31, 2014

            

Six Months Ended June 30, 2014

            

Balance, beginning of period

  363   $362,507    35   $23,785    832,217   $8,322   $7,398,515    (1,331 $(9,643 $(214,009 $(1,470,154 $6,099,323    363   $362,507    35   $23,785    832,217   $8,322   $7,398,515    (1,331 $(9,643 $(214,009 $(1,479,324 $6,090,153  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Cumulative effect of change in accounting principle for low income housing tax credits, net of tax of $65,556

            (9,169  (9,169
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Balance, beginning of period—as adjusted

  363    362,507    35    23,785    832,217    8,322    7,398,515    (1,331  (9,643  (214,009  (1,479,323  6,090,154  

Net income

            149,143    149,143              313,762    313,762  

Other comprehensive income (loss)

           12,262     12,262             54,282     54,282  

Shares issued pursuant to acquisition

      8,670    87    91,577        91,664        8,670    87    91,577        91,664  

Shares issued to HIP

      276    3    2,594        2,597        276    3    2,594        2,597  

Repurchase of common stock

      (14,571  (146  (135,991      (136,137      (26,666  (267  (246,722      (246,989

Cash dividends declared:

                        

Common ($0.05 per share)

            (41,377  (41,377

Preferred Series A ($21.25 per share)

            (7,703  (7,703

Preferred Series B ($7.35 per share)

            (261  (261

Common ($0.10 per share)

            (82,245  (82,245

Preferred Series A ($42.50 per share)

            (15,407  (15,407

Preferred Series B ($14.68 per share)

            (521  (521

Recognition of the fair value of share-based compensation

        9,418        9,418          22,792        22,792  

Other share-based compensation activity

      2,380    24    6,405       (331  6,098        2,942    29    8,700       (350  8,379  

Other

        (494  113    850     20    376        809    8    1,788    85    572     (44  2,324  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Balance, end of period

  363   $362,507    35   $23,785    828,972   $8,290   $7,372,024    (1,218 $(8,793 $(201,747 $(1,379,832 $6,176,234    363   $362,507    35   $23,785    818,248   $8,182   $7,279,244    (1,246 $(9,071 $(159,727 $(1,264,129 $6,240,791  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Three Months Ended March 31, 2015

            

Six Months Ended June 30, 2015

            

Balance, beginning of period

  363   $362,507    35   $23,785    813,136   $8,131   $7,221,745    (1,682 $(13,382 $(222,292 $(1,052,324 $6,328,170    363   $362,507    35   $23,785    813,136   $8,131   $7,221,745    (1,682 $(13,382 $(222,292 $(1,052,324 $6,328,170  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income

            165,854    165,854              362,060    362,060  

Other comprehensive income (loss)

           61,460     61,460             36,642     36,642  

Repurchases of common stock

      (4,949  (49  (51,658      (51,707      (13,783  (138  (150,709      (150,847

Cash dividends declared:

                        

Common ($0.06 per share)

            (48,524  (48,524

Preferred Series A ($21.25 per share)

            (7,703  (7,703

Preferred Series B ($7.38 per share)

            (262  (262

Common ($0.12 per share)

            (96,732  (96,732

Preferred Series A ($42.50 per share)

            (15,407  (15,407

Preferred Series B ($14.85 per share)

            (526  (526

Recognition of the fair value of share-based compensation

        11,095        11,095          25,573        25,573  

Other share-based compensation activity

      2,051    20    4,512       (554  3,978        5,642    57    12,227       (1,935  10,349  

Other

      11    —      72    (39  (467   (12  (407      41    —      657    (288  (3,661   (20  (3,024
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Balance, end of period

  363   $362,507    35   $23,785    810,249   $8,102   $7,185,766    (1,721 $(13,849 $(160,832 $(943,525 $6,461,954    363   $362,507    35   $23,785    805,036   $8,050   $7,109,493    (1,970 $(17,043 $(185,650 $(804,884 $6,496,258  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

See Notes to Unaudited Condensed Consolidated Financial Statements

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

  Three Months Ended
March 31,
   Six Months Ended
June 30,
 

(dollar amounts in thousands)

  2015 2014   2015 2014 

Operating activities

    

Net income

  $165,854   $149,143    $362,060   $313,762  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Impairment of goodwill

   —      3,000     —      3,000  

Provision for credit losses

   20,591    24,630     41,010    54,015  

Depreciation and amortization

   95,664    82,015     167,957    152,867  

Share-based compensation expense

   11,095    9,418     25,573    22,792  

Change in deferred income taxes

   (14,467  (17,054

Originations of loans held for sale

   (843,057  (461,764   (1,890,432  (1,087,825

Principal payments on and proceeds from loans held for sale

   653,775    447,907     1,677,454    1,071,980  

Gain on sale of loans

   (4,589  (4,890

Gain on sale of loans held for sale

   (17,424  (12,209

Net gain on sales of securities

   —      (16,970   (82  (17,460

Net change in:

      

Trading account securities

   (5,435)   (4,866   (16,955  (14,968

Accrued income and other assets

   (58,226  (21,970   (175,467  (108,154

Deferred income taxes

   24,138    (10,280

Accrued expense and other liabilities

   (30,674  (32,635   (84,512  15,079  

Other, net

   (8,788)   —       (27,225  —    
  

 

  

 

   

 

  

 

 

Net cash provided by (used for) operating activities

   (18,257  155,964     86,095    382,599  
  

 

  

 

   

 

  

 

 

Investing activities

    

Change in interest bearing deposits in banks

   (9,471  (14,188   (6,850  (12,591

Cash paid for acquisition of a business, net of cash received

   (457,836  (13,452   (457,836  (13,452

Proceeds from:

      

Maturities and calls of available-for-sale and other securities

   397,406    265,286     916,486    498,227  

Maturities of held-to-maturity securities

   124,631    100,965     288,706    212,679  

Sales of available-for-sale and other securities

   —      1,063,118     20,126    1,070,305  

Purchases of available-for-sale and other securities

   (878,256  (1,655,751   (1,798,749  (2,603,602

Purchases of held-to-maturity securities

   (82,557  —       (215,447  —    

Net proceeds from securitization

   780,117    —    

Net proceeds from sales of loans

   89,347    58,847     203,058    132,074  

Net loan and lease activity, excluding sales and purchases

   (332,637  (718,861   (1,172,432  (2,422,729

Proceeds from sale of operating lease assets

   —      287     —      377  

Purchases of premises and equipment

   (13,094  (10,613   (43,093  (22,595

Proceeds from sales of other real estate

   8,857    6,261     21,025    17,326  

Purchases of loans and leases

   (16,474  (40,121   (58,341  (205,603

Purchase of customer list

   —      (223

Other, net

   1,278    1,704     1,327    2,552  
  

 

  

 

   

 

  

 

 

Net cash provided by (used for) investing activities

   (1,168,806)   (956,518   (1,521,903  (3,347,255
  

 

  

 

   

 

  

 

 

Financing activities

      

Increase (decrease) in deposits

   1,081,204    1,284,940     1,821,169    685,180  

Increase (decrease) in short-term borrowings

   (357,831  1,161,892     (888,979  1,278,468  

Sale of deposits

   (47,521  —    

Proceeds from issuance of long-term debt

   995,610    500,000     1,746,938    1,750,000  

Maturity/redemption of long-term debt

   (750,076  (1,998,699   (789,408  (198,772

Dividends paid on preferred stock

   (7,965  (7,964   (15,933  (15,929

Dividends paid on common stock

   (48,738  (41,146   (97,310  (82,584

Repurchases of common stock

   (51,707  (136,137   (150,847  (246,989

Proceeds from stock options exercised

   3,800    3,516     6,517    9,600  

Net proceeds from issuance of common stock

   —      2,597     —      2,597  

Other, net

   2,077    3,687     10,586    406  
  

 

  

 

   

 

  

 

 

Net cash provided by (used for) financing activities

   866,374    772,686     1,595,212    3,181,977  
  

 

  

 

   

 

  

 

 

Increase (decrease) in cash and cash equivalents

   (320,689)   (27,868   159,404    217,321  

Cash and cash equivalents at beginning of period

   1,220,565    1,001,132     1,220,565    1,001,132  
  

 

  

 

   

 

  

 

 

Cash and cash equivalents at end of period

  $899,876   $973,264    $1,379,969   $1,218,453  
  

 

  

 

   

 

  

 

 

Supplemental disclosures:

    

Income taxes paid (refunded)

  $353    $114    $87,986    $57,750  

Interest paid

   26,672     35,341     67,381     69,677  

Non-cash activities

    

Loans transferred to held-for-sale from portfolio

   1,091,451     —       111,588     18,168  

Loans transferred to portfolio from held-for-sale

   1,257     46,619     15,726     45,240  

Transfer of loans to OREO

   6,575     —       13,028     —    

Dividends accrued, paid in subsequent quarter

   54,049     48,019     56,589     46,645  

See Notes to Unaudited Condensed Consolidated Financial Statements.

Huntington Bancshares Incorporated

Notes to Unaudited Condensed Consolidated Financial Statements

1. BASIS OF PRESENTATION

The accompanying Unaudited Condensed Consolidated Financial Statements of Huntington reflect all adjustments consisting of normal recurring accruals which are, in the opinion of Management, necessary for a fair presentation of the consolidated financial position, the results of operations, and cash flows for the periods presented. The year-end condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by GAAP. These Unaudited Condensed Consolidated Financial Statements have been prepared according to the rules and regulations of the SEC and, therefore, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP have been omitted. The Notes to Consolidated Financial Statements appearing in Huntington’s 2014 Form 10-K, which include descriptions of significant accounting policies, as updated by the information contained in this report, should be read in conjunction with these interim financial statements.

For statement of cash flows purposes, cash and cash equivalents are defined as the sum of “Cash and due from banks” which includes amounts on deposit with the Federal Reserve and “Federal funds sold and securities purchased under resale agreements.”

In conjunction with applicable accounting standards, all material subsequent events have been either recognized in the Unaudited Condensed Consolidated Financial Statements or disclosed in the Notes to Unaudited Condensed Consolidated Financial Statements.

2. ACCOUNTING STANDARDS UPDATE

ASU 2014-04—Receivables (Topic 310): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure.The ASU clarifies that an in substance repossession or foreclosure occurs upon either the creditor obtaining legal title to the residential real estate property or the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. The amendments were effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2014. The amendment did not have a material toimpact on Huntington’s Unaudited Condensed Consolidated Financial Statements.

ASU 2014-09—Revenue from Contracts with Customers (Topic 606): The amendments in ASU 2014-09 supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. The general principle of the amendments require an entity to recognize revenue upon the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance sets forth a five step approach to be utilized for revenue recognition. The amendments arewere originally effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. TheSubsequently, the FASB is currently consideringissued a one-year deferral for implementation, which results in new guidance being effective for annual and interim reporting periods beginning after December 15, 2017. The FASB, however, permitted adoption of thisthe new guidance.guidance on the original effective date. Management is currently assessing the impact toon Huntington’s Unaudited Condensed Consolidated Financial Statements.

ASU 2014-11—Transfers and Servicing (Topic 860): Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures. The amendments in the ASU require repurchase-to-maturity transactions to be recorded and accounted for as secured borrowings. Amendments to Topic 860 also require separate accounting for a transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty (i.e., a repurchase financing), which will result in secured borrowing accounting for the repurchase agreement, as well as additional required disclosures. The accounting amendments and disclosures are effective for interim and annual periods beginning after December 15, 2014. The disclosures for repurchase agreements, securities lending transactions, and repurchase-to-maturity transactions accounted for as secured borrowings are required to be presented for annual periods beginning after December 15, 2014, and for interim periods beginning after March 15, 2015. The amendments did not have a material impact toon Huntington’s Unaudited Condensed Consolidated Financial Statements.

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 amendments require that a performance target that affects vesting, and that could be achieved after the requisite service period, be treated as a performance condition. Specifically, if the performance target becomes probable of being achieved before the end of the requisite service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service period. The amendments are effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. Management is currently assessing the impact toon Huntington’s Unaudited Condensed Consolidated Financial Statements.

ASU 2014-14—Receivables—Troubled Debt Restructurings by Creditors (Subtopic 310-40): Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure. The amendments require a mortgage loan to be derecognized and a separate receivable to be recognized upon foreclosure if the loan has a government guarantee that is non-separable from the loan before foreclosure, the creditor has the ability and intent to convey the real estate property to the guarantor, and any amount of the claim that is determined on the basis of the fair value of the real estate is fixed. Additionally, the separate other receivable should be measured based on the amount of the loan balance (principal and interest) expected to be recovered from the guarantor upon foreclosure. The amendments were effective for annual periods and interim periods within those annual periods beginning after December 15, 2014. The amendments did not have a material impact toon Huntington’s Unaudited Condensed Consolidated Financial Statements.

ASU 2015-02—Consolidation (Topic 810)—Amendments to the Consolidation Analysis. The amendment applies to entities in all industries and provides a new scope exception for registered money market funds and similar unregistered money market funds. It also makes targeted amendments to the current consolidation guidance and ends the deferral granted to investment companies from applying the variable interest entity accounting guidance. The amendments are effective for annual periods beginning after December 15, 2015. Management is currently assessing the impact toon Huntington’s Unaudited Condensed Consolidated Financial StatementsStatements.

ASU 2015-03—Imputation of Interest (Topic 835): Simplifying the Presentation of Debt Issuance Costs. This ASU was issued to simplify presentation of debt issuance costs. The amendments in this ASU require debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The amendments are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Huntington has elected early adoption. The amendment didis not expected to have a material impact on Huntington’s Consolidated Financial Statements.

ASU 2015-10—Technical Corrections and Improvements. The technical corrections and improvements included in the ASU are issued in June 2015 with an objective to clarify the Accounting Standards Codification (“Codification”), correct unintended application of guidance, or make minor improvements to the Codification that are minor in nature. One of the corrections is related to disclosure of fair value for non-recurring items. The ASU requires disclosure of fair value for non-recurring items at the relevant measurement date where the fair value is not measured at the end of the reporting period. Also, for nonrecurring measurements estimated at a date during the reporting period other than the end of the reporting period, a reporting entity shall clearly indicate that the fair value information presented is not as of the period’s end as well as the date or period that the measurement was taken. The technical correction is effective upon issuance. The correction in the ASU does not have a materialsignificant impact on Huntington’s Unaudited Condensed Consolidated Financial Statements.

3. LOANS / LEASES AND ALLOWANCE FOR CREDIT LOSSES

Loans and leases for which Huntington has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified in the Unaudited Condensed Consolidated Balance Sheets as loans and leases. Except for loans which are accounted for at fair value, loans and leases are carried at the principal amount outstanding, net of unamortized deferred loan origination fees and costs and net of unearned income.costs. At March 31,June 30, 2015, and December 31, 2014, the aggregate amount of these net unamortized deferred loan origination fees and net unearned income was $166.1$300.5 million and $178.7 million, respectively.

Loan and Lease Portfolio Composition

The following table provides a detailed listing of Huntington’s loan and lease portfolio at March 31,June 30, 2015 and December 31, 2014:

 

   March 31,   December 31, 

(dollar amounts in thousands)

  2015   2014 

Loans and leases:

    

Commercial and industrial

  $20,108,742    $19,033,146  

Commercial real estate

   5,067,024     5,197,403  

Automobile

   7,802,542     8,689,902  

Home equity

   8,492,460     8,490,915  

Residential mortgage

   5,794,707     5,830,609  

Other consumer

   430,157     413,751  
  

 

 

   

 

 

 

Loans and leases

   47,695,632     47,655,726  
  

 

 

   

 

 

 

Allowance for loan and lease losses

   (605,126   (605,196
  

 

 

   

 

 

 

Net loans and leases

  $47,090,506    $47,050,530  
  

 

 

   

 

 

 

   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014 

Loans and leases:

    

Commercial and industrial

  $20,002,676    $19,033,146  

Commercial real estate

   5,213,793     5,197,403  

Automobile

   8,549,081     8,689,902  

Home equity

   8,526,276     8,490,915  

Residential mortgage

   5,987,000     5,830,609  

Other consumer

   473,475     413,751  
  

 

 

   

 

 

 

Loans and leases

   48,752,301     47,655,726  
  

 

 

   

 

 

 

Allowance for loan and lease losses

   (599,542   (605,196
  

 

 

   

 

 

 

Net loans and leases

  $48,152,759    $47,050,530  
  

 

 

   

 

 

 

As shown in the table above, the primary loan and lease portfolios are: C&I, CRE, automobile, home equity, residential mortgage, and other consumer. For ACL purposes, these portfolios are further disaggregated into classes. The classes within each portfolio are as follows:

 

Portfolio

  

Class

Commercial and industrial  Owner occupied
  Purchased credit-impaired
  Other commercial and industrial
Commercial real estate  Retail properties
  Multi family
  Office
  Industrial and warehouse
  Purchased credit-impaired
  Other commercial real estate
Automobile  NA (1)
Home equity  Secured by first-lien
  Secured by junior-lien
Residential mortgage  Residential mortgage
  Purchased credit-impaired
Other consumer  Other consumer
  Purchased credit-impaired

 

(1)Not applicable. The automobile loan portfolio is not further segregated into classes.

MacquarieHTF acquisition

On March 31, 2015, Huntington completed its acquisition of Michigan-based Macquarie.Macquarie Equipment Finance, which was re-branded Huntington Technology Finance (HTF). Lease receivables with a fair value of $838.6 million, including a lease residual value of approximately $200 million, were transferred toacquired by Huntington. These leases were recorded at fair value. The fair values for the leases were estimated using discounted cash flow analyses using interest rates currently being offered for leases with similar terms (Level 3), and reflected an estimate of credit and other risk associated with the leases.

Camco Financial acquisition

On March 1, 2014, Huntington completed its acquisition of Camco Financial. Loans with a fair value of $559.4 million were transferred to Huntington.

Fidelity Bank acquisition

On March 30, 2012, Huntington acquired the loans of Fidelity Bank located in Dearborn, Michigan from the FDIC. Under the agreement, loans with a fair value of $523.9 million were acquired by Huntington.

Purchased Credit-Impaired Loans

Purchased loans with evidence of deterioration in credit quality since origination for which it is probable at acquisition that we will be unable to collect all contractually required payments are considered to be credit impaired. Purchased credit-impaired loans are initially recorded at fair value, which is estimated by discounting the cash flows expected to be collected at the acquisition date. Because the estimate of expected cash flows reflects an estimate of future credit losses expected to be incurred over the life of the loans, an allowance for credit losses is not recorded at the acquisition date. The excess of cash flows expected at acquisition over the estimated fair value, referred to as the accretable yield, is recognized in interest income over the remaining life of the loan, or pool of loans, on a level-yield basis. The difference between the contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the nonaccretable difference. A subsequent decrease in the estimate of cash flows expected to be received on purchased credit-impaired loans generally results in the recognition of an allowance for credit losses. Subsequent increases in cash flows result in reversal of any nonaccretable difference (or allowance for loan and lease losses to the extent any has been recorded) with a positive impact on interest income subsequently recognized. The measurement of cash flows involves assumptions and judgments for interest rates, prepayments, default rates, loss severity, and collateral values. All of these factors are inherently subjective and significant changes in the cash flow estimates over the life of the loan can result.

The following table presents a rollforward of the accretable yield for purchased credit impaired loans by acquisition for the three-month and three-monthsix-month periods ended March 31,June 30, 2015 and 2014:

 

  Three Months Ended
March 31, 2015
   Three Months Ended
June 30, 2015
   Six Months Ended
June 30, 2015
 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Fidelity Bank

            

Balance, beginning of period

  $19,388    $27,995    $20,191    $24,758    $19,388    $27,995  

Accretion

   (2,874   (4,004   (2,990   (3,647   (5,864   (7,651

Reclassification from nonaccretable difference

   3,677     767     2,111     3,485     5,788     4,252  
  

 

   

 

   

 

   

 

   

 

   

 

 

Balance, end of period

  $20,191    $24,758    $19,312    $24,596    $19,312    $24,596  
  

 

   

 

   

 

   

 

   

 

   

 

 

Camco Financial

            

Balance, beginning of period

  $824    $—      $879    $134    $824    $—    

Impact of acquisition/purchase on March 1, 2014

   —       143     —       —       —       143  

Accretion

   (336   (9   (914   (5,173   (1,250   (5,182

Reclassification from nonaccretable difference

   391     —       716     5,193     1,107     5,193  
  

 

   

 

   

 

   

 

   

 

   

 

 

Balance, end of period

  $879    $134    $681    $154    $681    $154  
  

 

   

 

   

 

   

 

   

 

   

 

 

The allowance for loan losses recorded on the purchased credit-impaired loan portfolio at March 31,June 30, 2015 and December 31, 2014 was $2.4$1.0 million and $4.1 million, respectively. The following table reflects the ending and unpaid balances of all contractually required payments and carrying amounts of the acquired loans by acquisition at March 31,June 30, 2015 and December 31, 2014:

 

   March 31, 2015   December 31, 2014 

(dollar amounts in thousands)

  Ending
Balance
   Unpaid
Balance
   Ending
Balance
   Unpaid
Balance
 

Fidelity Bank

        

Commercial and industrial

  $20,522    $31,120    $22,405    $33,622  

Commercial real estate

   33,547     81,590     36,663     87,250  

Residential mortgage

   2,168     3,053     1,912     3,096  

Other consumer

   51     119     51     123  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $56,288    $115,882    $61,031    $124,091  
  

 

 

   

 

 

   

 

 

   

 

 

 

Camco Financial

        

Commercial and industrial

  $856    $1,674    $823    $1,685  

Commercial real estate

   1,797     2,624     1,708     3,826  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $2,653    $4,298    $2,531    $5,511  
  

 

 

   

 

 

   

 

 

   

 

 

 

   June 30, 2015   December 31, 2014 

(dollar amounts in thousands)

  Ending
Balance
   Unpaid
Balance
   Ending
Balance
   Unpaid
Balance
 

Fidelity Bank

        

Commercial and industrial

  $20,122    $29,969    $22,405    $33,622  

Commercial real estate

   25,742     71,953     36,663     87,250  

Residential mortgage

   2,040     3,017     1,912     3,096  

Other consumer

   51     114     51     123  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $47,955    $105,053    $61,031    $124,091  
  

 

 

   

 

 

   

 

 

   

 

 

 

Camco Financial

        

Commercial and industrial

  $—      $—      $823    $1,685  

Commercial real estate

   1,849     2,603     1,708     3,826  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $1,849    $2,603    $2,531    $5,511  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loan Purchases and Sales

The following table summarizes portfolio loan purchase and sale activity for the three-month and six-month periods ended March 31,June 30, 2015 and 2014. The table below excludes mortgage loans originated for sale.

 

(dollar amounts in thousands) Commercial
and Industrial
  Commercial
Real Estate
  Automobile  Home
Equity
  Residential
Mortgage
  Other
Consumer
  Total 

Portfolio loans and leases purchased during the:

       

Three-month period ended March 31, 2015

 $12,591   $—     $—     $—     $31,634   $—     $44,225  

Three-month period ended March 31, 2014

 $40,121   $—     $—     $—     $—     $—     $40,121  

Portfolio loans and leases sold or transferred to loans held for sale during the:

       

Three-month period ended March 31, 2015

 $85,700   $—     $1,061,859(1)  $—     $—     $—     $1,147,559  

Three-month period ended March 31, 2014

 $54,258   $39   $—     $—     $—     $—     $54,297  
(dollar amounts in thousands) Commercial
and Industrial
  Commercial
Real Estate
  Automobile  Home
Equity
  Residential
Mortgage
  Other
Consumer
  Total 

Portfolio loans and leases purchased or transferred from held for sale during the:

       

Three-month period ended June 30, 2015

 $31,905   $—     $262,037(2)  $—     $75,403   $—     $369,345  

Six-month period ended June 30, 2015

 $44,496   $—     $262,037(2)  $—     $107,037   $—     $413,570  

Three-month period ended June 30, 2014

 $165,482   $—     $—     $—     $—     $—     $165,482  

Six-month period ended June 30, 2014

 $205,603   $—     $—     $—     $—     $—     $205,603  

Portfolio loans and leases sold or transferred to loans held for sale during the:

       

Three-month period ended June 30, 2015

 $100,202   $—     $—     $—     $—     $—     $100,202  

Six-month period ended June 30, 2015

 $185,902   $—     $1,026,195(1)  $—     $—      —     $1,212,097  

Three-month period ended June 30, 2014

 $50,472   $7,395   $—     $—     $—     $7,592   $65,459  

Six-month period ended June 30, 2014

 $104,731   $7,434   $—     $—     $—     $7,592   $119,757  

 

(1)Reflects the transfer of approximately $1.0 billion in automobile loans to loans held-for-sale at March 31, 2015.
(2)Includes loans Huntington no longer has the intent to sell and, therefore transferred back to the portfolio in the 2015 second quarter.

NALs and Past Due Loans

Loans are considered past due when the contractual amounts due with respect to principal and interest are not received within 30 days of the contractual due date.

Any loan in any portfolio may be placed on nonaccrual status prior to the policies described below when collection of principal or interest is in doubt. When a borrower with debt is discharged in a Chapter 7 bankruptcy and not reaffirmed by the borrower, the loan is determined to be collateral dependent and placed on nonaccrual status.

All classes within the C&I and CRE portfolios (except for purchased credit-impaired loans) are placed on nonaccrual status at 90-days past due. Residential mortgage loans are placed on nonaccrual status at 150-days past due, with the exception of residential mortgages guaranteed by government organizations which continue to accrue interest at the rate guaranteed by the government agency.organizations. First-lien home equity loans are placed on nonaccrual status at 150-days past due. Junior-lien home equity loans are placed on nonaccrual status at the earlier of 120-days past due or when the related first-lien loan has been identified as nonaccrual. Automobile and other consumer loans are generally charged-off when the loan is 120-days past due.

For all classes within all loan portfolios, when a loan is placed on nonaccrual status, any accrued interest income is reversed with current year accruals charged to interest income, and prior year amounts charged-off as a credit loss.

For all classes within all loan portfolios, cash receipts received on NALs are applied entirely against principal until the loan or lease has been collected in full, after which time any additional cash receipts are recognized as interest income. However, for secured non-reaffirmed debt in a Chapter 7 bankruptcy, payments are applied to principal and interest when the borrower has demonstrated a capacity to continue payment of the debt and collection of the debt is reasonably assured. For unsecured non-reaffirmed debt in a Chapter 7 bankruptcy where the carrying value has been fully charged-off, payments are recorded as loan recoveries.

Regarding all classes within the C&I and CRE portfolios, the determination of a borrower’s ability to make the required principal and interest payments is based on an examination of the borrower’s current financial statements, industry, management capabilities, and other qualitative measures. For all classes within the consumer loan portfolio, the determination of a borrower’s ability to make the required principal and interest payments is based on multiple factors, including number of days past due and, in some instances, an evaluation of the borrower’s financial condition. When, in Management’s judgment, the borrower’s ability to make required principal and interest payments resumes and collectability is no longer in doubt, supported by sustained repayment history, the loan or lease is returned to accrual status. For these loans that have been returned to accrual status, cash receipts are applied according to the contractual terms of the loan.

The following table presents NALs by loan class at March 31,June 30, 2015 and December 31, 2014:

 

  March 31,   December 31,   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Commercial and industrial:

        

Owner occupied

  $43,540    $41,285    $44,864    $41,285  

Other commercial and industrial

   89,823     30,689     104,849     30,689  
  

 

   

 

   

 

   

 

 

Total commercial and industrial

  $133,363    $71,974    $149,713    $71,974  

Commercial real estate:

        

Retail properties

  $25,863    $21,385    $18,314    $21,385  

Multi family

   7,107     9,743     5,647     9,743  

Office

   7,193     7,707     14,545     7,707  

Industrial and warehouse

   2,195     3,928     1,182     3,928  

Other commercial real estate

   6,905     5,760     4,200     5,760  
  

 

   

 

   

 

   

 

 

Total commercial real estate

  $49,263    $48,523    $43,888    $48,523  

Automobile

  $4,448    $4,623    $4,190    $4,623  

Home equity:

        

Secured by first-lien

  $44,101    $46,938    $42,424    $46,938  

Secured by junior-lien

   35,145     31,622     32,926     31,622  
  

 

   

 

   

 

   

 

 

Total home equity

  $79,246    $78,560    $75,350    $78,560  

Residential mortgage

  $98,093    $96,564    $91,198    $96,564  

Other consumer

  $—      $—      $—      $—    
  

 

   

 

   

 

   

 

 

Total nonaccrual loans

  $364,413    $300,244    $364,339    $300,244  
  

 

   

 

   

 

   

 

 

The following table presents an aging analysis of loans and leases, including past due loans, by loan class at March 31,June 30, 2015 and December 31, 2014: (1)

 

March 31, 2015

 

June 30, 2015

June 30, 2015

 
  Past Due       Total Loans
and Leases
   90 or more
days past due
   Past Due       Total Loans   90 or more
days past due
 
(dollar amounts in thousands)  30-59 Days   60-89 Days   90 or more days   Total   Current   and accruing   30-59 Days   60-89 Days   90 or more days   Total   Current   and Leases   and accruing 

Commercial and industrial:

                            

Owner occupied

  $8,174    $3,016    $16,749    $27,939    $4,161,964    $4,189,903    $—      $8,420    $3,328    $23,594    $35,342    $4,164,517    $4,199,859    $—    

Purchased credit-impaired

   879     10     3,861     4,750     16,628     21,378     3,861(3)    409     —       4,765     5,174     14,948     20,122     4,765(3) 

Other commercial and industrial

   25,176     2,315     11,427     38,918     15,858,543     15,897,461     2,074(2)    28,636     18,363     22,282     69,281     15,713,414     15,782,695     1,856(2) 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $34,229    $5,341    $32,037    $71,607    $20,037,135    $20,108,742    $5,935    $37,465    $21,691    $50,641    $109,797    $19,892,879    $20,002,676    $6,621  

Commercial real estate:

                            

Retail properties

  $126    $23    $10,497    $10,646    $1,345,248    $1,355,894    $—      $425    $1,167    $3,356    $4,948    $1,350,570    $1,355,518    $—    

Multi family

   1,068     630     4,063     5,761     1,023,952     1,029,713     —       2,092     12     2,477     4,581     1,116,003     1,120,584     —    

Office

   780     405     1,240     2,425     945,988     948,413     —       3,090     —       1,929     5,019     925,921     930,940     —    

Industrial and warehouse

   616     15     1,503     2,134     513,087     515,221     —       420     327     430     1,177     499,910     501,087     —    

Purchased credit-impaired

   1,318     409     16,351     18,078     17,266     35,344     16,351(3)    1,166     2,012     10,920     14,098     13,493     27,591     10,920(3) 

Other commercial real estate

   384     117     5,249     5,750     1,176,689     1,182,439     —       310     105     4,052     4,467     1,273,606     1,278,073     —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $4,292    $1,599    $38,903    $44,794    $5,022,230    $5,067,024    $16,351    $7,503    $3,623    $23,164    $34,290    $5,179,503    $5,213,793    $10,920  

Automobile

  $43,061    $6,971    $4,910    $54,942    $7,747,600    $7,802,542    $4,746    $50,355    $10,373    $4,388    $65,116    $8,483,965    $8,549,081    $4,269  

Home equity:

                            

Secured by first-lien

  $14,382    $6,352    $31,197    $51,931    $5,102,806    $5,154,737    $4,367    $16,903    $7,266    $29,861    $54,030    $5,151,027    $5,205,057    $4,879  

Secured by junior-lien

   19,414     10,463     7,033     36,910     3,300,813     3,337,723     6,765     23,663     9,564     33,872     67,099     3,254,120     3,321,219     6,834  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity

  $33,796    $16,815    $38,230    $88,841    $8,403,619    $8,492,460    $11,132    $40,566    $16,830    $63,733    $121,129    $8,405,147    $8,526,276    $11,713  

Residential mortgage:

                            

Residential mortgage

  $92,277    $37,179    $126,469    $255,925    $5,536,614    $5,792,539    $74,044    $92,554    $37,877    $118,641    $249,072    $5,735,888    $5,984,960    $72,509  

Purchased credit-impaired

   —       —       —       —       2,168     2,168     —       —       —       —       —       2,040     2,040     —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $92,277    $37,179    $126,469    $255,925    $5,538,782    $5,794,707    $74,044(4)   $92,554    $37,877    $118,641    $249,072    $5,737,928    $5,987,000    $72,509(4) 

Other consumer:

                            

Other consumer

  $4,255    $1,032    $728    $6,015    $424,091    $430,106    $727    $5,624    $1,120    $847    $7,591    $465,833    $473,424    $846  

Purchased credit-impaired

   —       —       —       —       51     51     —       —       —       —       —       51     51     —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $4,255    $1,032    $728    $6,015    $424,142    $430,157    $727    $5,624    $1,120    $847    $7,591    $465,884    $473,475    $846  

Total loans and leases

  $211,910    $68,937    $241,277    $522,124    $47,173,508    $47,695,632    $112,935    $234,067    $91,514    $261,414    $586,995    $48,165,306    $48,752,301    $106,878  

December 31, 2014

December 31, 2014

 

December 31, 2014

 
                          90 or more                           90 or more 
  Past Due       Total Loans   days past due   Past Due       Total Loans   days past due 
(dollar amounts in thousands)  30-59 Days   60-89 Days   90 or more days   Total   Current   and Leases   and accruing   30-59 Days   60-89 Days   90 or more days   Total   Current   and Leases   and accruing 

Commercial and industrial:

                            

Owner occupied

  $5,232    $2,981    $18,222    $26,435    $4,228,440    $4,254,875    $—      $5,232    $2,981    $18,222    $26,435    $4,228,440    $4,254,875    $—    

Purchased credit-impaired

   846     —       4,937     5,783     17,445     23,228     4,937     846     —       4,937     5,783     17,445     23,228     4,937  

Other commercial and industrial

   15,330     1,536     9,101     25,967     14,729,076     14,755,043     —       15,330     1,536     9,101     25,967     14,729,076     14,755,043     —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $21,408    $4,517    $32,260    $58,185    $18,974,961    $19,033,146    $4,937(3)   $21,408    $4,517    $32,260    $58,185    $18,974,961    $19,033,146    $4,937(3) 

Commercial real estate:

                            

Retail properties

  $7,866    $—      $4,021    $11,887    $1,345,859    $1,357,746    $—      $7,866    $—      $4,021    $11,887    $1,345,859    $1,357,746    $—    

Multi family

   1,517     312     3,337     5,166     1,085,250     1,090,416     —       1,517     312     3,337     5,166     1,085,250     1,090,416     —    

Office

   464     1,167     4,415     6,046     974,257     980,303     —       464     1,167     4,415     6,046     974,257     980,303     —    

Industrial and warehouse

   688     —       2,649     3,337     510,064     513,401     —       688     —       2,649     3,337     510,064     513,401     —    

Purchased credit-impaired

   89     289     18,793     19,171     19,200     38,371     18,793     89     289     18,793     19,171     19,200     38,371     18,793  

Other commercial real estate

   847     1,281     3,966     6,094     1,211,072     1,217,166     —       847     1,281     3,966     6,094     1,211,072     1,217,166     —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $11,471    $3,049    $37,181    $51,701    $5,145,702    $5,197,403    $18,793(3)   $11,471    $3,049    $37,181    $51,701    $5,145,702    $5,197,403    $18,793(3) 

Automobile

  $56,272    $10,427    $5,963    $72,662    $8,617,240    $8,689,902    $5,703    $56,272    $10,427    $5,963    $72,662    $8,617,240    $8,689,902    $5,703  

Home equity

                            

Secured by first-lien

  $15,036    $8,085    $33,014    $56,135    $5,072,669    $5,128,804    $4,471    $15,036    $8,085    $33,014    $56,135    $5,072,669    $5,128,804    $4,471  

Secured by junior-lien

   22,473     12,297     33,406     68,176     3,293,935     3,362,111     7,688     22,473     12,297     33,406     68,176     3,293,935     3,362,111     7,688  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity

  $37,509    $20,382    $66,420    $124,311    $8,366,604    $8,490,915    $12,159    $37,509    $20,382    $66,420    $124,311    $8,366,604    $8,490,915    $12,159  

Residential mortgage

                            

Residential mortgage

  $102,702    $42,009    $139,379    $284,090    $5,544,607    $5,828,697    $88,052    $102,702    $42,009    $139,379    $284,090    $5,544,607    $5,828,697    $88,052  

Purchased credit-impaired

   —       —       —       —       1,912     1,912     —       —       —       —       —       1,912     1,912     —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $102,702    $42,009    $139,379    $284,090    $5,546,519    $5,830,609    $88,052(5)   $102,702    $42,009    $139,379    $284,090    $5,546,519    $5,830,609    $88,052(5) 

Other consumer

                            

Other consumer

  $5,491    $1,086    $837    $7,414    $406,286    $413,700    $837    $5,491    $1,086    $837    $7,414    $406,286    $413,700    $837  

Purchased credit-impaired

   —       —       —       —       51     51     —       —       —       —       —       51     51     —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $5,491    $1,086    $837    $7,414    $406,337    $413,751    $837    $5,491    $1,086    $837    $7,414    $406,337    $413,751    $837  

Total loans and leases

  $234,853    $81,470    $282,040    $598,363    $47,057,363    $47,655,726    $130,481    $234,853    $81,470    $282,040    $598,363    $47,057,363    $47,655,726    $130,481  

 

(1)NALs are included in this aging analysis based on the loan’s past due status.
(2)Amounts include leases acquired with the acquisition of Macquarie at March 31, 2015.HTF administrative lease delinquencies.
(3)Amounts represent accruing purchased impaired loans related to acquisitions. Under the applicable accounting guidance (ASC 310-30), the loans were recorded at fair value upon acquisition and remain in accruing status.
(4)Includes $53,010$50,640 thousand guaranteed by the U.S. government.
(5)Includes $55,012 thousand guaranteed by the U.S. government.

Allowance for Credit Losses

Huntington maintains two reserves, both of which reflect Management’s judgment regarding the appropriate level necessary to absorb credit losses inherent in our loan and lease portfolio: the ALLL and the AULC. Combined, these reserves comprise the total ACL. The determination of the ACL requires significant estimates, including the timing and amounts of expected future cash flows on impaired loans and leases, consideration of current economic conditions, and historical loss experience pertaining to pools of homogeneous loans and leases, all of which may be susceptible to change.

The appropriateness of the ACL is based on Management’s current judgments about the credit quality of the loan portfolio. These judgments consider on-going evaluations of the loan and lease portfolio, including such factors as the differing economic risks associated with each loan category, the financial condition of specific borrowers, the level of delinquent loans, the value of any collateral and, where applicable, the existence of any guarantees or other documented support. Further, Management evaluates the impact of changes in interest rates and overall economic conditions on the ability of borrowers to meet their financial obligations when quantifying our exposure to credit losses and assessing the appropriateness of our ACL at each reporting date. In addition to general economic conditions and the other factors described above, additional factors also considered include: the impact of increasing or decreasing residential real estate values; the diversification of CRE loans; the development of new or expanded Commercial business segments such as healthcare, ABL, and energy, and the overall condition of the manufacturing industry. Also, the ACL determination includes the on-going assessment of credit quality metrics, and a comparison of certain ACL benchmarks to current performance. Management’s determinations regarding the appropriateness of the ACL are reviewed and approved by the Company’s board of directors.

The ALLL consists of two components: (1) the transaction reserve, which includes a loan level allocation, specific reserves related to loans considered to be impaired, and loans involved in troubled debt restructurings, and (2) the general reserve. The transaction reserve component includes both (1) an estimate of loss based on pools of commercial and consumer loans and leases with similar characteristics and (2) an estimate of loss based on an impairment review of each impaired C&I and CRE loan greater than $1.0 million. For the C&I and CRE portfolios, the estimate of loss based on pools of loans and leases with similar characteristics is made by applying a PD factor and a LGD factor to each individual loan based on a regularly updated loan grade, using a standardized loan grading system. The PD factor and an LGD factor are determined for each loan grade using statistical models based on historical performance data. The PD factor considers on-going reviews of the financial performance of the specific borrower, including cash flow, debt-service coverage ratio, earnings power, debt level, and equity position, in conjunction with an assessment of the borrower’s industry and future prospects. The LGD factor considers analysis of the type of collateral and the relative LTV ratio. These reserve factors are developed based on credit migration models that track historical movements of loans between loan ratings over time and a combination of long-term average loss experience of our own portfolio and external industry data using a 24-month loss emergence period.

In the case of moreother homogeneous portfolios, such as automobile loans, home equity loans, and residential mortgage loans, the determination of the transaction reserve also incorporates PD and LGD factors. The estimate of loss is based on pools of loans and leases with similar characteristics. The PD factor considers current credit scores unless the account is delinquent, in which case a higher PD factor is used. The credit score provides a basis for understanding the borrower’s past and current payment performance, and this information is used to estimate expected losses over the emergence period. The performance of first-lien loans ahead of our junior-lien loans is available to use as part of our updated score process. The LGD factor considers analysis of the type of collateral and the relative LTV ratio. Credit scores, models, analyses, and other factors used to determine both the PD and LGD factors are updated frequently to capture the recent behavioral characteristics of the subject portfolios, as well as any changes in loss mitigation or credit origination strategies, and adjustments to the reserve factors are made as required. Models utilized in the ALLL estimation process are subject to the Company’s model validation policies.

The general reserve consists of our risk-profile reserve components, which includes items unique to our structure, policies, processes, and portfolio composition, as well as qualitative measurements and assessments of the loan portfolios including, but not limited to, management quality, concentrations, portfolio composition, industry comparisons, and internal review functions.

The estimate for the AULC is determined using the same procedures and methodologies as used for the ALLL. The loss factors used in the AULC are the same as the loss factors used in the ALLL while also considering a historical utilization of unused commitments. The AULC is reflected in accrued expenses and other liabilities in the Unaudited Condensed Consolidated Balance Sheet.

The ACL is increased through a provision for credit losses that is charged to earnings, based on Management’s quarterly evaluation of the factors previously mentioned, and is reduced by charge-offs, net of recoveries, and the ACL associated with securitized or sold loans.

During the 2015 first quarter, we reviewed our existing commercial and consumer credit models and enhanced certain processes and methods of ACL estimation. During this review, we analyzed the loss emergence periods used for consumer receivables collectively evaluated for impairment and, as a result, extended our loss emergence periods for products within these portfolios. As part of these enhancements to our credit reserve process, we evaluated the methods used to separately estimate economic risks inherent in our portfolios and decided to no longer utilize these separate estimation techniques. Economic risks are incorporated in our loss estimates elsewhere in our reserve calculation. The enhancements made to our credit reserve processes during the quarter allow for increased segmentation and analysis of the estimated incurred losses within our loan portfolios. The net ACL impact of these enhancements was immaterial.

The following table presents ALLL and AULC activity by portfolio segment for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

(dollar amounts in thousands)  Commercial
and Industrial
  Commercial
Real Estate
  Automobile  Home
Equity
  Residential
Mortgage
  Other
Consumer
  Total 

Three-month period ended March 31, 2015:

        

ALLL balance, beginning of period

  $286,995   $102,839   $33,466   $96,413   $47,211   $38,272   $605,196  

Loan charge-offs

   (24,612  (2,013  (8,103  (8,586  (4,863  (6,898  (55,075

Recoveries of loans previously charged-off

   13,209    6,025    3,855   ��3,961    2,047    1,546    30,643  

Provision (reduction in allowance) for loan and lease losses

   8,981    (6,099  10,200    18,492    10,985    (15,904  26,655  

Allowance for loans sold or transferred to loans held for sale

   —      —      (2,293  —      —      —      (2,293
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL balance, end of period

  $284,573   $100,752   $37,125   $110,280   $55,380   $17,016   $605,126  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

AULC balance, beginning of period

  $48,988   $6,041   $—     $1,924   $8   $3,845   $60,806  

Provision for unfunded loan commitments and letters of credit

   (6,673  (510  —      715    1    403    (6,064
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

AULC balance, end of period

  $42,315   $5,531   $—     $2,639   $9   $4,248   $54,742  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ACL balance, end of period

  $326,888   $106,283   $37,125   $112,919   $55,389   $21,264   $659,868  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

(dollar amounts in thousands)  Commercial
and Industrial
 Commercial
Real Estate
 Automobile Home
Equity
 Residential
Mortgage
 Other
Consumer
 Total   Commercial
and Industrial
 Commercial
Real Estate
 Automobile Home
Equity
 Residential
Mortgage
 Other
Consumer
 Total 

Three-month period ended March 31, 2014:

        

Three-month period ended June 30, 2015:

        

ALLL balance, beginning of period

  $265,801   $162,557   $31,053   $111,131   $39,577   $37,751   $647,870    $284,573   $100,752   $37,125   $110,280   $55,380   $17,016   $605,126  

Loan charge-offs

   (16,337  (10,110  (8,044  (21,059  (8,986  (8,475  (73,011   (12,213  (8,288  (7,691  (8,629  (3,610  (6,539  (46,970

Recoveries of loans previously charged-off

   7,731    11,097    3,402    5,372    1,127    1,296    30,025     7,802    2,763    4,249    3,979    1,468    1,334    21,595  

Provision for loan and lease losses

   9,784    (3,238  (1,233  17,733    7,350    (2,235  28,161  

Provision (reduction in allowance) for loan and lease losses

   4,879    (3,167  5,418    5,548    (1,559  8,671    19,790  

Allowance for loans sold or transferred to loans held for sale

   —      —      —      —      —      (1,127  (1,127   —      —      1    —      —      —      1  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

ALLL balance, end of period

  $266,979   $160,306   $25,178   $113,177   $39,068   $27,210   $631,918    $285,041   $92,060   $39,102   $111,178   $51,679   $20,482   $599,542  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

AULC balance, beginning of period

  $49,596   $9,891   $—     $1,763   $9   $1,640   $62,899    $42,315   $5,531   $—     $2,639   $9   $4,248   $54,742  

Provision for unfunded loan commitments and letters of credit

   (3,280  (764  —      28    (1  486    (3,531

Provision (reduction in allowance) for unfunded loan commitments and letters of credit

   (466  247    —      (117  8    957    629  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

AULC balance, end of period

  $46,316   $9,127   $—     $1,791   $8   $2,126   $59,368    $41,849   $5,778   $—     $2,522   $17   $5,205   $55,371  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

ACL balance, end of period

  $313,295   $169,433   $25,178   $114,968   $39,076   $29,336   $691,286    $326,890   $97,838   $39,102   $113,700   $51,696   $25,687   $654,913  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Six-month period ended June 30, 2015:

        

ALLL balance, beginning of period

  $286,995   $102,839   $33,466   $96,413   $47,211   $38,272   $605,196  

Loan charge-offs

   (36,825  (10,301  (15,794  (17,215  (8,473  (13,437  (102,045

Recoveries of loans previously charged-off

   21,011    8,788    8,104    7,940    3,515    2,880    52,238  

Provision (reduction in allowance) for loan and lease losses

   13,860    (9,266  15,618    24,040    9,426    (7,233  46,445  

Allowance for loans sold or transferred to loans held for sale

   —      —      (2,292  —      —      —      (2,292
  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

ALLL balance, end of period

  $285,041   $92,060   $39,102   $111,178   $51,679   $20,482   $599,542  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

AULC balance, beginning of period

  $48,988   $6,041   $—     $1,924   $8   $3,845   $60,806  

Provision for (reduction in allowance) unfunded loan commitments and letters of credit

   (7,139  (263  —      598    9    1,360    (5,435
  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

AULC balance, end of period

  $41,849   $5,778   $—     $2,522   $17   $5,205   $55,371  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

ACL balance, end of period

  $326,890   $97,838   $39,102   $113,700   $51,696   $25,687   $654,913  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

(dollar amounts in thousands)  Commercial
and Industrial
  Commercial
Real Estate
  Automobile  Home
Equity
  Residential
Mortgage
  Other
Consumer
  Total 

Three-month period ended June 30, 2014:

        

ALLL balance, beginning of period

  $266,979   $160,306   $25,178   $113,177   $39,068   $27,210   $631,918  

Loan charge-offs

   (23,245  (2,998  (6,632  (13,201  (6,062  (6,689  (58,827

Recoveries of loans previously charged-off

   12,648    5,189    3,706    4,710    2,656    1,275    30,184  

Provision for (reduction in allowance) loan and lease losses

   22,130    (25,151  4,906    1,257    11,529    17,155    31,826  

Allowance for loans sold or transferred to loans held for sale

   —      —      —      —      —      —      —    
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL balance, end of period

  $278,512   $137,346   $27,158   $105,943   $47,191   $38,951   $635,101  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

AULC balance, beginning of period

  $46,316   $9,127   $—     $1,791   $8   $2,126   $59,368  

Provision for (reduction in allowance) unfunded loan commitments and letters of credit

   (1,566  (1,597  —      186    —      536    (2,441
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

AULC balance, end of period

  $44,750   $7,530   $—     $1,977   $8   $2,662   $56,927  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ACL balance, end of period

  $323,262   $144,876   $27,158   $107,920   $47,199   $41,613   $692,028  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Six-month period ended June 30, 2014:

        

ALLL balance, beginning of period

  $265,801   $162,557   $31,053   $111,131   $39,577   $37,751   $647,870  

Loan charge-offs

   (39,582  (13,108  (14,676  (34,260  (15,048  (15,164  (131,838

Recoveries of loans previously charged-off

   20,379    16,286    7,108    10,082    3,783    2,571    60,209  

Provision for (reduction in allowance) loan and lease losses

   31,914    (28,389  3,673    18,990    18,879    14,920    59,987  

Allowance for loans sold or transferred to loans held for sale

   —      —      —      —      —      (1,127  (1,127
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL balance, end of period

  $278,512   $137,346   $27,158   $105,943   $47,191   $38,951   $635,101  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

AULC balance, beginning of period

  $49,596   $9,891   $—     $1,763   $9   $1,640   $62,899  

Provision for (reduction in allowance) unfunded loan commitments and letters of credit

   (4,846  (2,361  —      214    (1  1,022    (5,972
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

AULC balance, end of period

  $44,750   $7,530   $—     $1,977   $8   $2,662   $56,927  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ACL balance, end of period

  $323,262   $144,876   $27,158   $107,920   $47,199   $41,613   $692,028  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Any loan in any portfolio may be charged-off prior to the policies described below if a loss confirming event has occurred. Loss confirming events include, but are not limited to, bankruptcy (unsecured), continued delinquency, foreclosure, or receipt of an asset valuation indicating a collateral deficiency and that asset is the sole source of repayment. Additionally, discharged, collateral dependent non-reaffirmed debt in Chapter 7 bankruptcy filings will result in a charge-off to estimated collateral value, less anticipated selling costs.

C&I and CRE loans are either charged-off or written down to net realizable value at 90-days past due. Automobile loans and other consumer loans are charged-off or written down to net realizable value at 120-days past due.First-liendue. First-lien and junior-lien home equity loans are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due and120-days past due, respectively. Residential mortgages are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due.

Credit Quality Indicators

To facilitate the monitoring of credit quality for C&I and CRE loans, and for purposes of determining an appropriate ACL level for these loans, Huntington utilizes the following categories of credit grades:

Pass - Higher quality loans that do not fit any of the other categories described below.

OLEM - The credit risk may be relatively minor yet represent a risk given certain specific circumstances. If the potential weaknesses are not monitored or mitigated, the loan may weaken or the collateral may be inadequate to protect Huntington’s position in the future. For these reasons, Huntington considers the loans to be potential problem loans.

Substandard - Inadequately protected loans by the borrower’s ability to repay, equity, and/or the collateral pledged to secure the loan. These loans have identified weaknesses that could hinder normal repayment or collection of the debt. It is likely Huntington will sustain some loss if any identified weaknesses are not mitigated.

Doubtful - Loans that have all of the weaknesses inherent in those loans classified as Substandard, with the added elements of the full collection of the loan is improbable and that the possibility of loss is high.

The categories above, which are derived from standard regulatory rating definitions, are assigned upon initial approval of the loan or lease and subsequently updated as appropriate.

Commercial loans categorized as OLEM, Substandard, or Doubtful are considered Criticized loans. Commercial loans categorized as Substandard or Doubtful are also considered Classified loans.

For all classes within all consumer loan portfolios, each loan is assigned a specific PD factor that is partially based on the borrower’s most recent credit bureau score, which we update quarterly. A credit bureau score is a credit score developed by Fair Isaac Corporation based on data provided by the credit bureaus. The credit bureau score is widely accepted as the standard measure of consumer credit risk used by lenders, regulators, rating agencies, and consumers. The higher the credit bureau score, the higher likelihood of repayment and therefore, an indicator of higher credit quality.

Huntington assesses the risk in the loan portfolio by utilizing numerous risk characteristics. The classifications described above, and also presented in the table below, represent one of those characteristics that are closely monitored in the overall credit risk management processes.

The following table presents each loan and lease class by credit quality indicator at March 31,June 30, 2015 and December 31, 2014:

 

  March 31, 2015   June 30, 2015 
  Credit Risk Profile by UCS classification   Credit Risk Profile by UCS classification 
(dollar amounts in thousands)  Pass   OLEM   Substandard   Doubtful   Total   Pass   OLEM   Substandard   Doubtful Total 

Commercial and industrial:

                   

Owner occupied

  $3,863,529    $140,076    $183,947    $2,351    $4,189,903    $3,875,455    $114,939    $207,241    $2,224   $4,199,859  

Purchased credit-impaired

   3,863     679     16,646     190     21,378     4,061     500     15,360     201    20,122  

Other commercial and industrial

   15,036,890     358,359     499,354     2,858     15,897,461     14,892,225     315,347     572,268     2,855    15,782,695  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total commercial and industrial

  $18,904,282    $499,114    $699,947    $5,399    $20,108,742    $18,771,741    $430,786    $794,869    $5,280   $20,002,676  

Commercial real estate:

                   

Retail properties

  $1,282,684    $8,824    $63,828    $558    $1,355,894    $1,284,017    $13,750    $58,006    $(255 $1,355,518  

Multi family

   987,543     11,143     29,525     1,502     1,029,713     1,084,707     12,041     23,345     491    1,120,584  

Office

   847,635     50,513     48,210     2,055     948,413     859,603     27,135     42,155     2,047    930,940  

Industrial and warehouse

   498,941     277     15,720     283     515,221     488,609     347     11,768     363    501,087  

Purchased credit-impaired

   6,404     854     26,291     1,795     35,344     8,923     158     16,656     1,854    27,591  

Other commercial real estate

   1,138,062     7,387     35,956     1,034     1,182,439     1,242,841     4,678     29,714     840    1,278,073  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

  

 

 

Total commercial real estate

  $4,761,269    $78,998    $219,530    $7,227    $5,067,024    $4,968,700    $58,109    $181,644    $5,340   $5,213,793  
  Credit Risk Profile by FICO score (1) 
  750+   650-749   <650   Other (2)   Total 

Automobile

  $3,535,817    $2,985,426    $1,062,789    $218,510    $7,802,542  

Home equity:

          

Secured by first-lien

  $3,314,292    $1,461,774    $290,562    $88,109    $5,154,737  

Secured by junior-lien

   1,834,445     1,091,570     364,519     47,189     3,337,723  
  

 

   

 

   

 

   

 

   

 

 

Total home equity

  $5,148,737    $2,553,344    $655,081    $135,298    $8,492,460  

Residential mortgage:

          

Residential mortgage

  $3,368,487    $1,740,335    $639,632    $44,085    $5,792,539  

Purchased credit-impaired

   636     1,219     313     —       2,168  
  

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $3,369,123    $1,741,554    $639,945    $44,085    $5,794,707  

Other consumer:

          

Other consumer

  $196,239    $196,102    $29,047    $8,718    $430,106  

Purchased credit-impaired

   —       51     —       —       51  
  

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $196,239    $196,153    $29,047    $8,718    $430,157  
  December 31, 2014 
  Credit Risk Profile by UCS classification 
(dollar amounts in thousands)  Pass   OLEM   Substandard   Doubtful   Total 

Commercial and industrial:

          

Owner occupied

  $3,959,046    $117,637    $175,767    $2,425    $4,254,875  

Purchased credit-impaired

   3,915     741     14,901     3,671     23,228  

Other commercial and industrial

   13,925,334     386,666     440,036     3,007     14,755,043  
  

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $17,888,295    $505,044    $630,704    $9,103    $19,033,146  

Commercial real estate:

          

Retail properties

  $1,279,064    $10,204    $67,911    $567    $1,357,746  

Multi family

   1,044,521     12,608     32,322     965     1,090,416  

Office

   902,474     33,107     42,578     2,144     980,303  

Industrial and warehouse

   487,454     7,877     17,781     289     513,401  

Purchased credit-impaired

   6,914     803     25,460     5,194     38,371  

Other commercial real estate

   1,166,293     9,635     40,019     1,219     1,217,166  
  

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $4,886,720    $74,234    $226,071    $10,378    $5,197,403  

  Credit Risk Profile by FICO score (1) 
  750+   650-749   <650   Other (2)   Total 

Automobile

  $4,172,286    $3,177,579    $961,996    $237,220    $8,549,081  

Home equity:

          

Secured by first-lien

  $3,311,887    $1,438,410    $282,919    $171,841    $5,205,057  

Secured by junior-lien

   1,824,355     1,041,941     349,377     105,546     3,321,219  
  

 

   

 

   

 

   

 

   

 

 

Total home equity

  $5,136,242    $2,480,351    $632,296    $277,387    $8,526,276  

Residential mortgage:

          

Residential mortgage

  $3,528,722    $1,795,997    $603,735    $56,506    $5,984,960  

Purchased credit-impaired

   636     723     681     —       2,040  
  

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $3,529,358    $1,796,720    $604,416    $56,506    $5,987,000  

Other consumer:

          

Other consumer

  $218,022    $220,435    $33,893    $1,074    $473,424  

Purchased credit-impaired

   —       51     —       —       51  
  

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $218,022    $220,486    $33,893    $1,074    $473,475  
  December 31, 2014 
  Credit Risk Profile by UCS classification 
(dollar amounts in thousands)  Pass   OLEM   Substandard   Doubtful   Total 

Commercial and industrial:

          

Owner occupied

  $3,959,046    $117,637    $175,767    $2,425    $4,254,875  

Purchased credit-impaired

   3,915     741     14,901     3,671     23,228  

Other commercial and industrial

   13,925,334     386,666     440,036     3,007     14,755,043  
  

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $17,888,295    $505,044    $630,704    $9,103    $19,033,146  

Commercial real estate:

          

Retail properties

  $1,279,064    $10,204    $67,911    $567    $1,357,746  

Multi family

   1,044,521     12,608     32,322     965     1,090,416  

Office

   902,474     33,107     42,578     2,144     980,303  

Industrial and warehouse

   487,454     7,877     17,781     289     513,401  

Purchased credit-impaired

   6,914     803     25,460     5,194     38,371  

Other commercial real estate

   1,166,293     9,635     40,019     1,219     1,217,166  
  

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $4,886,720    $74,234    $226,071    $10,378    $5,197,403  
  Credit Risk Profile by FICO score (1)   Credit Risk Profile by FICO score (1) 
  750+   650-749   <650   Other (2)   Total   750+   650-749   <650   Other (2)   Total 

Automobile

  $4,165,811    $3,249,141    $1,028,381    $246,569    $8,689,902    $4,165,811    $3,249,141    $1,028,381    $246,569    $8,689,902  

Home equity:

                    

Secured by first-lien

  $3,255,088    $1,426,191    $283,152    $164,373    $5,128,804    $3,255,088    $1,426,191    $283,152    $164,373    $5,128,804  

Secured by junior-lien

   1,832,663     1,095,332     348,825     85,291     3,362,111     1,832,663     1,095,332     348,825     85,291     3,362,111  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity

  $5,087,751    $2,521,523    $631,977    $249,664    $8,490,915    $5,087,751    $2,521,523    $631,977    $249,664    $8,490,915  

Residential mortgage

                    

Residential mortgage

  $3,285,310    $1,785,137    $666,562    $91,688    $5,828,697    $3,285,310    $1,785,137    $666,562    $91,688    $5,828,697  

Purchased credit-impaired

   594     1,135     183     —       1,912     594     1,135     183     —       1,912  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $3,285,904    $1,786,272    $666,745    $91,688    $5,830,609    $3,285,904    $1,786,272    $666,745    $91,688    $5,830,609  

Other consumer

                    

Other consumer

  $195,128    $187,781    $30,582    $209    $413,700    $195,128    $187,781    $30,582    $209    $413,700  

Purchased credit-impaired

   —       51     —       —       51     —       51     —       —       51  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $195,128    $187,832    $30,582    $209    $413,751    $195,128    $187,832    $30,582    $209    $413,751  

 

(1)Reflects currently updated customer credit scores.
(2)Reflects deferred fees and costs, loans in process, loans to legal entities, etc.

Impaired Loans

For all classes within the C&I and CRE portfolios, all loans with an outstanding balance of $1.0 million or greater are considered for individual evaluation on a quarterly basis for impairment. Generally, consumer loans within any class are not individually evaluated on a regular basis for impairment. All TDRs, regardless of the outstanding balance amount, are also considered to be impaired. Loans acquired with evidence of deterioration of credit quality since origination for which it is probable at acquisition that all contractually required payments will not be collected are also considered to be impaired.

Once a loan has been identified for an assessment of impairment, the loan is considered impaired when, based on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected. This determination requires significant judgment and use of estimates, and the eventual outcome may differ significantly from those estimates.

When a loan in any class has been determined to be impaired, the amount of the impairment is measured using the present value of expected future cash flows discounted at the loan’s effective interest rate or, as a practical expedient, the observable market price of the loan, or the fair value of the collateral, less anticipated selling costs, if the loan is collateral dependent. When the present value of expected future cash flows is used, the effective interest rate is the original contractual interest rate of the loan adjusted for any premium, discount, fees, or discount.costs. A specific reserve is established as a component of the ALLL when a commercial loan has been determined to be impaired. Subsequent to the initial measurement of impairment, if there is a significant change to the impaired loan’s expected future cash flows, or if actual cash flows are significantly different from the cash flows previously estimated, Huntington recalculates the impairment and appropriately adjusts the specific reserve. Similarly, if Huntington measures impairment based on the observable market price of an impaired loan or the fair value of the collateral of an impaired collateral dependent loan, Huntington will adjust the specific reserve. The consumer portfolios are assessed on a pooled basis using a discounted cash flow basis.

When a loan within any class is impaired, the accrual of interest income is discontinued unless the receipt of principal and interest is no longer in doubt. Interest income on TDRs is accrued when all principal and interest is expected to be collected under the post-modification terms. Cash receipts received on nonaccruing impaired loans within any class are generally applied entirely against principal until the loan has been collected in full, after which time any additional cash receipts are recognized as interest income. Cash receipts received on accruing impaired loans within any class are applied in the same manner as accruing loans that are not considered impaired.

The following tables present the balance of the ALLL attributable to loans by portfolio segment individually and collectively evaluated for impairment and the related loan and lease balance at March 31,June 30, 2015 and December 31, 2014:

 

(dollar amounts in thousands)

  Commercial
and
Industrial
   Commercial
Real Estate
   Automobile   Home
Equity
   Residential
Mortgage
   Other
Consumer
   Total   Commercial
and

Industrial
   Commercial
Real Estate
   Automobile   Home
Equity
   Residential
Mortgage
   Other
Consumer
   Total 

ALLL at March 31, 2015:

              

ALLL at June 30, 2015:

              

Portion of ALLL balance:

                            

Attributable to purchased credit-impaired loans

  $2,103    $—      $—      $—      $7    $259    $2,369    $696    $—      $—      $—      $258    $7    $961  

Attributable to loans individually evaluated for impairment

   18,475     21,175     1,588     29,921     13,596     107     84,862     15,570     13,285     1,471     25,933     10,066     122     66,447  

Attributable to loans collectively evaluated for impairment

   263,995     79,577     35,537     80,359     41,777     16,650     517,895     268,775     78,775     37,631     85,245     41,355     20,353     532,134  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total ALLL balance

  $284,573    $100,752    $37,125    $110,280    $55,380    $17,016    $605,126    $285,041    $92,060    $39,102    $111,178    $51,679    $20,482    $599,542  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Loan and Lease Ending Balances at March 31, 2015:

              

Loan and Lease Ending Balances at June 30, 2015:

              

Portion of loan and lease ending balance:

                            

Attributable to purchased credit-impaired loans

  $21,378    $35,344    $—      $—      $2,168    $51    $58,941    $20,122    $27,591    $—      $—      $2,040    $51    $49,804  

Individually evaluated for impairment

   320,088     205,452     30,159     323,416     373,709     5,045     1,257,869     402,525     196,593     28,805     336,485     364,782     4,881     1,334,071  

Collectively evaluated for impairment

   19,767,276     4,826,228     7,772,383     8,169,044     5,418,830     425,061     46,378,822     19,580,029     4,989,609     8,520,276     8,189,791     5,620,178     468,543     47,368,426  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loans and leases evaluated for impairment

  $20,108,742    $5,067,024    $7,802,542    $8,492,460    $5,794,707    $430,157    $47,695,632    $20,002,676    $5,213,793    $8,549,081    $8,526,276    $5,987,000    $473,475    $48,752,301  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

(dollar amounts in thousands)

  Commercial
and
Industrial
   Commercial
Real Estate
   Automobile   Home
Equity
   Residential
Mortgage
   Other
Consumer
   Total   Commercial
and
Industrial
   Commercial
Real Estate
   Automobile   Home
Equity
   Residential
Mortgage
   Other
Consumer
   Total 

ALLL at December 31, 2014

                            

Portion of ALLL balance:

                            

Attributable to purchased credit-impaired loans

  $3,846    $—      $—      $—      $8    $245    $4,099    $3,846    $—      $—      $—      $8    $245    $4,099  

Attributable to loans individually evaluated for impairment

   11,049     18,887     1,531     26,027     16,535     214     74,243     11,049     18,887     1,531     26,027     16,535     214     74,243  

Attributable to loans collectively evaluated for impairment

   272,100     83,952     31,935     70,386     30,668     37,813     526,854     272,100     83,952     31,935     70,386     30,668     37,813     526,854  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total ALLL balance:

  $286,995    $102,839    $33,466    $96,413    $47,211    $38,272    $605,196    $286,995    $102,839    $33,466    $96,413    $47,211    $38,272    $605,196  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Loan and Lease Ending Balances at December 31, 2014

                            

Portion of loan and lease ending balances:

                            

Attributable to purchased credit-impaired loans

  $23,228    $38,371    $—      $—      $1,912    $51    $63,562    $23,228    $38,371    $—      $—      $1,912    $51    $63,562  

Individually evaluated for impairment

   216,993     217,262     30,612     310,446     369,577     4,088     1,148,978     216,993     217,262     30,612     310,446     369,577     4,088     1,148,978  

Collectively evaluated for impairment

   18,792,925     4,941,770     8,659,290     8,180,469     5,459,120     409,612     46,443,186     18,792,925     4,941,770     8,659,290     8,180,469     5,459,120     409,612     46,443,186  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loans and leases evaluated for impairment

  $19,033,146    $5,197,403    $8,689,902    $8,490,915    $5,830,609    $413,751    $47,655,726    $19,033,146    $5,197,403    $8,689,902    $8,490,915    $5,830,609    $413,751    $47,655,726  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

The following tables present by class the ending, unpaid principal balance, and the related ALLL, along with the average balance and interest income recognized only for loans and leases individually evaluated for impairment and purchased credit-impaired loans: (1), (2)

 

              Three Months Ended   Six Months Ended 
  March 31, 2015   Three Months Ended
March 31, 2015
   June 30, 2015   June 30, 2015   June 30, 2015 

(dollar amounts in thousands)

  Ending
Balance
   Unpaid
Principal
Balance (5)
   Related
Allowance
   Average
Balance
   Interest
Income
Recognized
   Ending
Balance
   Unpaid
Principal
Balance (5)
   Related
Allowance
   Average
Balance
   Interest
Income
Recognized
   Average
Balance
   Interest
Income
Recognized
 

With no related allowance recorded:

                        

Commercial and industrial:

                        

Owner occupied

  $9,893    $10,551    $—      $12,264    $74    $44,108    $51,709    $—      $21,025    $72    $16,645    $147  

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    

Other commercial and industrial

   73,861     91,609     —       41,552     338     85,281     110,447     —       71,905     498     56,728     836  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $83,754    $102,160    $—      $53,816    $412    $129,389    $162,156    $—      $92,930    $570    $73,373    $983  

Commercial real estate:

                        

Retail properties

  $49,892    $79,980    $—      $57,556    $496    $53,513    $83,484    $—      $50,905    $463    $54,231    $959  

Multi family

   —       —       —       —       —       —       —       —       —       —       —       —    

Office

   2,793     5,967     —       1,680     31     29,004     33,955     —       11,515     86     6,597     117  

Industrial and warehouse

   —       —       —       526     7     —       —       —       —       —       263     7  

Purchased credit-impaired

   35,344     84,214     —       36,857     1,925     27,591     74,557     —       31,468     2,163     33,769     3,941  

Other commercial real estate

   1,484     2,119     —       4,354     46     2,319     3,334     —       1,838     16     3,096     62  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $89,513    $172,280    $—      $100,973    $2,505    $112,427    $195,330    $—      $95,726    $2,728    $97,956    $5,086  

Automobile

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Home equity:

                        

Secured by first-lien

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Secured by junior-lien

   —       —       —       —       —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Residential mortgage:

                        

Residential mortgage

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    
  

 

   

��

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Other consumer

                        

Other consumer

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

With an allowance recorded:

                        

Commercial and industrial: (3)

                        

Owner occupied

  $62,926    $76,673    $4,642    $50,705    $440    $50,530    $57,310    $3,455    $59,605    $495    $55,448    $934  

Purchased credit-impaired

   21,378     32,794     2,103     22,303     1,164     20,122     29,969     696     20,750     1,577     21,576     2,874  

Other commercial and industrial

   173,408     192,178     13,833     148,098     1,036     222,606     228,512     12,115     183,095     1,339     61,833     1,086  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $257,712    $301,645    $20,578    $221,106    $2,640    $293,258    $315,791    $16,266    $263,450    $3,411    $138,857    $4,894  

Commercial real estate: (4)

                        

Retail properties

  $47,628    $51,976    $6,681    $40,572    $363    $38,132    $39,601    $4,651    $44,213    $418    $42,312    $780  

Multi family

   16,173     22,365     2,506     15,625     170     15,921     17,690     2,444     16,200     184     15,884     354  

Office

   48,423     53,794     7,524     50,628     563     25,617     30,019     2,146     40,710     450     45,644     1,013  

Industrial and warehouse

   7,167     10,764     543     7,949     82     6,098     6,297     507     5,835     81     7,079     163  

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    

Other commercial real estate

   31,892     38,911     3,921     29,605     354     25,989     32,728     3,537     29,405     335     29,254     689  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $151,283    $177,810    $21,175    $144,379    $1,532    $111,757    $126,335    $13,285    $136,363    $1,468    $140,173    $2,999  

Automobile

  $30,159    $30,328    $1,588    $30,385    $561    $28,805    $29,026    $1,471    $29,482    $544    $29,859    $1,105  

Home equity:

                        

Secured by first-lien

  $147,524    $153,314    $10,635    $146,545    $1,584    $150,259    $155,467    $8,818    $148,892    $1,715    $147,783    $3,299  

Secured by junior-lien

   175,892     209,537     19,286     170,386     1,985     186,226     219,608     17,115     181,059     2,231     175,666     4,216  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity

  $323,416    $362,851    $29,921    $316,931    $3,569    $336,485    $375,075    $25,933    $329,951    $3,946    $323,449    $7,515  

Residential mortgage (6):

                        

Residential mortgage

  $373,709    $418,661    $13,596    $371,643    $3,122    $364,782    $407,126    $10,066    $369,245    $2,978    $369,356    $6,100  

Purchased credit-impaired

   2,168     3,053     7     2,040     3     2,040     3,017     258     2,104     4     2,040     7  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $375,877    $421,714    $13,603    $373,683    $3,125    $366,822    $410,143    $10,324    $371,349    $2,982    $371,396    $6,107  

Other consumer:

                        

Other consumer

  $5,045    $5,045    $107    $4,566    $62    $4,881    $4,881    $122    $4,963    $65    $4,671    $128  

Purchased credit-impaired

   51     118     259     51     118     51     114     7     51     160     51     291  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $5,096    $5,163    $366    $4,617    $180    $4,932    $4,995    $129    $5,014    $225    $4,722    $419  

              Three Months Ended   Six Months Ended 
  December 31, 2014   Three Months Ended
March 31, 2014
   December 31, 2014   June 30, 2014   June 30, 2014 

(dollar amounts in thousands)

  Ending
Balance
   Unpaid
Principal
Balance (5)
   Related
Allowance
   Average
Balance
   Interest
Income
Recognized
   Ending
Balance
   Unpaid
Principal
Balance (5)
   Related
Allowance
   Average
Balance
   Interest
Income
Recognized
   Average
Balance
   Interest
Income
Recognized
 

With no related allowance recorded:

                        

Commercial and industrial:

                        

Owner occupied

  $13,536    $13,536    $—      $4,906    $49    $13,536    $13,536    $—      $3,680    $35    $4,293    $84  

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    

Other commercial and industrial

   24,309     26,858     —       7,610     97     24,309     26,858     —       7,558     89     7,584     186  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $37,845    $40,394    $—      $12,516    $146    $37,845    $40,394    $—      $11,238    $124    $11,877    $270  

Commercial real estate:

                        

Retail properties

  $61,915    $91,627    $—      $54,290    $605    $61,915    $91,627    $—      $55,039    $632    $54,665    $1,237  

Multi family

   —       —       —       —       —       —       —       —       —       —       —       —    

Office

   1,130     3,574     —       6,406     189     1,130     3,574     —       2,394     40     4,400     229  

Industrial and warehouse

   3,447     3,506     —       9,087     108     3,447     3,506     —       5,114     68     7,100     176  

Purchased credit-impaired

   38,371     91,075     —       79,396     2,666     38,371     91,075     —       67,008     5,315     72,030     7,733  

Other commercial real estate

   6,608     6,815     —       5,827     57     6,608     6,815     —       6,849     79     6,338     136  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $111,471    $196,597    $—      $155,006    $3,625    $111,471    $196,597    $—      $136,404    $6,134    $144,533    $9,511  

Automobile

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Home equity:

                        

Secured by first-lien

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Secured by junior-lien

   —       —       —       —       —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Residential mortgage:

                        

Residential mortgage

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Other consumer

                        

Other consumer

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—      $—    

With an allowance recorded:

                        

Commercial and industrial: (3)

                        

Owner occupied

  $44,869    $53,639    $4,220    $39,229    $399    $44,869    $53,639    $4,220    $40,748    $390    $39,796    $789  

Purchased credit-impaired

   23,228     35,307     3,846     35,961     1,265     23,228     35,307     3,846     35,887     3,282     35,767     4,775  

Other commercial and industrial

   134,279     162,908     6,829     51,532     592     134,279     162,908     6,829     78,200     688     64,840     1,279  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial and industrial

  $202,376    $251,854    $14,895    $126,722    $2,256    $202,376    $251,854    $14,895    $154,835    $4,360    $140,403    $6,843  

Commercial real estate: (4)

                        

Retail properties

  $37,081    $38,397    $3,536    $68,637    $577    $37,081    $38,397    $3,536    $64,092    $487    $66,349    $1,064  

Multi family

   17,277     23,725     2,339     14,739     152     17,277     23,725     2,339     17,024     164     15,827     315  

Office

   52,953     56,268     8,399     51,189     536     52,953     56,268     8,399     54,025     610     52,723     1,146  

Industrial and warehouse

   8,888     10,396     720     9,196     48     8,888     10,396     720     8,658     61     8,897     109  

Purchased credit-impaired

   —       —       —       —       —       —       —       —       —       —       —       —    

Other commercial real estate

   27,963     33,472     3,893     44,090     474     27,963     33,472     3,893     50,778     541     47,501     1,015  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

  $144,162    $162,258    $18,887    $187,851    $1,787    $144,162    $162,258    $18,887    $194,577    $1,863    $191,297    $3,649  

Automobile

  $30,612    $32,483    $1,531    $35,076    $683    $30,612    $32,483    $1,531    $34,594    $719    $35,424    $1,402  

Home equity:

                        

Secured by first-lien

  $145,566    $157,978    $8,296    $112,420    $1,239    $145,566    $157,978    $8,296    $122,449    $1,371    $118,307    $2,610  

Secured by junior-lien

   164,880     208,118     17,731     103,589     1,314     164,880     208,118     17,731     123,839     1,547     115,545     2,861  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total home equity

  $310,446    $366,096    $26,027    $216,009    $2,553    $310,446    $366,096    $26,027    $246,288    $2,918    $233,852    $5,471  

Residential mortgage (6):

                        

Residential mortgage

  $369,577    $415,280    $16,535    $378,287    $2,864    $369,577    $415,280    $16,535    $387,019    $2,984    $387,325    $5,848  

Purchased credit-impaired

   1,912     3,096     8     2,378     78     1,912     3,096     8     2,308     219     2,371     318  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total residential mortgage

  $371,489    $418,376    $16,543    $380,665    $2,942    $371,489    $418,376    $16,543    $389,327    $3,203    $389,696    $6,166  

Other consumer:

                        

Other consumer

  $4,088    $4,209    $214    $1,444    $33    $4,088    $4,209    $214    $2,731    $60    $2,168    $93  

Purchased credit-impaired

   51     123     245     128     4     51     123     245     90     5     103     7  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other consumer

  $4,139    $4,332    $459    $1,572    $37    $4,139    $4,332    $459    $2,821    $65    $2,271    $100  

 

(1)These tables do not include loans fully charged-off.
(2)All automobile, home equity, residential mortgage, and other consumer impaired loans included in these tables are considered impaired due to their status as a TDR.
(3)At March 31,June 30, 2015, $70,957$75,749 thousand of the $257,712$293,258 thousand commercial and industrial loans with an allowance recorded were considered impaired due to their status as a TDR. At December 31, 2014, $62,737 thousand of the $202,376 thousand commercial and industrial loans with an allowance recorded were considered impaired due to their status as a TDR.
(4)At March 31,June 30, 2015, $29,126$28,457 thousand of the $151,283$111,757 thousand commercial real estate loans with an allowance recorded were considered impaired due to their status as a TDR. At December 31, 2014, $27,423 thousand of the $144,162 thousand commercial real estate loans with an allowance recorded were considered impaired due to their status as a TDR.
(5)The differences between the ending balance and unpaid principal balance amounts represent partial charge-offs.
(6)At March 31,June 30, 2015, $31,238$30,974 thousand of the $375,877$366,822 thousand residential mortgages loans with an allowance recorded were guaranteed by the U.S. government. At December 31, 2014, $24,470 thousand of the $371,489 thousand residential mortgage loans with an allowance recorded were guaranteed by the U.S. government.

TDR Loans

TDRs are modified loans where a concession was provided to a borrower experiencing financial difficulties. Loan modifications are considered TDRs when the concessions provided are not available to the borrower through either normal channels or other sources. However, not all loan modifications are TDRs.

TDR Concession Types

The Company’s standards relating to loan modifications consider, among other factors, minimum verified income requirements, cash flow analysis,analyses, and collateral valuations. Each potential loan modification is reviewed individually and the terms of the loan are modified to meet a borrower’s specific circumstances at a point in time. All commercial TDRs are reviewed and approved by our SAD. The types of concessions provided to borrowers include:

 

Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the debt.

 

Amortization or maturity date change beyond what the collateral supports, including any of the following:

 

 (1)Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and increasescould increase the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.
 (2)Reduces the amount of loan principal to be amortized and increases the amount of the balloon payment at the end of the term of the loan. This concession also reduces the minimum monthly payment. Principal is generally not forgiven.
 (3)Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan.

 

Chapter 7 bankruptcy: A bankruptcy court’s discharge of a borrower’s debt is considered a concession when the borrower does not reaffirm the discharged debt.

 

Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest.

Principal forgiveness may result from any TDR modification of any concession type. However, the aggregate amount of principal forgiven as a result of loans modified as TDRs during the three-month and three-monthsix-month periods ended March 31,June 30, 2015 and 2014, was not significant.

Following is a description of TDRs by the different loan types:

Commercial loan TDRs – Commercial accruing TDRs often result from loans receiving a concession with terms that are not considered a market transaction to Huntington. The TDR remains in accruing status as long as the customer is less than 90-days past due on payments per the restructured loan terms and no loss is expected.

Commercial nonaccrual TDRs result from either: (1) an accruing commercial TDR being placed on nonaccrual status, or (2) a workout where an existing commercial NAL is restructured and a concession wasis given. At times, these workouts restructure the NAL so that two or more new notes are created. The primary note is underwritten based upon our normal underwriting standards and is sized so projected cash flows are sufficient to repay contractual principal and interest. The terms on the secondary note(s) vary by situation, and may include notes that defer principal and interest payments until after the primary note is repaid. Creating two or more notes often allows the borrower to continue a project or weather a temporary economic downturn and allows Huntington to right-size a loan based upon the current expectations for a borrower’s or project’s performance.

Our strategy involving TDR borrowers includes working with these borrowers to allow them to refinance elsewhere, as well as allow them time to improve their financial position and remain our customer through refinancing their notes according to market terms and conditions in the future. A subsequent refinancing or modification of a loan may occur when either the loan matures according to the terms of the TDR-modified agreement or the borrower requests a change to the loan agreements. At that time, the loan is evaluated to determine if it is creditworthy. It is subjected to the normal underwriting standards and processes for other similar credit extensions, both new and existing. The refinanced note is evaluated to determine if it is considered a new loan or a continuation of the prior loan. A new loan is considered for removal of the TDR designation, whereas a continuation of the prior note requires a continuation of the TDR designation. In order for a TDR designation to be removed, the borrower must no longer be experiencing financial difficulties and the terms of the refinanced loan must not represent a concession.

Residential Mortgage loan TDRs – Residential mortgage TDRs represent loan modifications associated with traditional first-lien mortgage loans in which a concession has been provided to the borrower. The primary concessions given to residential mortgage borrowers are amortization or maturity date changes and interest rate reductions. Residential mortgages identified as TDRs involve borrowers unable to refinance their mortgages through the Company’s normal mortgage origination channels or through other independent sources. Some, but not all, of the loans may be delinquent.

Automobile, Home Equity, and Other Consumer loan TDRs – The Company may make similar interest rate, term, and principal concessions as with residential mortgage loan TDRs.

TDR Impact on Credit Quality

Huntington’s ALLL is largely determined by updated risk ratings assigned to commercial loans, updated borrower credit scores on consumer loans, and borrower delinquency history in both the commercial and consumer portfolios. These updated risk ratings and credit scores consider the default history of the borrower, including payment redefaults. As such, the provision for credit losses is impacted primarily by changes in borrower payment performance rather than the TDR classification. TDRs can be classified as either accrual or nonaccrual loans. Nonaccrual TDRs are included in NALs whereas accruing TDRs are excluded from NALs as it is probable that all contractual principal and interest due under the restructured terms will be collected.

Our TDRs may include multiple concessions and the disclosure classifications are presented based on the primary concession provided to the borrower. The majority of our concessions for the C&I and CRE portfolios are the extension of the maturity date, coupled withbut could also include an increase in the interest rate. In these instances, the primary concession is the maturity date extension.

TDR concessions may also result in the reduction of the ALLL within the C&I and CRE portfolios. This reduction is derived from payments and the resulting application of the reserve calculation within the ALLL. The transaction reserve for non-TDR C&I and CRE loans is calculated based upon several estimated probability factors, such as PD and LGD, both of which were previously discussed. Upon the occurrence of a TDR in our C&I and CRE portfolios, the reserve is measured based on discounted expected cash flows or collateral value, less anticipated selling costs, of the modified loan in accordance with ASC 310-10. The resulting TDR ALLL calculation often results in a lower ALLL amount because (1) the discounted expected cash flows or collateral value, less anticipated selling costs, indicate a lower estimated loss, (2) if the modification includes a rate increase, the discounting of the cash flows on the modified loan, using the pre-modification interest rate, exceeds the carrying value of the loan, or (3) payments may occur as part of the modification. The ALLL for C&I and CRE loans may increase as a result of the modification, as the discounted cash flow analysis may indicate additional reserves are required.

TDR concessions on consumer loans may increase the ALLL. The concessions made to these borrowers often include interest rate reductions, and therefore, the TDR ALLL calculation results in a greater ALLL compared with the non-TDR calculation as the reserve is measured based on the estimation of the discounted expected cash flows or collateral value, less anticipated selling costs, on the modified loan in accordance with ASC 310-10. The resulting TDR ALLL calculation often results in a higher ALLL amount because (1) the discounted expected cash flows or collateral value, less anticipated selling costs, indicate a higher estimated loss or, (2) due to the rate decrease, the discounting of the cash flows on the modified loan, using the pre-modification interest rate, indicates a reduction in the expected cash flows or collateral value, less anticipated selling costs. In certain instances, the ALLL may decrease as a result of payments made in connection with the modification.

Commercial loan TDRs – In instances where the bank substantiates that it will collect its outstanding balance in full, the note is considered for return to accrual status upon the borrower sustaining sufficient cash flows for a six-month period of time. This six-month period could extend before or after the restructure date. If a charge-off was taken as part of the restructuring, any interest or principal payments received on that note are applied to first reduce the bank’s outstanding book balance and then to recoveries of charged-off principal, unpaid interest, and/or fee expenses while the TDR is in nonaccrual status.

Residential Mortgage, Automobile, Home Equity, and Other Consumer loan TDRs – Modified loans identified as TDRs are aggregated into pools for analysis. Cash flows and weighted average interest rates are used to calculate impairment at the pooled-loan level. Once the loans are aggregated into the pool, they continue to be classified as TDRs until contractually repaid or charged-off.

Residential mortgage loans not guaranteed by a U.S. government agency such as the FHA, VA, and the USDA, including TDR loans, are reported as accrual or nonaccrual based upon delinquency status. Nonaccrual TDRs are those that are greater than 150-days contractually past due. Loans guaranteed by U.S. government organizations continue to accrue interest upon delinquency.

The following tables present by class and by the reason for the modification, the number of contracts, post-modification outstanding balance, and the financial effects of the modification for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  New Troubled Debt Restructurings During The Three-Month Period Ended (1)  New Troubled Debt Restructurings During The Three-Month Period Ended (1) 
  March 31, 2015 March 31, 2014  June 30, 2015 June 30, 2014 

(dollar amounts in thousands)

  Number of
Contracts
   Post-modification
Outstanding
Ending Balance
   Financial effects
of modification (2)
 Number of
Contracts
   Post-modification
Outstanding
Ending Balance
   Financial effects
of modification (2)
  Number of
Contracts
 Post-modification
Outstanding
Ending Balance
 Financial effects
of modification (2)
 Number of
Contracts
 Post-modification
Outstanding
Ending Balance
 Financial effects
of modification (2)
 

C&I—Owner occupied:

                 

Interest rate reduction

   1    $46    $(1  6    $924    $(1  2   $189   $(1  9   $857   $21  

Amortization or maturity date change

   46     10,461     (174  18     4,609     4    55    36,506    (1,928  19    3,728    (66

Other

   3     613     (29  2     840     (1  —      —      —      2    976    (34
  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total C&I—Owner occupied

   50    $11,120    $(204  26    $6,373    $2    57   $36,695   $(1,929  30   $5,561   $(79

C&I—Other commercial and industrial:

                 

Interest rate reduction

   1    $30    $—      10    $27,994    $(147  4   $405   $10    9   $17,487   $(1,774

Amortization or maturity date change

   117     80,376     814    54     32,600     937    153    155,849    (8,415  55    20,780    (579

Other

   5     28,388     (430  4     4,366     23    1    124    —      6    2,304    (92
  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total C&I—Other commercial and industrial

   123    $108,794    $384    68    $64,960    $813    158   $156,378   $(8,405  70   $40,571   $(2,445

CRE—Retail properties:

                 

Interest rate reduction

   1    $1,657    $(11  3    $11,105    $421    —     $—     $—      —     $—     $—    

Amortization or maturity date change

   11     4,577     (199  5     12,238     52    1    6,396    (1,334  5    9,911    (233

Other

   —       —       —      6     9,897     (91  —      —      —      3    3,868    56  
  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total CRE—Retail properties

   12    $6,234    $(210  14    $33,240    $382    1   $6,396   $(1,334  8   $13,779   $(177

CRE—Multi family:

                 

Interest rate reduction

   —      $—      $—      10    $645    $—      1   $90   $—      1   $95   $—    

Amortization or maturity date change

   19     5,045     (1  4     203     (1  11    5,191    (28  7    177    (2

Other

   —       —       —      2     323     —      8    216    (6  2    3,976    62  
  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total CRE—Multi family

   19    $5,045    $(1  16    $1,171    $(1  20   $5,497   $(34  10   $4,248   $60  

CRE—Office:

                 

Interest rate reduction

   —      $—      $—      2    $120    $(1  —     $—     $—      —     $—     $—    

Amortization or maturity date change

   5     26,085     (31  4     3,132     —      7    4,988    103    6    6,084    (360

Other

   —       —       —      1     10,784     —      1    30    (2  3    14,127    (3,482
  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total CRE—Office

   5    $26,085    $(31  7    $14,036    $(1  8   $5,018   $101    9   $20,211   $(3,842

CRE—Industrial and warehouse:

                 

Interest rate reduction

   —      $—      $—      2    $4,046    $—      —     $—     $—      —     $—     $—    

Amortization or maturity date change

   1     226     —      3     1,173     (4  4    2,160    91    2    2,384    216  

Other

   —       —       —      1     977     —      —      —      —      —      —      —    
  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total CRE—Industrial and Warehouse

   1    $226    $—      6    $6,196    $(4  4   $2,160   $91    2   $2,384   $216  

CRE—Other commercial real estate:

                      

Interest rate reduction

   —      $—      $—      4    $4,304    $7     —      $—      $—      1    $715    $44  

Amortization or maturity date change

   7     3,659     10    21     46,536     126     10     4,072     16    23     26,469     (2,900

Other

   1     152     —      2     928     (1   1     82     (22  —       —       —    
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

 

Total CRE—Other commercial real estate

   8    $3,811    $10    27    $51,768    $132     11    $4,154    $(6  24    $27,184    $(2,856

Automobile:

                      

Interest rate reduction

   13    $19    $1    1    $2    $—       12    $23    $1    47    $426    $8  

Amortization or maturity date change

   496     3,352     158    206     1,349     (7   316     2,132     96    963     5,878     35  

Chapter 7 bankruptcy

   144     1,223     100    180     1,361     (26   146     1,138     61    138     1,010     (15

Other

   —       —       —      —       —       —       —       —       —      —       —       —    
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

 

Total Automobile

   653    $4,594    $259    387    $2,712    $(33   474    $3,293    $158    1,148    $7,314    $28  

Residential mortgage:

                      

Interest rate reduction

   5    $476    $(4  8    $788    $18     4    $261    $(52  7    $1,445    $(42

Amortization or maturity date change

   123     13,858     (121  68     8,018     103     70     9,416     (74  149     23,284     452  

Chapter 7 bankruptcy

   34     4,176     (124  85     9,007     282     35     2,884     (7  32     3,484     93  

Other

   6     708     —      1     105     —       —       —       —      2     194     5  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

 

Total Residential mortgage

   168    $19,218    $(249  162    $17,918    $403     109    $12,561    $(133  190    $28,407    $508  

First-lien home equity:

                      

Interest rate reduction

   10    $1,419    $26    50    $3,808    $191     11    $1,160    $42    45    $4,158    $413  

Amortization or maturity date change

   49     3,611     (303  40     2,590     (426   65     6,432     (325  95     8,574     95  

Chapter 7 bankruptcy

   26     1,585     80    21     1,389     3     22     1,270     54    22     1,032     97  

Other

   —       —       —      —       —       —       —       —       —      —       —       —    
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

 

Total First-lien home equity

   85    $6,615    $(197  111    $7,787    $(232   98    $8,862    $(229  162    $13,764    $605  

Junior-lien home equity:

                      

Interest rate reduction

   4    $251    $15    87    $2,867    $(50   4    $98    $6    81    $2,955    $220  

Amortization or maturity date change

   347     16,507     (2,936  241     9,660     (1,852   419     18,077     (2,615  392     15,425     (1,740

Chapter 7 bankruptcy

   51     775     887    59     925     536     57     650     1,358    44     688     902  

Other

   —       —       —      —       —       —       —       —       —      —       —       —    
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

 

Total Junior-lien home equity

   402    $17,533    $(2,034  387    $13,452    $(1,366   480    $18,825    $(1,251  517    $19,068    $(618

Other consumer:

                      

Interest rate reduction

   —      $—      $—      —      $—      $—       —      $—      $—      —      $—      $—    

Amortization or maturity date change

   4     95     4    4     20     —       2     33     2    26     1,115     (22

Chapter 7 bankruptcy

   2     6     1    3     23     (1   3     39     8    16     418     (50

Other

   —       —       —      —       —       —       —       —       —      —       —       —    
  

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

   

 

 

Total Other consumer

   6    $101    $5    7    $43    $(1   5    $72    $10    42    $1,533    $(72

Total new troubled debt restructurings

   1,532    $209,376    $(2,268  1,218    $219,656    $94     1,425    $259,911    $(12,961  2,212    $184,024    $(8,672

 

(1)TDRs may include multiple concessions and the disclosure classifications are based on the primary concession provided to the borrower.
(2)Amounts represent the financial impact via provision for loan and lease losses as a result of the modification.

   New Troubled Debt Restructurings During The Six-Month Period Ended (1) 
   June 30, 2015  June 30, 2014 

(dollar amounts in thousands)

  Number of
Contracts
   Post-modification
Outstanding
Ending Balance
   Financial effects
of modification (2)
  Number of
Contracts
   Post-modification
Outstanding
Ending Balance
   Financial effects
of modification (2)
 

C&I—Owner occupied:

           

Interest rate reduction

   3    $235    $(2  15    $1,781    $21  

Amortization or maturity date change

   101     46,966     (2,102  37     8,337     (62

Other

   3     613     (29  4     1,816     (35
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total C&I—Owner occupied

   107    $47,814    $(2,133  56    $11,934    $(76

C&I—Other commercial and industrial:

           

Interest rate reduction

   5    $435    $9    19    $45,481    $(1,921

Amortization or maturity date change

   270     236,226     (7,601  109     53,380     358  

Other

   6     28,512     (430  10     6,670     (68
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total C&I—Other commercial and industrial

   281    $265,173    $(8,022  138    $105,531    $(1,631

CRE—Retail properties:

           

Interest rate reduction

   1    $1,657    $(11  3    $11,105    $421  

Amortization or maturity date change

   12     10,973     (1,533  10     22,149     (181

Other

   —       —       —      9     13,765     (35
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total CRE—Retail properties

   13    $12,630    $(1,544  22    $47,019    $205  

CRE—Multi family:

           

Interest rate reduction

   1    $90    $—      11    $740    $—    

Amortization or maturity date change

   30     10,236     (29  11     380     (2

Other

   8     216     (6  4     4,299     62  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total CRE—Multi family

   39    $10,542    $(35  26    $5,419    $60  

CRE—Office:

           

Interest rate reduction

   —      $—      $—      2    $120    $(1

Amortization or maturity date change

   12     31,073     72    10     9,216     (360

Other

   1     30     (2  4     24,911     (3,482
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total CRE—Office

   13    $31,103    $70    16    $34,247    $(3,843

CRE—Industrial and warehouse:

           

Interest rate reduction

   —      $—      $—      2    $4,046    $—    

Amortization or maturity date change

   5     2,386     91    5     3,557     212  

Other

   —       —       —      1     977     —    
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total CRE—Industrial and Warehouse

   5    $2,386    $91    8    $8,580    $212  

CRE—Other commercial real estate:

           

Interest rate reduction

   —      $—      $—      5    $5,019    $51  

Amortization or maturity date change

   17     7,731     27    44     73,005     (2,775

Other

   2     234     (22  2     928     (1
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total CRE—Other commercial real estate

   19    $7,965    $5    51    $78,952    $(2,725

Automobile:

           

Interest rate reduction

   25    $42    $2    48    $428    $8  

Amortization or maturity date change

   812     5,484     254    1,169     7,227     27  

Chapter 7 bankruptcy

   290     2,361     161    318     2,371     (41

Other

   —       —       —      —       —       —    
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total Automobile

   1,127    $7,887    $417    1,535    $10,026    $(6

Residential mortgage:

           

Interest rate reduction

   9    $737    $(56  15    $2,233    $(24

Amortization or maturity date change

   193     23,274     (195  217     31,302     555  

Chapter 7 bankruptcy

   69     7,060     (131  117     12,491     375  

Other

   6     708     —      3     299     5  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total Residential mortgage

   277    $31,779    $(382  352    $46,325    $911  

First-lien home equity:

           

Interest rate reduction

   21    $2,579    $68    95    $7,966    $604  

Amortization or maturity date change

   114     10,043     (628  135     11,164     (331

Chapter 7 bankruptcy

   48     2,855     134    43     2,422     100  

Other

   —       —       —      —       —       —    
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total First-lien home equity

   183    $15,477    $(426  273    $21,552    $373  

Junior-lien home equity:

           

Interest rate reduction

   8    $349    $21    168    $5,822    $170  

Amortization or maturity date change

   766     34,584     (551  633     25,085     (3,592

Chapter 7 bankruptcy

   108     1,425     2,245    103     1,613     1,438  

Other

   —       —       —      —       —       —    
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total Junior-lien home equity

   882    $36,358    $1,715    904    $32,520    $(1,984

Other consumer:

           

Interest rate reduction

   —      $—      $—      —      $—      $—    

Amortization or maturity date change

   6     128     6    30     1,135     (22

Chapter 7 bankruptcy

   5     45     9    19     441     (51

Other

   —       —       —      —       —       —    
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total Other consumer

   11    $173    $15    49    $1,576    $(73

Total new troubled debt restructurings

   2,957    $469,287    $(10,229  3,430    $403,681    $(8,577

(1)TDRs may include multiple concessions and the disclosure classifications are based on the primary concession provided to the borrower.
(2)Amount represents the financial impact via provision for loan and lease losses as a result of the modification.

Any loan within any portfolio or class is considered asto be in payment redefaultedredefault at 90-days past due.

The following tables present TDRs that have defaulted within one year of modification during the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  Troubled Debt Restructurings That Have Redefaulted (1)   Troubled Debt Restructurings That Have Redefaulted (1) 
  Within One Year Of Modification During The Three Months Ended   Within One Year Of Modification During The Three Months Ended 
  March 31, 2015   March 31, 2014   June 30, 2015   June 30, 2014 
  Number of   Ending   Number of   Ending   Number of   Ending   Number of   Ending 

(dollar amounts in thousands)

  Contracts   Balance   Contracts   Balance   Contracts   Balance   Contracts   Balance 

C&I—Owner occupied:

                

Interest rate reduction

   —      $—       —      $—       —      $—       —      $—    

Amortization or maturity date change

   1     149     —       —       2     423     2     400  

Other

   —       —       1     230     —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total C&I—Owner occupied

   1    $149     1    $230     2    $423     2    $400  

C&I—Other commercial and industrial:

                

Interest rate reduction

   —      $—       —      $—       1    $27     —      $—    

Amortization or maturity date change

   2     114     4     324     8     1,572     3     720  

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total C&I—Other commercial and industrial

   2    $114     4    $324     9    $1,599     3    $720  

CRE—Retail Properties:

                

Interest rate reduction

   —      $—       —      $—       1    $47     —      $—    

Amortization or maturity date change

   —       —       —       —       —       —       —       —    

Other

   1     6,482     —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total CRE—Retail properties

   1    $6,482     —      $—       1    $47     —      $—    

CRE—Multi family:

                

Interest rate reduction

   —      $—       —      $—       —      $—       —      $—    

Amortization or maturity date change

   —       —       —       —       5     142     1     212  

Other

   3     769     —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total CRE—Multi family

   3    $769     —      $—       5    $142     1    $212  

CRE—Office:

                

Interest rate reduction

   —      $—       —      $—       —      $—       —      $—    

Amortization or maturity date change

   —       —       —       —       1     392     1     493  

Other

   1     996     —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total CRE—Office

   1    $996     —      $ —       1    $392     1    $493  

CRE—Industrial and Warehouse:

                

Interest rate reduction

   —      $—       —      $—       —      $—       —      $—    

Amortization or maturity date change

   —       —       —       —       —       —       —       —    

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total CRE—Industrial and Warehouse

   —      $—       —      $—       —      $—       —      $—    

CRE—Other commercial real estate:

                

Interest rate reduction

   —      $—       —      $—       —      $—       —      $—    

Amortization or maturity date change

   —       —       1     561     —       —       —       —    

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total CRE—Other commercial real estate

   —      $—       1    $561     —      $—       —      $—    

Automobile:

                

Interest rate reduction

   —      $—       —      $—       1    $4     —      $—    

Amortization or maturity date change

   6     110     19     104     6     89     7     78  

Chapter 7 bankruptcy

   7     50     13     70     7     73     24     161  

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total Automobile

   13    $160     32    $174     14    $166     31    $239  

Residential mortgage:

                

Interest rate reduction

   1    $61     2    $—       —      $—       1    $220  

Amortization or maturity date change

   16     1,776     29     3     10     825     15     1,596  

Chapter 7 bankruptcy

   2     250     15     2     2     139     8     433  

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total Residential mortgage

   19    $2,087     46    $5     12    $964     24    $2,249  

First-lien home equity:

                

Interest rate reduction

   1    $155     1    $113     —      $—       1    $50  

Amortization or maturity date change

   2     78     4     615     2     180     4     315  

Chapter 7 bankruptcy

   19     1,723     3     201     4     203     5     399  

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total First-lien home equity

   22    $1,956     8    $929     6    $383     10    $764  

Junior-lien home equity:

                

Interest rate reduction

   1    $37     —      $—       1    $160     —      $—    

Amortization or maturity date change

   12     459     6     330     8     339     8     368  

Chapter 7 bankruptcy

   9     214     16     570     3     187     6     26  

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total Junior-lien home equity

   22    $710     22    $900     12    $686     14    $394  

Other consumer:

                

Interest rate reduction

   —      $—       —      $—       —      $—       —      $—    

Amortization or maturity date change

   —       —       —       —       —       —       —       —    

Chapter 7 bankruptcy

   —       —       —       —       —       —       —       —    

Other

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total Other consumer

   —      $—       —      $—       —      $—       —      $—    

Total troubled debt restructurings with subsequent redefault

   84    $13,423     114    $3,123     62    $4,802     86    $5,471  

 

(1)Subsequent redefault is defined as a payment redefault within 12 months of the restructuring date. Payment redefault is defined as 90-days past due for any loan within any portfolio or class. Any loan may be considered to be in payment redefault prior to the guidelines noted above when collection of principal or interest is in doubt.

   Troubled Debt Restructurings That Have Redefaulted (1) 
   Within One Year of Modification During The Six Months Ended 
   June 30, 2015   June 30, 2014 
   Number of   Ending   Number of   Ending 

(dollar amounts in thousands)

  Contracts   Balance   Contracts   Balance 

C&I—Owner occupied:

        

Interest rate reduction

   —      $—       —      $—    

Amortization or maturity date change

   3     572     2     400  

Other

   —       —       1     230  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total C&I—Owner occupied

   3    $572     3    $630  

C&I—Other commercial and industrial:

        

Interest rate reduction

   1    $27     —      $—    

Amortization or maturity date change

   10     1,686     7     1,044  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total C&I—Other commercial and industrial

   11    $1,713     7    $1,044  

CRE—Retail Properties:

        

Interest rate reduction

   1    $47     —      $—    

Amortization or maturity date change

   1     6,482     —       —    

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total CRE—Retail properties

   2    $6,529     —      $—    

CRE—Multi family:

        

Interest rate reduction

   —      $—       —      $—    

Amortization or maturity date change

   8     911     1     212  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total CRE—Multi family

   8    $911     1    $212  

CRE—Office:

        

Interest rate reduction

   —      $—       —      $—    

Amortization or maturity date change

   2     1,388     1     493  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total CRE—Office

   2    $1,388     1    $493  

CRE—Industrial and Warehouse:

        

Interest rate reduction

   —      $—       —      $—    

Amortization or maturity date change

   —       —       —       —    

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total CRE—Industrial and Warehouse

   —      $—       —      $—    

CRE—Other commercial real estate:

        

Interest rate reduction

   —      $—       —      $—    

Amortization or maturity date change

   —       —       1     561  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total CRE—Other commercial real estate

   —      $—       1    $561  

Automobile:

        

Interest rate reduction

   1    $4     —      $—    

Amortization or maturity date change

   12     199     26     182  

Chapter 7 bankruptcy

   14     123     37     231  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Automobile

   27    $326     63    $413  

Residential mortgage:

        

Interest rate reduction

   1    $61     3    $350  

Amortization or maturity date change

   26     2,601     44     5,054  

Chapter 7 bankruptcy

   4     389     23     1,945  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Residential mortgage

   31    $3,051     70    $7,349  

First-lien home equity:

        

Interest rate reduction

   1    $155     2    $163  

Amortization or maturity date change

   4     258     8     930  

Chapter 7 bankruptcy

   23     1,926     8     600  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total First-lien home equity

   28    $2,339     18    $1,693  

Junior-lien home equity:

        

Interest rate reduction

   2    $197     —      $—    

Amortization or maturity date change

   20     798     14     698  

Chapter 7 bankruptcy

   12     401     22     596  

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Junior-lien home equity

   34    $1,396     36    $1,294  

Other consumer:

        

Interest rate reduction

   —      $—       —      $—    

Amortization or maturity date change

   —       —       —       —    

Chapter 7 bankruptcy

   —       —       —       —    

Other

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Other consumer

   —      $—       —      $—    

Total troubled debt restructurings with subsequent redefault

   146    $18,225     200    $13,689  

(1)Subsequent redefault is defined as a payment redefault within 12 months of the restructuring date. Payment redefault is defined as 90-days past due for any loan in any portfolio or class. Any loan in any portfolio or class may be considered to be in payment redefault prior to the guidelines noted above when collection of principal or interest is in doubt.

Pledged Loans and Leases

At March 31,June 30, 2015, the Bank has access to the Federal Reserve’s discount window and advances from the FHLB – Cincinnati. As of March 31,June 30, 2015, these borrowings and advances are secured by $18.4$17.2 billion of loans and securities.

On March 31, 2015, Huntington completed its acquisition Macquarie.of Macquarie Equipment Finance, which we have re-branded Huntington Technology Finance (HTF). Huntington assumed $254.8 million of debt associated with two securitizations. TheAs of June 30, 2015, the debt is secured by $297.6$260.4 million of leases held by the trusts.

4. AVAILABLE-FOR-SALE AND OTHER SECURITIES

Listed below are the contractual maturities (under 1 year, 1-5 years, 6-10 years, and over 10 years) of available-for-sale and other securities at March 31,June 30, 2015 and December 31, 2014:

 

  March 31, 2015   December 31, 2014   June 30, 2015   December 31, 2014 

(dollar amounts in thousands)

  Amortized
Cost
   Fair Value   Amortized
Cost
   Fair Value   Amortized
Cost
   Fair Value   Amortized
Cost
   Fair Value 

U.S. Treasury:

                

Under 1 year

  $5,835    $5,835    $—      $—      $7,083    $7,085    $—      $—    

1-5 years

   5,440     5,520     5,435     5,452     5,446     5,515     5,435     5,452  

6-10 years

   —       —       —       —       —       —       —       —    

Over 10 years

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total U.S. Treasury

   11,275     11,355     5,435     5,452     12,529     12,600     5,435     5,452  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Federal agencies: mortgage-backed securities:

                

Under 1 year

   36,620     36,734     47,023     47,190     32,515     32,602     47,023     47,190  

1-5 years

   209,862     214,102     216,775     221,078     201,594     204,837     216,775     221,078  

6-10 years

   180,422     183,552     184,576     186,938     228,390     232,017     184,576     186,938  

Over 10 years

   5,263,901     5,349,284     4,825,525     4,867,495     5,647,118     5,691,814     4,825,525     4,867,495  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total Federal agencies: mortgage-backed securities

   5,690,805     5,783,672     5,273,899     5,322,701     6,109,617     6,161,270     5,273,899     5,322,701  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Other agencies:

                

Under 1 year

   32,248     32,328     33,047     33,237     1,703     1,710     33,047     33,237  

1-5 years

   9,071     9,555     9,122     9,575     8,265     8,693     9,122     9,575  

6-10 years

   119,696     122,886     103,530     105,019     152,433     155,589     103,530     105,019  

Over 10 years

   181,131     185,646     204,016     203,712     161,679     163,192     204,016     203,712  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other agencies

   342,146     350,415     349,715     351,543     324,080     329,184     349,715     351,543  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total U.S. Treasury, Federal agency, and other agency securities

   6,044,226     6,145,442     5,629,049     5,679,696     6,446,226     6,503,054     5,629,049     5,679,696  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Municipal securities:

                

Under 1 year

   277,551     271,172     256,399     255,835     252,645     244,911     256,399     255,835  

1-5 years

   322,135     326,618     269,385     274,003     389,879     391,985     269,385     274,003  

6-10 years

   996,655     1,004,624     938,780     945,954     997,694     1,006,042     938,780     945,954  

Over 10 years

   445,189     463,791     376,747     392,777     453,343     475,428     376,747     392,777  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total municipal securities

   2,041,530     2,066,205     1,841,311     1,868,569     2,093,561     2,118,366     1,841,311     1,868,569  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Private-label CMO:

                

Under 1 year

   —       —       —       —       —       —       —       —    

1-5 years

   —       —       —       —       1,065     1,109     —       —    

6-10 years

   1,195     1,245     1,314     1,371     —       —       1,314     1,371  

Over 10 years

   40,847     39,009     42,416     40,555     38,217     36,895     42,416     40,555  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total private-label CMO

   42,042     40,254     43,730     41,926     39,282     38,004     43,730     41,926  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Asset-backed securities:

                

Under 1 year

   —       —       —       —       —       —       —       —    

1-5 years

   165,319     166,277     228,852     229,364     146,428     146,936     228,852     229,364  

6-10 years

   123,591     124,807     144,163     144,193     128,509     128,725     144,163     144,193  

Over 10 years

   589,189     540,999     641,984     582,441     552,443     515,656     641,984     582,441  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total asset-backed securities

   878,099     832,083     1,014,999     955,998     827,380     791,317     1,014,999     955,998  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Corporate debt:

                

Under 1 year

   38,801     39,075     18,767     18,953     29,986     29,990     18,767     18,953  

1-5 years

   313,507     324,116     314,773     323,503     308,150     315,987     314,773     323,503  

6-10 years

   125,689     126,429     145,611     143,720     109,769     108,607     145,611     143,720  

Over 10 years

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total corporate debt

   477,997     489,620     479,151     486,176     447,905     454,584     479,151     486,176  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Other:

                

Under 1 year

   —       —       250     250     —       —       250     250  

1-5 years

   3,950     3,906     3,150     3,066     3,950     3,897     3,150     3,066  

6-10 years

   —       —       —       —       —       —       —       —    

Over 10 years

   —       —       —       —       —       —       —       —    

Non-marketable equity securities

   331,770     331,771     331,559     331,559     332,095     332,095     331,559     331,559  

Mutual funds

   11,830     11,843     16,151     16,161     11,823     11,823     16,151     16,161  

Marketable equity securities

   536     1,275     536     1,269     962     1,731     536     1,269  
  

 

   

 

   

 

   

 

   

 

   

 

  ��

 

   

 

 

Total other

   348,086     348,795     351,646     352,305     348,830     349,546     351,646     352,305  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total available-for-sale and other securities

  $9,831,980    $9,922,399    $9,359,886    $9,384,670    $10,203,184    $10,254,871    $9,359,886    $9,384,670  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Non-marketable equity securities at March 31,June 30, 2015 and December 31, 2014 include $157.0 million of stock issued by the FHLB of Cincinnati, and $174.7$174.4 million and $174.5 million, respectively, of Federal Reserve Bank stock.Non-marketable equity securities are recorded at amortized cost.

The following tables provide amortized cost, fair value, and gross unrealized gains and losses recognized in OCI by investment category at March 31,June 30, 2015 and December 31, 2014:

 

      Unrealized         Unrealized   

(dollar amounts in thousands)

  Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value   Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value 

March 31, 2015

       

June 30, 2015

       

U.S. Treasury

  $11,275    $80    $—     $11,355    $12,529    $71    $—     $12,600  

Federal agencies:

              

Mortgage-backed securities

   5,690,805     100,113     (7,246  5,783,672     6,109,617     68,308     (16,655  6,161,270  

Other agencies

   342,146     8,270     (1  350,415     324,080     5,121     (17  329,184  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total U.S. Treasury, Federal agency securities

   6,044,226     108,463     (7,247  6,145,442     6,446,226     73,500     (16,672  6,503,054  

Municipal securities

   2,041,530     40,512     (15,837  2,066,205     2,093,561     44,281     (19,476  2,118,366  

Private-label CMO

   42,042     1,116     (2,904  40,254     39,282     1,133     (2,411  38,004  

Asset-backed securities

   878,099     4,626     (50,642  832,083     827,380     1,946     (38,009  791,317  

Corporate debt

   477,997     12,167     (544  489,620     447,905     8,292     (1,613  454,584  

Other securities

   348,086     753     (44  348,795     348,830     769     (53  349,546  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total available-for-sale and other securities

  $9,831,980    $167,637    $(77,218 $9,922,399    $10,203,184    $129,921    $(78,234 $10,254,871  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 
      Unrealized         Unrealized   

(dollar amounts in thousands)

  Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value   Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value 

December 31, 2014

              

U.S. Treasury

  $5,435    $17    $—     $5,452    $5,435    $17    $—     $5,452  

Federal agencies:

              

Mortgage-backed securities

   5,273,899     63,906     (15,104  5,322,701     5,273,899     63,906     (15,104  5,322,701  

Other agencies

   349,715     2,871     (1,043  351,543     349,715     2,871     (1,043  351,543  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total U.S. Treasury, Federal agency securities

   5,629,049     66,794     (16,147  5,679,696     5,629,049     66,794     (16,147  5,679,696  

Municipal securities

   1,841,311     37,398     (10,140  1,868,569     1,841,311     37,398     (10,140  1,868,569  

Private-label CMO

   43,730     1,116     (2,920  41,926     43,730     1,116     (2,920  41,926  

Asset-backed securities

   1,014,999     2,061     (61,062  955,998     1,014,999     2,061     (61,062  955,998  

Corporate debt

   479,151     9,442     (2,417  486,176     479,151     9,442     (2,417  486,176  

Other securities

   351,646     743     (84  352,305     351,646     743     (84  352,305  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total available-for-sale and other securities

  $9,359,886    $117,554    $(92,770 $9,384,670    $9,359,886    $117,554    $(92,770 $9,384,670  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

At March 31,June 30, 2015, the carrying value of investment securities pledged to secure public and trust deposits, trading account liabilities, U.S. Treasury demand notes, and security repurchase agreements totaled $3.7$3.4 billion. There were no securities of a single issuer, which are not governmental or government-sponsored, that exceeded 10% of shareholders’ equity at March 31,June 30, 2015.

The following tables provide detail on investment securities with unrealized losses aggregated by investment category and the length of time the individual securities have been in a continuous loss position, at March 31,June 30, 2015 and December 31, 2014:

 

  Less than 12 Months Over 12 Months Total   Less than 12 Months Over 12 Months Total 

(dollar amounts in thousands)

  Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 

March 31, 2015

          

(dollar amounts in thousands )

  Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 

June 30, 2015

          

Federal agencies:

                    

Mortgage-backed securities

   183,977     (630  310,854     (6,616  494,831     (7,246   1,165,377     (6,575  284,316     (10,080  1,449,693     (16,655

Other agencies

   600     (1  —       —      600     (1   1,484     (17  —       —      1,484     (17
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total Federal agency securities

   184,577     (631  310,854     (6,616  495,431     (7,247   1,166,861     (6,592  284,316     (10,080  1,451,177     (16,672

Municipal securities

   610,486     (14,089  57,696     (1,748  668,182     (15,837   521,393     (15,835  231,486     (3,641  752,879     (19,476

Private-label CMO

   —       —      22,491     (2,904  22,491     (2,904   —       —      22,246     (2,411  22,246     (2,411

Asset-backed securities

   61,741     (125  278,236     (50,517  339,977     (50,642   234,815     (1,490  259,598     (36,519  494,413     (38,009

Corporate debt

   31,556     (28  22,224     (516  53,780     (544   90,201     (580  21,677     (1,033  111,878     (1,613

Other securities

   773     (27  1,483     (17  2,256     (44   765     (35  1,483     (18  2,248     (53
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total temporarily impaired securities

  $889,133    $(14,900 $692,984    $(62,318 $1,582,117    $(77,218  $2,014,035    $(24,532 $820,806    $(53,702 $2,834,841    $(78,234
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 
  Less than 12 Months Over 12 Months Total   Less than 12 Months Over 12 Months Total 

(dollar amounts in thousands)

  Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 

(dollar amounts in thousands )

  Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 Fair Value   Unrealized
Losses
 

December 31, 2014

                    

Federal agencies:

                    

Mortgage-backed securities

   501,858     (1,909  527,280     (13,195  1,029,138     (15,104   501,858     (1,909  527,280     (13,195  1,029,138     (15,104

Other agencies

   159,708     (1,020  1,281     (23  160,989     (1,043   159,708     (1,020  1,281     (23  160,989     (1,043
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total Federal agency securities

   661,566     (2,929  528,561     (13,218  1,190,127     (16,147   661,566     (2,929  528,561     (13,218  1,190,127     (16,147

Municipal securities

   568,619     (9,127  96,426     (1,013  665,045     (10,140   568,619     (9,127  96,426     (1,013  665,045     (10,140

Private-label CMO

   —       —      22,650     (2,920  22,650     (2,920   —       —      22,650     (2,920  22,650     (2,920

Asset-backed securities

   157,613     (641  325,691     (60,421  483,304     (61,062   157,613     (641  325,691     (60,421  483,304     (61,062

Corporate debt

   49,562     (252  88,398     (2,165  137,960     (2,417   49,562     (252  88,398     (2,165  137,960     (2,417

Other securities

   —       —      1,416     (84  1,416     (84   —       —      1,416     (84  1,416     (84
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total temporarily impaired securities

  $1,437,360    $(12,949 $1,063,142    $(79,821 $2,500,502    $(92,770  $1,437,360    $(12,949 $1,063,142    $(79,821 $2,500,502    $(92,770
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

The following table is a summary of realized securities gains and losses for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  Three Months Ended   Three Months Ended   Six Months Ended 
  March 31,   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Gross gains on sales of securities

  $—      $16,990    $82    $490    $82    $17,480  

Gross (losses) on sales of securities

   —       (20   —       —       —       (20
  

 

   

 

   

 

   

 

   

 

   

 

 

Net gain on sales of securities

  $—      $16,970    $82    $490    $82    $17,460  
  

 

   

 

   

 

   

 

   

 

   

 

 

Collateralized Debt Obligations and Private-Label CMO SecuritiesSecurity Impairment

OurHuntington evaluates the available-for-sale securities portfolio on a quarterly basis for impairment. We conduct a comprehensive security-level assessment on all available-for-sale securities. Impairment would exist when the present value of the expected cash flows are not sufficient to recover the entire amortized cost basis at the balance sheet date. Under these circumstances, any impairment would be recognized in earnings. The contractual terms and / or cash flows of the investments do not permit the issuer to settle the securities at a price less than the amortized cost. Huntington does not intend to sell, nor does it believe it will be required to sell these securities until the amortized cost is recovered, which may be maturity. As of June 30, 2015, Management has evaluated available-for-sale securities with unrealized losses for impairment and concluded no OTTI is required. For the three-month and six-month periods ended June 30, 2015 and 2014, there were no OTTI losses recognized in the Unaudited Condensed Consolidated Statements of Income for securities evaluated for impairment as described above. The OTTI recognized in accumulated other comprehensive income on debt securities held by Huntington at June 30, 2015 and 2014 is $30.9 million.

The highest risk segments of our investment portfolio are the trust preferred CDO and 2003-2006 vintage private-label CMO portfolios. Of the $40.3 million of the private-label CMO securities reported at fair value at March 31, 2015, approximately $20.1 million are rated below investment grade. The CDOs are in the asset-backed securities portfolio. These segments are in run off, and we have not purchased these types of securities since 2008. The performance of the underlying securities in each of these segments reflects the deterioration of CDO issuers and 2003-2006 non-agency mortgages. Each of these securities in these two segments is subjected to a rigorous review of its projected cash flows. These reviews are supported with analysis from independent third parties.

The fair values of the private label CMO and CDO assets have been impacted by various market conditions. The unrealized losses wereare primarily the result of wider liquidity spreads on asset-backed securities and increased market volatility on non-agency mortgage that are collateralized by certain mortgage loans. In addition, the expected average lives of the asset-backed securities backed by trust-preferred securities have been extended, due to changes in the expectations of when the underlying securities would be repaid.

Private-label CMO securities are collateralized by first-lien residential mortgage loans. Of the $38.0 million of the private-label CMO securities reported at fair value at June 30, 2015, approximately $20.4 million are rated below investment grade. The contractual termssecurities are valued by a third party pricing specialist using a discounted cash flow approach and proprietary pricing model. The model uses inputs such as estimated prepayment speeds, losses, recoveries, default rates that are implied by the underlying performance of collateral in the structure or similar structures, discount rates that are implied by market prices for similar securities, collateral structure types, and house price depreciation / orappreciation rates that are based upon macroeconomic forecasts.

Collateralized Debt Obligations are backed by a pool of debt securities issued by financial institutions. The collateral generally consists of trust-preferred securities and subordinated debt securities issued by banks, bank holding companies, and insurance companies. Many collateral issuers have the option of deferring interest payments on their debt for up to five years. A full cash flow analysis is used to estimate fair values and assess impairment for each security within this portfolio. A third party pricing specialist with direct industry experience in pooled-trust-preferred security evaluations is engaged to provide assistance estimating the fair value and expected cash flows on this portfolio. The full cash flow analysis is completed by evaluating the relevant credit and structural aspects of each pooled-trust-preferred security in the portfolio, including collateral performance projections for each piece of collateral in the security and terms of the investments dosecurity’s structure. The credit review includes an analysis of profitability, credit quality, operating efficiency, leverage, and liquidity using available financial and regulatory information for each underlying collateral issuer. The analysis also includes a review of historical industry default data, current/near term operating conditions, and the impact of macroeconomic and regulatory changes. Using the results of our analysis, we estimate appropriate default and recovery probabilities for each piece of collateral then estimate the expected cash flows for each security. The fair value of each security is obtained by discounting the expected cash flows at a market discount rate. The market discount rate is determined by reference to yields observed in the market for similarly rated collateralized debt obligations, specifically high-yield collateralized loan obligations. The relatively high market discount rate is reflective of the uncertainty of the cash flows and illiquid nature of these securities. The large differential between the fair value and amortized cost of some of the securities reflects the high market discount rate and the expectation that the majority of the cash flows will not be received until near the final maturity of the security (the final maturities range from 2032 to 2035).

On December 10, 2013, the Federal Reserve, the OCC, the FDIC, the CFTC and the SEC issued final rules to implement the Volcker Rule contained in section 619 of the Dodd-Frank Act, generally to become effective on July 21, 2015. The Volcker Rule prohibits an insured depository institution and its affiliates (referred to as “banking entities”) from: (i) engaging in “proprietary trading” and (ii) investing in or sponsoring certain types of funds (“covered funds”) subject to certain limited exceptions. These prohibitions impact the ability of U.S. banking entities to provide investment management products and services that are competitive with nonbanking firms generally and with non-U.S. banking organizations in overseas markets. The rule also effectively prohibits short-term trading strategies by any U.S. banking entity if those strategies involve instruments other than those specifically permitted for trading.

On January 14, 2014, the five federal agencies approved an interim final rule to permit banking entities to retain interests in certain collateralized debt obligations backed primarily by trust preferred securities from the investment prohibitions of section 619 of the Volcker Rule. Under the interim final rule, the agencies permit the issuer to settleretention of an interest in or sponsorship of covered funds by banking entities if certain qualifications are met. In addition, the securities atagencies released a price lessnon-exclusive list of issuers that meet the requirements of the interim final rule. At June 30, 2015, we had investments in nine different pools of trust preferred securities. Eight of our pools are included in the list of non-exclusive issuers. We have analyzed the ICONS pool which was not included on the list and believe that it is more likely than the amortized cost. Huntington does not intend to sell, nor does it believe it willthat we would not be required to sell these securities untiland will be able to hold the amortized cost is recovered, which may be maturity and; therefore, does not consider themsecurity to be other-than-temporarily impaired at March 31, 2015.recovery under the final Volcker Rule regulations.

The following table summarizes the relevant characteristics of our CDO securities portfolio, which are included in asset-backed securities, at March 31,June 30, 2015. Each security is part of a pool of issuers and supports a more senior tranche of securities except for the MM Comm III securities which are the most senior class.

Collateralized Debt Obligation Data

March 31,June 30, 2015

(dollar amounts in thousands)

 

             Actual                  Actual     
             Deferrals Expected                Deferrals Expected   
             and Defaults                and Defaults   
           # of Issuers Defaults as a % of              # of Issuers Defaults as a % of   
         Lowest Currently as a % of Remaining            Lowest Currently as a % of Remaining   

Deal Name

 Par Value Amortized
Cost
 Fair
Value
 Unrealized
Loss (2)
 Credit
Rating (3)
 Performing/
Remaining (4)
 Original
Collateral
 Performing
Collateral
 Excess
Subordination  (5)
  Par Value Amortized
Cost
 Fair
Value
 Unrealized
Loss (2)
 Credit
Rating (3)
 Performing/
Remaining (4)
 Original
Collateral
 Performing
Collateral
 Excess
Subordination (5)
 

Alesco II (1)

 $41,646   $28,636   $18,383   $(10,253  C    29/32    8  7  —   $41,646   $28,434   $25,212   $(3,222  C    30/32    5  7  3

ICONS

  19,801    19,801    15,767    (4,034  BB    19/21    7    16    56    19,515    19,515    15,590    (3,925  BB    19/21    7    16    56  

MM Comm III

  5,584    5,335    4,369    (966  BB    5/9    5    9    28    5,459    5,216    4,355    (861  BB    6/9    5    6    33  

Pre TSL IX (1)

  5,000    3,955    2,662    (1,293  C    28/40    19    9    4    5,000    3,955    3,177    (778  C    28/38    17    9    8  

Pre TSL XI (1)

  25,000    20,517    13,595    (6,922  C    42/55    16    9    9    25,000    20,399    15,380    (5,019  C    42/55    16    9    9  

Pre TSL XIII (1)

  27,530    20,127    13,952    (6,175  C    41/56    21    21    6    27,530    19,999    16,735    (3,264  C    41/56    21    22    11  

Reg Diversified (1)

  25,500    6,287    1,591    (4,696  D    25/41    34    7    —      25,500    5,706    2,468    (3,238  D    25/40    32    7    —    

Soloso (1)

  12,500    2,440    468    (1,972  C    36/60    29    19    —      12,500    2,440    618    (1,822  C    34/58    29    19    —    

Tropic III

  31,000    31,000    18,368    (12,632  CCC+    30/40    19    8    39    31,000    31,000    18,535    (12,465  CCC+    29/40    20    8    39  
 

 

  

 

  

 

  

 

       

 

  

 

  

 

  

 

      

Total at March 31, 2015

 $193,561   $138,098   $89,155   $(48,943     

Total at June 30, 2015

 $193,150   $136,664   $102,070   $(34,594     
 

 

  

 

  

 

  

 

       

 

  

 

  

 

  

 

      

Total at December 31, 2014

 $193,597   $139,194   $82,738   $(56,456      $193,597   $139,194   $82,738   $(56,456     
 

 

  

 

  

 

  

 

       

 

  

 

  

 

  

 

      

 

(1)Security was determined to have OTTI. As such, the book value is net of recorded credit impairment.
(2)These securities have been in a continuous loss position for longer than 12 months.
(3)For purposes of comparability, the lowest credit rating expressed is equivalent to Fitch ratings even where the lowest rating is based on another nationally recognized credit rating agency.
(4)Includes both banks and/or insurance companies.
(5)Excess subordination percentage represents the additional defaults in excess of both current and projected defaults that the CDO can absorb before the bond experiences credit impairment. Excess subordinated percentage is calculated by (a) determining what percentage of defaults a deal can experience before the bond has credit impairment, and (b) subtracting from this default breakage percentage both total current and expected future default percentages.

Security Impairment

Huntington evaluated OTTI on the debt security types listed below.

Private-label CMO securities are collateralized by first-lien residential mortgage loans. The securities are valued by a third party pricing specialist using a discounted cash flow approach and proprietary pricing model. The model uses inputs such as estimated prepayment speeds, losses, recoveries, default rates that are implied by the underlying performance of collateral in the structure or similar structures, discount rates that are implied by market prices for similar securities, collateral structure types, and house price depreciation / appreciation rates that are based upon macroeconomic forecasts.

Collateralized Debt Obligations are backed by a pool of debt securities issued by financial institutions. The collateral generally consists of trust-preferred securities and subordinated debt securities issued by banks, bank holding companies, and insurance companies. A full cash flow analysis is used to estimate fair values and assess impairment for each security within this portfolio. A third party pricing specialist with direct industry experience in pooled-trust-preferred security evaluations is engaged to provide assistance estimating the fair value and expected cash flows on this portfolio. The full cash flow analysis is completed by evaluating the relevant credit and structural aspects of each pooled-trust-preferred security in the portfolio, including collateral performance projections for each piece of collateral in the security and terms of the security’s structure. The credit review includes an analysis of profitability, credit quality, operating efficiency, leverage, and liquidity using available financial and regulatory information for each underlying collateral issuer. The analysis also includes a review of historical industry default data, current/near term operating conditions, and the impact of macroeconomic and regulatory changes. Using the results of our analysis, we estimate appropriate default and recovery probabilities for each piece of collateral then estimate the expected cash flows for each security. The cumulative probability of default ranges from a low of 1.9% to 100%.

Many collateral issuers have the option of deferring interest payments on their debt for up to five years. For issuers who are deferring interest, assumptions are made regarding the issuers ability to resume interest payments and make the required principal payment at maturity; the cumulative probability of default for these issuers currently ranges from 31% to 100%, and a 10% recovery assumption. The fair value of each security is obtained by discounting the expected cash flows at a market discount rate, ranging from LIBOR plus 3.0% to LIBOR plus 13.0% as of March 31, 2015. The market discount rate is determined by reference to yields observed in the market for similarly rated collateralized debt obligations, specifically high-yield collateralized loan obligations. The relatively high market discount rate is reflective of the uncertainty of the cash flows and illiquid nature of these securities. The large differential between the fair value and amortized cost of some of the securities reflects the high market discount rate and the expectation that the majority of the cash flows will not be received until near the final maturity of the security (the final maturities range from 2032 to 2035).

On December 10, 2013, the Federal Reserve, the OCC, the FDIC, the CFTC and the SEC issued final rules to implement the Volcker Rule contained in section 619 of the Dodd-Frank Act, generally to become effective on July 21, 2015. The Volcker Rule prohibits an insured depository institution and its affiliates (referred to as “banking entities”) from: (i) engaging in “proprietary trading” and (ii) investing in or sponsoring certain types of funds (“covered funds”) subject to certain limited exceptions. These prohibitions impact the ability of U.S. banking entities to provide investment management products and services that are competitive with nonbanking firms generally and with non-U.S. banking organizations in overseas markets. The rule also effectively prohibits short-term trading strategies by any U.S. banking entity if those strategies involve instruments other than those specifically permitted for trading.

On January 14, 2014, the five federal agencies approved an interim final rule to permit banking entities to retain interests in certain collateralized debt obligations backed primarily by trust preferred securities from the investment prohibitions of section 619 of the Volcker Rule. Under the interim final rule, the agencies permit the retention of an interest in or sponsorship of covered funds by banking entities if certain qualifications are met. In addition, the agencies released a non-exclusive list of issuers that meet the requirements of the interim final rule. At March 31, 2015, we had investments in nine different pools of trust preferred securities. Eight of our pools are included in the list of non-exclusive issuers. We have analyzed the ICONS pool which was not included on the list and believe that it is more likely than not that we would not be required to sell and will be able to hold the security to recovery under the final Volcker Rule regulations.

For the three-month periods ended March 31, 2015 and 2014, there were no OTTI losses recognized in the Unaudited Condensed Consolidated Statements of Income for securities evaluated for impairment as described above. The OTTI recognized in other comprehensive income on debt securities held by Huntington at March 31, 2015 and 2014 is $30.9 million.

As of March 31, 2015, Management has evaluated all other investment securities with unrealized losses and all non-marketable securities for impairment and concluded no additional OTTI is required.

5. HELD-TO-MATURITY SECURITIES

These are debt securities that Huntington has the intent and ability to hold until maturity. The debt securities are carried at amortized cost and adjusted for amortization of premiums and accretion of discounts using the interest method.

Listed below are the contractual maturities (under 1 year, 1-5 years, 6-10 years, and over 10 years) of held-to-maturity securities at March 31,June 30, 2015 and December 31, 2014:

 

  March 31, 2015   December 31, 2014   June 30, 2015   December 31, 2014 
  Amortized   Fair   Amortized   Fair   Amortized   Fair   Amortized   Fair 

(dollar amounts in thousands)

  Cost   Value   Cost   Value   Cost   Value   Cost   Value 

Federal agencies: mortgage-backed securities:

                

Under 1 year

  $—      $—      $—      $—      $—      $—      $—      $—    

1-5 years

   —       —       —       —       —       —       —       —    

6-10 years

   24,901     24,517     24,901     24,263     24,901     24,476     24,901     24,263  

Over 10 years

   3,017,912     3,053,362     3,136,460     3,140,194     2,906,086     2,911,305     3,136,460     3,140,194  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total Federal agencies: mortgage-backed securities

   3,042,813     3,077,879     3,161,361     3,164,457     2,930,987     2,935,781     3,161,361     3,164,457  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Other agencies:

                

Under 1 year

   —       —       —       —       —       —       —       —    

1-5 years

   —       —       —       —       —       —       —       —    

6-10 years

   78,053     80,031     54,010     54,843     92,903     94,396     54,010     54,843  

Over 10 years

   208,091     209,698     156,553     155,821     272,671     271,961     156,553     155,821  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total other agencies

   286,144     289,729     210,563     210,664     365,574     366,357     210,563     210,664  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total U.S. Government backed agencies

   3,328,957     3,367,608     3,371,924     3,375,121     3,296,561     3,302,138     3,371,924     3,375,121  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Municipal securities:

                

Under 1 year

   —       —       —       —       —       —       —       —    

1-5 years

   —       —       —       —       —       —       —       —    

6-10 years

   —       —       —       —       —       —       —       —    

Over 10 years

   7,706     7,281     7,981     7,594     7,599     7,341     7,981     7,594  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total municipal securities

   7,706     7,281     7,981     7,594     7,599     7,341     7,981     7,594  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total held-to-maturity securities

  $3,336,663    $3,374,889    $3,379,905    $3,382,715    $3,304,160    $3,309,479    $3,379,905    $3,382,715  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

The following table provides amortized cost, gross unrealized gains and losses, and fair value by investment category at March 31,June 30, 2015 and December 31, 2014:

 

      Unrealized         Unrealized   

(dollar amounts in thousands)

  Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value   Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value 

March 31, 2015

       

June 30, 2015

       

Federal Agencies:

              

Mortgage-backed securities

  $3,042,813    $43,058    $(7,992 $3,077,879    $2,930,987    $24,266    $(19,472 $2,935,781  

Other agencies

   286,144     4,065     (480  289,729     365,574     2,537     (1,754  366,357  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total U.S. Government backed agencies

   3,328,957     47,123     (8,472  3,367,608     3,296,561     26,803     (21,226  3,302,138  

Municipal securities

   7,706     —       (425  7,281     7,599     —       (258  7,341  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total held-to-maturity securities

  $3,336,663    $47,123    $(8,897 $3,374,889    $3,304,160    $26,803    $(21,484 $3,309,479  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 
      Unrealized         Unrealized   

(dollar amounts in thousands)

  Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value   Amortized
Cost
   Gross
Gains
   Gross
Losses
 Fair Value 

December 31, 2014

              

Federal Agencies:

              

Mortgage-backed securities

  $3,161,361    $24,832    $(21,736 $3,164,457    $3,161,361    $24,832    $(21,736 $3,164,457  

Other agencies

   210,563     1,251     (1,150  210,664     210,563     1,251     (1,150  210,664  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total U.S. Government backed agencies

   3,371,924     26,083     (22,886  3,375,121     3,371,924     26,083     (22,886  3,375,121  

Municipal securities

   7,981     —       (387  7,594     7,981     —       (387  7,594  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

Total held-to-maturity securities

  $3,379,905    $26,083    $(23,273 $3,382,715    $3,379,905    $26,083    $(23,273 $3,382,715  
  

 

   

 

   

 

  

 

   

 

   

 

   

 

  

 

 

The following tables provide detail on held-to-maturity securities with unrealized losses aggregated by investment category and the length of time the individual securities have been in a continuous loss position, at March 31,June 30, 2015 and December 31, 2014:

 

  Less than 12 Months Over 12 Months Total   Less than 12 Months Over 12 Months Total 
  Fair   Unrealized Fair   Unrealized Fair   Unrealized   Fair   Unrealized Fair   Unrealized Fair   Unrealized 

(dollar amounts in thousands)

  Value   Losses Value   Losses Value   Losses 

March 31, 2015

          

(dollar amounts in thousands )

  Value   Losses Value   Losses Value   Losses 

June 30, 2015

          

Federal Agencies:

                    

Mortgage-backed securities

  $130,027    $(748 $414,559    $(7,244 $544,586    $(7,992  $887,538    $(6,871 $382,679    $(12,601 $1,270,217    $(19,472

Other agencies

   63,134     (346  22,023     (134  85,157     (480   163,312     (1,615  21,662     (139  184,974     (1,754
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total U.S. Government backed securities

   193,161     (1,094  436,582     (7,378  629,743     (8,472   1,050,850     (8,486  404,341     (12,740  1,455,191     (21,226

Municipal securities

   —       —      7,281     (425  7,281     (425   —       —      7,341     (258  7,341     (258
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total temporarily impaired securities

  $193,161    $(1,094 $443,863    $(7,803 $637,024    $(8,897  $1,050,850    $(8,486 $411,682    $(12,998 $1,462,532    $(21,484
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 
  Less than 12 Months Over 12 Months Total   Less than 12 Months Over 12 Months Total 

(dollar amounts in thousands)

  Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 

(dollar amounts in thousands )

  Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 

December 31, 2014

                    

Federal Agencies:

                    

Mortgage-backed securities

  $707,934    $(5,550 $622,026    $(16,186 $1,329,960    $(21,736  $707,934    $(5,550 $622,026    $(16,186 $1,329,960    $(21,736

Other agencies

   36,956     (198  71,731     (952  108,687     (1,150   36,956     (198  71,731     (952  108,687     (1,150
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total U.S. Government backed securities

   744,890     (5,748  693,757     (17,138  1,438,647     (22,886   744,890     (5,748  693,757     (17,138  1,438,647     (22,886

Municipal securities

   7,594     (387  —       —      7,594     (387   7,594     (387  —       —      7,594     (387
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total temporarily impaired securities

  $752,484    $(6,135 $693,757    $(17,138 $1,446,241    $(23,273  $752,484    $(6,135 $693,757    $(17,138 $1,446,241    $(23,273
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Security Impairment

Huntington evaluates the held-to-maturity securities portfolio on a quarterly basis for impairment. Impairment would exist when the present value of the expected cash flows is not sufficient to recover the entire amortized cost basis at the balance sheet date. Under these circumstances, any impairment would be recognized in earnings. As of March 31,June 30, 2015, Management has evaluated held-to-maturity securities with unrealized losses for impairment and concluded no OTTI is required.

6. LOAN SALES AND SECURITIZATIONS

Residential Mortgage Loans

The following table summarizes activity relating to residential mortgage loans sold with servicing retained for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  Three Months Ended   Six Months Ended 
  Three Months Ended
March 31,
   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Residential mortgage loans sold with servicing retained

  $630,683    $481,837    $938,412    $566,471    $1,569,096    $1,048,308  

Pretax gains resulting from above loan sales (1)

   14,862     12,076     27,471     14,996     42,334     27,072  

 

(1)Recorded in mortgage banking income.

A MSR is established only when the servicing is contractually separated from the underlying mortgage loans by sale or securitization of the loans with servicing rights retained. At initial recognition, the MSR asset is established at its fair value using assumptions consistent with assumptions used to estimate the fair value of existing MSRs. At the time of initial capitalization, MSRs may be recorded using either the fair value method or the amortization method. The election of the fair value method or amortization method is made at the time each servicing class is established. Subsequently, servicing rights are accounted for based on the methodology chosen for each respective servicing class. Any increase or decrease in the fair value of MSRs carried under the fair value method, as well as amortization or impairment of MSRs recorded using the amortization method, during the period is recorded as an increase or decrease in mortgage banking income, which is reflected in noninterest income in the Unaudited Condensed Consolidated Statements of Income.

The following tables summarize the changes in MSRs recorded using either the fair value method or the amortization method for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

Fair Value Method:

  Three Months Ended
March 31,
   Three Months Ended
June 30,
   Six Months Ended
June 30,
 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Fair value, beginning of period

  $22,786    $34,236    $20,455    $30,628    $22,786    $34,236  

Change in fair value during the period due to:

            

Time decay (1)

   (339   (725   (332   (656   (671   (1,381

Payoffs (2)

   (818   (1,915   (997   (1,611   (1,815   (3,525

Changes in valuation inputs or assumptions (3)

   (1,174   (968   1,555     (1,614   381     (2,583
  

 

   

 

   

 

   

 

   

 

   

 

 

Fair value, end of period:

  $20,455    $30,628    $20,681    $26,747    $20,681    $26,747  
  

 

   

 

   

 

   

 

   

 

   

 

 

Weighted-average life (years)

   4.7     4.1     5.1     3.9     5.1     3.9  
  

 

   

 

   

 

   

 

   

 

   

 

 

 

(1)Represents decrease in value due to passage of time, including the impact from both regularly scheduled loan principal payments and partial loan paydowns.
(2)Represents decrease in value associated with loans that paid off during the period.
(3)Represents change in value resulting primarily from market-driven changes in interest rates and prepayment speeds.

 

Amortization Method:

  Three Months Ended
March 31,
   Three Months Ended
June 30,
   Six Months Ended
June 30,
 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Carrying value, beginning of period

  $132,813    $128,064    $125,454    $132,651    $132,813    $128,064  

New servicing assets created

   6,454     5,053     10,338     5,578     16,792     10,631  

Servicing assets acquired

   —       3,505     —       —       —       3,505  

Impairment (charge) / recovery

   (7,990   (629   12,970     (3,685   4,980     (7,027

Amortization and other

   (5,823   (3,342   (5,635   (1,431   (11,458   (2,060
  

 

   

 

   

 

   

 

   

 

   

 

 

Carrying value, end of period

  $125,454    $132,651    $143,127    $133,113    $143,127    $133,113  
  

 

   

 

   

 

   

 

   

 

   

 

 

Fair value, end of period

  $125,691    $144,694    $143,434    $139,915    $143,434    $139,915  
  

 

   

 

   

 

   

 

   

 

   

 

 

Weighted-average life (years)

   5.7     6.5     6.5     5.9     6.5     5.9  
  

 

   

 

   

 

   

 

   

 

   

 

 

MSRs do not trade in an active, open market with readily observable prices. While sales of MSRs occur, the precise terms and conditions are typically not readily available. Therefore, the fair value of MSRs is estimated using a discounted future cash flow model. The model considers portfolio characteristics, contractually specified servicing fees and assumptions related to prepayments, delinquency rates, late charges, other ancillary revenues, costs to service, and other economic factors. Changes in the assumptions used may have a significant impact on the valuation of MSRs.

MSR values are very sensitive to movements in interest rates as expected future net servicing income depends on the projected outstanding principal balances of the underlying loans, which can be greatly impacted by the level of prepayments. Huntington hedges the value of certain MSRs against changes in value attributable to changes in interest rates using a combination of derivative instruments and trading securities.

For MSRs under the fair value method, a summary of key assumptions and the sensitivity of the MSR value at March 31,June 30, 2015 and December 31, 2014, to changes in these assumptions follows:

 

  March 31, 2015 December 31, 2014   June 30, 2015 December 31, 2014 
    Decline in fair value due to   Decline in fair value due to     Decline in fair value due to   Decline in fair value due to 

(dollar amounts in thousands)

  Actual 10%
adverse
change
 20%
adverse
change
 Actual 10%
adverse
change
 20%
adverse
change
   Actual 10%
adverse
change
 20%
adverse
change
 Actual 10%
adverse
change
 20%
adverse
change
 

Constant prepayment rate(annualized)

   15.20 $(1,046 $(2,002  15.60 $(1,176 $(2,248   13.60 $(955 $(1,833  15.60 $(1,176 $(2,248

Spread over forward interest rate swap rates

   641 bps    (625  (1,214  546 bps    (699  (1,355   597 bps    (659  (1,277  546 bps    (699  (1,355

For MSRs under the amortization method, a summary of key assumptions and the sensitivity of the MSR value at March 31,June 30, 2015 and December 31, 2014, to changes in these assumptions follows:

 

  March 31, 2015 December 31, 2014   June 30, 2015 December 31, 2014 
    Decline in fair value due to   Decline in fair value due to     Decline in fair value due to   Decline in fair value due to 

(dollar amounts in thousands)

  Actual 10%
adverse
change
 20%
adverse
change
 Actual 10%
adverse
change
 20%
adverse
change
   Actual 10%
adverse
change
 20%
adverse
change
 Actual 10%
adverse
change
 20%
adverse
change
 

Constant prepayment rate(annualized)

   11.90 $(5,135 $(9,860  11.40 $(5,289 $(10,164   9.80 $(4,935 $(9,525  11.40 $(5,289 $(10,164

Spread over forward interest rate swap rates

   928 bps    (3,957  (7,663  856 bps    (4,343  (8,403   969 bps    (4,776  (9,240  856 bps    (4,343  (8,403

Total servicing, late and other ancillary fees, net of amortization of capitalized servicing assets included in mortgage banking income amounted to $3.9$3.7 million and $5.0$4.9 million for the three-month periods ended March 31,June 30, 2015 and 2014, respectively. For the six-month periods ended June 30, 2015 and 2014, total servicing fees included in mortgage banking income were $7.6 million and $9.9 million, respectively. The unpaid principal balance of residential mortgage loans serviced for third parties was $15.6$15.7 billion and $15.6 billion at March 31,June 30, 2015 and December 31, 2014, respectively.

Automobile Loans and Leases

The following table summarizes activity relating to automobile loans sold and/or securitized with servicing retained for the three-month and six-month periods ended June 30, 2015 and 2014:

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Automobile loans securitized with servicing retained

  $750,000    $—      $750,000    $—    

Pretax gains resulting from above loan sales (1)

   5,333     —       5,333     —    

(1)Recorded in gain on sale of loans.

In the 2015 second quarter, the UPB of automobile loans totaling $750.0 million were transferred to a trust in a securitization transaction in exchange for $780.1 million of net proceeds. The securitization and resulting sale of all underlying securities qualified for sale accounting. As a result of this transaction, Huntington recognized a $5.3 million gain which is reflected in gain on sale of loans on the Condensed Consolidated Statement of Income and recorded an $11.2 million servicing asset which is reflected in accrued income and other assets on the Condensed Consolidated Balance Sheet.

Huntington has retained servicing responsibilities on sold automobile loans and receives annual servicing fees and other ancillary fees on the outstanding loan balances. Automobile loan servicing rights are accounted for using the amortization method. A servicing asset is established at fair value at the time of the sale. The servicing asset is then amortized against servicing income. Impairment, if any, is recognized when carrying value exceeds the fair value as determined by calculating the present value of expected net future cash flows. The primary risk characteristic for measuring servicing assets is payoff rates of the underlying loan pools. Valuation calculations rely on the predicted payoff assumption and, if actual payoff is quicker than expected, then future value would be impaired.

Changes in the carrying value of automobile loan servicing rights for the three-month and six-month periods ended March 31,June 30, 2015 and 2014, and the fair value at the end of each period were as follows:

 

   Three Months Ended
March 31,
 

(dollar amounts in thousands)

  2015   2014 

Carrying value, beginning of period

  $6,898    $17,672  

New servicing assets created

   —       —    

Amortization and other

   (1,835   (3,315
  

 

 

   

 

 

 

Carrying value, end of period

  $5,063    $14,357  
  

 

 

   

 

 

 

Fair value, end of period

  $5,155    $14,357  
  

 

 

   

 

 

 

Weighted-average life (years)

   2.4     3.2  
  

 

 

   

 

 

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Carrying value, beginning of period

  $5,063    $14,357    $6,898    $17,672  

New servicing assets created

   11,180     —       11,180     —    

Amortization and other

   (1,913   (2,842   (3,748   (6,157
  

 

 

   

 

 

   

 

 

   

 

 

 

Carrying value, end of period

  $14,330    $11,515    $14,330    $11,515  
  

 

 

   

 

 

   

 

 

   

 

 

 

Fair value, end of period

  $14,336    $11,846    $14,336    $11,846  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average life (years)

   3.2     3.0     3.2     3.0  
  

 

 

   

 

 

   

 

 

   

 

 

 

A summary of key assumptions and the sensitivity of the automobile loan servicing rights value to changes in these assumptions at March 31,June 30, 2015 and December 31, 2014 follows:

 

  March 31, 2015 December 31, 2014   June 30, 2015 December 31, 2014 
    Decline in fair value due to   Decline in fair value due to     Decline in fair value due to   Decline in fair value due to 

(dollar amounts in thousands)

  Actual 10%
adverse
change
 20%
adverse
change
 Actual 10%
adverse
change
 20%
adverse
change
   Actual 10%
adverse
change
 20%
adverse
change
 Actual 10%
adverse
change
 20%
adverse
change
 

Constant prepayment rate(annualized)

   15.60 $(98 $(287  14.62 $(305 $(496   15.60 $(622 $(1,203  14.62 $(305 $(496

Spread over forward interest rate swap rates

   500 bps    (1  (3  500 bps    (2  (4   500 bps    (15  (30  500 bps    (2  (4

Servicing income, net of amortization of capitalized servicing assets and impairment, amounted to $1.4 million and $2.1$2.0 million for the three-month periods ending March 31,June 30, 2015, and 2014, respectively. For the six-month periods ended June 30, 2015 and 2014, total servicing income, net of amortization of capitalized servicing assets and impairment, were $2.8 million and $4.1 million, respectively. The unpaid principal balance of automobile loans serviced for third parties was $697.2 million$1.3 billion and $837.7 million$0.8 billion at March 31,June 30, 2015 and December 31, 2014, respectively.

Small Business Association (SBA) Portfolio

The following table summarizes activity relating to SBA loans sold with servicing retained for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  Three Months Ended   Three Months Ended   Six Months Ended 
  March 31,   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

SBA loans sold with servicing retained

  $42,401    $40,871    $53,534    $45,229    $95,935    $86,101  

Pretax gains resulting from above loan sales (1)

   3,574     4,375     4,696     5,396     8,270     9,772  

 

(1)Recorded in gain on sale of loans.

Huntington has retained servicing responsibilities on sold SBA loans and receives annual servicing fees on the outstanding loan balances. SBA loan servicing rights are accounted for using the amortization method. A servicing asset is established at fair value at the time of the sale using a discounted future cash flow model. The servicing asset is then amortized against servicing income. Impairment, if any, is recognized when carrying value exceeds the fair value as determined by calculating the present value of expected net future cash flows.

The following tables summarize the changes in the carrying value of the servicing asset for the three-month and six-month periods ended March 31,June 30, 2015 and 2014, and the fair value at the end of each period were as follows:

 

  Three Months Ended   Six Months Ended 
  Three Months Ended
March 31,
   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Carrying value, beginning of period

  $18,536    $16,865    $17,947    $17,028    $18,536    $16,865  

New servicing assets created

   1,457     1,335     1,839     1,526     3,296     2,861  

Amortization and other

   (2,046   (1,172   (1,514   (1,362   (3,560   (2,534
  

 

   

 

   

 

   

 

   

 

   

 

 

Carrying value, end of period

  $17,947    $17,028    $18,272    $17,192    $18,272    $17,192  
  

 

   

 

   

 

   

 

   

 

   

 

 

Fair value, end of period

  $19,436    $17,028    $20,350    $17,192    $20,350    $17,192  
  

 

   

 

   

 

   

 

   

 

   

 

 

Weighted-average life (years)

   3.3     3.5     3.3     3.5     3.3     3.5  
  

 

   

 

   

 

   

 

   

 

   

 

 

A summary of key assumptions and the sensitivity of the SBA loan servicing rights value to changes in these assumptions at March 31,June 30, 2015 and December 31, 2014 follows:

 

   March 31, 2015  December 31, 2014 
      Decline in fair value due to     Decline in fair value due to 

(dollar amounts in thousands)

  Actual  10%
adverse
change
  20%
adverse
change
  Actual  10%
adverse
change
  20%
adverse
change
 

Constant prepayment rate(annualized)

   7.80 $(281 $(558  5.60 $(211 $(419

Discount rate

   1,500 bps    (521  (1,020  1,500 bps    (563  (1,102

   June 30, 2015  December 31, 2014 
      Decline in fair value due to     Decline in fair value due to 

(dollar amounts in thousands)

  Actual  10%
adverse
change
  20%
adverse
change
  Actual  10%
adverse
change
  20%
adverse
change
 

Constant prepayment rate(annualized)

   7.70 $(287 $(569  5.60 $(211 $(419

Discount rate

   1,500 bps    (547  (1,071  1,500 bps    (563  (1,102

Servicing income, net of amortization of capitalized servicing assets, amounted to $2.0$2.1 million and $1.7$1.8 million for the three-month periods ending March 31,June 30, 2015, and 2014, respectively. For the six-month periods ended June 30, 2015 and 2014, total servicing income, net of amortization of capitalized servicing assets, was $4.1 million and $3.6 million, respectively. The unpaid principal balance of SBA loans serviced for third parties was $889.8$929.4 million and $898.0 million at March 31,June 30, 2015 and December 31, 2014, respectively.

7. GOODWILL AND OTHER INTANGIBLE ASSETS

Business segments are based on segment leadership structure, which reflects how segment performance is monitored and assessed. We have five major business segments: Retail and Business Banking, Commercial Banking, Automobile Finance and Commercial Real Estate (AFCRE), Regional Banking and The Huntington Private Client Group (RBHPCG), and Home Lending. A Treasury / Other function includes, along with technology and operations, other unallocated assets, liabilities, revenue, and expense.

A rollforward of goodwill by business segment for the first three-monthsix-month period of 2015 is presented in the table below:

 

(dollar amounts in thousands)

  Retail &
Business
Banking
   Commercial
Banking
   AFCRE   RBHPCG   

 

   Treasury/
Other
   Huntington
Consolidated
   Retail &
Business
Banking
   Commercial
Banking
   AFCRE   RBHPCG   Home
Lending
   Treasury/
Other
   Huntington
Consolidated
 

Balance, beginning of period

  $368,097    $59,594    $—      $90,012    $     $4,838    $522,541    $368,097    $59,594    $—      $90,012    $—      $4,838    $522,541  

Goodwill acquired during the period

   —       155,828     —       —         —       155,828     —       155,828     —       —       —       —       155,828  

Adjustments

   —       —       —       —         —       —       —       —       —       —       —       —       —    

Impairment

   —       —       —       —         —       —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Balance, end of period

  $368,097    $215,422    $—      $90,012    $     $4,838    $678,369    $368,097    $215,422    $—      $90,012    $—      $4,838    $678,369  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

During theOn March 31, 2015, first quarter, Huntington completed theits acquisition of Macquarie andEquipment Finance, which was re-branded Huntington Technology Finance (HTF). As part of the transaction, Huntington recorded $155.8 million of goodwill and $8.2 million of other intangible assets. For additional information on the acquisition, see Business Combinations footnote.

Goodwill is not amortized but is evaluated for impairment on an annual basis at October 1 of each year or whenever events or changes in circumstances indicate the carrying value may not be recoverable. As a result of the 2014 first quarter reorganization in our reported business segments, goodwill was reallocated among the business segments. Immediately following the reallocation, impairment of $3.0 million was recorded in the Home Lending reporting segment.

At March 31,June 30, 2015 and December 31, 2014, Huntington’s other intangible assets consisted of the following:

 

(dollar amounts in thousands)

  Gross
Carrying
Amount
   Accumulated
Amortization
   Net
Carrying
Value
 

March 31, 2015

      

Core deposit intangible

  $400,058    $(374,940  $25,118  

Customer relationship

   116,120     (68,696   47,424  

Other

   25,164     (25,041   123  
  

 

 

   

 

 

   

 

 

 

Total other intangible assets

  $541,342    $(468,677  $72,665  
  

 

 

   

 

 

   

 

 

 

December 31, 2014

      

Core deposit intangible

  $400,058    $(366,907  $33,151  

Customer relationship

   107,920     (66,534   41,386  

Other

   25,164     (25,030   134  
  

 

 

   

 

 

   

 

 

 

Total other intangible assets

  $533,142    $(458,471  $74,671  
  

 

 

   

 

 

   

 

 

 

(dollar amounts in thousands)

  Gross
Carrying
Amount
   Accumulated
Amortization
   Net
Carrying
Value
 

June 30, 2015

      

Core deposit intangible

  $400,058    $(382,219  $17,839  

Customer relationship

   116,120     (71,366   44,754  

Other

   25,164     (25,052   112  
  

 

 

   

 

 

   

 

 

 

Total other intangible assets

  $541,342    $(478,637  $62,705  
  

 

 

   

 

 

   

 

 

 

December 31, 2014

      

Core deposit intangible

  $400,058    $(366,907  $33,151  

Customer relationship

   107,920     (66,534   41,386  

Other

   25,164     (25,030   134  
  

 

 

   

 

 

   

 

 

 

Total other intangible assets

  $533,142    $(458,471  $74,671  
  

 

 

   

 

 

   

 

 

 

The estimated amortization expense of other intangible assets for the remainder of 2015 and the next five years is as follows:

 

(dollar amounts in thousands)

  Amortization
Expense
   Amortization
Expense
 

2015

  $17,724    $7,700  

2016

   14,316     14,316  

2017

   12,908     12,908  

2018

   11,135     11,135  

2019

   9,825     9,825  

2020

   3,076     3,076  

8. LONG-TERM DEBT

In June 2015, the Bank issued $750.0 million of senior notes at 99.711% of face value. The senior bank note issuances mature on June 30, 2018 and have a fixed coupon rate of 2.00%.

Effective March 31, 2015, Huntington completed its acquisition of Macquarie.HTF. As part of the acquisition, Huntington assumed $293.4 million of non-recourse debt with various financial institutions and maturity dates. The effective interest rate on the non-recourse debt is 3.24%3.20%. Huntington also assumed $254.8 million of debt associated with two securitizations. The securitization debt has various classes and associated maturity dates and has an effective interest rate of 1.70%.

In February 2015, the Bank issued $500.0 million of senior notes at 99.860% of face value. The senior bank note issuances mature on February 26, 2018 and have a fixed coupon rate of 1.70%. Also, in February 2015, the Bank issued $500.0 million of senior notes at 99.874% of face value. The senior bank note issuances mature on April 1, 2020 and have a fixed coupon rate of 2.40%. Both senior note issuances may be redeemed one month prior to the maturity date at 100% of principal plus accrued and unpaid interest.

9. OTHER COMPREHENSIVE INCOME

The components of other comprehensive income for the three-month and six-month periods ended March 31,June 30, 2015 and 2014, were as follows:

 

  Three Months Ended   Three Months Ended 
  March 31, 2015   June 30, 2015 
  Tax (Expense)   Tax (Expense) 

(dollar amounts in thousands)

  Pretax Benefit After-tax   Pretax Benefit After-tax 

Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold

  $5,245   $(1,855 $3,390    $13,490   $(4,770 $8,720  

Unrealized holding gains (losses) on available-for-sale debt securities arising during the period

   60,503    (21,477  39,026     (52,119  18,374    (33,745

Less: Reclassification adjustment for net losses (gains) included in net income

   (121  42    (79   (120  42    (78
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in unrealized holding gains (losses) on available-for-sale debt securities

   65,627    (23,290  42,337     (38,749  13,646    (25,103
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in unrealized holding gains (losses) on available-for-sale equity securities

   9    (3  6     16    (5  11  

Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period

   28,144    (9,850  18,294     (829  290    (539

Less: Reclassification adjustment for net (gains) losses included in net income

   (123  43    (80   (138  48    (90
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships

   28,021    (9,807  18,214     (967  338    (629
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in pension and other post-retirement obligations

   1,389    (486  903     1,390    (487  903  
  

 

  

 

  

 

   

 

  

 

  

 

 

Total other comprehensive income (loss)

  $95,046   $(33,586 $61,460    $(38,310 $13,492   $(24,818
  

 

  

 

  

 

   

 

  

 

  

 

 
  Three Months Ended   Three Months Ended 
  March 31, 2014   June 30, 2014 
  Tax (Expense)   Tax (Expense) 

(dollar amounts in thousands)

  Pretax Benefit After-tax   Pretax Benefit After-tax 

Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold

  $7,408   $(2,619 $4,789    $1,252   $(443 $809  

Unrealized holding gains (losses) on available-for-sale debt securities arising during the period

   26,245    (9,332  16,913     36,437    (13,015  23,422  

Less: Reclassification adjustment for net losses (gains) included in net income

   (15,375  5,381    (9,994   (284  100    (184
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in unrealized holding gains (losses) on available-for-sale debt securities

   18,278    (6,570  11,708     37,405    (13,358  24,047  
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in unrealized holding gains (losses) on available-for-sale equity securities

   53    (19  34     323    (113  210  

Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period

   2,805    (982  1,823     27,253    (9,539  17,714  

Less: Reclassification adjustment for net (gains) losses included in net income

   (2,892  1,012    (1,880   (813  285    (528
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships

   (87  30    (57   26,440    (9,254  17,186  
  

 

  

 

  

 

   

 

  

 

  

 

 

Net change in pension and other post-retirement obligations

   888    (311  577     888    (311  577  
  

 

  

 

  

 

   

 

  

 

  

 

 

Total other comprehensive income (loss)

  $19,132   $(6,870 $12,262    $65,056   $(23,036 $42,020  
  

 

  

 

  

 

   

 

  

 

  

 

 

   Six Months Ended 
   June 30, 2015 
   Tax (expense) 

(dollar amounts in thousands)

  Pretax  Benefit  After-tax 

Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold

  $18,735   $(6,625 $12,110  

Unrealized holding gains (losses) on available-for-sale debt securities arising during the period

   8,384    (3,103  5,281  

Less: Reclassification adjustment for net losses (gains) included in net income

   (241  84    (157
  

 

 

  

 

 

  

 

 

 

Net change in unrealized holding gains (losses) on available-for-sale debt securities

   26,878    (9,644  17,234  
  

 

 

  

 

 

  

 

 

 

Net change in unrealized holding gains (losses) on available-for-sale equity securities

   25    (9  16  

Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period

   27,317    (9,561  17,756  

Less: Reclassification adjustment for net (gains) losses included in net income

   (261  91    (170
  

 

 

  

 

 

  

 

 

 

Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships

   27,056    (9,470  17,586  
  

 

 

  

 

 

  

 

 

 

Net change in pension and other post-retirement obligations

   2,779    (973  1,806  
  

 

 

  

 

 

  

 

 

 

Total other comprehensive income (loss)

  $56,738   $(20,096 $36,642  
  

 

 

  

 

 

  

 

 

 
   Six Months Ended 
   June 30, 2014 
   Tax (expense) 

(dollar amounts in thousands)

  Pretax  Benefit  After-tax 

Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold

  $8,660   $(3,062 $5,598  

Unrealized holding gains (losses) on available-for-sale debt securities arising during the period

   62,682    (22,347  40,335  

Less: Reclassification adjustment for net losses (gains) included in net income

   (15,659  5,481    (10,178
  

 

 

  

 

 

  

 

 

 

Net change in unrealized holding gains (losses) on available-for-sale debt securities

   55,683    (19,928  35,755  
  

 

 

  

 

 

  

 

 

 

Net change in unrealized holding gains (losses) on available-for-sale equity securities

   376    (132  244  

Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period

   30,058    (10,521  19,537  

Less: Reclassification adjustment for net (gains) losses included in net income

   (3,705  1,297    (2,408
  

 

 

  

 

 

  

 

 

 

Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships

   26,353    (9,224  17,129  
  

 

 

  

 

 

  

 

 

 

Net change in pension and other post-retirement obligations

   1,776    (622  1,154  
  

 

 

  

 

 

  

 

 

 

Total other comprehensive income (loss)

  $84,188   $(29,906 $54,282  
  

 

 

  

 

 

  

 

 

 

The following table presents activity in accumulated other comprehensive income (loss), net of tax, for the three-monthsix-month periods ended March 31,June 30, 2015 and 2014:

 

(dollar amounts in thousands)

  Unrealized gains
and (losses) on
debt securities
(1)
 Unrealized
gains and
(losses) on
equity
securities
   Unrealized
gains and
(losses) on
cash flow
hedging
derivatives
 Unrealized gains
(losses) for
pension and
other post-
retirement
obligations
 Total   Unrealized gains
and (losses) on
debt securities
(1)
 Unrealized
gains and
(losses) on
equity
securities
   Unrealized
gains and
(losses) on
cash flow
hedging
derivatives
 Unrealized gains
(losses) for
pension and
other post-
retirement
obligations
 Total 

Balance, December 31, 2013

  $(39,234 $292    $(18,844 $(156,223 $(214,009  $(39,234 $292    $(18,844 $(156,223 $(214,009

Other comprehensive income before reclassifications

   21,702    34     1,823    —      23,559     45,933    244     19,537    —      65,714  

Amounts reclassified from accumulated OCI to earnings

   (9,994  —       (1,880  577    (11,297   (10,178  —       (2,408  1,154    (11,432
  

 

  

 

   

 

  

 

  

 

   

 

  

 

   

 

  

 

  

 

 

Period change

   11,708    34     (57  577    12,262     35,755    244     17,129    1,154    54,282  
  

 

  

 

   

 

  

 

  

 

   

 

  

 

   

 

  

 

  

 

 

Balance, March 31, 2014

  $(27,526 $326    $(18,901 $(155,646 $(201,747

Balance, June 30, 2014

  $(3,479 $536    $(1,715 $(155,069 $(159,727
  

 

  

 

   

 

  

 

  

 

   

 

  

 

   

 

  

 

  

 

 

Balance, December 31, 2014

  $15,137   $484    $(12,233 $(225,680 $(222,292  $15,137   $484    $(12,233 $(225,680 $(222,292

Other comprehensive income before reclassifications

   42,416    6     18,294    —      60,716     17,391    16     17,756    —      35,163  

Amounts reclassified from accumulated OCI to earnings

   (79  —       (80  903    744     (157  —       (170  1,806    1,479  
  

 

  

 

   

 

  

 

  

 

   

 

  

 

   

 

  

 

  

 

 

Period change

   42,337    6     18,214    903    61,460     17,234    16     17,586    1,806    36,642  
  

 

  

 

   

 

  

 

  

 

   

 

  

 

   

 

  

 

  

 

 

Balance, March 31, 2015

  $57,474   $490    $5,981   $(224,777 $(160,832

Balance, June 30, 2015

  $32,371   $500    $5,353   $(223,874 $(185,650
  

 

  

 

   

 

  

 

  

 

   

 

  

 

   

 

  

 

  

 

 

 

(1)Amounts at March 31,June 30, 2015 and December 31, 2014 include $0.9$1.0 million and $0.8 million, respectively, of net unrealized losses on securities transferred from the available-for-sale securities portfolio to the held-to-maturity securities portfolio. The net unrealized gains will be recognized in earnings over the remaining life of the security using the effective interest method.

The following table presents the reclassification adjustments out of accumulated OCI included in net income and the impacted line items as listed on the Unaudited Condensed Consolidated Statements of Income for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

Reclassifications out of accumulated OCI

Reclassifications out of accumulated OCI

Reclassifications out of accumulated OCI

  Amounts Location of net gain (loss)  Amounts Location of net gain (loss)
  reclassified from reclassified from accumulated  reclassified from reclassified from accumulated

Accumulated OCI components

  accumulated OCI 

OCI into earnings

  accumulated OCI 

OCI into earnings

  Three Three   Three Three 
  Months Ended Months Ended   Months Ended Months Ended 

(dollar amounts in thousands)

  March 31, 2015 March 31, 2014   June 30, 2015 June 30, 2014 

Gains (losses) on debt securities:

        

Amortization of unrealized gains (losses)

  $121   $175   Interest income - held-to-maturity securities - taxable  $80   $163   Interest income - held-to-maturity securities - taxable

Realized gain (loss) on sale of securities

   —      15,200   Noninterest income - net gains (losses) on sale of securities   40    121   Noninterest income - net gains (losses) on sale of securities
  

 

  

 

    

 

  

 

  
   121    15,375   Total before tax   120    284   Total before tax
   (42  (5,381 Tax (expense) benefit   (42  (100 Tax (expense) benefit
  

 

  

 

    

 

  

 

  
  $79   $9,994   Net of tax  $78   $184   Net of tax
  

 

  

 

    

 

  

 

  

Gains (losses) on cash flow hedging relationships:

Gains (losses) on cash flow hedging relationships:

  

  

Gains (losses) on cash flow hedging relationships:

  

  

Interest rate contracts

  $133   $2,892   Interest income - loans and leases  $118   $895   Interest income - loans and leases

Interest rate contracts

   (10  —     Noninterest income - other income   20    (82 Noninterest income - other income
  

 

  

 

    

 

  

 

  
   123    2,892   Total before tax   138    813   Total before tax
   (43  (1,012 Tax (expense) benefit   (48  (285 Tax (expense) benefit
  

 

  

 

    

 

  

 

  
  $80   $1,880   Net of tax  $90   $528   Net of tax
  

 

  

 

    

 

  

 

  

Amortization of defined benefit pension and post-retirement items:

Amortization of defined benefit pension and post-retirement items:

Amortization of defined benefit pension and post-retirement items:

Actuarial gains (losses)

  $(1,389 $(888 Noninterest expense - personnel costs  $(1,390 $(888 Noninterest expense - personnel costs
  

 

  

 

    

 

  

 

  
   (1,389  (888 Total before tax   (1,390  (888 Total before tax
   486    311   Tax (expense) benefit   487    311   Tax (expense) benefit
  

 

  

 

    

 

  

 

  
  $(903 $(577 Net of tax  $(903 $(577 Net of tax
  

 

  

 

    

 

  

 

  

Reclassifications out of accumulated OCI

   Amounts  Location of net gain (loss)
   reclassified from  reclassified from accumulated

Accumulated OCI components

  accumulated OCI  

OCI into earnings

   Six  Six   
   Months Ended  Months Ended   

(dollar amounts in thousands)

  June 30, 2015  June 30, 2014   

Gains (losses) on debt securities:

    

Amortization of unrealized gains (losses)

  $201   $338   Interest income - held-to-maturity securities - taxable

Realized gain (loss) on sale of securities

   40    15,321   Noninterest income - net gains (losses) on sale of securities
  

 

 

  

 

 

  
   241    15,659   Total before tax
   (84  (5,481 Tax (expense) benefit
  

 

 

  

 

 

  
  $157   $10,178   Net of tax
  

 

 

  

 

 

  

Gains (losses) on cash flow hedging relationships:

  

  

Interest rate contracts

  $251   $3,787   Interest income - loans and leases

Interest rate contracts

   10    (82 Noninterest income - other income
  

 

 

  

 

 

  
   261    3,705   Total before tax
   (91  (1,297 Tax (expense) benefit
  

 

 

  

 

 

  
  $170   $2,408   Net of tax
  

 

 

  

 

 

  

Amortization of defined benefit pension and post-retirement items:

Actuarial gains (losses)

  $(2,779 $(1,776 Noninterest expense - personnel costs
  

 

 

  

 

 

  
   (2,779  (1,776 Total before tax
   973    622   Tax (expense) benefit
  

 

 

  

 

 

  
  $(1,806 $(1,154 Net of tax
  

 

 

  

 

 

  

10. SHAREHOLDERS’ EQUITY

2015 Share Repurchase Program

During the three-month period ended June 30, 2015 Huntington repurchased a total of 8.8 million shares at a weighted average share price of $11.20. Huntington repurchased a total of 13.8 million shares of common stock during the six-month period ended June 30, 2015, at a weighted average price of $10.92.

On March 11, 2015, Huntington announced that the Federal Reserve did not object to the proposed capital actions included in Huntington’s capital plan submitted to the Federal Reserve in January 2015. These actions included a potential repurchase of up to $366 million of common stock from the second quarter of 2015 through the second quarter of 2016. Purchases of common stock may include open market purchases, privately negotiated transactions, and accelerated repurchase programs. Huntington’s board of directors authorized a share repurchase program consistent with Huntington’s capital plan. This program replaced the previously authorized share repurchase program authorized by Huntington’s board of directors in 2014.

2014 Share Repurchase Program

During the three-month periodthree months ended March 31, 2015,June 30, 2014 Huntington repurchased a total of 4.912.1 million shares at a weighted average share price of $10.45, which completes our previous authorization.

On March 26, 2014, Huntington announced that the Federal Reserve did not object to the proposed capital actions included in Huntington’s capital plan submitted to the Federal Reserve in January of 2014. These actions include a potential repurchase of up to $250 million of common stock through the first quarter of 2015. Huntington’s board of directors authorized a share repurchase program consistent with Huntington’s capital plan. This program replaced the previously authorized share repurchase program authorized by Huntington’s board of directors in 2013.

2013 Share Repurchase Program

During the three-month period ended March 31, 2014,$9.17. Huntington repurchased a total of 14.626.7 million shares of common stock during the six months ended June 30, 2014, at a weighted average share price of $9.32.$9.26.

11. EARNINGS PER SHARE

Basic earnings per share is the amount of earnings (adjusted for dividends declared on preferred stock) available to each share of common stock outstanding during the reporting period. Diluted earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period adjusted to include the effect of potentially dilutive common shares. Potentially dilutive common shares include incremental shares issued for stock options, restricted stock units and awards, distributions from deferred compensation plans, and the conversion of the Company’s convertible preferred. Potentially dilutive common shares are excluded from the computation of diluted earnings per share in periods in which the effect would be antidilutive. For diluted earnings per share, net income available to common shares can be affected by the conversion of the Company’s convertible preferred stock. Where the effect of this conversion would be dilutive, net income available to common shareholders is adjusted by the associated preferred dividends and deemed dividend. The calculation of basic and diluted earnings per share for the three-month and six-month periods ended March 31,June 30, 2015 and 2014, was as follows:

 

  Three Months Ended   Three Months Ended   Six Months Ended 
  March 31,   March 31,   June 30, 
(dollar amounts in thousands, except per share amounts)  2015   2014   2015   2014   2015   2014 

Basic earnings per common share:

            

Net income

  $165,854    $149,143    $196,206    $164,619    $362,060    $313,762  

Preferred stock dividends

   (7,965   (7,964   (7,968   (7,963   (15,933   (15,927
  

 

   

 

   

 

   

 

   

 

   

 

 

Net income available to common shareholders

  $157,889    $141,179    $188,238    $156,656    $346,127    $297,835  

Average common shares issued and outstanding

   809,778     829,659     806,891     821,546     808,335     825,603  

Basic earnings per common share

  $0.19    $0.17    $0.23    $0.19    $0.43    $0.36  

Diluted earnings per common share:

            

Net income available to common shareholders

  $157,889    $141,179    $188,238    $156,656    $346,127    $297,835  

Effect of assumed preferred stock conversion

   —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

 

Net income applicable to diluted earnings per share

  $157,889    $141,179    $188,238    $156,656    $346,127    $297,835  

Average common shares issued and outstanding

   809,778     829,659     806,891     821,546     808,335     825,603  

Dilutive potential common shares:

            

Stock options and restricted stock units and awards

   12,126     11,456     11,250     11,395     11,688     11,426  

Shares held in deferred compensation plans

   1,706     1,256     1,912     1,245     1,809     1,249  

Other

   199     306     185     501     191     268  
  

 

   

 

   

 

   

 

   

 

   

 

 

Dilutive potential common shares:

   14,031     13,018     13,347     13,141     13,688     12,943  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total diluted average common shares issued and outstanding

   823,809     842,677     820,238     834,687     822,023     838,546  

Diluted earnings per common share

  $0.19    $0.17    $0.23    $0.19    $0.42    $0.36  

For the three-month periods ended March 31,June 30, 2015 and 2014, approximately 1.61.5 million and 2.23.1 million, respectively, of options to purchase shares of common stock were not included in the computation of diluted earnings per share because the effect would be antidilutive.

12. SHARE-BASED COMPENSATION

Huntington sponsors nonqualified and incentive share based compensation plans. These plans provide for For the granting of stock options and other awards to officers, directors, and other employees. Compensation costs are included in personnel costs on the Unaudited Condensed Consolidated Statements of Income. Stock options are granted with an exercise price at the closing market price on the date of the grant. Options granted typically vest ratably over four years or when other conditions are met. Stock options, which represented a portion of our grant values, have no intrinsic value until the stock price increases. All options granted have a term of seven years.

2015 Long-Term Incentive Plan

In April 2015, shareholders approved the Huntington Bancshares Incorporated 2015 Long-Term Incentive Plan (the Plan). Shares remaining under the 2012 Plan have been incorporated into the 2015 Plan and reduced the full number of shares covered by all awards. Accordingly, the total number of shares available for awards under the 2015 Plan is 30.0 million shares. Huntington issues shares to fulfill stock option exercises and restricted stock unit and award vesting from available authorized common shares. At March 31, 2015, the Company believes there are adequate authorized common shares to satisfy anticipated stock option exercises and restricted stock unit and award vesting in 2015.

2012 Long-Term Incentive Plan

In 2012, shareholders approved the Huntington Bancshares Incorporated 2012 Long-Term Incentive Plan (the 2012 Plan) which authorized 51.0 million shares for future grants. The 2012 Plan was superseded effective April 23, 2015. At March 31, 2015, 13.7 million shares from the 2012 Plan were available for future grants.

Huntington uses the Black-Scholes option pricing model to value options in determining our share-based compensation expense. Forfeitures are estimated at the date of grant based on historical rates, and updated as necessary, and reduce the compensation expense recognized. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the date of grant. The expected dividend yield is based on the dividend rate and stock price at the date of the grant. Expected volatility is based on the estimated volatility of Huntington’s stock over the expected term of the option.

The following table illustrates total share-based compensation expense and related tax benefit for the three-monthsix-month periods ended March 31, 2015 and 2014:

   Three Months Ended 
   March 31, 

(dollar amounts in thousands)

  2015   2014 

Share-based compensation expense

  $11,095    $9,418  

Tax benefit

   3,851     3,163  

Huntington’s stock option activity and related information for the three-month period ended March 31, 2015, was as follows:

          Weighted-     
      Weighted-   Average     
      Average   Remaining   Aggregate 
      Exercise   Contractual   Intrinsic 

(amounts in thousands, except years and per share amounts)

  Options  Price   Life (Years)   Value 

Outstanding at January 1, 2015

   19,619   $6.99     —       —    

Granted

   —      —       —       —    

Exercised

   (723  6.24     —       —    

Forfeited/expired

   (319  21.07     —       —    
  

 

 

  

 

 

   

 

 

   

 

 

 

Outstanding at March 31, 2015

   18,577   $6.78     3.7    $82,290  
  

 

 

  

 

 

   

 

 

   

 

 

 

Expected to vest at March 31, 2015 (1)

   4,960   $7.65     5.1    $16,852  
  

 

 

  

 

 

   

 

 

   

 

 

 

Exercisable at March 31, 2015

   13,244   $6.42     3.1    $64,339  
  

 

 

  

 

 

   

 

 

   

 

 

 

(1)The number of options expected to vest includes an estimate of 373 thousand shares expected to be forfeited.

The aggregate intrinsic value represents the amount by which the fair value of underlying stock exceeds the “in-the-money” option exercise price. For the three-month periods ended March 31,June 30, 2015 and 2014, cash received for the exercises of stock options was $4.5approximately 1.3 million and $6.72.6 million were not included, respectively. The tax benefit realized from stock option exercises was $0.7 million and $0.3 million for each respective period.

Huntington also grants restricted stock, restricted stock units, performance share units and other stock-based awards. Restricted stock units and awards are issued at no cost to the recipient, and can be settled only in shares at the end of the vesting period. Restricted stock awards provide the holder with full voting rights and cash dividends during the vesting period. Restricted stock units do not provide the holder with voting rights or cash dividends during the vesting period, but do accrue a dividend equivalent that is paid upon vesting, and are subject to certain service restrictions. Performance share units are payable contingent upon Huntington achieving certain predefined performance objectives over the three-year measurement period. The fair value of these awards is the closing market price of Huntington’s common stock on the date of award.

The weighted-average grant date fair value of nonvested shares granted for the three-month periods ended March 31, 2015 and 2014, were $10.69 and $9.13, respectively. The total fair value of awards vested was $10.8 million and $9.6 million during the three-month periods ended March 31, 2015, and 2014, respectively. As of March 31, 2015, the total unrecognized compensation cost related to nonvested awards was $65.4 million with a weighted-average expense recognition period of 2.4 years.

The following table summarizes the status of Huntington’s restricted stock units, performance share units, and restricted stock awards as of March 31, 2015, and activity for the three-month period ended March 31, 2015:

      Weighted-      Weighted-       Weighted- 
      Average      Average       Average 
   Restricted  Grant Date   Restricted  Grant Date   Performance   Grant Date 
   Stock  Fair Value   Stock  Fair Value   Share   Fair Value 

(amounts in thousands, except per share amounts)

  Awards  Per Share   Units  Per Share   Units   Per Share 

Nonvested at January 1, 2015

   12   $9.53     11,904   $7.79     2,579    $7.76  

Granted

   —      —       1,274    10.69     —       —    

Vested

   (3  9.53     (1,442  7.49     —       —    

Forfeited

   —      —       (66  7.84     —       —    
  

 

 

  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Nonvested at March 31, 2015

   9   $9.53     11,670   $8.14     2,579    $7.76  
  

 

 

  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

13.12. BENEFIT PLANS

Huntington sponsors the Plan, a non-contributory defined benefit pension plan covering substantially all employees hired or rehired prior to January 1, 2010. The Plan, which was modified in 2013 and no longer accrues service benefits to participants, provides benefits based upon length of service and compensation levels. The funding policy of Huntington is to contribute an annual amount that is at least equal to the minimum funding requirements but not more than the amount deductible under the Internal Revenue Code. There is no required minimum contribution for 2015. During the 2013 third quarter, the board of directors approved, and management communicated, a curtailment of the Company’s pension plan effective December 31, 2013. In addition, Huntington has an unfunded defined benefit post-retirement plan that provides certain healthcare and life insurance benefits to retired employees who have attained the age of 55 and have at least 10 years of vesting service under this plan. For additional information on benefit plans, see the Benefit Plan footnote in our 2014 Form 10-K.

On January 1, 2015, Huntington terminated the Company sponsored retiree health care plan for Medicare eligible retirees and their dependents. Instead, Huntington partnered with a third party to assist the retirees and their dependents in selecting individual policies from a variety of carriers on a private exchange. This plan amendment resulted in a measurement of the liability at the approval date. The result of the measurement was a $5.2 million reduction of the liability and increase in accumulated other comprehensive income during the 2014 third quarter. It also resulted in a reduction of expense over the estimated life of plan participants.

The following table shows the components of net periodic benefit expense of the Plan and the Post-Retirement Benefit Plan:

 

  Pension Benefits   Post Retirement Benefits   Pension Benefits   Post Retirement Benefits 
  Three Months Ended   Three Months Ended   Three Months Ended   Three Months Ended 
  March 31,   March 31,   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014   2015   2014 

Service cost (1)

  $457    $435    $—      $—      $458    $435    $—      $—    

Interest cost

   7,985     8,100     141     259     7,984     8,100     142     259  

Expected return on plan assets

   (11,043   (11,446   —       —       (11,044   (11,446   —       —    

Amortization of prior service cost

   —       —       (492   (339   —       —       (492   (339

Amortization of gain

   1,982     1,442     (116   (144   1,984     1,442     (116   (144

Settlements

   2,550     2,500     —       —       3,100     2,500     —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Benefit expense

  $1,931    $1,031    $(467  $(224  $2,482    $1,031    $(466  $(224
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

(1)Since no participants will be earning benefits after December 31, 2013, the 2014 and 2015 service cost represents only administrative expenses.

   Pension Benefits   Post Retirement Benefits 
   Six Months Ended   Six Months Ended 
   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Service cost (1)

  $915    $870    $—      $—    

Interest cost

   15,969     16,200     283     518  

Expected return on plan assets

   (22,087   (22,892   —       —    

Amortization of prior service cost

   —       —       (984   (678

Amortization of gain

   3,966     2,884     (232   (288

Settlements

   5,650     5,000     —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Benefit expense

  $4,413    $2,062    $(933  $(448
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)Since no participants will be earning benefits after December 31, 2013, the 2014 and 2015 service cost represents only administrative expenses.

The Bank, as trustee, held all Plan assets at March 31,June 30, 2015 and December 31, 2014. The Plan assets consisted of the following investments:

 

  Fair Value   Fair Value 

(dollar amounts in thousands)

  March 31, 2015 December 31, 2014   June 30, 2015 December 31, 2014 

Cash equivalents:

              

Huntington funds—money market

  $5,387     1 $16,136     2  $6,164     1 $16,136     2

Fixed income:

              

Corporate obligations

   223,489     34    218,077     33     205,362     33    218,077     33  

U.S. government obligations

   62,162     9    62,627     10     59,893     9    62,627     10  

Mutual funds—fixed income

   37,118     6    34,761     5     36,393     6    34,761     5  

U.S. government agencies

   7,630     1    7,445     1     7,008     1    7,445     1  

Equities:

              

Mutual funds—equities

   153,288     23    147,191     23     154,152     24    147,191     23  

Other common stock

   121,035     18    118,970     18     123,805     20    118,970     18  

Huntington funds

   37,794     6    37,920     6     25,564     4    37,920     6  

Exchange traded funds

   7,017     1    6,840     1     7,034     1    6,840     1  

Limited partnerships

   3,843     1    3,046     1     5,160     1    3,046     1  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Fair value of plan assets

  $658,763     100 $653,013     100  $630,535     100 $653,013     100
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Investments of the Plan are accounted for at cost on the trade date and are reported at fair value. All of theThe Plan’s investments at March 31,June 30, 2015, are classified as Level 1 within the fair value hierarchy, except for corporate obligations, U.S. government obligations, and U.S. government agencies, which are classified as Level 2, and limited partnerships, which are classified as Level 3. In general, investments of the Plan are exposed to various risks, such as interest rate risk, credit risk, and overall market volatility. Due to the level of risk associated with certain investments, it is reasonably possible changes in the values of investments will occur in the near term and such changes could materially affect the amounts reported in the Plan assets.

The investment objective of the Plan is to maximize the return on Plan assets over a long time period, while meeting the Plan obligations. At March 31,June 30, 2015, Plan assets were invested 49%50% in equity investments, 50%49% in bonds, and 1% in cash with an average duration of 12.6512.21 years on bond investments. The estimated life of benefit obligations was 12.8 years. Although it may fluctuate with market conditions, Management has targeted a long-term allocation of Plan assets of 20% to 50% in equity investments and 80% to 50% in bond investments. The allocation of Plan assets between equity investments and fixed income investments will change from time to time with the allocation to fixed income investments increasing as the funding level increases.

Huntington also sponsors other nonqualified retirement plans, the most significant being the SERP and the SRIP. The SERP provides certain former officers and directors, and the SRIP provides certain current and former officers and directors of Huntington and its subsidiaries with defined pension benefits in excess of limits imposed by federal tax law. During the 2013 third quarter, the board of directors approved, and management communicated, a curtailment of the Company’s SRIP plan effective December 31, 2013.

Huntington has a defined contribution plan that is available to eligible employees. Huntington matches participant contributions, up to the first 4% of base pay contributed to the Plan. For 2014, a discretionary profit-sharing contribution equal to 1% of eligible participants’ 2014 base pay was awarded.

The following table shows the costs of providing the SERP, SRIP, and defined contribution plans:

 

   Three Months Ended
March 31,
 

(dollar amounts in thousands)

  2015   2014 

SERP & SRIP

  $578    $475  

Defined contribution plan

   7,445     6,105  
  

 

 

   

 

 

 

Benefit cost

  $8,023    $6,580  
  

 

 

   

 

 

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

SERP & SRIP

  $578    $487    $1,157    $963  

Defined contribution plan

   8,078     8,810     15,523     14,914  
  

 

 

   

 

 

   

 

 

   

 

 

 

Benefit cost

  $8,656    $9,297    $16,680    $15,877  
  

 

 

   

 

 

   

 

 

   

 

 

 

14.13. INCOME TAXES

Provision for Income Taxes

The provision for income taxes in the 2015 firstsecond quarter was $54.0$64.1 million. This compared with a provision for income taxes of $52.1$57.5 million in the 2014 firstsecond quarter. These amountsThe provision for income taxes for the six month periods ended June 30, 2015 and June 30, 2014 was $118.1 million and $109.6 million, respectively. All periods included the benefits from tax-exempt income, tax-advantaged investments, release of capital loss carryforward valuation allowance, general business credits, and investments in qualified affordable housing projects. In prior periods, a valuation allowance was established against the capital loss carryforwards. The federal valuation allowance was based on the uncertainty of forecasted taxable income expected of the required character in order to utilize the capital loss carryforward. Based on current analysis of both positive and negative evidence and projected forecasted taxable income of the appropriate character, we believe it is more likely than not the capital loss carryforward deferred tax asset will be realized within the carryforward period. At March 31,June 30, 2015 there is no capital loss carryforward valuation allowance remaining. The net federal deferred tax asset was $30.6 million and the net state deferred tax asset was $42.8 million at June 30, 2015.

Uncertain Tax Positions

The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction and various state.state, city, and foreign jurisdictions. Federal income tax audits have been completed through 2009. In the first quarter of 2013, the IRS began an examination of our 2010 and 2011 consolidated federal income tax returns. Certain proposed adjustments resulting from the IRS examination of our 2005 through 2009 tax returns have been settled with the IRS Appeals Office, subject to final approval by the Joint Committee on Taxation of the U.S. Congress. Various state and other jurisdictions remain open to examination, including Ohio, Kentucky, Indiana, Michigan, Pennsylvania, West Virginia, and Illinois.

Huntington accounts for uncertainties in income taxes in accordance with ASC 740, Income Taxes. At March 31,June 30, 2015, Huntington had gross unrecognized tax benefits of $24.3$25.5 million in income tax liability related to uncertain tax positions. Total interest accrued on the unrecognized tax benefits was $0.3 million as of March 31,June 30, 2015. This compared with gross unrecognized tax benefits of $1.2 million at December 31, 2014 and $2.8 million at March 31, 2014, and total interest accrued of $0.2 million at December 31, 2014 and $0.1 million at March 31, 2014. Huntington recognizes interest and penalties on income tax assessments or income tax refunds in the financial statements as a component of provision for income taxes. Due to the complexities of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from the current estimate of the tax liabilities. It is reasonably possible that the liability for gross unrecognized tax benefits could decrease by $23.1 million during the next 12 months due to the completion of tax authority examinations.

15.14. FAIR VALUES OF ASSETS AND LIABILITIES

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A three-level valuation hierarchy was established for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows:

Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Transfers in and out of Level 1, 2, or 3 are recorded at fair value at the beginning of the reporting period.

Following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.

Mortgage loans held for sale

Huntington elected to apply the fair value option for mortgage loans originated with the intent to sell which are included in loans held for sale. Mortgage loans held for sale are classified as Level 2 and are estimated using security prices for similar product types.

Mortgage loans held for investment

Initially, these mortgage loans were originated with the intent to sell and therefore classified as held for sale. In accordance with operating procedures, certain loans have been reclassified to loans held for investment. Mortgage loans held for investment are classified as Level 2 and the value is estimated using security prices for similar product types.

Available-for-sale securities and trading account securities

Securities accounted for at fair value include both the available-for-sale and trading portfolios. Huntington uses prices obtained from third party pricing services and recent trades to determine the fair value of securities. AFS and trading securities are classified as Level 1 using quoted market prices (unadjusted) in active markets for identical securities that Huntington has the ability to access at the measurement date. Less than 1% of the positions in these portfolios are Level 1, and consist of U.S. Treasury securities and money market mutual funds. When quoted market prices are not available, fair values are classified as Level 2 using quoted prices for similar assets in active markets, quoted prices of identical or similar assets in markets that are not active, and inputs that are observable for the asset, either directly or indirectly, for substantially the full term of the financial instrument. 81% of the positions in these portfolios are Level 2, and consist of U.S. Government and agency debt securities, agency mortgage backed securities, asset-backed securities, municipal securities and other securities. For both Level 1 and Level 2 securities management uses various methods and techniques to corroborate prices obtained from the pricing service, including reference to dealer or other market quotes, and by reviewing valuations of comparable instruments. If relevant market prices are limited or unavailable, valuations may require significant management judgment or estimation to determine fair value, in which case the fair values are classified as Level 3. 18%19% of our positions are Level 3, and consist of private-label CMO securities, CDO-preferred CDO securities and municipal securities. A significant change in the unobservable inputs for these securities may result in a significant change in the ending fair value measurement of these securities.

The municipal securities portion that is classified as Level 3 uses significant estimates to determine the fair value of these securities which results in greater subjectivity. The fair value is determined by utilizing third-party valuation services. The third party service provider reviews credit worthiness, prevailing market rates, analysis of similar securities, and projected cash flows. The third-party service provider also incorporates industry and general economic conditions into their analysis. Huntington evaluates the analysis provided for reasonableness.

The private label CMO and CDO-preferred securities portfolios are classified as Level 3 and as such use significant estimates to determine the fair value of these securities which results in greater subjectivity. The private label CMO securities portfolios are subjected to a monthly review of the projected cash flows, while the cash flows of the CDO-preferred securities portfolio are reviewed quarterly. These reviews are supported with analysis from independent third parties, and are used as a basis for impairment analysis.

Private-label CMO securities are collateralized by first-lien residential mortgage loans. The securities valuation methodology incorporates values obtained from a third party pricing specialist using a discounted cash flow approach and a proprietary pricing model and includes assumptions management believes market participants would use to value the securities under current market conditions. The model uses inputs such as estimated prepayment speeds, losses, recoveries, default rates that are implied by the underlying performance of collateral in the structure or similar structures, house price depreciation / appreciation rates that are based upon macroeconomic forecasts and discount rates that are implied by market prices for similar securities with similar collateral structures.

CDO-preferred securities are CDOs backed by a pool of debt securities issued by financial institutions. The collateral generally consists of trust-preferred securities and subordinated debt securities issued by banks, bank holding companies, and insurance companies. A full cash flow analysis is used to estimate fair values and assess impairment for each security within this portfolio. We engage a third party pricing specialist with direct industry experience in CDO-preferred securities valuations to provide assistance in estimating the fair value and expected cash flows for each security in this portfolio. The PD of each issuer and the market discount rate are the most significant inputs in determining fair value. Management evaluates the PD assumptions provided by the third party pricing specialist by comparing the current PD to the assumptions used the previous quarter, actual defaults and deferrals in the current period, and trend data on certain financial ratios of the issuers. Huntington also evaluates the assumptions related to discount rates. Relying on cash flows is necessary because there was a lack of observable transactions in the market and many of the original sponsors or dealers for these securities are no longer able to provide a fair value.

Huntington utilizes the same processes to determine the fair value of investment securities classified as held-to-maturity for impairment evaluation purposes.

Automobile loans

Effective January 1, 2010, Huntington consolidated an automobile loan securitization that previously had been accounted for as an off-balance sheet transaction. As a result, Huntington elected to account for these automobile loan receivables at fair value. The automobile loan receivables are classified as Level 3. The key assumptions used to determine the fair value of the automobile loan receivables included projections of expected losses and prepayment of the underlying loans in the portfolio and a market assumption of interest rate spreads. Certain interest rates are available from similarly traded securities while other interest rates are developed internally based on similar asset-backed security transactions in the market. During the first quarter of 2014, Huntington cancelled the 2009 and 2006 Automobile Trust. Huntington continues to report the associated automobile loan receivables at fair value due to its 2010 election.

MSRs

MSRs do not trade in an active market with readily observable prices. Accordingly, the fair value of these assets is classified as Level 3. Huntington determines the fair value of MSRs using an income approach model based upon our month-end interest rate curve and prepayment assumptions. The model utilizes assumptions to estimate future net servicing income cash flows, including estimates of time decay, payoffs, and changes in valuation inputs and assumptions. Servicing brokers and other sources of information (e.g. discussion with other mortgage servicers and industry surveys) are used to obtain information on market practice and assumptions. On at least a quarterly basis, third party marks are obtained from at least one service broker. Huntington reviews the valuation assumptions against this market data for reasonableness and adjusts the assumptions if deemed appropriate. Any recommended change in assumptions and / or inputs are presented for review to the Mortgage Price Risk Subcommittee for final approval.

Derivatives

Derivatives classified as Level 2 consist of foreign exchange and commodity contracts, which are valued using exchange traded swaps and futures market data. In addition, Level 2 includes interest rate contracts, which are valued using a discounted cash flow method that incorporates current market interest rates. Level 2 also includes exchange traded options and forward commitments to deliver mortgage-backed securities, which are valued using quoted prices.

Derivatives classified as Level 3 consist primarily of interest rate lock agreements related to mortgage loan commitments. The determination of fair value includes assumptions related to the likelihood that a commitment will ultimately result in a closed loan, which is a significant unobservable assumption. A significant increase or decrease in the external market price would result in a significantly higher or lower fair value measurement.

Assets and Liabilities measured at fair value on a recurring basis

Assets and liabilities measured at fair value on a recurring basis at March 31,June 30, 2015 and December 31, 2014 are summarized below:

 

  Fair Value Measurements at Reporting Date Using   Netting Balance at   Fair Value Measurements at Reporting Date Using   Netting Balance at 

(dollar amounts in thousands)

  Level 1   Level 2   Level 3   Adjustments (1) March 31, 2015   Level 1   Level 2   Level 3   Adjustments (1) June 30, 2015 

Assets

                  

Loans held for sale

  $—      $478,864    $—      $—     $478,864    $—      $453,489    $—      $—     $453,489  

Loans held for investment

   —       37,160     —       —      37,160     —       34,997     —       —      34,997  

Trading account securities:

                  

U.S. Treasury securities

   —       —       —       —      —       —       —       —       —      —    

Federal agencies: Mortgage-backed

   —       —       —       —      —       —       —       —       —      —    

Federal agencies: Other agencies

   —       7,152     —       —      7,152     —       8,506     —       —      8,506  

Municipal securities

   —       5,184     —       —      5,184     —       4,182     —       —      4,182  

Other securities

   32,787     2,503     —       —      35,290     32,908     13,550     —       —      46,458  
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 
   32,787     14,839     —       —      47,626     32,908     26,238     —       —      59,146  

Available-for-sale and other securities:

                  

U.S. Treasury securities

   11,355     —       —       —      11,355     12,600     —       —       —      12,600  

Federal agencies: Mortgage-backed

   —       5,783,672     —       —      5,783,672     —       6,161,270     —       —      6,161,270  

Federal agencies: Other agencies

   —       350,415     —       —      350,415     —       329,184     —       —      329,184  

Municipal securities

   —       430,397     1,635,808     —      2,066,205     —       401,520     1,716,845     —      2,118,365  

Private-label CMO

   —       10,182     30,072     —      40,254     —       8,575     29,429     —      38,004  

Asset-backed securities

   —       742,928     89,155     —      832,083     —       689,246     102,071     —      791,317  

Corporate debt

   —       489,621     —       —      489,621     —       454,584     —       —      454,584  

Other securities

   13,118     3,906     —       —      17,024     13,555     3,897     —       —      17,452  
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 
   24,473     7,811,121     1,755,035     —      9,590,629     26,155     8,048,276     1,848,345     —      9,922,776  

Automobile loans

   —       —       6,495     —      6,495     —       —       3,998     —      3,998  

MSRs

   —       —       20,455     —      20,455     —       —       20,681     —      20,681  

Derivative assets

   —       570,103     8,472     (133,231  445,344     —       469,106     6,399     (97,876  377,629  

Liabilities

                  

Derivative liabilities

   —       395,937     647     (46,843  349,741     —       313,377     1,233     (21,466  293,144  

Short-term borrowings

   —       4,046     —       —      4,046     —       16,037     —       —      16,037  

  Fair Value Measurements at Reporting Date Using   Netting Balance at   Fair Value Measurements at Reporting Date Using   Netting Balance at 

(dollar amounts in thousands)

  Level 1   Level 2   Level 3   Adjustments (1) December 31, 2014   Level 1   Level 2   Level 3   Adjustments (1) December 31, 2014 

Assets

                  

Loans held for sale

  $—      $354,888    $—      $—     $354,888    $—      $354,888    $—      $—     $354,888  

Loans held for investment

   —       40,027     —       —      40,027     —       40,027     —       —      40,027  

Trading account securities:

                  

U.S. Treasury securities

   —       —       —       —      —       —       —       —       —      —    

Federal agencies: Mortgage-backed

   —       —       —       —      —       —       —       —       —      —    

Federal agencies: Other agencies

   —       2,857     —       —      2,857     —       2,857     —       —      2,857  

Municipal securities

   —       5,098     —       —      5,098     —       5,098     —       —      5,098  

Other securities

   33,121     1,115     —       —      34,236     33,121     1,115     —       —      34,236  
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 
   33,121     9,070     —       —      42,191     33,121     9,070     —       —      42,191  

Available-for-sale and other securities:

                  

U.S. Treasury securities

   5,452     —       —       —      5,452     5,452     —       —       —      5,452  

Federal agencies: Mortgage-backed

   —       5,322,701     —       —      5,322,701     —       5,322,701     —       —      5,322,701  

Federal agencies: Other agencies

   —       351,543     —       —      351,543     —       351,543     —       —      351,543  

Municipal securities

   —       450,976     1,417,593     —      1,868,569     —       450,976     1,417,593     —      1,868,569  

Private-label CMO

   —       11,462     30,464     —      41,926     —       11,462     30,464     —      41,926  

Asset-backed securities

   —       873,260     82,738     —      955,998     —       873,260     82,738     —      955,998  

Corporate debt

   —       486,176     —       —      486,176     —       486,176     —       —      486,176  

Other securities

   17,430     3,316     —       —      20,746     17,430     3,316     —       —      20,746  
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 
   22,882     7,499,434     1,530,795     —      9,053,111     22,882     7,499,434     1,530,795     —      9,053,111  

Automobile loans

   —       —       10,590     —      10,590     —       —       10,590     —      10,590  

MSRs

   —       —       22,786     —      22,786     —       —       22,786     —      22,786  

Derivative assets

   —       449,775     4,064     (101,197  352,642     —       449,775     4,064     (101,197  352,642  

Liabilities

                  

Derivative liabilities

   —       335,524     704     (51,973  284,255     —       335,524     704     (51,973  284,255  

Short-term borrowings

   —       2,295     —       —      2,295     —       2,295     —       —      2,295  

 

(1)Amounts represent the impact of legally enforceable master netting agreements that allow the Company to settle positive and negative positions and cash collateral held or placed with the same counterparties.

The tables below present a rollforward of the balance sheet amounts for the three-monthsix-month periods ended March 31,June 30, 2015 and 2014, for financial instruments measured on a recurring basis and classified as Level 3. The classification of an item as Level 3 is based on the significance of the unobservable inputs to the overall fair value measurement. However, Level 3 measurements may also include observable components of value that can be validated externally. Accordingly, the gains and losses in the table below include changes in fair value due in part to observable factors that are part of the valuation methodology.

 

  Level 3 Fair Value Measurements
Three Months Ended March 31, 2015
   Level 3 Fair Value Measurements
Three Months Ended June 30, 2015
 
      Available-for-sale securities         Available-for-sale securities   

(dollar amounts in thousands)

  MSRs Derivative
instruments
 Municipal
securities
 Private-
label
CMO
 Asset-
backed
securities
 Automobile
loans
   MSRs Derivative
instruments
 Municipal
securities
 Private-
label
CMO
 Asset-
backed
securities
 Automobile
loans
 

Opening balance

  $22,786   $3,360   $1,417,593   $30,464   $82,738   $10,590    $20,455   $7,825   $1,635,808   $30,072   $89,155   $6,495  

Transfers into Level 3

   —      —      —      —      —      —       —      —      —      —      —      —    

Transfers out of Level 3

   —      —      —      —      —      —       —      —      —      —      —      —    

Total gains/losses for the period:

              

Included in earnings

   (2,331  5,001    —      16    —      (213   226    (1,780  —      11    6    (213

Included in OCI

   —      —      (3,992  18    7,511    —       —      —      2,677    505    14,351    —    

Purchases/originations

   —      —      242,997    —      —      —       —      —      99,031    —      —      —    

Sales

   —      —      —      —      —      —       —      —      —      —      —      —    

Repayments

   —      —      —      —      —      (3,882   —      —      —      —      —      (2,284

Issues

   —      —      —      —      —      —       —      —      —      —      —      —    

Settlements

   —      (536  (20,790  (426  (1,094  —       —      (879  (20,671  (1,159  (1,441  —    
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Closing balance

  $20,455   $7,825   $1,635,808   $30,072   $89,155   $6,495    $20,681   $5,166   $1,716,845   $29,429   $102,071   $3,998  
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date

  $(2,331 $4,465   $(3,992 $18   $7,511   $(213  $226   $(1,780 $2,677   $505   $14,351   $(213
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 
   

 

Level 3 Fair Value Measurements

Three Months Ended March 31, 2014

  

  

  Level 3 Fair Value Measurements
Three Months Ended June 30, 2014
 
      Available-for-sale securities         Available-for-sale securities   

(dollar amounts in thousands)

  MSRs Derivative
instruments
 Municipal
securities
 Private-
label
CMO
 Asset-
backed
securities
 Automobile
loans
   MSRs Derivative
instruments
 Municipal
securities
 Private-
label
CMO
 Asset-
backed
securities
 Automobile
loans
 

Opening balance

  $34,236   $2,390   $654,537   $32,140   $107,419   $52,286    $30,628   $3,700   $734,378   $31,897   $109,969   $37,268  

Transfers into Level 3

   —      —      —      —      —      —       —      —      —      —      —      —    

Transfers out of Level 3

   —      —      —      —      —      —       —      —      —      —      —      —    

Total gains/losses for the period:

              

Included in earnings

   (3,608  1,675    —      9    22    (251   (3,881  2,957    —      7    15    (201

Included in OCI

   —      —      7,272    252    11,543    —       —      —      (14,061  249    2,887    —    

Purchases/originations

   —      —      80,185    —      —      —       —      —      501,094    —      —      —    

Sales

   —      —      —      —      —      —       —      —      —      —      —      —    

Repayments

   —      —      —      —      —      (14,767   —      —      —      —      —      (11,569

Issues

   —      —      —      —      —      —       —      —      —      —      —      —    

Settlements

   —      (365  (7,616  (504  (9,015  —       —      (461  (14,956  (520  (6,410  —    
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Closing balance

  $30,628   $3,700   $734,378   $31,897   $109,969   $37,268    $26,747   $6,196   $1,206,455   $31,633   $106,461   $25,498  
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date

  $(3,608 $1,675   $7,272   $252   $11,543   $(251  $(3,881 $2,957   $(14,061 $249   $2,887   $(201
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

   Level 3 Fair Value Measurements
Six Months Ended June 30, 2015
 
         Available-for-sale securities    

(dollar amounts in thousands)

  MSRs  Derivative
instruments
  Municipal
securities
  Private-
label
CMO
  Asset-
backed
securities
  Automobile
loans
 

Opening balance

  $22,786   $3,360   $1,417,593   $30,464   $82,738   $10,590  

Transfers into Level 3

   —      —      —      —      —      —    

Transfers out of Level 3

   —      —      —      —      —      —    

Total gains/losses for the period:

       

Included in earnings

   (2,105  3,221    —      27    6    (426

Included in OCI

   —      —      (1,315  523    21,863    —    

Purchases/originations

   —      —      342,028    —      —      (6,166

Sales

   —      —      —      —      —      —    

Repayments

   —      —      —      —      —      —    

Issues

   —      —      —      —      —      —    

Settlements

   —      (1,415  (41,461  (1,585  (2,536  —    
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Closing balance

  $20,681   $5,166   $1,716,845   $29,429   $102,071   $3,998  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date

  $(2,105 $3,221   $(1,315 $523   $21,863   $(426
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 
   Level 3 Fair Value Measurements
Six Months Ended June 30, 2014
 
         Available-for-sale securities    

(dollar amounts in thousands)

  MSRs  Derivative
instruments
  Municipal
securities
  Private-
label
CMO
  Asset-
backed
securities
  Automobile
loans
 

Opening balance

  $34,236   $2,390   $654,537   $32,140   $107,419   $52,286  

Transfers into Level 3

   —      —      —      —      —      —    

Transfers out of Level 3

   —      —      —      —      —      —    

Total gains/losses for the period:

       

Included in earnings

   (7,489  4,632    —      17    37    (452

Included in OCI

   —      —      (6,789  500    14,429    —    

Purchases/originations

   —      —      581,278    —      —      —    

Sales

   —      —      —      —      —      —    

Repayments

   —      —      —      —      —      (26,336

Issues

   —      —      —      —      —      —    

Settlements

   —      (826  (22,571  (1,024  (15,424  —    
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Closing balance

  $26,747   $6,196   $1,206,455   $31,633   $106,461   $25,498  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date

  $(7,489 $4,632   $(6,789 $500   $14,430   $(452
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

The table below summarizes the classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  Level 3 Fair Value Measurements
Three Months Ended March 31, 2015
   Level 3 Fair Value Measurements
Three Months Ended June 30, 2015
 
        Available-for-sale securities           Available-for-sale securities     

(dollar amounts in thousands)

  MSRs Derivative
instruments
   Municipal
securities
   Private-
label CMO
   Asset-
backed
securities
   Automobile
loans
   MSRs Derivative
instruments
 Municipal
securities
   Private-
label CMO
   Asset-
backed
securities
   Automobile
loans
 

Classification of gains and losses in earnings:

                     

Mortgage banking income

  $(2,331 $5,001    $—      $—      $—      $—      $226   $(1,780 $—      $—      $—      $—    

Securities gains (losses)

   —      —       —       —       —       —       —      —      —       —       —       —    

Interest and fee income

   —      —       —       16     —       (213   —      —      —       11     6     (213

Noninterest income

   —      —       —       —       —       —       —      —      —       —       —       —    
  

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

 

Total

  $(2,331 $5,001    $—      $16    $—      $(213  $226   $(1,780 $—      $11    $6    $(213
  

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

 
  Level 3 Fair Value Measurements
Three Months Ended March 31, 2014
   Level 3 Fair Value Measurements
Three Months Ended June 30, 2014
 
        Available-for-sale securities           Available-for-sale securities     

(dollar amounts in thousands)

  MSRs Derivative
instruments
   Municipal
securities
   Private-
label CMO
   Asset-
backed
securities
   Automobile
loans
   MSRs Derivative
instruments
 Municipal
securities
   Private-
label CMO
   Asset-
backed
securities
   Automobile
loans
 

Classification of gains and losses in earnings:

                     

Mortgage banking income

  $(3,608 $1,675    $—      $—      $—      $—      $(3,881 $2,957   $—      $—      $—      $—    

Securities gains (losses)

   —      —       —       —       —       —       —      —      —       —       —       —    

Interest and fee income

   —      —       —       9     22     (332   —      —      —       7     15     (244

Noninterest income

   —      —       —       —       —       81     —      —      —       —       —       43  
  

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

 

Total

  $(3,608 $1,675    $—      $9    $22    $(251  $(3,881 $2,957   $—      $7    $15    $(201
  

 

  

 

   

 

   

 

   

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

 
  Level 3 Fair Value Measurements
Six Months Ended June 30, 2015
 
      Available-for-sale securities     

(dollar amounts in thousands)

  MSRs Derivative
instruments
 Municipal
securities
   Private-
label CMO
   Asset-
backed
securities
   Automobile
loans
 

Classification of gains and losses in earnings:

          

Mortgage banking income

  $(2,105 $3,221   $—      $—      $—      $—    

Securities gains (losses)

   —      —      —       —       —       —    

Interest and fee income

   —      —      —       27     6     (426

Noninterest income

   —      —      —       —       —       —    
  

 

  

 

  

 

   

 

   

 

   

 

 

Total

  $(2,105 $3,221   $—      $27    $6    $(426
  

 

  

 

  

 

   

 

   

 

   

 

 
  Level 3 Fair Value Measurements
Six Months Ended June 30, 2014
 
      Available-for-sale securities     

(dollar amounts in thousands)

  MSRs Derivative
instruments
 Municipal
securities
   Private-
label CMO
   Asset-
backed
securities
   Automobile
loans
 

Classification of gains and losses in earnings:

          

Mortgage banking income

  $(7,489 $4,632    —      $—      $—      $—    

Securities gains (losses)

   —      —      —       —       —       —    

Interest and fee income

   —      —      —       17     37     (576

Noninterest income

   —      —      —       —       —       124  
  

 

  

 

  

 

   

 

   

 

   

 

 

Total

  $(7,489 $4,632   $—      $17    $37    $(452
  

 

  

 

  

 

   

 

   

 

   

 

 

Assets and liabilities under the fair value option

The following table presents the fair value and aggregate principal balance of certain assets and liabilities under the fair value option:

 

   March 31, 2015  December 31, 2014 

(dollar amounts in thousands)

  Fair value
carrying
amount
   Aggregate
unpaid
principal
   Difference  Fair value
carrying
Amount
   Aggregate
unpaid
principal
   Difference 

Assets

           

Loans held for sale

  $478,864    $461,518    $17,346   $354,888    $340,070    $14,818  

Loans held for investment

   37,160     38,004     (844  40,027     40,938     (911

Automobile loans

   6,495     6,140     355    10,590     10,022     568  

   June 30, 2015  December 31, 2014 

(dollar amounts in thousands)

  Fair value
carrying
amount
   Aggregate
unpaid
principal
   Difference  Fair value
carrying
amount
   Aggregate
unpaid
principal
   Difference 

Assets

           

Loans held for sale

  $453,489    $442,306    $11,183   $354,888    $340,070    $14,818  

Loans held for investment

   34,997     35,776     (779  40,027     40,938     (911

Automobile loans

   3,998     3,856     142    10,590     10,022     568  

The following tables present the net gains (losses) from fair value changes, including net gains (losses) associated with instrument specific credit risk for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

   Net gains (losses) from
fair value changes
 
   Three Months Ended
March 31,
 

(dollar amounts in thousands)

  2015   2014 

Assets

    

Loans held for sale

  $1,001    $3,151  

Automobile loans

   (213   (251

  Net gains (losses) from
fair value changes
 
  Three Months Ended   Six Months Ended 
  June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Assets

        

Loans held for sale

  $(6,559  $(5,378  $(5,557  $7,497  

Automobile loans

   (213   (201   (426   (452
  Gains (losses) included
in fair value changes associated
with  instrument specific credit risk
   Gains (losses) included
in fair value changes associated
with instrument specific credit risk
 
  Three Months Ended
March 31,
   Three Months Ended
June 30,
   Six Months Ended
June 30,
 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Assets

            

Automobile loans

  $66    $323    $5    $251    $70    $573  

Assets and Liabilities measured at fair value on a nonrecurring basis

Certain assets and liabilities may be required to be measured at fair value on a nonrecurring basis in periods subsequent to their initial recognition. These assets and liabilities are not measured at fair value on an ongoing basis; however, they are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment. At March 31, 2015, assetsAssets measured at fair value on a nonrecurring basis were as follows:

 

      Fair Value Measurements Using           Fair Value Measurements Using         

(dollar amounts in thousands)

  Fair Value at
March 31, 2015
   Quoted Prices
In Active
Markets for
Identical Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs

(Level 3)
   Total
Gains/(Losses)
For the Three
Months Ended
March 31, 2015
   Fair Value   Quoted Prices
In Active
Markets for
Identical Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs

(Level 3)
   Total
Gains/(Losses)
For the Three
Months Ended
June 30, 2015
   Total
Gains/(Losses)
For the Six
Months Ended
June 30, 2015
 

MSRs

  $125,691     —       —      $125,691    $(7,990  $141,611    $—       —      $141,611    $12,970    $4,980  

Impaired loans

   89,043    $—       —       89,043     (24,742   86,199     —       —       86,199     5,171     (4,350

Other real estate owned

   33,951     —       —       33,951     1,833     29,232     —       —       29,232     1,430     3,263  

Periodically, Huntington records nonrecurring adjustments of collateral-dependent loans measured for impairment when establishing the ACL. Such amounts are generally based on the fair value of the underlying collateral supporting the loan. Appraisals are generally obtained to support the fair value of the collateral and incorporate measures such as recent sales prices for comparable properties and cost of construction. In cases where the carrying value exceeds the fair value of the collateral less cost to sell, an impairment charge is recognized.

MSRs accounted for under the amortization method are subject to nonrecurring fair value measurement when the fair value is lower than the carrying amount.

Other real estate owned properties are included in accrued income and other assets and valued based on appraisals and third party price opinions, less estimated selling costs.

The appraisals supporting the fair value of the collateral to recognize loan impairment or unrealized loss on other real estate owned properties may not have been obtained as of June 30, 2015.

Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis

The table below presents quantitative information about the significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at March 31,June 30, 2015 and December 31, 2014:

 

Quantitative Information about Level 3 Fair Value MeasurementsQuantitative Information about Level 3 Fair Value Measurements Quantitative Information about Level 3 Fair Value Measurements 

(dollar amounts in thousands)

  Fair Value at
March 31, 2015
   

Valuation Technique

  Significant Unobservable Input   Range (Weighted Average)   Fair Value at
June 30, 2015
   

Valuation Technique

  Significant Unobservable Input   Range (Weighted Average) 

MSRs

  $20,455    Discounted cash flow   Constant prepayment rate     6.0% - 24.0% (15.0%)    $20,681    Discounted cash flow   Constant prepayment rate     5.0% - 24.0% (14.0%)  
       
 
Spread over forward interest rate
swap rates
  
  
   325 - 1,166 (641)         
 
Spread over forward interest rate
swap rates
  
  
   325 - 1,166 (597)  
       Net costs to service    -$18 - $70 ($38)         Net costs to service    $26 - $120 ($47)  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Derivative assets

   8,472    Consensus Pricing   Net market price     -3.3% - 6.4% (2.0%)     6,399    Consensus Pricing   Net market price     -4.8% - 18.5% (1.4%)  

Derivative liabilities

   —         Estimated Pull through %     50.0% - 88.0% (74.0%)     1,233       Estimated Pull through %     50.0% - 94.0% (78.0%)  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Municipal securities

   1,635,808    Discounted cash flow   Discount rate     0.5% - 4.0% (2.6%)     1,716,845    Discounted cash flow   Discount rate     0.5% - 3.8% (2.6%)  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Private-label CMO

   30,072    Discounted cash flow   Discount rate     2.8% - 7.0% (5.7%)     29,429    Discounted cash flow   Discount rate     2.7% - 7.4% (6.0%)  
       Constant prepayment rate     13.6% - 32.6% (20.6%)         Constant prepayment rate     12.0% - 32.6% (20.0%)  
       Probability of default     0.1% - 4.0% (0.7%)         Probability of default     0.1% - 4.0% (0.7%)  
       Loss severity     0.0% - 64.0% (33.3%)         Loss severity     0.0% - 64.0% (34.8%)  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Asset-backed securities

   89,155    Discounted cash flow   Discount rate     4.3% - 12.3% (6.7%)     102,071    Discounted cash flow   Discount rate     4.3% - 11.3% (5.8%)  
       Cumulative prepayment rate     0.0% - 100.0% (9.4%)         Cumulative prepayment rate     0.0% - 100.0% (8.9%)  
       Cumulative default     1.9% - 100.0% (15.2%)         Cumulative default     1.8% - 100.0% (14.4%)  
       Loss given default     85.0% - 100.0% (95.9%)         Loss given default     85.0% - 100.0% (96.0%)  
       Cure given deferral     0.0% - 75.0% (38.0%)         Cure given deferral     0.0% - 75.0% (41.7%)  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Automobile loans

   6,495    Discounted cash flow   Constant prepayment rate     154.2%     3,998    Discounted cash flow   Constant prepayment rate     154.2%  
       Discount rate     0.2% - 5.0% (2.3%)         Discount rate     0.2% - 5.0% (2.3%)  
       Life of pool cumulative losses     2.1%         Life of pool cumulative losses     2.1%  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Impaired loans

   89,043    Appraisal value   NA     NA     86,199    Appraisal value   NA     NA  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Other real estate owned

   33,951    Appraisal value   NA     NA     29,232    Appraisal value   NA     NA  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Quantitative Information about Level 3 Fair Value MeasurementsQuantitative Information about Level 3 Fair Value Measurements Quantitative Information about Level 3 Fair Value Measurements 

(dollar amounts in thousands)

  Fair Value at
December 31, 2014
   

Valuation Technique

  

Significant Unobservable Input

  Range (Weighted Average)   Fair Value at
December 31, 2014
   

Valuation Technique

  Significant Unobservable Input   Range (Weighted Average) 

MSRs

  $22,786    Discounted cash flow  Constant prepayment rate   7% - 26% (16%)    $22,786    Discounted cash flow   Constant prepayment rate     7% - 26% (16%)  
      Spread over forward interest rate swap rates   228 - 900 (546)         
 
Spread over forward interest rate
swap rates
  
  
   228 - 900 (546)  
      Net costs to service  $21 - $79 ($40)         Net costs to service    $21 - $79 ($40)  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

Derivative assets

   4,064    Consensus Pricing  Net market price   -5.09% - 17.46% (1.7%)     4,064    Consensus Pricing   Net market price     -5.09% - 17.46% (1.7%)  

Derivative liabilities

   704      Estimated Pull through %   38% - 91% (75%)     704       Estimated Pull through %     38% - 91% (75%)  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

Municipal securities

   1,417,593    Discounted cash flow  Discount rate   0.5% - 4.9% (2.5%)     1,417,593    Discounted cash flow   Discount rate     0.5% - 4.9% (2.5%)  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

Private-label CMO

   30,464    Discounted cash flow  Discount rate   2.7% - 7.2% (6.0%)     30,464    Discounted cash flow   Discount rate     2.7% - 7.2% (6.0%)  
      Constant prepayment rate   13.6% - 32.6% (20.7%)         Constant prepayment rate     13.6% - 32.6% (20.7%)  
      Probability of default   0.1% - 4.0% (0.7%)         Probability of default     0.1% - 4.0% (0.7%)  
      Loss severity   0.0% - 64.0% (33.9%)         Loss severity     0.0% - 64.0% (33.9%)  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

Asset-backed securities

   82,738    Discounted cash flow  Discount rate   4.3% - 13.3% (7.3%)     82,738    Discounted cash flow   Discount rate     4.3% - 13.3% (7.3%)  
      Cumulative prepayment rate   0.0% - 100% (10.1%)         Cumulative prepayment rate     0.0% - 100% (10.1%)  
      Cumulative default   1.9% - 100% (15.9%)         Cumulative default     1.9% - 100% (15.9%)  
      Loss given default   20% - 100% (94.4%)         Loss given default     20% - 100% (94.4%)  
      Cure given deferral   0.0% - 75% (32.6%)         Cure given deferral     0.0% - 75% (32.6%)  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

Automobile loans

   10,590    Discounted cash flow  Constant prepayment rate   154.2%     10,590    Discounted cash flow   Constant prepayment rate     154.2%  
      Discount rate   0.2% - 5.0% (2.3%)         Discount rate     0.2% - 5.0% (2.3%)  
      Life of pool cumulative losses   2.1%         Life of pool cumulative losses     2.1%  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

Impaired loans

   52,911    Appraisal value  NA   NA     52,911    Appraisal value   NA     NA  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

Other real estate owned

   35,039    Appraisal value  NA   NA     35,039    Appraisal value   NA     NA  
  

 

   

 

  

 

  

 

   

 

   

 

  

 

   

 

 

The following provides a general description of the impact of a change in an unobservable input on the fair value measurement and the interrelationship between unobservable inputs, where relevant/significant. Interrelationships may also exist between observable and unobservable inputs. Such relationships have not been included in the discussion below.

A significant change in the unobservable inputs may result in a significant change in the ending fair value measurement of Level 3 instruments. In general, prepayment rates increase when market interest rates decline and decrease when market interest rates rise and higher prepayment rates generally result in lower fair values for MSR assets, Private-label CMO securities, Asset-backed securities, and automobile loans.

Credit loss estimates, such as probability of default, constant default, cumulative default, loss given default, cure given deferral, and loss severity, are driven by the ability of the borrowers to pay their loans and the value of the underlying collateral and are impacted by changes in macroeconomic conditions, typically increasing when economic conditions worsen and decreasing when conditions improve. An increase in the estimated prepayment rate typically results in a decrease in estimated credit losses and vice versa. Higher credit loss estimates generally result in lower fair values. Credit spreads generally increase when liquidity risks and market volatility increase and decrease when liquidity conditions and market volatility improve.

Discount rates and spread over forward interest rate swap rates typically increase when market interest rates increase and/or credit and liquidity risks increase and decrease when market interest rates decline and/or credit and liquidity conditions improve. Higher discount rates and credit spreads generally result in lower fair market values.

Net market price and pull through percentages generally increase when market interest rates increase and decline when market interest rates decline. Higher net market price and pull through percentages generally result in higher fair values.

Fair values of financial instruments

The following table provides the carrying amounts and estimated fair values of Huntington’s financial instruments that are carried either at fair value or cost at March 31,June 30, 2015 and December 31, 2014:

 

  March 31, 2015   December 31, 2014   June 30, 2015   December 31, 2014 

(dollar amounts in thousands)

  Carrying
Amount
   Fair
Value
   Carrying
Amount
   Fair
Value
   Carrying
Amount
   Fair Value   Carrying
Amount
   Fair Value 

Financial Assets

                

Cash and short-term assets

  $973,906    $973,906    $1,285,124    $1,285,124    $1,451,378    $1,451,378    $1,285,124    $1,285,124  

Trading account securities

   47,626     47,626     42,191     42,191     59,146     59,146     42,191     42,191  

Loans held for sale

   1,620,552     1,620,552     416,327     416,327     548,054     548,054     416,327     416,327  

Available-for-sale and other securities

   9,922,399     9,922,399     9,384,670     9,384,670     10,254,871     10,254,871     9,384,670     9,384,670  

Held-to-maturity securities

   3,336,663     3,374,889     3,379,905     3,382,715     3,304,160     3,309,479     3,379,905     3,382,715  

Net loans and leases

   47,090,506     45,339,244     47,050,530     45,110,406     48,152,759     46,421,778     47,050,530     45,110,406  

Derivatives

   445,344     445,344     352,642     352,642     377,629     377,629     352,642     352,642  

Financial Liabilities

                

Deposits

   52,832,695     53,382,798     51,732,151     52,454,804     53,473,179     53,835,268     51,732,151     52,454,804  

Short-term borrowings

   2,007,236     2,007,236     2,397,101     2,397,101     1,511,444     1,511,444     2,397,101     2,397,101  

Long-term debt

   5,158,836     5,136,961     4,335,962     4,286,304     5,854,584     5,830,328     4,335,962     4,286,304  

Derivatives

   349,741     349,741     284,255     284,255     293,144     293,144     284,255     284,255  

The following table presents the level in the fair value hierarchy for the estimated fair values of only Huntington’s financial instruments that are not already on the Unaudited Condensed Consolidated Balance Sheets at fair value at March 31,June 30, 2015 and December 31, 2014:

 

  Estimated Fair Value Measurements at Reporting Date Using   Balance at
March 31, 2015
   Estimated Fair Value Measurements at Reporting Date Using   Balance at
June 30, 2015
 

(dollar amounts in thousands)

  Level 1   Level 2   Level 3     Level 1   Level 2   Level 3   

Financial Assets

                

Held-to-maturity securities

  $—      $3,374,889    $—      $3,374,889    $—      $3,309,479    $—      $3,309,479  

Net loans and leases

   —       —       45,339,244     45,339,244     —       —       46,421,778     46,421,778  

Financial Liabilities

                

Deposits

   —       49,433,736     3,949,062     53,382,798     —       50,117,029     3,718,239     53,835,268  

Short-term borrowings

   —       —       2,007,236     2,007,236     —       —       1,511,444     1,511,444  

Other long-term debt

   —       —       5,136,961     5,136,961     —       —       5,830,328     5,830,328  
  Estimated Fair Value Measurements at Reporting Date Using   Balance at
December 31, 2014
   Estimated Fair Value Measurements at Reporting Date Using   Balance at
December 31, 2014
 

(dollar amounts in thousands)

  Level 1   Level 2   Level 3     Level 1   Level 2   Level 3   

Financial Assets

                

Held-to-maturity securities

  $ —      $3,382,715    $—      $3,382,715    $—      $3,382,715    $—      $3,382,715  

Net loans and leases

   —       —       45,110,406     45,110,406     —       —       45,110,406     45,110,406  

Financial Liabilities

                

Deposits

   —       48,183,798     4,271,006     52,454,804     —       48,183,798     4,271,006     52,454,804  

Short-term borrowings

   —       —       2,397,101     2,397,101     —       —       2,397,101     2,397,101  

Other long-term debt

   —       —       4,286,304     4,286,304     —       —       4,286,304     4,286,304  

The short-term nature of certain assets and liabilities result in their carrying value approximating fair value. These include trading account securities, customers’ acceptance liabilities, short-term borrowings, bank acceptances outstanding, FHLB advances, and cash and short-term assets, which include cash and due from banks, interest-bearing deposits in banks, and federal funds sold and securities purchased under resale agreements. Loan commitments and letters-of-credit generally have short-term, variable-rate features and contain clauses that limit Huntington’s exposure to changes in customer credit quality. Accordingly, their carrying values, which are immaterial at the respective balance sheet dates, are reasonable estimates of fair value. Not all the financial instruments listed in the table above are subject to the disclosure provisions of ASC Topic 820.

Certain assets, the most significant being operating lease assets, bank owned life insurance, and premises and equipment, do not meet the definition of a financial instrument and are excluded from this disclosure. Similarly, mortgage and nonmortgage servicing rights, deposit base, and other customer relationship intangibles are not considered financial instruments and are not included above. Accordingly, this fair value information is not intended to, and does not, represent Huntington’s underlying value. Many of the assets and liabilities subject to the disclosure requirements are not actively traded, requiring fair values to be estimated by Management. These estimations necessarily involve the use of judgment about a wide variety of factors, including but not limited to, relevancy of market prices of comparable instruments, expected future cash flows, and appropriate discount rates.

The following methods and assumptions were used by Huntington to estimate the fair value of the remaining classes of financial instruments:

Held-to-maturity securities

Fair values are determined by using models that are based on security-specific details, as well as relevant industry and economic factors. The most significant of these inputs are quoted market prices, and interest rate spreads on relevant benchmark securities.

Loans and Direct Financing Leases

Variable-rate loans that reprice frequently are based on carrying amounts, as adjusted for estimated credit losses. The fair values for other loans and leases are estimated using discounted cash flow analyses and employ interest rates currently being offered for loans and leases with similar terms. The rates take into account the position of the yield curve, as well as an adjustment for prepayment risk, operating costs, and profit. This value is also reduced by an estimate of expected losses and the credit risk associated in the loan and lease portfolio. The valuation of the loan portfolio reflected discounts that Huntington believed are consistent with transactions occurring in the marketplace.

Deposits

Demand deposits, savings accounts, and money market deposits are, by definition, equal to the amount payable on demand. The fair values of fixed-rate time deposits are estimated by discounting cash flows using interest rates currently being offered on certificates with similar maturities.

Debt

Fixed-rate, long-term debt is based upon quoted market prices, which are inclusive of Huntington’s credit risk. In the absence of quoted market prices, discounted cash flows using market rates for similar debt with the same maturities are used in the determination of fair value.

16.15. DERIVATIVE FINANCIAL INSTRUMENTS

Derivative financial instruments are recorded in the Unaudited Condensed Consolidated Balance Sheet as either an asset or a liability (in accrued income and other assets or accrued expenses and other liabilities, respectively) and measured at fair value.

Derivatives used in Asset and Liability Management Activities

Huntington engages in balance sheet hedging activity, principally for asset liability management purposes, to convert fixed rate assets or liabilities into floating rate or vice versa. Balance sheet hedging activity is arranged to receive hedge accounting treatment and is classified as either fair value or cash flow hedges. Fair value hedges are purchased to convert deposits and subordinated and other long-term debt from fixed-rate obligations to floating rate. Cash flow hedges are also used to convert floating rate loans made to customers into fixed rate loans.

The following table presents the gross notional values of derivatives used in Huntington’s asset and liability management activities at March 31,June 30, 2015, identified by the underlying interest rate-sensitive instruments:

 

  Fair Value   Cash Flow       Fair Value   Cash Flow     

(dollar amounts in thousands)

  Hedges   Hedges   Total 

(dollar amounts in thousands )

  Hedges   Hedges   Total 

Instruments associated with:

            

Loans

  $—      $10,034,750    $10,034,750    $—      $9,248,500    $9,248,500  

Deposits

   69,100     —       69,100     69,100     —       69,100  

Subordinated notes

   475,000     —       475,000  

Long-term debt

   3,760,000     —       3,760,000     4,035,000     —       4,035,000  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total notional value at March 31, 2015

  $3,829,100    $10,034,750    $13,863,850  

Total notional value at June 30, 2015

  $4,579,100    $9,248,500    $13,827,600  
  

 

   

 

   

 

   

 

   

 

   

 

 

The following table presents additional information about the interest rate swaps used in Huntington’s asset and liability management activities at March 31,June 30, 2015:

 

      Average     Weighted-Average       Average       Weighted-Average 
  Notional   Maturity   Fair Rate   Notional   Maturity   Fair   Rate 

(dollar amounts in thousands)

  Value   (years)   Value Receive Pay 

(dollar amounts in thousands )

  Value   (years)   Value   Receive Pay 

Asset conversion swaps

                 

Receive fixed—generic

  $9,289,000     1.7    $12,412    0.80  0.26  $9,248,500     1.5    $10,249     0.80  0.27

Pay fixed—generic

   745,750     1.6     (1,422  —      0.79  
  

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Total asset conversion swaps

   10,034,750     1.7     10,990    0.74    0.30     9,248,500     1.5     10,249     0.80    0.27  

Liability conversion swaps

                 

Receive fixed—generic

   3,829,100     3.2     80,587    1.67    0.27     4,579,100     2.9     64,851     1.61    0.29  
  

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Total liability conversion swaps

   3,829,100     3.2     80,587    1.67    0.27     4,579,100     2.9     64,851     1.61    0.29  
  

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Total swap portfolio

  $13,863,850     2.1    $91,577    1.00  0.29  $13,827,600     1.9    $75,100     1.07  0.27
  

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

   

 

  

 

 

These derivative financial instruments were entered into for the purpose of managing the interest rate risk of assets and liabilities. Consequently, net amounts receivable or payable on contracts hedging either interest earning assets or interest bearing liabilities were accrued as an adjustment to either interest income or interest expense. The net amounts resulted in an increase to net interest income of $24.7$26.2 million and $24.6$24.7 million for the three-month periods ended March 31,June 30, 2015, and 2014, respectively. For the six-month periods ended June 30, 2015 and 2014, the net amounts resulted in an increase to net interest income of $50.9 million and $49.3 million, respectively.

In connection with the sale of Huntington’s Class B Visa® shares, Huntington entered into a swap agreement with the purchaser of the shares. The swap agreement adjusts for dilution in the conversion ratio of Class B shares resulting from the Visa® litigation. At March 31,June 30, 2015, the fair value of the swap liability of $0.4 million is an estimate of the exposure liability based upon Huntington’s assessment of the potential Visa® litigation losses.

The following table presents the fair values at March 31,June 30, 2015 and December 31, 2014 of Huntington’s derivatives that are designated and not designated as hedging instruments. Amounts in the table below are presented gross without the impact of any net collateral arrangements:

Asset derivatives included in accrued income and other assets:

 

  March 31,   December 31,   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Interest rate contracts designated as hedging instruments

  $92,019    $53,114    $75,745    $53,114  

Interest rate contracts not designated as hedging instruments

   223,830     183,610     172,693     183,610  

Foreign exchange contracts not designated as hedging instruments

   59,029     32,798     39,477     32,798  

Commodities contracts not designated as hedging instruments

   194,859     180,218     174,510     180,218  
  

 

   

 

   

 

   

 

 

Total contracts

  $569,737    $449,740    $462,425    $449,740  
  

 

   

 

   

 

   

 

 

Liability derivatives included in accrued expenses and other liabilities:

 

  March 31,   December 31,   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Interest rate contracts designated as hedging instruments

  $442    $12,648    $645    $12,648  

Interest rate contracts not designated as hedging instruments

   149,186     110,627     102,403     110,627  

Foreign exchange contracts not designated as hedging instruments

   50,228     29,754     38,251     29,754  

Commodities contracts not designated as hedging instruments

   192,572     179,180     171,967     179,180  
  

 

   

 

   

 

   

 

 

Total contracts

  $392,428    $332,209    $313,266    $332,209  
  

 

   

 

   

 

   

 

 

The changes in fair value of the fair value hedges are, to the extent that the hedging relationship is effective, recorded through earnings and offset against changes in the fair value of the hedged item.

The following table presents the change in fair value for derivatives designated as fair value hedges as well as the offsetting change in fair value on the hedged item for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  Three Months Ended   Three Months Ended   Six Months Ended 
  March 31,   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Interest rate contracts

            

Change in fair value of interest rate swaps hedging deposits (1)

  $(213  $(267  $(245  $(238  $(458  $(505

Change in fair value of hedged deposits (1)

   214     266     236     228     450     494  

Change in fair value of interest rate swaps hedging subordinated notes (2)

   3,231     1,066     (7,362   3,015     (4,131   4,081  

Change in fair value of hedged subordinated notes (2)

   (3,231   (1,066   7,362     (3,015   4,131     (4,081

Change in fair value of interest rate swaps hedging other long-term debt (2)

   20,025     (4,051   (8,129   10,303     11,896     6,252  

Change in fair value of hedged other long-term debt (2)

   (19,645   6,474     7,382     (9,948   (12,263   (3,474

 

(1)Effective portion of the hedging relationship is recognized in Interest expense—deposits in the Unaudited Condensed Consolidated Statements of Income. Any resulting ineffective portion of the hedging relationship is recognized in noninterest income in the Unaudited Condensed Consolidated Statements of Income.
(2)Effective portion of the hedging relationship is recognized in Interest expense—subordinated notes and other long-term debt in the Unaudited Condensed Consolidated Statements of Income. Any resulting ineffective portion of the hedging relationship is recognized in noninterest income in the Unaudited Condensed Consolidated Statements of Income.

To the extent these derivatives are effective in offsetting the variability of the hedged cash flows, changes in the derivatives’ fair value will not be included in current earnings but are reported as a component of OCI in the Unaudited Condensed Consolidated Statements of Shareholders’ Equity. These changes in fair value will be included in earnings of future periods when earnings are also affected by the changes in the hedged cash flows. To the extent these derivatives are not effective, changes in their fair values are immediately included in noninterest income.

The following table presents the gains and (losses) recognized in OCI and the location in the Unaudited Condensed Consolidated Statements of Income of gains and (losses) reclassified from OCI into earnings for the three-month and six-month periods ended March 31,June 30, 2015 and 2014 for derivatives designated as effective cash flow hedges:

 

Derivatives in cash flow hedging relationships

  Amount of gain or
(loss) recognized in
OCI on derivatives
(effective portion)
(after-tax)
   

Location of gain or (loss) reclassified from

accumulated OCI into earnings (effective portion)

  Amount of (gain) or loss
reclassified from
accumulated OCI
into earnings
(effective portion)
   Amount of gain or
(loss) recognized in
OCI on derivatives
(effective portion)
(after-tax)
   

Location of gain or (loss) reclassified from

accumulated OCI into earnings (effective portion)

  Amount of (gain) or loss
reclassified from
accumulated OCI
into earnings
(effective portion)
 
  Three Months Ended      Three Months
Ended
   Three Months Ended      Three Months
Ended
 
  March 31,      March 31,   June 30,      June 30, 

(dollar amounts in thousands)

  2015   2014      2015 2014   2015 2014      2015 2014 

Interest rate contracts

                 

Loans

  $18,294    $1,823    Interest and fee income - loans and leases  $(133 $(2,892  $(539 $17,714    Interest and fee income - loans and leases  $(118 $(895

Investment Securities

   —       —      Noninterest income - other income   10    —       —      —      Noninterest income - other income   (20  82  

Subordinated notes

   —       —      Interest expense - subordinated notes and other long-term debt   —      —    
  

 

   

 

     

 

  

 

   

 

  

 

     

 

  

 

 

Total

  $18,294    $1,823      $(123 $(2,892  $   (539 $17,714      $(138 $    (813
  

 

   

 

     

 

  

 

   

 

  

 

     

 

  

 

 

Derivatives in cash flow hedging relationships

  Amount of gain or
(loss) recognized in
OCI on derivatives
(effective portion)
(after-tax)
   

Location of gain or (loss) reclassified from

accumulated OCI into earnings (effective portion)

  Amount of (gain) or loss
reclassified from
accumulated OCI
into earnings
(effective portion)
 
   Six Months Ended      

Six Months

Ended

 
   June 30,      June 30, 

(dollar amounts in thousands)

  2015  2014      2015  2014 

Interest rate contracts

        

Loans

  $17,756   $19,537    Interest and fee income - loans and leases  $(250 $(3,787

Investment Securities

   —      —      Interest and fee income - investment securities   (11  82  
  

 

 

  

 

 

     

 

 

  

 

 

 

Total

  $17,756   $19,537      $(261 $(3,705
  

 

 

  

 

 

     

 

 

  

 

 

 

Reclassified gains and losses on swaps related to loans and investment securities and swaps related to subordinated debt are recorded within interest income and interest expense, respectively. During the next twelve months, Huntington expects to reclassify to earnings $22.2$18.1 million after-tax unrealized gains on cash flow hedging derivatives currently in OCI.

The following table details the gains and (losses) recognized in noninterest income on the ineffective portion on interest rate contracts for derivatives designated as cash flow hedges for the three-month and six-month periods ended March 31,June 30, 2015 and 2014:

 

  Three Months Ended   Three Months Ended Six Months Ended 
  March 31,   June 30, June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014 2015 2014 

Derivatives in cash flow hedging relationships

          

Interest rate contracts

          

Loans

  $(163)   $132    $133    $(161 $(30 $(29

Derivatives used in trading activities

Various derivative financial instruments are offered to enable customers to meet their financing and investing objectives and for their risk management purposes. Derivative financial instruments used in trading activities consisted of commodity, interest rate, and foreign exchange contracts. The derivative contracts grant the option holder the right to buy or sell an underlying financial instrument for a predetermined price before the contract expires. Huntington may enter into offsetting third-party contracts with approved, reputable counterparties with substantially matching terms and currencies in order to economically hedge significant exposure related to derivatives used in trading activities.

Commodity derivatives help the customer hedge risk and reduce exposure to price changes in commodities. Activity related to commodity derivatives is concentrated in large corporate, middle market, and energy sectors. Commodities markets trade and include oil, refined products, natural gas, coal, as well as industrial and precious metals. The energy sector focuses on oil, gas, and coal. Based on policy limits and the relatively small notional amounts of commodity activity, we do not anticipate any meaningful price risk for our commodity derivatives. Interest rate options grant the option holder the right to buy or sell an underlying financial instrument for a predetermined price before the contract expires. Interest rate futures are commitments to either purchase or sell a financial instrument at a future date for a specified price or yield and may be settled in cash or through delivery of the underlying financial instrument. Interest rate caps and floors are option-based contracts that entitle the buyer to receive cash payments based on the difference between a designated reference rate and a strike price, applied to a notional amount. Written options, primarily caps, expose Huntington to market risk but not credit risk. Purchased options contain both credit and market risk. The interest rate risk of these customer derivatives is mitigated by entering into similar derivatives having offsetting terms with other counterparties. The credit risk to these customers is evaluated and included in the calculation of fair value. Foreign currency derivatives help the customer hedge risk and reduce exposure to fluctuations in exchange rates. Transactions are primarily in liquid currencies with Canadian dollars and Euros comprising a majority of all transactions.

The net fair values of these derivative financial instruments, for which the gross amounts are included in accrued income and other assets or accrued expenses and other liabilities at March 31,June 30, 2015 and December 31, 2014, were $82.7$74.0 million and $74.4 million, respectively. The total notional values of derivative financial instruments used by Huntington on behalf of customers, including offsetting derivatives, were $15.2$15.3 billion and $14.4 billion at March 31,June 30, 2015 and December 31, 2014, respectively. Huntington’s credit risks from interest rate swaps used for trading purposes were $267.5$200.0 million and $219.3 million at the same dates, respectively.

Huntington manages credit risk of its derivative positions by diversifying its positions among various counterparties, entering into master netting arrangements where possible with its counterparties, requiring collateral and, in certain cases, transferring the counterparty credit risk related to interest rate swaps to and from other financial institutions through the use of risk participation arrangements. Huntington’s notional exposure for interest rate swaps originated by other financial institutions was $446.3$416.5 million and $456.7 million at March 31,June 30, 2015 and December 31, 2014, respectively. The fair value of these risk participations was $9.3 million and $7.2 million at March 31,June 30, 2015 and December 31, 2014, respectively.2014. Huntington will make payments under these agreements if a customer defaults on its obligation to perform under the terms of the underlying interest rate derivative contract. These contracts mature between 2015 and 2043 and are deemed investment grade.

Financial assets and liabilities that are offset in the Condensed Consolidated Balance Sheets

Huntington records derivatives at fair value as further described in Note 15.14. Huntington records these derivatives net of any master netting arrangement in the Unaudited Condensed Consolidated Balance Sheets. Collateral agreements are regularly entered into as part of the underlying derivative agreements with Huntington’s counterparties to mitigate counterparty credit risk.

All derivatives are carried on the Unaudited Condensed Consolidated Balance Sheets at fair value. Derivative balances are presented on a net basis taking into consideration the effects of legally enforceable master netting agreements. Cash collateral exchanged with counterparties is also netted against the applicable derivative fair values. Huntington enters into derivative transactions with two primary groups: broker-dealers and banks, and Huntington’s customers. Different methods are utilized for managing counterparty credit exposure and credit risk for each of these groups.

Huntington enters into transactions with broker-dealers and banks for various risk management purposes. These types of transactions generally are high dollar volume. Huntington enters into bilateral collateral and master netting agreements with these counterparties, and routinely exchange cash and high quality securities collateral with these counterparties. Huntington enters into transactions with customers to meet their financing, investing, payment and risk management needs. These types of transactions generally are low dollar volume. Huntington generally enters into master netting agreements with customer counterparties, however collateral is generally not exchanged with customer counterparties.

At March 31,June 30, 2015 and December 31, 2014, aggregate credit risk associated with these derivatives, net of collateral that has been pledged by the counterparty, was $16.0$17.1 million and $19.5 million, respectively. The credit risk associated with interest rate swaps is calculated after considering master netting agreements with broker-dealers and banks.

At March 31,June 30, 2015, Huntington pledged $120.6$79.9 million of investment securities and cash collateral to counterparties, while other counterparties pledged $176.6$140.1 million of investment securities and cash collateral to Huntington to satisfy collateral netting agreements. In the event of credit downgrades, Huntington would not be required to provide additional collateral.

The following tables present the gross amounts of these assets and liabilities with any offsets to arrive at the net amounts recognized in the Unaudited Condensed Consolidated Balance Sheets at March 31,June 30, 2015 and December 31, 2014:

Offsetting of Financial Assets and Derivative Assets

 

         Gross amounts not offset in
the condensed consolidated
balance sheets
                   Gross amounts not offset in
the condensed consolidated
balance sheets
   

(dollar amounts in thousands)

   Gross amounts
of recognized
assets
 Gross amounts
offset in the
condensed
consolidated
balance sheets
 Net amounts of
assets
presented in
the condensed
consolidated
balance sheets
 Financial
instruments
 Cash collateral
received
 Net amount 

(dollar amounts in thousands)

   Gross amounts
of recognized
assets
   Gross amounts
offset in the
condensed
consolidated
balance sheets
 Net amounts of
assets
presented in
the condensed
consolidated
balance sheets
   Financial
instruments
 Cash collateral
received
 Net amount 

Offsetting of Financial Assets and Derivative Assets

Offsetting of Financial Assets and Derivative Assets

  

     

Offsetting of Financial Assets and Derivative Assets

  

       

March 31, 2015

  Derivatives   $590,994   $(145,650 $445,344   $(41,303 $(2,086 $401,955  

June 30, 2015

   Derivatives    $493,374    $(115,745 $377,629    $(38,544 $(3,688 $335,397  

December 31, 2014

  Derivatives    480,803    (128,161  352,642    (27,744  (1,095  323,803     Derivatives     480,803     (128,161  352,642     (27,744  (1,095  323,803  

Offsetting of Financial Liabilities and Derivative Liabilities

 

         Gross amounts not offset in
the condensed consolidated
balance sheets
                   Gross amounts not offset in
the condensed consolidated
balance sheets
   

(dollar amounts in thousands)

(dollar amounts in thousands)

 Gross amounts
of recognized
liabilities
 Gross amounts
offset in the
condensed
consolidated
balance sheets
 Net amounts of
liabilities
presented in
the condensed
consolidated
balance sheets
 Financial
instruments
 Cash collateral
delivered
 Net amount 

(dollar amounts in thousands)

   Gross amounts
of recognized
liabilities
   Gross amounts
offset in the
condensed
consolidated
balance sheets
 Net amounts of
liabilities
presented in
the condensed
consolidated
balance sheets
   Financial
instruments
 Cash collateral
delivered
 Net amount 

Offsetting of Financial Liabilities and Derivative Liabilities

Offsetting of Financial Liabilities and Derivative Liabilities

  

     

Offsetting of Financial Liabilities and Derivative Liabilities

  

       

March 31, 2015

  Derivatives   $409,003   $(59,262 $349,741   $(73,305 $(461 $275,975  

June 30, 2015

   Derivatives    $332,479    $(39,335 $293,144    $(59,024 $(268 $233,852  

December 31, 2014

  Derivatives    363,192    (78,937  284,255    (78,654  (111  205,490     Derivatives     363,192     (78,937  284,255     (78,654  (111  205,490  

Derivatives used in mortgage banking activities

Huntington also uses certain derivative financial instruments to offset changes in value of its residential MSRs. These derivatives consist primarily of forward interest rate agreements and forward commitments to deliver mortgage-backed securities. The derivative instruments used are not designated as hedges. Accordingly, such derivatives are recorded at fair value with changes in fair value reflected in mortgage banking income. The following table summarizes the derivative assets and liabilities used in mortgage banking activities

 

  March 31,   December 31,   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Derivative assets:

        

Interest rate lock agreements

  $8,472    $4,064    $6,399    $4,064  

Forward trades and options

   366     35     6,681     35  
  

 

   

 

   

 

   

 

 

Total derivative assets

   8,838     4,099     13,080     4,099  
  

 

   

 

   

 

   

 

 

Derivative liabilities:

        

Interest rate lock agreements

   (202   (259   (788   (259

Forward trades and options

   (3,954   (3,760   (556   (3,760
  

 

   

 

   

 

   

 

 

Total derivative liabilities

   (4,156   (4,019   (1,344   (4,019
  

 

   

 

   

 

   

 

 

Net derivative asset (liability)

  $4,682    $80    $11,736    $80  
  

 

   

 

   

 

   

 

 

The total notional value of these derivative financial instruments at March 31,June 30, 2015 and December 31, 2014, was $0.7 billion and $0.6 billion, respectively. The total notional amount at March 31,June 30, 2015, corresponds to trading assets with a fair value of $3.5$1.8 million and no trading liabilities.liabilities with a fair value of $1.3 million. Net trading gains and (losses) related to MSR hedging for the three-month periods ended March 31,June 30, 2015 and 2014, were $4.7$(8.5) million and $0.8$2.3 million, and $(3.8) million and $4.0 million for the six-month periods ended June 30, 2015 and 2014, respectively. These amounts are included in mortgage banking income in the Unaudited Condensed Consolidated Statements of Income.

17.16. VIEs

Consolidated VIEs

Consolidated VIEs at March 31,June 30, 2015, consisted of certain loan and lease securitization trusts. Huntington has determined the trusts are VIEs. Huntington has concluded that it is the primary beneficiary of these trusts because it has the power to direct the activities of the entity that most significantly affect the entity’s economic performance and it has either the obligation to absorb losses of the entity that could potentially be significant to the VIE or the right to receive benefits from the entity that could potentially be significant to the VIE. During the 2015 first quarter, Huntington acquired two securitization trusts with its acquisition of Macquarie.HTF.

The following tables present the carrying amount and classification of the consolidated trusts’ assets and liabilities that were included in the Unaudited Condensed Consolidated Balance Sheets at March 31,June 30, 2015 and December 31, 2014:

 

  March 31, 2015   June 30, 2015 
  Macquarie Equipment
Funding Trust
   Other       Huntington Technology
Funding Trust
   Other     
  Series   Series   Consolidated       Series   Series   Consolidated     

(dollar amounts in thousands)

  2012A   2014A   Trusts   Total   2012A   2014A   Trusts   Total 

Assets:

                

Cash

  $—      $—      $—      $—      $—      $—      $—      $—    

Loans and leases

   62,265     235,301     —       297,566     50,844     209,594     —       260,438  

Allowance for loan and lease losses

   —       —       —       —       —       —       —       —    
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Net loans and leases

   62,265     235,301     —       297,566     50,844     209,594     —       260,438  

Accrued income and other assets

   —       —       234     234     —       —       229     229  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total assets

  $62,265    $235,301    $234    $297,800    $50,844    $209,594    $229    $260,667  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Liabilities:

                

Other long-term debt

  $51,251    $203,533    $—      $254,784    $42,103    $176,996    $—      $219,099  

Accrued interest and other liabilities

   —       —       234     234     —       —       229     229  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total liabilities

  $51,251    $203,533    $234    $255,018    $42,103    $176,996    $229    $219,328  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Equity:

                

Beneficial Interest owned by third party

  $11,014    $31,768    $—      $42,782    $8,741    $32,598    $—      $41,339  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total liabilities and equity

  $62,265    $235,301    $234    $297,800    $50,844    $209,594    $229    $260,667  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
  December 31, 2014   December 31, 2014 

(dollar amounts in thousands)

          Other
Consolidated
Trusts
   Total           Other
Consolidated
Trusts
   Total 

Assets:

                

Cash

      $—      $—          $—      $—    

Loans and leases

       —       —           —       —    

Allowance for loan and lease losses

       —       —           —       —    
      

 

   

 

       

 

   

 

 

Net loans and leases

       —       —           —       —    

Accrued income and other assets

       243     243         243     243  
      

 

   

 

       

 

   

 

 

Total assets

      $243    $243        $243    $243  
      

 

   

 

       

 

   

 

 

Liabilities:

                

Other long-term debt

      $—      $—          $—      $—    

Accrued interest and other liabilities

       243     243         243     243  
      

 

   

 

       

 

   

 

 

Total liabilities

      $243    $243        $243    $243  
      

 

   

 

       

 

   

 

 

Equity:

                

Beneficial Interest owned by third party

      $—      $—          $—      $—    
      

 

   

 

       

 

   

 

 

Total liabilities and equity

      $243    $243        $243    $243  
      

 

   

 

       

 

   

 

 

The loans and leases were designated to repay the securitized notes. Huntington services the loans and leases and uses the proceeds from principal and interest payments to pay the securitized notes during the amortization period. Huntington has not provided financial or other support that was not previously contractually required.

Unconsolidated VIEs

The following tables provide a summary of the assets and liabilities included in Huntington’s Unaudited Condensed Consolidated Financial Statements, as well as the maximum exposure to losses, associated with its interests related to unconsolidated VIEs for which Huntington holds an interest, but is not the primary beneficiary, to the VIE at March 31,June 30, 2015, and December 31, 2014:

 

  March 31, 2015   June 30, 2015 

(dollar amounts in thousands)

  Total Assets   Total Liabilities   Maximum Exposure to Loss   Total Assets   Total Liabilities   Maximum Exposure to Loss 

2015-1 Automobile Trust

  $10,838    $—      $10,838  

2012-1 Automobile Trust

  $1,465    $—      $1,465     895     —       895  

2012-2 Automobile Trust

   2,489     —       2,489     1,836     —       1,836  

2011 Automobile Trust

   630     —       630     386     —       386  

Tower Hill Securities, Inc.

   49,516     65,000     49,516     46,688     65,000     46,688  

Trust Preferred Securities

   13,919     317,082     —       13,919     317,090     —    

Low Income Housing Tax Credit Partnerships

   358,015     138,483     358,015     397,297     174,573     397,297  

Other Investments

   82,343     20,861     82,343     84,050     25,387     84,050  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $508,377    $541,426    $494,458    $545,071    $582,050    $531,152  
  December 31, 2014   December 31, 2014 

(dollar amounts in thousands)

  Total Assets   Total Liabilities   Maximum Exposure to Loss   Total Assets   Total Liabilities   Maximum Exposure to Loss 

2012-1 Automobile Trust

  $2,136    $—      $2,136    $2,136    $—      $2,136  

2012-2 Automobile Trust

   3,220     —       3,220     3,220     —       3,220  

2011 Automobile Trust

   944     —       944     944     —       944  

Tower Hill Securities, Inc.

   55,611     65,000     55,611     55,611     65,000     55,611  

Trust Preferred Securities

   13,919     317,075     —       13,919     317,075     —    

Low Income Housing Tax Credit Partnerships

   368,283     154,861     368,283     368,283     154,861     368,283  

Other Investments

   83,400     20,760     83,400     83,400     20,760     83,400  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $527,513    $557,696    $513,594    $527,513    $557,696    $513,594  

2015-1, 2012-1, AUTOMOBILE TRUST, 2012-2, AUTOMOBILE TRUST, and 2011 AUTOMOBILE TRUST

During the 2015 second quarter, 2012 fourth quarter, 2012 first quarter and 2011 third quarter, we transferred automobile loans totaling $0.8 billion, $1.0 billion, $1.3 billion and $1.0 billion, respectively, to trusts in securitization transactions. The securitizations and the resulting sale of all underlying securities qualified for sale accounting. Huntington has concluded that it is not the primary beneficiary of these trusts because it has neither the obligation to absorb losses of the entities that could potentially be significant to the VIEs nor the right to receive benefits from the entities that could potentially be significant to the VIEs. Huntington is not required and does not currently intend to provide any additional financial support to the trusts. Investors and creditors only have recourse to the assets held by the trusts. The interest Huntington holds in the VIEs relates to servicing rights which are included within accrued income and other assets of Huntington’s Unaudited Condensed Consolidated Balance Sheets. The maximum exposure to loss is equal to the carrying value of the servicing asset.

During the 2015 third quarter, Huntington cancelled the 2011 Automobile Trust. As a result, any remaining assets at the time of the cancellation will no longer be part of the trust.

TOWER HILL SECURITIES, INC.

In 2010, we transferred approximately $92.1 million of municipal securities, $86.0 million in Huntington Preferred Capital, Inc. (Real Estate Investment Trust) Class E Preferred Stock and cash of $6.1 million to Tower Hill Securities, Inc. in exchange for $184.1 million of Common and Preferred Stock of Tower Hill Securities, Inc. The municipal securities and the REIT Shares will be used to satisfy $65.0 million of mandatorily redeemable securities issued by Tower Hill Securities, Inc. and are not available to satisfy the general debts and obligations of Huntington or any consolidated affiliates. The transfer was recorded as a secured financing. Interests held by Huntington consist of municipal securities within available for sale and other securities and Series B preferred securities within other long term debt of Huntington’s Unaudited Condensed Consolidated Balance Sheets. The maximum exposure to loss is equal to the carrying value of the municipal securities.

TRUST PREFERRED SECURITIES

Huntington has certain wholly-owned trusts whose assets, liabilities, equity, income, and expenses are not included within Huntington’s Unaudited Condensed Consolidated Financial Statements. These trusts have been formed for the sole purpose of issuing trust-preferred securities, from which the proceeds are then invested in Huntington junior subordinated debentures, which are reflected in Huntington’s Unaudited Condensed Consolidated Balance Sheets as subordinated notes. The trust securities are the obligations of the trusts, and as such, are not consolidated within Huntington’s Unaudited Condensed Consolidated Financial Statements. A list of trust preferred securities outstanding at March 31,June 30, 2015 follows:

 

(dollar amounts in thousands)

  Rate Principal amount of
subordinated note/
debenture issued to trust (1)
   Investment in
unconsolidated
subsidiary
   Rate Principal amount of
subordinated note/
debenture issued to trust (1)
   Investment in
unconsolidated
subsidiary
 

Huntington Capital I

   0.96%(2)  $111,816    $6,186     0.98%(2)  $111,816    $6,186  

Huntington Capital II

   0.90(3)   54,593     3,093     0.91(3)   54,593     3,093  

Sky Financial Capital Trust III

   1.68(4)   72,165     2,165     1.68(4)   72,165     2,165  

Sky Financial Capital Trust IV

   1.66(4)   74,320     2,320     1.67(4)   74,320     2,320  

Camco Financial Trust

   2.70(5)   4,188     155     2.72(5)   4,196     155  
   

 

   

 

    

 

   

 

 

Total

   $317,082    $13,919     $317,090    $13,919  
   

 

   

 

    

 

   

 

 

 

(1)Represents the principal amount of debentures issued to each trust, including unamortized original issue discount.
(2)Variable effective rate at March 31,June 30, 2015, based on three month LIBOR + 0.70.
(3)Variable effective rate at March 31,June 30, 2015, based on three month LIBOR + 0.625.
(4)Variable effective rate at March 31,June 30, 2015, based on three month LIBOR + 1.40.
(5)Variable effective rate (including impact of purchase accounting accretion) at March 31,June 30, 2015, based on three month LIBOR + 1.33.

Each issue of the junior subordinated debentures has an interest rate equal to the corresponding trust securities distribution rate. Huntington has the right to defer payment of interest on the debentures at any time, or from time-to-time for a period not exceeding five years provided that no extension period may extend beyond the stated maturity of the related debentures. During any such extension period, distributions to the trust securities will also be deferred and Huntington’s ability to pay dividends on its common stock will be restricted. Periodic cash payments and payments upon liquidation or redemption with respect to trust securities are guaranteed by Huntington to the extent of funds held by the trusts. The guarantee ranks subordinate and junior in right of payment to all indebtedness of the Company to the same extent as the junior subordinated debt. The guarantee does not place a limitation on the amount of additional indebtedness that may be incurred by Huntington.

LOW INCOME HOUSING TAX CREDIT PARTNERSHIPS

Huntington makes certain equity investments in various limited partnerships that sponsor affordable housing projects utilizing the Low Income Housing Tax Credit (LIHTC) pursuant to Section 42 of the Internal Revenue Code. The purpose of these investments is to achieve a satisfactory return on capital, to facilitate the sale of additional affordable housing product offerings, and to assist in achieving goals associated with the Community Reinvestment Act. The primary activities of the limited partnerships include the identification, development, and operation of multi family housing that is leased to qualifying residential tenants. Generally, these types of investments are funded through a combination of debt and equity.

Huntington is a limited partner in each Low Income Housing Tax Credit Partnership. A separate unrelated third party is the general partner. Each limited partnership is managed by the general partner, who exercises full and exclusive control over the affairs of the limited partnership. Duties entrusted to the general partner of each limited partnership include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds. Except for limited rights granted to consent to certain transactions, the limited partner(s) may not participate in the operation, management, or control of the limited partnership’s business, transact any business in the limited partnership’s name or have any power to sign documents for or otherwise bind the limited partnership. In addition, the general partner may only be removed by the limited partner(s) in the event the general partner fails to comply with the terms of the agreement and/or is negligent in performing its duties.

Huntington believes the general partner of each limited partnership has the power to direct the activities which most significantly affect the performance of each partnership, therefore, Huntington has determined that it is not the primary beneficiary of any LIHTC partnership. Huntington uses the proportional amortization method to account for a majority of its investments in these entities. These investments are included in accrued income and other assets. Investments that do not meet the requirements of the proportional amortization method are recognized using the equity method. Investment gains/losses related to these investments are included in non-interest-income in the Unaudited Condensed Consolidated Statements of Income.

The following table presents the balances of Huntington’s affordable housing tax credit investments and related unfunded commitments at March 31,June 30, 2015 and December 31, 2014.

 

  March 31,   December 31,   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Affordable housing tax credit investments

  $576,817    $576,381    $625,465    $576,381  

Less: amortization

   (218,802   (208,098   (228,167   (208,098
  

 

   

 

   

 

   

 

 

Net affordable housing tax credit investments

  $358,015    $368,283    $397,298    $368,283  
  

 

   

 

   

 

   

 

 

Unfunded commitments

  $138,483    $154,861    $174,573    $154,861  

The following table presents other information relating to Huntington’s affordable housing tax credit investments for the three-month six-month periods ended March 31,June 30, 2015 and 2014.

 

  Three Months Ended   Three Months Ended   Six Months Ended 
  March 31,   June 30,   June 30, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014 

Tax credits and other tax benefits recognized

  $15,747    $14,316    $14,434    $13,744    $30,181    $28,061  

Proportional amortization method

            

Tax credit amortization expense included in provision for income taxes

   11,074     9,360     11,218     9,518     22,292     18,877  

Equity method

            

Tax credit investment losses included in non-interest income

   147     223     147     223     294     446  

Huntington recognized immaterial impairment losses on tax credit investments during the three-month periods ended March 31,June 30, 2015 and 2014.

OTHER INVESTMENTS

Other investments determined to be VIE’s include investments in New Market Tax Credit Investments, Historic Tax Credit Investments, Small Business Investment Companies, Rural Business Investment Companies, certain equity method investments and other miscellaneous investments.

18.17. COMMITMENTS AND CONTINGENT LIABILITIES

Commitments to extend credit

In the ordinary course of business, Huntington makes various commitments to extend credit that are not reflected in the Unaudited Condensed Consolidated Financial Statements. The contractual amounts of these financial agreements at March 31,June 30, 2015 and December 31, 2014, were as follows:

 

  March 31,   December 31,   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014   2015   2014 

Contract amount represents credit risk:

        

Commitments to extend credit

        

Commercial

  $10,978,254    $11,181,522    $10,898,478    $11,181,522  

Consumer

   7,809,875     7,579,632     8,053,179     7,579,632  

Commercial real estate

   953,874     908,112     925,688     908,112  

Standby letters-of-credit

   474,224     497,457     487,366     497,457  

Commercial letters-of-credit

   18,063     36,460     24,662     36,460  

Commitments to extend credit generally have fixed expiration dates, are variable-rate, and contain clauses that permit Huntington to terminate or otherwise renegotiate the contracts in the event of a significant deterioration in the customer’s credit quality. These arrangements normally require the payment of a fee by the customer, the pricing of which is based on prevailing market conditions, credit quality, probability of funding, and other relevant factors. Since many of these commitments are expected to expire without being drawn upon, the contract amounts are not necessarily indicative of future cash requirements. The interest rate risk arising from these financial instruments is insignificant as a result of their predominantly short-term, variable-rate nature.

Standby letters-of-credit are conditional commitments issued to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. Most of these arrangements mature within two years. The carrying amount of deferred revenue associated with these guarantees was $6.6$6.9 million and $4.4 million at March 31,June 30, 2015 and December 31, 2014, respectively.

Through the Company’s credit process, Huntington monitors the credit risks of outstanding standby letters-of-credit. When it is probable that a standby letter-of-credit will be drawn and not repaid in full, losses are recognized in the provision for credit losses. At March 31,June 30, 2015, Huntington had $474.2$487.3 million of standby letters-of-credit outstanding, of which 80%81% were collateralized. Included in this $474.2$487.3 million total are letters-of-credit issued by the Bank that support securities that were issued by customers and remarketed by The Huntington Investment Company, the Company’s broker-dealer subsidiary.

Huntington uses an internal grading system to assess an estimate of loss on its loan and lease portfolio. This same loan grading system is used to monitor credit risk associated with standby letters-of-credit. Under this grading system as of March 31,June 30, 2015, approximately $181$161 million of the standby letters-of-credit were rated strong with sufficient asset quality, liquidity, and good debt capacity and coverage; approximately $293$327 million were rated average with acceptable asset quality, liquidity, and modest debt capacity; and approximately less than $1 million were rated substandard with negative financial trends, structural weaknesses, operating difficulties, and higher leverage.

Commercial letters-of-credit represent short-term, self-liquidating instruments that facilitate customer trade transactions and generally have maturities of no longer than 90 days. The goods or cargo being traded normally secures these instruments.

Commitments to sell loans

Activity related to our mortgage origination activity supports the hedging of the mortgage pricing commitments to customers and the secondary sale to third parties. At March 31,June 30, 2015 and December 31, 2014, Huntington had commitments to sell residential real estate loans of $873.4$807.9 million and $545.0 million, respectively. These contracts mature in less than one year.

Litigation

The nature of Huntington’s business ordinarily results in a certain amount of pending as well as threatened claims, litigation, investigations, regulatory and legal and administrative cases, matters and proceedings, all of which are considered incidental to the normal conduct of business. When the Company determines it has meritorious defenses to the claims asserted, it vigorously defends itself. The Company considers settlement of cases when, in Management’s judgment, it is in the best interests of both the Company and its shareholders to do so.

On at least a quarterly basis, Huntington assesses its liabilities and contingencies in connection with threatened and outstanding legal cases, matters and proceedings, utilizing the latest information available. For cases, matters and proceedings where it is both probable the Company will incur a loss and the amount can be reasonably estimated, Huntington establishes an accrual for the loss. Once established, the accrual is adjusted as appropriate to reflect any relevant developments. For cases, matters or proceedings where a loss is not probable or the amount of the loss cannot be estimated, no accrual is established.

In certain cases, matters and proceedings, exposure to loss exists in excess of the accrual to the extent such loss is reasonably possible, but not probable. Management believes an estimate of the aggregate range of reasonably possible losses, in excess of amounts accrued, for current legal proceedings is from $0 to approximately $110.0$105.0 million at March 31,June 30, 2015. For certain other cases, and matters, Management cannot reasonably estimate the possible loss at this time. Any estimate involves significant judgment, given the varying stages of the proceedings (including the fact that many of them are currently in preliminary stages), the existence of multiple defendants in several of the current proceedings whose share of liability has yet to be determined, the numerous unresolved issues in many of the proceedings, and the inherent uncertainty of the various potential outcomes of such proceedings. Accordingly, Management’s estimate will change from time-to-time, and actual losses may be more or less than the current estimate.

While the final outcome of legal cases, matters, and proceedings is inherently uncertain, based on information currently available, advice of counsel, and available insurance coverage, Management believes that the amount it has already accrued is adequate and any incremental liability arising from the Company’s legal cases, matters, or proceedings will not have a material negative adverse effect on the Company’s consolidated financial position as a whole. However, in the event of unexpected future developments, it is possible that the ultimate resolution of these cases, matters, and proceedings, if unfavorable, may be material to the Company’s consolidated financial position in a particular period.

The Bank has been named a defendant in two lawsuits, arising from the Bank’s commercial lending, depository, and equipment leasing relationships with Cyberco Holdings, Inc. (Cyberco), based in Grand Rapids, Michigan. In November 2004, the Federal Bureau of Investigation and the Internal Revenue Service raided Cyberco’s facilities and Cyberco’s operations ceased. An equipment leasing fraud was uncovered, whereby Cyberco sought financing from equipment lessors and financial institutions, including the Bank, allegedly to purchase computer equipment from Teleservices Group, Inc. (Teleservices). Cyberco created fraudulent documentation to close the financing transactions when, in fact, no computer equipment was ever purchased or leased from Teleservices, which later proved to be a shell corporation.

Cyberco filed a Chapter 7 bankruptcy petition on December 9, 2004, and a state court receiver for Teleservices then filed a Chapter 7 bankruptcy petition for Teleservices on January 21, 2005. In an adversary proceeding commenced against the Bank on December 8, 2006, the Cyberco bankruptcy trustee sought recovery of over $70.0 million he alleged was transferred to the Bank. The Cyberco bankruptcy trustee also alleged preferential transfers were made to the Bank in the amount of approximately $1.2 million. The Bank moved to dismiss the complaint and all but the preference claims were dismissed on January 29, 2008. The Bankruptcy Court ordered the case to be tried in July 2012, and entered an order governing all pretrial conduct. The Bank filed a motion for summary judgment on the basis that the Cyberco trustee sought recovery of the same alleged transfers as the Teleservices trustee in a separate case described below. The Bankruptcy Court granted the motion in principal part and the parties stipulated to a full dismissal which was entered on June 19, 2012.

The Teleservices bankruptcy trustee filed a separate adversary proceeding against the Bank on January 19, 2007, seeking to avoid and recover alleged transfers that occurred in two ways: (1) checks made payable to the Bank for application to Cyberco’s indebtedness to the Bank, and (2) deposits into Cyberco’s bank accounts with the Bank. A trial was held as to only the Bank’s defenses. Subsequently, the trustee filed a summary judgment motion on her affirmative case, alleging the fraudulent transfers to the Bank totaled approximately $73.0 million and seeking judgment in that amount (which includes the $1.2 million alleged to be preferential transfers by the Cyberco bankruptcy trustee). On March 17, 2011, the Bankruptcy Court issued an Opinion determining that the alleged transfers made to the Bank during the period from April 30, 2004 through November 2004 were not received in good faith and that the Bank failed to show a lack of knowledge of the avoidability of the alleged transfers made from September 2003 through November 2004. The trustee then filed an amended motion for summary judgment in her affirmative case and a hearing was held on July 1, 2011.

On March 30, 2012, the Bankruptcy Court issued an Opinion on the Teleservices trustee’s motion determining the Bank was the initial transferee of the checks made payable to it and was a subsequent transferee of all deposits into Cyberco’s accounts. The Bankruptcy Court ruled Cyberco’s deposits were themselves transfers to the Bank under the Bankruptcy Code, and the Bank was liable for both the checks and the deposits, totaling approximately $ 73.0 million. The Bankruptcy Court delivered its report and recommendation to the District Court for the Western District of Michigan, recommending that the District Court enter a final judgment against the Bank in the principal amount of $ 71.8 million, plus interest through July 27, 2012, in the amount of $ 8.8 million. The parties filed their respective objections and responses to the Bankruptcy Court’s report and recommendation. The District Court held a hearing in September 2014 and is conducting a de novo review of the fact findings and legal conclusions in the Bankruptcy Court’s report and recommendation. It has not issued a ruling to date.

The Bank is a defendant in an action filed on January 17, 2012 against MERSCORP, Inc. and numerous other financial institutions that participate in the mortgage electronic registration system (MERS). The putative class action was filed on behalf of all 88 counties in Ohio. The plaintiffs allege that the recording of mortgages and assignments thereof is mandatory under Ohio law and seek a declaratory judgment that the defendants are required to record every mortgage and assignment on real property located in Ohio and pay the attendant statutory recording fees. The complaint also seeks damages, attorney’s fees and costs. Huntington filed a motion to dismiss the complaint, which has been fully briefed, but no ruling has been issued by the Geauga County, Ohio Court of Common Pleas. Similar litigation has been initiated against MERSCORP, Inc. and other financial institutions in other jurisdictions throughout the country, however, the Bank has not been named a defendant in those other cases.

The Bank is a defendant in a putative class action filed on October 15, 2013. The plaintiffs filed the action in West Virginia state court on behalf of themselves and other West Virginia mortgage loan borrowers who allege they were charged late fees in violation of West Virginia law and the loan documents. Plaintiffs seek statutory civil penalties, compensatory damages and attorney’s fees. The Bank removed the case to federal court, answered the complaint, and, on January 17, 2014, filed a motion for judgment on the pleadings, asserting that West Virginia law is preempted by federal law and therefore does not apply to the Bank. Following further briefing by the parties, the Courtfederal district court denied the Bank’s motion for judgment on the pleadings on September 26, 2014. On October 7, 2014, the Bank filed a motion to certify the District Court’s decision for interlocutory review byJune 8, 2015, the Fourth Circuit Court of Appeals. The plaintiffs have opposedAppeals granted the Bank’s motion. No ruling has yet been issued bymotion for an interlocutory appeal of the Court.district court’s decision.

19. PARENT COMPANY FINANCIAL STATEMENTS

The parent company unaudited condensed financial statements, which include transactions with subsidiaries, are as follows:

Balance Sheets

  March 31,   December 31, 

(dollar amounts in thousands)

  2015   2014 

Assets

    

Cash and cash equivalents

  $876,020    $662,768  

Due from The Huntington National Bank

   276,847     276,851  

Due from non-bank subsidiaries

   49,994     51,129  

Investment in The Huntington National Bank

   5,956,496     6,073,408  

Investment in non-bank subsidiaries

   509,691     509,114  

Accrued interest receivable and other assets

   228,579     279,366  
  

 

 

   

 

 

 

Total assets

  $7,897,627    $7,852,636  
  

 

 

   

 

 

 

Liabilities and shareholders’ equity

    

Long-term borrowing

  $1,052,852    $1,046,105  

Dividends payable, accrued expenses, and other liabilities

   382,821     478,361  
  

 

 

   

 

 

 

Total liabilities

   1,435,673     1,524,466  
  

 

 

   

 

 

 

Shareholders’ equity (1)

   6,461,954     6,328,170  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

  $7,897,627    $7,852,636  
  

 

 

   

 

 

 

(1)See Huntington’s Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity.

   Three Months Ended 

Statements of Income

  March 31, 

(dollar amounts in thousands)

  2015  2014 

Income

   

Dividends from

   

The Huntington National Bank

  $334,000   $—    

Non-bank subsidiaries

   3,333    1,819  

Interest from

   

The Huntington National Bank

   1,087    997  

Non-bank subsidiaries

   595    699  

Other

   334    1,602  
  

 

 

  

 

 

 

Total income

   339,349    5,117  
  

 

 

  

 

 

 

Expense

   

Personnel costs

   —      11,177  

Interest on borrowings

   4,277    4,252  

Other

   15,809    15,997  
  

 

 

  

 

 

 

Total expense

   20,086    31,426  
  

 

 

  

 

 

 

Income (loss) before income taxes and equity in undistributed net income of subsidiaries

   319,263    (26,309

Income taxes (benefit)

   (33,535  (14,347
  

 

 

  

 

 

 

Income (loss) before equity in undistributed net income of subsidiaries

   352,798    (11,962

Equity in undistributed net income (loss) of:

   

The Huntington National Bank

   (187,400  157,229  

Non-bank subsidiaries

   456    3,876  
  

 

 

  

 

 

 

Net income

  $165,854   $149,143  
  

 

 

  

 

 

 

Other comprehensive income (loss) (1)

   61,460    12,262  
  

 

 

  

 

 

 

Comprehensive income

  $227,314   $161,405  
  

 

 

  

 

 

 

(1)See Huntington’s Unaudited Condensed Consolidated Statements of Comprehensive Income for other comprehensive income (loss) detail.

   Three Months Ended 

Statements of Cash Flows

  March 31, 

(dollar amounts in thousands)

  2015   2014 

Operating activities

    

Net income

  $165,854    $149,143  

Adjustments to reconcile net income to net cash provided by operating activities

    

Equity in undistributed net income of subsidiaries

   186,944     (165,501

Depreciation and amortization

   144     110  

Other, net

   (36,990   1,464  
  

 

 

   

 

 

 

Net cash provided by (used for) operating activities

   315,952     (14,784
  

 

 

   

 

 

 

Investing activities

    

Repayments from subsidiaries

   1,800     2,685  

Advances to subsidiaries

   (70   (350

Cash paid for acquisitions, net of cash received

   —       (13,452
  

 

 

   

 

 

 

Net cash provided by (used for) investing activities

   1,730     (11,117
  

 

 

   

 

 

 

Financing activities

    

Dividends paid on stock

   (56,703   (49,110

Repurchases of common stock

   (51,707   (136,137

Proceeds from issuance of common stock

   —       2,597  

Other, net

   3,980     7,951  
  

 

 

   

 

 

 

Net cash provided by (used for) financing activities

   (104,430   (174,699
  

 

 

   

 

 

 

Change in cash and cash equivalents

   213,252     (200,600

Cash and cash equivalents at beginning of period

   662,768     966,065  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $876,020    $765,465  
  

 

 

   

 

 

 

Supplemental disclosure:

    

Interest paid

  $4,277    $4,252  

20.18. SEGMENT REPORTING

Our business segments are based on our internally-aligned segment leadership structure, which is how we monitor results and assess performance. We have five major business segments: Retail and Business Banking, Commercial Banking, Automobile Finance and Commercial Real Estate (AFCRE), Regional Banking and The Huntington Private Client Group (RBHPCG), and Home Lending. The Treasury / Other function includes our technology and operations, other unallocated assets, liabilities, revenue, and expense.

Retail and Business Banking: The Retail and Business Banking segment provides a wide array of financial products and services to consumer and small business customers including but not limited to checking accounts, savings accounts, money market accounts, certificates of deposit, consumer loans, and small business loans. Other financial services available to consumer and small business customers include investments, insurance, interest rate risk protection, foreign exchange hedging, and treasury management. Huntington serves customers primarily through our network of branches in Ohio, Michigan, Pennsylvania, Indiana, West Virginia, and Kentucky. In addition to our extensive branch network, customers can access Huntington through online banking, mobile banking, telephone banking, and ATMs.

Huntington has established a “Fair Play” banking philosophy and built a reputation for meeting the banking needs of consumers in a manner which makes them feel supported and appreciated. Huntington believes customers are recognizing this and other efforts as key differentiators and it is earning us more customers, deeper relationships and the J.D. Power retail service excellence award for 2013 and 2014.

Business Banking is a dynamic and growing part Descriptions of our five business and we are committed to being the bank of choice for small businesses in our markets. Business Banking is defined as companies with revenues under $20 million and consists of approximately 162,000 businesses. Huntington continues to develop products and services that are designed specifically to meet the needs of small business. Huntington continues to look for ways to help companies find solutions to their financing needs and is the number one SBA lendersegments can be found in the country. We have also won the J.D. Power award for small business service excellenceBusiness section included in 2012 and 2014.

Commercial Banking: Through a relationship banking model, this segment provides a wide array of products and services to the middle market, large corporate, and government public sector customers located primarily within our geographic footprint. The segment is divided into seven business units: middle market, large corporate, specialty banking, asset finance, capital markets, treasury management, and insurance.

Middle Market Banking primarily focuses on providing banking solutions to companies with annual revenues of $20 million to $250 million. Through a relationship management approach, various products, capabilities and solutions are seamlessly orchestrated in a client centric way.

Corporate Banking works with larger, often more complex companies with revenues greater than $250 million. These entities, many of which are publically traded, require a different and customized approach to their banking needs.

Specialty Banking offers tailored products and services to select industries that have a foothold in the Midwest. Each banking team is comprised of industry experts with a dynamic understanding of the market and industry. Many of these industries are experiencing tremendous change, which creates opportunities for Huntington to leverage our expertise and help clients navigate, adapt and succeed.

Asset Finance division is a combinationItem 1 of our Equipment Finance, Public Capital, Asset Based Lending, Technology and Healthcare Equipment Leasing, and Lender Finance divisions that focus on providing financing solutions against these respective asset classes.2014 Form 10-K.

Capital Markets has two distinct product capabilities: corporate risk management services and institutional sales, trading & underwriting. The Capital Markets Group offers a full suite of risk management tools including commodities, foreign exchange and interest rate hedging services. The Institutional Sales, Trading & Underwriting team provides access to capital and investment solutions for both municipal and corporate institutions.

Treasury Management teams help businesses manage their working capital programs and reduce expenses. Our liquidity solutions help customers save and invest wisely, while our payables and receivables capabilities help them manage purchases and the receipt of payments for good and services. All of this is provided while helping customers take a sophisticated approach to managing their overhead, inventory, equipment and labor.

Insurance brokerage business specializes in commercial property and casualty, employee benefits, personal lines, life and disability and specialty lines of insurance. We also provide brokerage and agency services for residential and commercial title insurance and excess and surplus product lines of insurance. As an agent and broker we do not assume underwriting risks; instead we provide our customers with quality, noninvestment insurance contracts.

Automobile Finance and Commercial Real Estate: This segment provides lending and other banking products and services to customers outside of our traditional retail and commercial banking segments. Our products and services include providing financing for the purchase of vehicles by customers at franchised automotive dealerships, financing the acquisition of new and used vehicle inventory of franchised automotive dealerships, and financing for land, buildings, and other commercial real estate owned or constructed by real estate developers, automobile dealerships, or other customers with real estate project financing needs. Products and services are delivered through highly specialized relationship-focused bankers and product partners. Huntington creates well-defined relationship plans which identify needs where solutions are developed and customer commitments are obtained.

The Automotive Finance team services automobile dealerships, its owners, and consumers buying automobiles through these franchised dealerships. Huntington has provided new and used automobile financing and dealer services throughout the Midwest since the early 1950s. This consistency in the market and our focus on working with strong dealerships, has allowed us to expand into selected markets outside of the Midwest and to actively deepen relationships while building a strong reputation.

The Commercial Real Estate team serves real estate developers, REITs, and other customers with lending needs that are secured by commercial properties. Most of these customers are located within our footprint.

The Commercial Real Estate team also serves Huntington Community Development which focuses on improving the quality of life for our communities and the residents of low-to moderate-income neighborhoods by developing and delivering innovative products and services to support affordable housing and neighborhood stabilization.

Regional Banking and The Huntington Private Client Group: Regional Banking and The Huntington Private Client Group is well positioned competitively as we have closely aligned with our eleven regional banking markets. A fundamental point of differentiation is our commitment to be actively engaged within our local markets—building connections with community and business leaders and offering a uniquely personal experience delivered by colleagues working within those markets.

The Huntington Private Client Group is organized into units consisting of The Huntington Private Bank, The Huntington Trust, The Huntington Investment Company, Huntington Asset Advisors, and Huntington Asset Services. Our private banking, trust, investment and community development functions focus their efforts in our Midwest footprint and Florida; while our proprietary funds and ETFs, and fund administration functions target a national client base.

The Huntington Private Bank provides high net-worth customers with deposit, lending (including specialized lending options) and banking services.

The Huntington Trust also serves high net-worth customers and delivers wealth management and legacy planning through investment and portfolio management, fiduciary administration, trust services and trust operations. This group also provides retirement plan services and corporate trust to businesses and municipalities.

The Huntington Investment Company, a dually registered broker-dealer and registered investment adviser, employs representatives who work with our Retail and Private Bank to provide investment solutions for our customers. This team offers a wide range of products and services, including brokerage, annuities, advisory and other investment products.

Huntington Asset Advisors provides investment management services solely advising the Huntington Funds, our proprietary family of mutual funds and Huntington Strategy Shares, our Exchange Trade Funds.

Huntington Asset Services has a national clientele and offers administrative and operational support to fund complexes, including fund accounting, transfer agency, administration, and distribution services.

Home Lending: Home Lending originates and services consumer loans and mortgages for customers who are generally located in our primary banking markets. Consumer and mortgage lending products are primarily distributed through the Retail and Business Banking segment, as well as through commissioned loan originators. Home lending earns interest on loans held in the warehouse and portfolio, earns fee income from the origination and servicing of mortgage loans, and recognizes gains or losses from the sale of mortgage loans. Home Lending supports the origination and servicing of mortgage loans across all segments.

Listed below is certain operating basis financial information reconciled to Huntington’s March 31,June 30, 2015, December 31, 2014, and March 31,June 30, 2014, reported results by business segment:

 

  Three Months Ended March 31,   Three Months Ended June 30, 
  Retail &                     Retail &               
Income Statements  Business   Commercial         Home Treasury/ Huntington   Business   Commercial     Home Treasury/ Huntington 

(dollar amounts in thousands)

  Banking   Banking   AFCRE RBHPCG   Lending Other Consolidated   Banking   Banking AFCRE RBHPCG Lending Other Consolidated 

2015

                    

Net interest income

  $248,650    $74,918    $95,162   $26,805    $15,277   $6,873   $467,685    $256,921    $94,413   $95,042   $27,751   $16,353   $206   $490,686  

Provision (reduction in allowance) for credit losses

   7,152     6,835     (1,383  2,645     5,342    —      20,591     19,401     (3,027  3,498    1,596    (1,049  —      20,419  

Noninterest income

   95,759     54,893     4,675    40,475     18,658    17,163    231,623     112,938     70,344    11,574    37,963    31,976    16,978    281,773  

Noninterest expense

   256,182     56,417     36,178    61,135     35,789    13,156    458,857     260,344     76,373    37,855    63,220    41,639    12,346    491,777  

Income taxes

   28,376     23,296     22,765    1,225     (2,519  (19,137  54,006     31,540     31,994    22,842    314    2,709    (25,342  64,057  
  

 

   

 

   

 

  

 

   

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Net income

  $52,699    $43,263    $42,277   $2,275    $(4,677 $30,017   $165,854    $58,574    $59,417   $42,421   $584   $5,030   $30,180   $196,206  
  

 

   

 

   

 

  

 

   

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

 

2014

                    

Net interest income

  $219,841    $70,943    $88,580   $25,438    $13,028   $19,676   $437,506    $228,343    $76,980   $97,304   $25,722   $14,349   $17,350   $460,048  

Provision (reduction in allowance) for credit losses

   7,460     11,547     (8,608  2,319     11,912    —      24,630     33,974     8,499    (17,542  (145  4,599    —      29,385  

Noninterest income

   92,962     50,316     4,493    43,114     20,286    37,314    248,485     107,533     50,305    9,047    46,870    18,821    17,491    250,067  

Noninterest expense

   235,275     60,421     38,164    56,022     35,123    35,116    460,121     245,839     65,453    38,690    60,025    32,843    15,786    458,636  

Income taxes

   24,524     17,252     22,231    3,574     (4,802  (10,682  52,097     19,622     18,667    29,821    4,449    (1,495  (13,589  57,475  
  

 

   

 

   

 

  

 

   

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Net income

  $45,544    $32,039    $41,286   $6,637    $(8,919 $32,556   $149,143    $36,441    $34,666   $55,382   $8,263   $(2,777 $32,644   $164,619  
  

 

   

 

   

 

  

 

   

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

  

 

  

 

 

   Six Months Ended June 30, 
   Retail &                      
Income Statements  Business   Commercial          Home  Treasury/  Huntington 

(dollar amounts in thousands)

  Banking   Banking   AFCRE  RBHPCG   Lending  Other  Consolidated 

2015

           

Net interest income

  $505,571    $169,331    $190,204   $54,575    $31,630   $7,060   $958,371  

Provision for credit losses

   26,553     3,807     2,115    4,241     4,294    —      41,010  

Noninterest income

   208,696     125,237     16,249    78,388     50,634    34,192    513,396  

Noninterest expense

   516,525     132,790     74,033    121,848     77,427    28,011    950,634  

Income taxes

   59,916     55,290     45,607    2,406     190    (45,346  118,063  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

Net income

  $111,273    $102,681    $84,698   $4,468    $353   $58,587   $362,060  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

2014

           

Net interest income

  $448,184    $147,923    $185,884   $51,160    $27,377   $37,026   $897,554  

Provision for credit losses

   41,434     20,046     (26,149  2,174     16,510    —      54,015  

Noninterest income

   200,495     100,621     13,540    89,984     39,107    54,805    498,552  

Noninterest expense

   481,114     125,873     76,853    116,048     67,966    50,903    918,757  

Income taxes

   44,146     35,919     52,052    8,023     (6,297  (24,271  109,572  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

Net income

  $81,985    $66,706    $96,668   $14,899    $(11,695 $65,199   $313,762  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

 

  Assets at   Deposits at   Assets at   Deposits at 
  March 31,   December 31,   March 31,   December 31,   June 30,   December 31,   June 30,   December 31, 

(dollar amounts in thousands)

  2015   2014   2015   2014   2015   2014   2015   2014 

Retail & Business Banking

  $15,507,296    $15,146,857    $30,149,844    $29,350,255    $15,685,507    $15,146,857    $29,983,334    $29,350,255  

Commercial Banking

   16,335,324     15,043,477     11,194,863     11,184,566     16,232,517     15,043,477     10,908,387     11,184,566  

AFCRE

   16,731,015     16,027,910     1,443,057     1,377,921     16,517,075     16,027,910     1,518,905     1,377,921  

RBHPCG

   3,343,229     3,871,020     6,706,564     6,727,892     3,453,395     3,871,020     7,265,046     6,727,892  

Home Lending

   4,019,778     3,949,247     350,199     326,841     4,076,919     3,949,247     339,631     326,841  

Treasury / Other

   12,066,019     12,259,499     2,988,168     2,764,676     12,880,235     12,259,499     3,457,876     2,764,676  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $68,002,661    $66,298,010    $52,832,695    $51,732,151    $68,845,648    $66,298,010    $53,473,179    $51,732,151  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

21.19. BUSINESS COMBINATIONS

MACQUARIE EQUIPMENT FINANCE

On March 31, 2015, Huntington completed its acquisition of Macquarie, subsequently rebranded HTF, in a cash transaction valued at $457.8 million. The acquisition gives us the ability to drive added growth to our national equipment finance business as well as additional small business finance capabilities.

As a result of the acquisition, Huntington recorded approximately $1.1 billion of assets and assumed $616.6 million of debt, securitizations, and other liabilities. Assets acquired and liabilities assumed were recorded at fair value in accordance with ASC 805, “Business Combinations”. The fair values for assets were estimated using discounted cash flow analyses using interest rates currently being offered for leases with similar terms (Level 3). This value was reduced by an estimate of probable losses and the credit risk associated with leased assets. The fair values of debt, securitizations, and other liabilities were estimated by discounting cash flows using interest rates currently being offered with similar maturities (Level 3). As part of the acquisition, Huntington recorded $155.8 million of goodwill, all of which is deductible for tax purposes.

Pro forma results have not been disclosed, as those amounts are not significant to the unaudited condensed consolidated financial statements.

Item 3: Quantitative and Qualitative Disclosures about Market Risk

Quantitative and qualitative disclosures for the current period can be found in the Market Risk section of this report, which includes changes in market risk exposures from disclosures presented in Huntington’s 2014 Form 10-K.

Item 4: Controls and Procedures

Disclosure Controls and Procedures

Huntington maintains disclosure controls and procedures designed to ensure that the information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934, as amended, are recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Huntington’s Management, with the participation of its Chief Executive Officer and the Chief Financial Officer, evaluated the effectiveness of Huntington’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon such evaluation, Huntington’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, Huntington’s disclosure controls and procedures were effective.

There have not been any changes in Huntington’s internal controls over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, Huntington’s internal controls over financial reporting.

PART II. OTHER INFORMATION

In accordance with the instructions to Part II, the other specified items in this part have been omitted because they are not applicable or the information has been previously reported.

Item 1: Legal Proceedings

Information required by this item is set forth in Note 1817 of the Notes to Unaudited Condensed Consolidated Financial Statements included in Item 1 of this report and incorporated herein by reference.

Item 1A: Risk Factors

Information required by this item is set forth in Part 1 Item 2- Management’s Discussion and Analysis of Financial Condition and Results of Operations of this report and incorporated herein by reference.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a) and (b)

Not Applicable

 

(c)

 

Period

  Total
Number of
Shares
Purchased
   Average
Price Paid
Per Share
   Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs (1)
   Maximum Number of Shares (or
Approximate Dollar Value) that
May Yet Be Purchased Under
the Plans or Programs (2)
 

January 1, 2015 to January 31, 2015

   1,454,925    $10.01     22,592,959    $37,147,641  

February 1, 2015 to February 28, 2015

   2,476,028     10.52     25,068,987     11,099,826  

March 1, 2015 to March 31, 2015

   1,018,005     10.89     26,086,992     13,752  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   4,948,958    $10.45     26,086,992    $13,752  
  

 

 

   

 

 

   

 

 

   

 

 

 

Period

  Total
Number of
Shares
Purchased
   Average
Price Paid
Per Share
   Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs (1)
   Maximum Number of Shares (or
Approximate Dollar Value) that
May Yet Be Purchased Under
the Plans or Programs (2)
 

April 1, 2015 to April 30, 2015

   1,590,700    $10.80     1,590,700    $348,820,440  

May 1, 2015 to May 31, 2015

   3,630,273     11.29     5,220,973     307,834,658  

June 1, 2015 to June 30, 2015

   3,612,890     11.29     8,833,863     267,045,130  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   8,833,863    $11.20     8,833,863    $267,045,130  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)The reported shares were repurchased pursuant to Huntington’s publicly announced stock repurchase authorizations.
(2)The number shown represents, as of the end of each period, the maximum number of shares (approximate dollar value) of Common Stock that may yet be purchased under publicly announced stock repurchase authorizations. The shares may be purchased, from time-to-time, depending on market conditions.

On March 11, 2015, Huntington Bancshares Incorporated was notified by the Federal Reserve that it had no objection to Huntington’s proposed capital actions included in Huntington’s capital plan submitted to the Federal Reserve in January 2015. These actions included the potential repurchase of up to $366 million of common stock from the second quarter of 2015, through the second quarter of 2016. Huntington’s board of directors authorized a share repurchase program consistent with Huntington’s capital plan. During the 2015 firstsecond quarter, Huntington repurchased a total of 4.98.8 million shares at a weighted average share price of $10.45, which completed our previous authorization.$11.20.

Item 6. Exhibits

Exhibit Index

This report incorporates by reference the documents listed below that we have previously filed with the SEC. The SEC allows us to incorporate by reference information in this document. The information incorporated by reference is considered to be a part of this document, except for any information that is superseded by information that is included directly in this document.

This information may be read and copied at the Public Reference Room of the SEC at 100 F Street, N.E., Washington, D.C. 20549. The SEC also maintains an Internet web site that contains reports, proxy statements, and other information about issuers, like us, who file electronically with the SEC. The address of the site ishttp://www.sec.gov. The reports and other information filed by us with the SEC are also available at our Internet web site. The address of the site ishttp://www.huntington.com. Except as specifically incorporated by reference into this Quarterly Report on Form 10-Q, information on those web sites is not part of this report. You also should be able to inspect reports, proxy statements, and other information about us at the offices of the NASDAQ National Market at 33 Whitehall Street, New York, New York.

 

Exhibit
Number
  Document Description  Report or Registration Statement  SEC File or
Registration
Number
  Exhibit
Reference
   Document Description  Report or Registration Statement  SEC File or
Registration
Number
  Exhibit
Reference
 
3.1  Articles of Restatement of Charter.  Annual Report on Form 10-K for the year ended December 31, 1993  000-02525   3(i)   Articles of Restatement of Charter.  Annual Report on Form 10-K for the year ended December 31, 1993  000-02525   3(i) 
3.2  Articles of Amendment to Articles of Restatement of Charter.  Current Report on Form 8-K dated May 31, 2007  000-02525   3.1    Articles of Amendment to Articles of Restatement of Charter.  Current Report on Form 8-K dated May 31, 2007  000-02525   3.1  
3.3  Articles of Amendment to Articles of Restatement of Charter.  Current Report on Form 8-K dated May 7, 2008  000-02525   3.1    Articles of Amendment to Articles of Restatement of Charter.  Current Report on Form 8-K dated May 7, 2008  000-02525   3.1  
3.4  Articles of Amendment to Articles of Restatement of Charter.  Current Report on Form 8-K dated April 27, 2010  001-34073   3.1    Articles of Amendment to Articles of Restatement of Charter.  Current Report on Form 8-K dated April 27, 2010  001-34073   3.1  
3.5  Articles Supplementary of Huntington Bancshares Incorporated, as of April 22, 2008.  Current Report on Form 8-K dated April 22, 2008  000-02525   3.1    Articles Supplementary of Huntington Bancshares Incorporated, as of April 22, 2008.  Current Report on Form 8-K dated April 22, 2008  000-02525   3.1  
3.6  Articles Supplementary of Huntington Bancshares Incorporated, as of April 22. 2008.  Current Report on Form 8-K dated April 22, 2008  000-02525   3.2    Articles Supplementary of Huntington Bancshares Incorporated, as of April 22. 2008.  Current Report on Form 8-K dated April 22, 2008  000-02525   3.2  
3.7  Articles Supplementary of Huntington Bancshares Incorporated, as of November 12, 2008.  Current Report on Form 8-K dated November 12, 2008  001-34073   3.1    Articles Supplementary of Huntington Bancshares Incorporated, as of November 12, 2008.  Current Report on Form 8-K dated November 12, 2008  001-34073   3.1  

3.8  Articles Supplementary of Huntington Bancshares Incorporated, as of December 31, 2006.  Annual Report on Form 10-K for the year ended December 31, 2006  000-02525   3.4    Articles Supplementary of Huntington Bancshares Incorporated, as of December 31, 2006.  Annual Report on Form 10-K for the year ended December 31, 2006  000-02525   3.4  
3.9  Articles Supplementary of Huntington Bancshares Incorporated, as of December 28, 2011.  Current Report on Form 8-K dated December 28, 2011.  001-34073   3.1    Articles Supplementary of Huntington Bancshares Incorporated, as of December 28, 2011.  Current Report on Form 8-K dated December 28, 2011.  001-34073   3.1  
3.10  Bylaws of Huntington Bancshares Incorporated, as amended and restated, as of July 16, 2014.  Current Report on Form 8-K dated July 17, 2014  001-34073   3.1    Bylaws of Huntington Bancshares Incorporated, as amended and restated, as of July 16, 2014.  Current Report on Form 8-K dated July 17, 2014  001-34073   3.1  
4.1  Instruments defining the Rights of Security Holders—reference is made to Articles Fifth, Eighth, and Tenth of Articles of Restatement of Charter, as amended and supplemented. Instruments defining the rights of holders of long-term debt will be furnished to the Securities and Exchange Commission upon request.        Instruments defining the Rights of Security Holders—reference is made to Articles Fifth, Eighth, and Tenth of Articles of Restatement of Charter, as amended and supplemented. Instruments defining the rights of holders of long-term debt will be furnished to the Securities and Exchange Commission upon request.      
10.1  *Huntington Bancshares Incorporated Restricted Stock Unit Grant Agreement.        Huntington Bancshares Incorporated 2015 Long-Term Incentive Plan.  Definitive Proxy Statement for the 2015 Annual Meeting of Shareholders  001-34073   A  
10.2  *Huntington Bancshares Incorporated 2015 Long-Term Incentive Plan.  Definitive Proxy Statement for the 2015 Annual Meeting of Shareholders  001-34073   A    * Form of 2015 Stock Option Grant Agreement      
10.3  * Form of 2015 Restricted Stock Unit Grant Agreement      
10.4  * Form of 2015 Performance Share Unit Grant Agreement      
31.1  Rule 13a-14(a) Certification – Chief Executive Officer.        Rule 13a-14(a) Certification – Chief Executive Officer.      
31.2  Rule 13a-14(a) Certification – Chief Financial Officer.        Rule 13a-14(a) Certification – Chief Financial Officer.      
32.1  Section 1350 Certification – Chief Executive Officer.        Section 1350 Certification – Chief Executive Officer.      
32.2  Section 1350 Certification – Chief Financial Officer.        Section 1350 Certification – Chief Financial Officer.      
101  The following material from Huntington’s Form 10-Q Report for the quarterly period ended March 31, 2015, formatted in XBRL: (1) Unaudited Condensed Consolidated Balance Sheets, (2) Unaudited Condensed Consolidated Statements of Income, (3) Unaudited Condensed Consolidated Statements of Comprehensive Income (4) Unaudited Condensed Consolidated Statement of Changes in Shareholders’ Equity, (5) Unaudited Condensed Consolidated Statements of Cash Flows, and (6) the Notes to Unaudited Condensed Consolidated Financial Statements.        The following material from Huntington’s Form 10-Q Report for the quarterly period ended June 30, 2015, formatted in XBRL: (1) Unaudited Condensed Consolidated Balance Sheets, (2) Unaudited Condensed Consolidated Statements of Income, (3) Unaudited Condensed Consolidated Statements of Comprehensive Income (4) Unaudited Condensed Consolidated Statement of Changes in Shareholders’ Equity, (5) Unaudited Condensed Consolidated Statements of Cash Flows, and (6) the Notes to Unaudited Condensed Consolidated Financial Statements.      

 

*Denotes management contract or compensatory plan or arrangement

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Huntington Bancshares Incorporated

(Registrant)

 

Date: May 5,August 4, 2015 /s/ Stephen D. Steinour
 Stephen D. Steinour
 Chairman, Chief Executive Officer and President
Date: May 5,August 4, 2015 /s/ Howell D. McCullough III
 Howell D. McCullough III
 Chief Financial Officer

 

135149