0000049196-17-000004.txt : 20170125 0000049196-17-000004.hdr.sgml : 20170125 20170125074413 ACCESSION NUMBER: 0000049196-17-000004 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20170125 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170125 DATE AS OF CHANGE: 20170125 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HUNTINGTON BANCSHARES INC/MD CENTRAL INDEX KEY: 0000049196 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 310724920 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34073 FILM NUMBER: 17545007 BUSINESS ADDRESS: STREET 1: HUNTINGTON CTR STREET 2: 41 S HIGH ST HC0917 CITY: COLUMBUS STATE: OH ZIP: 43287 BUSINESS PHONE: 6144803594 MAIL ADDRESS: STREET 1: HUNTINGTON CENTER2 STREET 2: 41 S HIGH ST HC0917 CITY: COLUMBUS STATE: OH ZIP: 43287 8-K 1 hban20161231_8k.htm 8-K Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________________________________
FORM 8-K
 _______________________________________________________________
CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) January 25, 2017
 _______________________________________________________________
HUNTINGTON BANCSHARES INCORPORATED
(Exact name of registrant as specified in its charter) 
 _______________________________________________________________
Maryland
 
1-34073
 
31-0724920
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification No.)
Huntington Center
41 South High Street
Columbus, Ohio
 
43287
(Address of principal executive offices)
 
(Zip Code)
Registrant’s telephone number, including area code (614) 480-8300
Not Applicable
(Former name or former address, if changed since last report.) 
_______________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
____________________________________________________________________________________________________________________________________________________________________________________________________________





Item  2.02.
Results of Operations and Financial Condition.
On January 25, 2017, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended December 31, 2016. Also on January 25, 2017, Huntington made a Quarterly Financial Supplement available on the Investor Relations section of its web site, www.huntington-ir.com. Copies of Huntington's news release and quarterly financial supplement are attached hereto as Exhibit 99.1 and Exhibit 99.2, respectively, and are incorporated by reference in this Item 2.02.
Huntington’s senior management will host an earnings conference call on January 25, 2017, at 9:00 a.m. (Eastern Daylight Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntington’s web site, www.huntington-ir.com or through a dial-in telephone number at (877) 407-8029; Conference ID 13652110. Slides will be available in the Investor Relations section of Huntington’s web site, www.huntington-ir.com about an hour prior to the call. A replay of the webcast will be archived in the Investor Relations section of Huntington’s web site, www.huntington-ir.com. A telephone replay will be available approximately two hours after the completion of the call through February 8, 2017 at (877) 660-6853 or (201) 612-7415; conference ID 13652110.
The information contained or incorporated by reference in this Current Report on Form 8-K contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. 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.
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: 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; movements in interest rates; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services implementing our “Fair Play” banking philosophy; 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; the possibility that the anticipated benefits of the merger with FirstMerit Corporation are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where we do business; diversion of management’s attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the merger with FirstMerit Corporation; our ability to complete the integration of FirstMerit Corporation successfully; and other factors that may affect our future results. Additional factors that could cause results to differ materially from those described above can be found in our Annual Report on Form 10-K for the year ended December 31, 2015 and our subsequent Quarterly Reports on Form 10-Q, including for the quarters ended March 31, 2016, June 30, 2016, and September 30, 2016, each of which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of our website, http://www.huntington.com, under the heading “Publications and Filings” and in other documents we file with the SEC.
All forward-looking statements speak only as of the date they are made and are based on information available at that time. We do not assume any 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.

The information contained or incorporated by reference in Item 2.02 of this Form 8-K shall be treated as “furnished” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

Item  9.01.
Financial Statements and Exhibits.
The exhibits referenced below shall be treated as “furnished” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
(d)
Exhibits.





Exhibit 99.1 – News release of Huntington Bancshares Incorporated, dated January 25, 2017.
Exhibit 99.2 – Quarterly Financial Supplement, December 2016.





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 hereunto duly authorized.
 
 
 
HUNTINGTON BANCSHARES INCORPORATED
 
 
 
 
 
 
Date:
January 25, 2017
 
By:
 
/s/ Howell D. McCullough III
 
 
 
 
 
Howell D. McCullough III
 
 
 
 
 
Chief Financial Officer






EXHIBIT INDEX

Exhibit No.    Description
Exhibit 99.1    News release of Huntington Bancshares Incorporated, dated January 25, 2017
Exhibit 99.2    Quarterly Financial Supplement, December 2016


EX-99.1 2 hban20161231_8kex991.htm EXHIBIT 99.1 Exhibit



Exhibit 99.1
 
 
huntingtonlogoa10.jpg
FOR IMMEDIATE RELEASE
January 25, 2017
Analysts: Mark Muth (mark.muth@huntington.com), 614.480.4720
Media: Brent Wilder (brent.wilder@huntington.com), 614.480.5875

HUNTINGTON BANCSHARES INCORPORATED REPORTS 2016 FOURTH QUARTER RESULTS INCLUDING 19% INCREASE IN NET INCOME
Fourth Quarter Represents Strong End to Historic and Transformational Year
COLUMBUS, Ohio – Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported net income for the 2016 fourth quarter of $212 million, or a 19% increase from the year-ago quarter. Earnings per common share for the 2016 fourth quarter were $0.18, down 14% from the year-ago quarter. Excluding approximately $0.06 per common share after tax of FirstMerit acquisition-related net expenses, adjusted earnings per common share were $0.24. Return on average assets was 0.84%, while return on average tangible common equity was 11.4%. Total revenue increased 39% over the year-ago quarter.
2016 full-year net income was $685 million, a decrease of 1% from the prior year. Earnings per common share for the year were $0.67, down 17% from the prior year. FirstMerit acquisition-related expenses totaled $282 million pretax, or $0.20 per common share after tax. Return on average assets for the full year was 0.82%, while return on average tangible common equity was 10.2%. Total revenue increased 18% over the prior year.
“We are very pleased with our strong close to 2016,” said Steve Steinour, chairman, president and CEO. “2016 performance demonstrated continued progress toward achieving our long-term financial goals. We delivered positive operating leverage for the fourth consecutive year. We also executed our balance sheet optimization strategy, in which we chose to shrink the balance sheet in order to replenish our capital ratios more quickly. This included the successful completion of a $1.5 billion auto loan securitization within the 2016 fourth quarter, demonstrating strong investor demand for our superior automobile loan production quality.”
“This was a historic year for the company as we celebrated the 150th anniversary of our founding and completed our largest-ever acquisition, a transformational transaction,” Steinour said. "Integration of FirstMerit continues to go well, and remains on track for branch conversion in mid-February. Our progress within the fourth quarter included the completion of our required divestiture of certain branches and associated relationships.”
“Taking care of and looking out for our customers are at the heart of what we do. They are also good for business. We’re proud that this strategy and our commitment to delivering superior customer service continue to be recognized. During the fourth quarter, we were recognized as a top Midwest region ranking in the J.D. Power Small Business Banking Satisfaction Study. Huntington also was the recipient of the 2016 Greenwich Excellence Award for Wealth Management and Personal Investment Services, and our commercial, middle market and small business customers recognized us within the Greenwich Best Brand Awards for ease of doing business and as a Best Brand for trust earned,” Steinour said. “Huntington also rated among the Best Places to Work for LGBT Equality for the fourth consecutive year within the 2017 Human Rights Campaign Foundation Corporate Equality Index.”
Full-year 2016 highlights compared with 2015:
Closing of the acquisition of FirstMerit Corporation (FirstMerit), which added approximately $26.8 billion of total assets, $15.5 billion of total loans and leases, and $21.2 billion of total deposits
FirstMerit integration proceeding as planned; branch conversion and consolidations scheduled for 2017 first quarter, and required branch divestiture completed during 2016 fourth quarter
Estimated FirstMerit annualized cost savings of $255 million are specifically identified and expected to be fully implemented by 2017 third quarter; revenue enhancements also identified and already being realized
Increased cash dividends for sixth consecutive year; end-of-year dividend yield of 2.4%

1



$8.8 billion, or 18%, increase in average loans and leases, including a $4.0 billion, or 20%, increase in commercial and industrial loans and a $1.8 billion, or 20%, increase in automobile loans
$9.3 billion, or 18%, increase in average total core deposits, including a $7.1 billion, or 31%, increase in average demand deposits and a $2.8 billion, or 53%, increase in average savings and other domestic deposits
$540 million, or 18%, increase in fully-taxable equivalent revenue, including a $429 million, or 22%, increase in fully-taxable equivalent net interest income
Net interest margin of 3.16%, an increase of 1 basis point
$111 million, or 11%, increase in noninterest income, including a $44 million, or 16%, increase in service charges on deposit accounts and a $26 million, or 18%, increase in cards and payment processing income
Net charge-offs (NCOs) of 0.19% of average loans and leases, up from 0.18%. 2016 represents the third consecutive year with NCOs below our long-term financial goal of 0.35% to 0.55%
$0.50, or 7%, decrease in tangible book value per common share (TBVPS) to $6.41

2016 Fourth Quarter highlights compared with 2015 Fourth Quarter:
$16.6 billion, or 33%, increase in average loans and leases, including a $7.5 billion, or 37%, increase in commercial and industrial loans and a $1.6 billion, or 17%, increase in automobile loans
$7.9 billion, or 54%, increase in average securities, including an increase of $0.9 billion of direct purchase municipal instruments in our Commercial banking segment
$20.5 billion, or 40%, increase in average total core deposits, driven by a $14.4 billion, or 60%, increase in demand deposits and a $7.1 billion, or 135%, decrease in savings and other domestic deposits
$304 million, or 39%, increase in fully-taxable equivalent revenue, including a $242 million, or 48%, increase in fully-taxable equivalent net interest income
Net interest margin of 3.25%, an increase of 16 basis points, primarily due to purchase accounting impact
$62 million, or 23%, increase in noninterest income, including a $19 million, or 26%, increase in service charges on deposit accounts, a $15 million, or 147%, increase in gain on sale of loans, and a $12 million, or 31%, increase in cards and payment processing income
Net charge-offs represented 0.26% of average loans and leases, up from 0.18%

2



Table 1 – Earnings Performance Summary
 
Full Year
 
2016
 
2015
($ in millions, except per share data)
2016
 
2015
 
Fourth Quarter
 
Third Quarter
 
Fourth Quarter
Net income
$
685

 
$
693

 
$
212

 
$
127

 
$
178

Diluted earnings per common share
0.67

 
0.81

 
0.18

 
0.11

 
0.21

 
 
 
 
 
 
 
 
 
 
Return on average assets
0.82
%
 
1.01
%
 
0.84
%
 
0.58
%
 
1.00
%
Return on average common equity
8.2

 
10.7

 
8.2

 
5.4

 
10.8

Return on average tangible common equity
10.2

 
12.4

 
11.4

 
7.0

 
12.4

Net interest margin
3.16

 
3.15

 
3.25

 
3.18

 
3.09

Efficiency ratio
67.9

 
64.5

 
65.4

 
75.0

 
63.7

 
 
 
 
 
 
 
 
 
 
Tangible book value per common share
$
6.41

 
$
6.91

 
$
6.41

 
$
6.48

 
$
6.91

Cash dividends declared per common share
0.29

 
0.25

 
0.08

 
0.07

 
0.07

Average diluted shares outstanding (000’s)
918,790

 
817,129

 
1,104,358

 
952,081

 
810,143

 
 
 
 
 
 
 
 
 
 
Average earning assets
$
76,363

 
$
63,023

 
$
91,463

 
$
79,687

 
$
64,961

Average loans and leases
57,454

 
48,646

 
66,405

 
60,722

 
49,827

Average core deposits
59,380

 
50,121

 
72,070

 
62,022

 
51,585

 
 
 
 
 
 
 
 
 
 
Tangible common equity / tangible assets ratio
7.14
%
 
7.82
%
 
7.14
%
 
7.14
%
 
7.82
%
Common equity Tier 1 risk-based capital ratio
9.53

 
9.79

 
9.53

 
9.09

 
9.79

 
 
 
 
 
 
 
 
 
 
NCOs as a % of average loans and leases
0.19
%
 
0.18
%
 
0.26
%
 
0.26
%
 
0.18
%
NAL ratio
0.63

 
0.74

 
0.63

 
0.61

 
0.74

ACL as a % of total loans and leases
1.10

 
1.33

 
1.10

 
1.06

 
1.33


3



Table 2 lists certain items that Management believes are significant in understanding corporate performance and trends (see Basis of Presentation). There was one Significant Item in the 2016 fourth quarter: $96 million of FirstMerit acquisition-related net expenses.
Table 2 – Significant Items Influencing Earnings
Three Months Ended
Pre-Tax
Impact
 
After-Tax Impact
($ in millions, except per share)
Amount
 
Amount (1)
 
EPS (2)
December 31, 2016 – net income
 
 
$
212

 
$
0.18

 
Merger and acquisition-related net expenses
$
(96
)
 
(63
)
 
(0.06
)
September 30, 2016 – net income
 
 
$
127

 
$
0.11

 
Merger and acquisition-related net expenses
$
(159
)
 
(107
)
 
(0.11
)
June 30, 2016 – net income
 
 
$
175

 
$
0.19

 
Merger and acquisition-related net expenses
$
(21
)
 
(14
)
 
(0.02
)
March 31, 2016 – net income
 
 
$
171

 
$
0.20

 
Merger and acquisition-related net expenses
$
(6
)
 
(4
)
 
(0.01
)
December 31, 2015 - net income
 
 
$
178

 
$
0.21

 
Franchise repositioning-related expense
$
(8
)
 
(5
)
 
(0.01
)
 
Merger and acquisition-related net gains (3)

 
$

 

(1)
Favorable (unfavorable) impact on net income
(2)
EPS reflected on a fully diluted basis
(3)
Noninterest income and noninterest expense was recorded related to the integration of Huntington Technology Finance (HTF) and the sale of Huntington Asset Advisors (HAA), Huntington Asset Services (HASI), and Unified Financial Securities (Unified), resulting in a net gain less than $1 million.
FirstMerit Corporation Integration Update
On August 16, 2016, Huntington acquired FirstMerit Corporation and its subsidiary FirstMerit Bank. 2016 fourth quarter results reflect inclusion of FirstMerit for the entire quarter, while 2016 third quarter results reflect inclusion of FirstMerit since August 16, 2016.
Customer-facing colleagues remained focused on both growing and retaining customers, while integration-focused colleagues continued to make progress during the 2016 fourth quarter. Technology conversions have commenced and are scheduled to be substantially complete by the middle of the 2017 first quarter. The branch conversion and previously-announced branch consolidations are scheduled to be completed during the 2017 first quarter.
During the 2016 fourth quarter, Huntington also completed the previously announced divestiture of thirteen branches in the Canton, Ohio and Ashtabula, Ohio markets, including approximately $0.6 billion of total deposits and $0.1 billion of total loans and leases, to First Commonwealth Financial Corporation.

4



Net Interest Income, Net Interest Margin, and Average Balance Sheet
Table 3 – Net Interest Income and Net Interest Margin Performance Summary – FirstMerit Drives Linked Quarter and Year-over-Year NIM Expansion
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
 
($ in millions)
Full Year
 
Full Year
 
Change YOY
 
Fourth Quarter
 
Third Quarter
 
Fourth Quarter
 
Change (%)
LQ
 
YOY
Net interest income
$
2,369

 
$
1,951

 
21
%
 
$
735

 
$
625

 
$
497

 
18
%
 
48
%
FTE adjustment
42

 
32

 
32

 
13

 
11

 
8

 
19

 
49

Net interest income - FTE
2,411

 
1,983

 
22

 
748

 
636

 
505

 
18

 
48

Noninterest income
1,150

 
1,039

 
11

 
334

 
302

 
272

 
11

 
23

Total revenue - FTE
$
3,561

 
$
3,022

 
18
%
 
$
1,082

 
$
938

 
$
777

 
15
%
 
39
%
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
 
 
Full Year
 
Full Year
 
Change YOY
 
Fourth Quarter
 
Third Quarter
 
Fourth Quarter
 
Change bp
Yield / Cost
 
LQ
 
YOY
Total earning assets
3.50
%
 
3.41
%
 
9
  bp
 
3.60
%
 
3.52
%
 
3.37
%
 
8 bp

 
23 bp
Total loans and leases
3.81

 
3.64

 
17
 
3.95

 
3.81

 
3.59

 
14

 
36
Total securities
2.54

 
2.60

 
(6)
 
2.58

 
2.47

 
2.58

 
11

 
Total interest-bearing liabilities
0.48

 
0.37

 
11
 
0.48

 
0.49

 
0.41

 
(1
)
 
7
Total interest-bearing deposits
0.23

 
0.22

 
1
 
0.23

 
0.22

 
0.23

 
1

 
 
 
 
 
 


 
 
 
 
 
 
 


 

Net interest rate spread
3.02

 
3.04

 
(2)
 
3.12

 
3.03

 
2.96

 
9

 
16
Impact of noninterest-bearing funds on margin
0.14


0.11


3

0.13

 
0.15

 
0.13

 
(2
)
 
Net interest margin
3.16
%
 
3.15
%
 
1
  bp
 
3.25
%
 
3.18
%
 
3.09
%
 
7 bp

 
16 bp
See Pages 8-10 and 21-23 of Quarterly Financial Supplement for additional detail.
Note: 2016 results reflect inclusion of FirstMerit since August 16, 2016.
Fully-taxable equivalent (FTE) net interest income for the 2016 fourth quarter increased $242 million, or 48%, from the 2015 fourth quarter. This reflected the benefit from the $26.5 billion, or 41%, increase in average earning assets partially coupled with a 16 basis point improvement in the FTE net interest margin (NIM) to 3.25%. Average earning asset growth included a $16.6 billion, or 33%, increase in average loans and leases and a $7.9 billion, or 54%, increase in average securities. The NIM expansion reflected a 23 basis point increase related to the mix and yield of earning assets and a 0 basis point increase in the benefit from noninterest-bearing funds, partially offset by a 7 basis point increase in funding costs. FTE net interest income during the 2016 fourth quarter included $42 million, or approximately 18 basis points, of purchase accounting impact.
Compared to the 2016 third quarter, FTE net interest income increased $112 million, or 18%. Average earning assets increased $11.8 billion, or 15%, sequentially, while the NIM increased 7 basis points. The increase in the NIM reflected a 8 basis point increase related to the mix and yield of earning assets, partially offset by a 2 basis point decrease in the benefit from noninterest-bearing funds. The purchase accounting impact on the net interest margin was approximately 18 basis points in the 2016 fourth quarter compared to approximately 11 basis points in the prior quarter.

5



Table 4 – Average Earning Assets – C&I Represents Largest Driver of Loan Growth
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
 
($ in billions)
Full
 
Full
 
YOY
 
Fourth
 
Third
 
Fourth
 
Change (%)
Year
 
Year
 
Change
 
Quarter
 
Quarter
 
Quarter
LQ
 
YOY
Commercial and industrial
$
23.7

 
$
19.7

 
20
%
 
$
27.7

 
$
25.0

 
20.2

 
11
 %
 
37
%
Commercial real estate
6.0

 
5.2

 
15

 
7.2

 
6.4

 
5.3

 
13

 
37

Total commercial
29.7

 
25.0

 
19

 
34.9

 
31.3

 
25.5

 
12

 
37

Automobile
10.5

 
8.8

 
20

 
10.9

 
11.4

 
9.3

 
(5
)
 
17

Home equity
9.1

 
8.5

 
7

 
10.1

 
9.3

 
8.5

 
9

 
19

Residential mortgage
6.7

 
5.9

 
13

 
7.7

 
7.0

 
6.1

 
10

 
27

RV and marine finance
0.7

 

 

 
1.8

 
0.9

 

 
101

 
-

Other consumer
0.7

 
0.5

 
54

 
1.0

 
0.8

 
0.5

 
17

 
75

Total consumer
27.8

 
23.7

 
17

 
31.5

 
29.4

 
24.4

 
7

 
29

Total loans and leases
57.5

 
48.6

 
18

 
66.4

 
60.7

 
49.8

 
9

 
33

Total securities
17.8

 
13.6

 
30

 
22.4

 
18.2

 
14.5

 
23

 
54

Held-for-sale and other earning assets
1.2

 
0.7

 
55

 
2.6

 
0.8

 
0.6

 
231

 
343

Total earning assets
$
76.4

 
$
63.0

 
21
%
 
$
91.5

 
$
79.7

 
$
65.0

 
15
 %
 
41
%
See Pages 8 and 21 of Quarterly Financial Supplement for additional detail.
Note: 2016 results reflect inclusion of FirstMerit since August 16, 2016.
Average earning assets for the 2016 fourth quarter increased $26.5 billion, or 41%, from the year-ago quarter. The increase was driven by:
$7.9 billion, or 54%, increase in average securities, primarily reflecting the FirstMerit acquisition, as well as the reinvestment of cash flows and additional investment in Liquidity Coverage Ratio (LCR) Level 1 qualifying securities. The 2016 fourth quarter average balance included $2.9 billion of direct purchase municipal instruments in our commercial banking segment, up from $2.0 billion in the year-ago quarter.
$7.5 billion, or 37%, increase in average commercial and industrial (C&I) loans and leases, primarily reflecting the impact of the FirstMerit acquisition, the $0.6 billion increase in automobile dealer floorplan loans, and the $0.4 billion increase in corporate banking.
$2.0 billion, or 37%, increase in commercial real estate (CRE) loans, primarily reflecting the FirstMerit acquisition.
$1.8 billion increase in average RV and marine finance loans, which was a new product offering for Huntington acquired with FirstMerit.
$1.6 billion, or 17%, increase in average automobile loans, primarily reflecting the addition of the FirstMerit portfolio. The increase also reflects continued strength in new and used automobile originations across our 23-state auto finance lending footprint, while maintaining our underwriting consistency and discipline, partially offset by the impact of the $1.5 billion auto loan securitization.
$1.6 billion, or 19%, increase in average home equity loans and lines of credit, primarily reflecting the FirstMerit acquisition.
$1.6 billion, or 27%, increase in average residential mortgage loans, reflecting increased demand for residential mortgage loans across our footprint and the addition of the FirstMerit portfolio.
Compared to the 2016 third quarter, average earning assets increased $11.8 billion, or 15%. This increase reflected a $4.3 billion, or 23%, increase in average securities, a $2.8 billion, or 11%, increase in C&I loans, a $0.9 billion, or 101%, increase in RV and marine finance loans, a $0.9 billion, or 13%, increase in CRE loans, a $0.8 billion, or 9%, increase in home equity loans and lines, a $0.7 billion, or 10%, increase in residential mortgage loans, and a $0.5 billion, or 5%, decrease in automobile loans. The primary driver of all increases was the mid-quarter acquisition of FirstMerit during the 2016 third quarter.
Under our previously-announced balance sheet optimization strategy, $1.5 billion of automobile loans were securitized, and $0.9 billion of non-relationship C&I and CRE loans were sold during the 2016 fourth quarter.

6



Table 5 – Average Deposits and Average Debt – Robust Growth in Demand Deposits Continues
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
Full
 
Full
 
YOY
 
Fourth
 
Third
 
Fourth
 
Change (%)
($ in billions)
Year
 
Year
 
Change
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Demand deposits - noninterest bearing
$
19.0

 
$
16.3

 
17
 %
 
$
23.2

 
$
20.0

 
$
17.2

 
16
 %
 
35
 %
Demand deposits - interest bearing
11.0

 
6.6

 
67

 
15.3

 
12.4

 
6.9

 
24

 
121

Total demand deposits
30.0

 
22.9

 
31

 
38.5

 
32.4

 
24.1

 
19

 
60

Money market deposits
19.1

 
19.4

 
(2
)
 
18.6

 
18.5

 
19.8

 
1

 
(6
)
Savings and other domestic deposits
8.0

 
5.2

 
53

 
12.3

 
8.9

 
5.2

 
38

 
135

Core certificates of deposit
2.3

 
2.6

 
(12
)
 
2.6

 
2.3

 
2.4

 
15

 
8

Total core deposits
59.4

 
50.1

 
18

 
72.1

 
62.0

 
51.6

 
16

 
40

Other domestic deposits of $250,000 or more
0.4

 
0.3

 
59

 
0.4

 
0.4

 
0.4

 
2

 
(8
)
Brokered deposits and negotiable CDs
3.5

 
2.8

 
27

 
4.3

 
3.9

 
2.9

 
9

 
46

Deposits in foreign offices
0.2

 
0.5

 
(59
)
 
0.2

 
0.2

 
0.4

 
(22
)
 
(62
)
Total deposits
$
63.5

 
$
53.6

 
18
 %
 
$
76.9

 
$
66.5

 
$
55.3

 
16
 %
 
39
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
$
1.5

 
$
1.3

 
14
 %
 
$
2.6

 
$
1.3

 
$
0.5

 
101
 %
 
402
 %
Long-term debt
8.0

 
5.6

 
44

 
8.6

 
8.5

 
6.8

 
1

 
27

Total debt
$
9.5

 
$
6.9

 
38
 %
 
$
11.2

 
$
9.8

 
$
7.3

 
14
 %
 
53
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Interest-bearing liabilities
$
54.0

 
$
44.2

 
22
 %
 
$
64.9

 
$
56.3

 
$
45.5

 
15
 %
 
43
 %
See Pages 8 and 21 of Quarterly Financial Supplement for additional detail.
Note: 2016 results reflect inclusion of FirstMerit since August 16, 2016.
Average total deposits for the 2016 fourth quarter increased $21.5 billion, or 39%, from the year-ago quarter, including a $20.5 billion, or 40%, 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. Average total interest-bearing liabilities increased $19.4 billion, or 43%, from the year-ago quarter. Including the impact of the FirstMerit acquisition, year-over-year changes in average total deposits and average total debt included:
$14.4 billion, or 60%, increase in average total demand deposits, including a $6.1 billion, or 35%, increase in average noninterest bearing demand deposits and an $8.4 billion, or 121%, increase in average interest bearing demand deposits. The increase in average total demand deposits was comprised of a $9.8 billion, or 62%, increase in average commercial demand deposits and a $4.6 billion, or 55%, increase in average consumer demand deposits.
$6.8 billion, or 158%, increase in average savings deposits, reflecting continued banker focus across all segments on obtaining our customers' full deposit relationship.
$3.9 billion, or 53%, increase in average total debt, reflecting a $2.1 billion, or 402%, increase in average short-term borrowings and a $1.8 billion, or 27%, increase in average long-term debt. The increase in average long-term debt reflected the issuance of $2.0 billion of holding company-level senior debt during 2016.
$1.3 billion, or 46%, increase in average brokered deposits and negotiable CDs, impacted by the FirstMerit acquisition.
Partially offset by:
$1.2 billion, or 6%, decrease in average money market deposits. During the 2016 third quarter, changes to commercial accounts resulted in the reclassification of $2.8 billion of deposits from money market into interest bearing demand deposits. This decrease was partially offset by the impact of the FirstMerit acquisition.
Compared to the 2016 third quarter, average noninterest bearing demand deposits increased $3.2 billion, or 16%, and average total interest-bearing liabilities increased $8.6 billion, or 15%. The increase in average total interest-bearing liabilities reflected a $3.2 billion, or 41%, increase in average savings deposits, a $2.9 billion, or

7



24%, increase in average interest bearing demand deposits, and a $1.3 billion, or 101%, increase in average short-term borrowings.
Noninterest Income (see Basis of Presentation)
Table 6 - Noninterest Income (GAAP) - Deposit Service Charge- and Card and Payment Processing-related Fee Growth Augmented by Balance Sheet Optimization-related Loan Sale Gains
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
Full
 
Full
 
YOY
 
Fourth
 
Third
 
Fourth
 
Change (%)
($ in millions)
Year
 
Year
 
Change
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Service charges on deposit accounts
$
324

 
$
280

 
16
 %
 
$
92

 
$
87

 
$
73

 
5
 %
 
26
 %
Cards and payment processing income
169

 
143

 
18

 
49

 
44

 
38

 
11

 
31

Mortgage banking income
128

 
112

 
15

 
38

 
41

 
31

 
(8
)
 
19

Trust services
108

 
106

 
2

 
34

 
29

 
25

 
18

 
35

Insurance income
65

 
65

 
(1
)
 
16

 
16

 
16

 
4

 
6

Brokerage income
62

 
60

 
3

 
17

 
15

 
14

 
16

 
18

Capital markets fees
60

 
54

 
11

 
19

 
15

 
14

 
27

 
36

Bank owned life insurance income
58

 
52

 
10

 
17

 
14

 
13

 
18

 
27

Gain on sale of loans
47

 
33

 
43

 
25

 
8

 
10

 
233

 
147

Securities (losses) gains

 
1

 
(111
)
 
(2
)
 
1

 

 

 

Other income
129

 
133

 
(3
)
 
30

 
33

 
37

 
(11
)
 
(21
)
Total noninterest income
$
1,150

 
$
1,039

 
11
 %
 
$
334

 
$
302

 
$
272

 
11
 %
 
23
 %
Table 7 - Impact of Significant Items
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
Full
 
Full
 
 
 
Fourth
 
Third
 
Fourth
 
 
($ in millions)
Year
 
Year
 
 
 
Quarter
 
Quarter
 
Quarter
 
 
 
 
Service charges on deposit accounts
$

 
$

 
 
 
$

 
$

 
$

 
 
 
 
Cards and payment processing income

 

 
 
 

 

 

 
 
 
 
Mortgage banking income

 

 
 
 

 

 

 
 
 
 
Trust services

 

 
 
 

 

 

 
 
 
 
Insurance income

 

 
 
 

 

 

 
 
 
 
Brokerage income

 

 
 
 

 

 

 
 
 
 
Capital markets fees

 

 
 
 

 

 

 
 
 
 
Bank owned life insurance income

 

 
 
 

 

 

 
 
 
 
Gain on sale of loans

 

 
 
 

 

 

 
 
 
 
Securities (losses) gains

 

 
 
 

 

 

 
 
 
 
Other income
(1
)
 
3

 
 
 
(1
)
 

 
3

 
 
 
 
Total noninterest income
$
(1
)
 
$
3

 
 
 
$
(1
)
 
$

 
$
3

 
 
 
 


8



Table 8 - Adjusted Noninterest Income (Non-GAAP)
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
Full
 
Full
 
YOY
 
Fourth
 
Third
 
Fourth
 
Change (%)
($ in millions)
Year
 
Year
 
Change
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Service charges on deposit accounts
$
324

 
$
280

 
16
 %
 
$
92

 
$
87

 
$
73

 
5
 %
 
26
 %
Cards and payment processing income
169

 
143

 
18

 
49

 
44

 
38

 
11

 
31

Mortgage banking income
128

 
112

 
15

 
38

 
41

 
31

 
(8
)
 
19

Trust services
108

 
106

 
2

 
34

 
29

 
25

 
18

 
35

Insurance income
65

 
65

 
(1
)
 
16

 
16

 
16

 
4

 
6

Brokerage income
62

 
60

 
3

 
17

 
15

 
14

 
16

 
18

Capital markets fees
60

 
54

 
11

 
19

 
15

 
14

 
27

 
36

Bank owned life insurance income
58

 
52

 
10

 
17

 
14

 
13

 
18

 
27

Gain on sale of loans
47

 
33

 
43

 
25

 
8

 
10

 
233

 
147

Securities (losses) gains

 
1

 
(111
)
 
(2
)
 
1

 

 

 

Other income
130

 
129

 
1

 
31

 
33

 
34

 
(6
)
 
(9
)
Total adjusted noninterest income
$
1,151

 
$
1,035

 
11
 %
 
$
335

 
$
302

 
$
268

 
11
 %
 
25
 %
See Pages 11-12 and 24-25 of Quarterly Financial Supplement for additional detail.
Note: 2016 results reflect inclusion of FirstMerit since August 16, 2016.
Noninterest income for the 2016 fourth quarter increased $62 million, or 23%, from the year-ago quarter. The year-over-year increase primarily reflected:
$19 million, or 26%, increase in service charges on deposit accounts, reflecting the benefit of continued new customer acquisition. Of the increase, $12 million was attributable to consumer deposit accounts, while $7 million was attributable to commercial deposit accounts.
$15 million, or 147%, increase in gain on sale of loans, reflecting a $6 million auto loan securitization gain and $5 million of gains on non-relationship C&I and CRE loan sales, both of which were related to the balance sheet optimization strategy completed in the 2016 fourth quarter.
$12 million, or 31%, increase in cards and payment processing income, due to higher card-related income and underlying customer growth.
$9 million, or 35%, increase in trust services, primarily related to the FirstMerit acquisition.
$6 million, or 19%, increase in mortgage banking income, reflecting a $7 million increase from net mortgage servicing rights (MSR) hedging-related activities.
Partially offset by:
$8 million, or 21%, decrease in other income, reflecting $8 million unfavorable impact related to ineffectiveness of derivatives used to hedge fixed-rate, long-term debt.
Compared to the 2016 third quarter, total noninterest income increased $32 million, or 11%. Gain on sale of loans increased $17 million, or 233%, primarily as a result of the previously mentioned automobile loan securitization gain and non-relationship C&I and CRE loan sale gains related to our balance sheet optimization strategy. Trust services increased $5 million, or 18%, reflecting the full quarter's impact of the FirstMerit acquisition.

9



Noninterest Expense (see Basis of Presentation)
Table 9 – Noninterest Expense from Continuing Operations (GAAP) – Continued Expense Discipline Focus
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
Full
 
Full
 
YOY
 
Fourth
 
Third
 
Fourth
 
Change (%)
($ in millions)
Year
 
Year
 
Change
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Personnel costs
$
1,349

 
$
1,122

 
20
%
 
$
360

 
$
405

 
$
289

 
(11
)%
 
25
%
Outside data processing and other services
305

 
231

 
32

 
89

 
91

 
64

 
(3
)
 
39

Equipment
165

 
125

 
26

 
60

 
41

 
32

 
46

 
88

Net occupancy
153

 
122

 
32

 
49

 
41

 
33

 
19

 
50

Professional services
105

 
50

 
21

 
23

 
47

 
13

 
(51
)
 
78

Marketing
63

 
52

 
109

 
21

 
14

 
12

 
49

 
78

Deposit and other insurance expense
54

 
45

 
21

 
16

 
15

 
11

 
6

 
42

Amortization of intangibles
30

 
28

 
9

 
14

 
9

 
4

 
56

 
272

Other expense
225

 
201

 
12

 
91

 
48

 
42

 
88

 
119

Total noninterest expense
$
2,450

 
$
1,976

 
24
%
 
$
723

 
$
712

 
$
499

 
2
 %
 
45
%
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of employees (Average full-time equivalent)
16.0

 
12.2

 
31
%
 
16.0

 
14.5

 
12.4

 
10
 %
 
29
%
Table 10 - Impacts of Significant Items
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
 
 
Full
 
Full
 
 
 
Fourth
 
Third
 
Fourth
 
 
($ in millions)
Year
 
Year
 
 
 
Quarter
 
Quarter
 
Quarter
 
 
 
 
Personnel costs
$
76

 
$
5

 

 
$
(5
)
 
$
76

 
$
2

 

 

Outside data processing and other services
46

 
4

 

 
15

 
28

 
2

 

 

Equipment
25

 

 

 
20

 
7

 
5

 

 

Net occupancy
15

 
5

 

 
7

 
5

 

 

 

Professional services
58

 
5

 

 
9

 
34

 
1

 

 

Marketing
6

 

 

 
4

 
1

 

 

 

Other expense
56

 
39

 

 
44

 
8

 

 

 

Total noninterest expense
$
281

 
$
58

 

 
$
95

 
$
159

 
$
10

 

 

Table 11 - Adjusted Noninterest Expense (Non-GAAP)
 
2016
 
2015
 
 
 
2016
 
2015
 
 
 
 
 
Full
 
Full
 
YOY
 
Fourth
 
Third
 
Fourth
 
Change (%)
($ in millions)
Year
 
Year
 
Change
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Personnel costs
$
1,273

 
$
1,117

 
14
%
 
$
365

 
$
329

 
$
287

 
11
%
 
27
%
Outside data processing and other services
258

 
227

 
14

 
73

 
63

 
62

 
16

 
18

Equipment
140

 
125

 
12

 
40

 
34

 
27

 
18

 
48

Net occupancy
138

 
117

 
18

 
42

 
37

 
33

 
14

 
27

Professional services
47

 
45

 
4

 
14

 
13

 
12

 
8

 
17

Marketing
57

 
52

 
10

 
17

 
14

 
12

 
21

 
42

Deposit and other insurance expense
54

 
45

 
20

 
16

 
15

 
11

 
7

 
45

Amortization of intangibles
30

 
28

 
7

 
14

 
9

 
4

 
56

 
250

Other expense
170

 
162

 
5

 
47

 
40

 
41

 
18

 
15

Total adjusted noninterest expense
$
2,167

 
$
1,918

 
13
%
 
$
628

 
$
553

 
$
488

 
14
%
 
29
%
See Pages 11-12 and 24-25 of Quarterly Financial Supplement for additional detail.
Note: 2016 results reflect inclusion of FirstMerit since August 16, 2016.

10



Reported noninterest expense for the 2016 fourth quarter increased $224 million, or 45%, from the year-ago quarter. Including the impact of the FirstMerit acquisition, changes in reported noninterest expense primarily reflect:
$71 million, or 25%, increase in personnel costs, reflecting an $84 million increase in salaries related to the May implementation of annual merit increases and a 29% increase in the number of average full-time equivalent employees, partially offset by a $13 million decrease in benefits expense related to an $18 million gain on the settlement of a portion of the FirstMerit pension plan liability during the 2016 fourth quarter.
$49 million, or 119%, increase in other expense, primarily reflecting a $40 million contribution in the 2016 fourth quarter to achieve the philanthropic plans related to FirstMerit.
$28 million, or 88%, increase in equipment expense, reflecting the impact of the FirstMerit acquisition.
$25 million, or 39%, increase in outside data processing and other services expense, primarily related to ongoing technology investments and the impact of the FirstMerit acquisition.
$17 million, or 50%, increase in net occupancy costs, reflecting the FirstMerit acquisition.
$10 million, or 272%, increase in amortization of intangibles reflecting the FirstMerit acquisition.
$10 million, or 78%, increase in professional services, primarily related to $9 million of acquisition-related Significant Items in the 2016 fourth quarter.
$9 million, or 78%, increase in marketing, related to the FirstMerit acquisition.
Reported noninterest expense increased $11 million, or 2%, from the 2016 third quarter. Other expense increased $43 million, or 88%, from the prior quarter, primarily reflecting the previously-mentioned $40 million contribution, as well as the $6 million benefit related to the extinguishment of trust preferred securities in the 2016 fourth quarter compared to a $4 million benefit in the prior quarter. Equipment expense increased $8 million, or 19%, primarily reflecting $20 million of acquisition-related Significant Items in the 2016 fourth quarter. Net occupancy expense increased $19 million, or 46%, reflecting a full quarter's impact of the FirstMerit acquisition. Personnel expense decreased $45 million, or 11%, as a result of an $82 million decrease in acquisition-related Significant Items, partially offset by a full quarter's impact of the FirstMerit acquisition. Professional services decreased $24 million, or 51%, due to a $25 million decrease in acquisition-related Significant Items.

11



Credit Quality
Table 12 – Credit Quality Metrics – NPAs and NCOs Remain Stable Sequentially
 
2016
 
2015
($ in millions)
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
Total nonaccrual loans and leases
$
423

 
$
404

 
$
461

 
$
499

 
$
372

Total other real estate, net
51

 
71

 
29

 
26

 
27

Other NPAs (1)
7

 

 

 

 

Total nonperforming assets
481

 
475

 
490

 
525

 
399

Accruing loans and leases past due 90 days or more
129

 
135

 
99

 
106

 
106

NPAs + accruing loans and lease past due 90 days or more
$
610

 
$
610

 
$
589

 
$
631

 
$
505

NAL ratio (2)
0.63
%
 
0.61
%
 
0.88
%
 
0.97
%
 
0.74
%
NPA ratio (3) (4)
0.72

 
0.72

 
0.93

 
1.02

 
0.79

(NPAs+90 days)/(Loans+OREO)
0.91

 
0.92

 
1.12

 
1.22

 
1.00

Provision for credit losses
$
75

 
$
64

 
$
25

 
$
28

 
$
36

Net charge-offs
44

 
40

 
17

 
9

 
22

Net charge-offs / Average total loans
0.26
%
 
0.26
%
 
0.13
%
 
0.07
%
 
0.18
%
Allowance for loans and lease losses
$
638

 
$
617

 
$
623

 
$
614

 
$
598

Allowance for unfunded loan commitments and letters of credit
98

 
88

 
74

 
75

 
72

Allowance for credit losses (ACL)
$
736

 
$
705

 
$
697

 
$
689

 
$
670

ACL as a % of:
 
 
 
 
 
 
 
 
 
Total loans and leases
1.10
%
 
1.06
%
 
1.33
%
 
1.34
%
 
1.33
%
NALs
174

 
174

 
151

 
138

 
180

NPAs
153

 
148

 
142

 
131

 
168

(1)
Other nonperforming assets includes certain impaired investment securities.
(2)
Total NALs as a % of total loans and leases.
(3)
Total NPAs as a % of sum of loans and leases and net other real estate.
(4)
Excludes nonaccruing troubled debt restructured home equity loans previously transferred to held-for-sale for the quarters ending December 31, 2015 through June 30, 2016.
See Pages 13-18 and 26-31 of Quarterly Financial Supplement for additional detail.
Overall asset quality remains strong, with modest volatility. Overall consumer credit metrics, led by the Home Equity and Residential portfolios, continue to show an improving trend, while the Commercial portfolios continue to experience some quarter-to-quarter volatility based on the absolute low level of problem loans. The FirstMerit portfolio quality, composition, and geographic distribution were similar to the legacy Huntington portfolio. The only new loan classification is the RV / marine portfolio.
Nonaccrual loans and leases (NALs) of $423 million represented 0.63% of total loans and leases, down from 0.74% a year ago. The decrease in the NAL ratio reflected a 14% year-over-year increase in NALs, more than offset by the impact of the 33% year-over-year increase in total loans. Nonperforming assets (NPAs) of $481 million represented 0.72% of total loans and leases and OREO, down from 0.79% a year ago. The NAL ratio increased 2 basis points from the prior quarter, while the NPA ratio remained unchanged.
The provision for credit losses increased to $75 million in the 2016 fourth quarter compared to $36 million in the 2015 fourth quarter. Net charge-offs (NCOs) increased $22 million, or 99%, to $44 million. NCOs represented an annualized 0.26% of average loans and leases in the current quarter, unchanged from the prior quarter but up from 0.18% in the year-ago quarter. Commercial charge-offs continued to be positively impacted by recoveries in the CRE portfolio and broader continued successful workout strategies, while consumer charge-offs remained within our expected range. We continue to be pleased with the net charge-off performance across the entire portfolio, as we remain below our targeted range of 0.35% to 0.55%.
The period-end allowance for credit losses (ACL) as a percentage of total loans and leases decreased to 1.10% from 1.33% a year ago, while the ACL as a percentage of period-end total NALs decreased to 174% from 180%.

12



The decline in the coverage ratios is primarily a function of the purchase accounting impact associated with FirstMerit.
Capital
Table 13 – Capital Ratios – Balance Sheet Optimization Strategy Drives Linked-Quarter Increase in Regulatory Capital Ratios
 
 
2016
 
2015
($ in millions)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
Tangible common equity / tangible assets ratio
 
7.14
%
 
7.14
%
 
7.96
%
 
7.89
%
 
7.82
%
Regulatory common equity tier 1 risk-based capital ratio (1)
 
9.53
%
 
9.09
%
 
9.80
%
 
9.73
%
 
9.79
%
Regulatory Tier 1 risk-based capital ratio (1)
 
10.89
%
 
10.40
%
 
11.37
%
 
10.99
%
 
10.53
%
Regulatory Total risk-based capital ratio (1)
 
13.02
%
 
12.56
%
 
13.49
%
 
13.17
%
 
12.64
%
Total risk-weighted assets (1)
 
$
78,267

 
$
80,513

 
$
60,721

 
$
59,798

 
$
58,420

(1)
December 31, 2016 figures are estimated and are presented on a Basel III basis, including the standardized approach for calculating risk-weighted assets.
See Pages 19-20 of Quarterly Financial Supplement for additional detail.
The tangible common equity to tangible assets ratio was 7.14% at December 31, 2016, down 68 basis points from a year ago. The regulatory Common Equity Tier 1 (CET1) risk-based capital ratio was 9.53% at December 31, 2016, down from 9.79% at December 31, 2015. The regulatory Tier 1 risk-based capital ratio was 10.89% compared to 10.53% at December 31, 2015.
All capital ratios were impacted by the $1.3 billion of goodwill created and the issuance of $2.8 billion of common stock as part of the FirstMerit acquisition. The regulatory Tier 1 risk-based and total risk-based capital ratios benefited from the issuance of $400 million and $200 million of Class D preferred equity during the 2016 first and second quarters, respectively, and the issuance of $100 million of Class C preferred equity during the 2016 third quarter in exchange for FirstMerit preferred equity in conjunction with the acquisition. The total risk-based capital ratio was impacted by the repurchase of $40 million of trust preferred securities during the 2016 fourth quarter and $20 million of trust preferred securities during the 2016 third quarter, both of which were executed under the de minimis clause of the Federal Reserve's CCAR rules. In addition, $5 million of trust preferred securities were acquired in the FirstMerit acquisition and subsequently were redeemed. There were no common shares repurchased during 2016.
Income Taxes
The provision for income taxes in the 2016 fourth quarter was $59 million and $56 million in the 2015 fourth quarter. The effective tax rates for the 2016 fourth quarter and 2015 fourth quarter were 21.8% and 23.8%, respectively.
At December 31, 2016, we had a net federal deferred tax asset of $90 million and a net state deferred tax asset of $42 million.
Expectations – 2017
“Looking forward into 2017, we are optimistic that improved consumer confidence and jobs growth will translate into overall economic growth in the markets where we do business. Operationally, we expect to realize the full financial benefits of integration completion within the second half of the year, meeting our commitment for cost savings. We are driving revenue synergies and organic revenue growth, leveraging our expanded footprint and customer base,” Steinour said. “We will see minor benefits from the Federal Reserve’s December interest rate action, and any additional rate increases in 2017 would be additive to our bottom line.”
We expect full-year revenue growth, given the FirstMerit acquisition, to be in excess of 20%. While continuing to proactively invest in the franchise, we will manage the expense base with respect to our annual goal to deliver positive operating leverage. We expect to implement all FirstMerit-related cost savings by the 2017 third quarter.
We expect average balance sheet growth, driven largely by the FirstMerit acquisition, to be in excess of 20%. On a period-end basis, we expect loan growth of 4% to 6%.
Overall, asset quality metrics are expected to remain near current levels, although moderate quarterly volatility also is expected, given the quickly evolving macroeconomic conditions, commodities and currency market volatility,

13



and current low level of problem assets and credit costs. We anticipate NCOs will remain below our long-term normalized range of 35 to 55 basis points, while provision expense will continue to normalize.
The effective tax rate for 2017 is expected to be in the range of 24% to 27%, excluding Significant Items.
Conference Call / Webcast Information
Huntington’s senior management will host an earnings conference call on January 25, 2017, at 9:00 a.m. (Eastern Standard Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntington’s website, www.huntington.com, or through a dial-in telephone number at (877) 407-8029; Conference ID# 13652110. Slides will be available in the Investor Relations section of Huntington’s website about an hour prior to the call. A replay of the webcast will be archived in the Investor Relations section of Huntington’s website. A telephone replay will be available approximately two hours after the completion of the call through February 8, 2017 at (877) 660-6853 or (201) 612-7415; conference ID# 13652110.
Please see the 2016 Fourth Quarter Quarterly Financial Supplement for additional detailed financial performance metrics. This document can be found on the Investor Relations section of Huntington’s website, www.huntington.com.
Caution regarding Forward-Looking Statements
This communication contains certain forward-looking statements, including, but not limited to, certain plans, expectations, goals, projections, and statements, which are not historical facts and 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: 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; movements in interest rates; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services implementing our “Fair Play” banking philosophy; 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; the possibility that the anticipated benefits of the merger with FirstMerit Corporation are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where we do business; diversion of management’s attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the merger with FirstMerit Corporation; our ability to complete the integration of FirstMerit Corporation successfully; and other factors that may affect our future results. Additional factors that could cause results to differ materially from those described above can be found in our Annual Report on Form 10-K for the year ended December 31, 2015 and our subsequent Quarterly Reports on Form 10-Q, including for the quarters ended March 31, 2016, June 30, 2016, and September 30, 2016, each of which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of our website, http://www.huntington.com, under the heading “Publications and Filings” and in other documents we file with the SEC.
All forward-looking statements speak only as of the date they are made and are based on information available at that time. We do not assume any 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.


14



Basis of Presentation
Use of Non-GAAP Financial Measures
This document contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Huntington’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this document, conference call slides, or the Form 8-K related to this document, all of which can be found on Huntington’s website at www.huntington-ir.com.
Annualized Data
Certain returns, yields, performance ratios, or quarterly growth rates are presented on an “annualized” basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full-year or year-over-year amounts. For example, loan and deposit growth rates, as well as net charge-off percentages, are most often expressed in terms of an annual rate like 8%. As such, a 2% growth rate for a quarter would represent an annualized 8% growth rate.
Fully-Taxable Equivalent Interest Income and Net Interest Margin
Income from tax-exempt earning assets is increased by an amount equivalent to the taxes that would have been paid if this income had been taxable at statutory rates. This adjustment puts all earning assets, most notably tax-exempt municipal securities and certain lease assets, on a common basis that facilitates comparison of results to results of competitors.
Earnings per Share Equivalent Data
Significant income or expense items may be expressed on a per common share basis. This is done for analytical and decision-making purposes to better discern underlying trends in total corporate earnings per share performance excluding the impact of such items. Investors may also find this information helpful in their evaluation of the company’s financial performance against published earnings per share mean estimate amounts, which typically exclude the impact of Significant Items. Earnings per share equivalents are usually calculated by applying an effective tax rate to a pre-tax amount to derive an after-tax amount, which is divided by the average shares outstanding during the respective reporting period. Occasionally, when the item involves special tax treatment, the after-tax amount is disclosed separately, with this then being the amount used to calculate the earnings per share equivalent.
Rounding
Please note that columns of data in this document may not add due to rounding.
Significant Items
From time to time, revenue, expenses, or taxes are impacted by items judged by Management 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 Management 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 Management decisions associated with significant corporate actions out 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 write-downs, etc., reflect ordinary banking activities and are, therefore, typically excluded from consideration as a Significant Item.
Management believes the disclosure of “Significant Items”, when appropriate, aids analysts/investors in better understanding corporate performance and trends so that they can ascertain which of such items, if any, they may wish to include/exclude from their analysis of the company’s performance - i.e., within the context of determining how that performance differed from their expectations, as well as how, if at all, to adjust their estimates of future performance accordingly. To this end, Management has adopted a practice of listing “Significant Items” in its external disclosure documents (e.g., earnings press releases, quarterly performance discussions, investor presentations, Forms 10-Q and 10-K).

15



“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. A number of items could materially impact these periods, including those described in Huntington’s 2015 Annual Report on Form 10-K and other factors described from time to time in Huntington’s other filings with the Securities and Exchange Commission.
About Huntington
Huntington Bancshares Incorporated is a regional bank holding company headquartered in Columbus, Ohio, with $100 billion of assets and a network of 1,115 branches and 1,891 ATMs across eight Midwestern states. Founded in 1866, The Huntington National Bank and its affiliates provide consumer, small business, commercial, treasury management, wealth management, brokerage, trust, and insurance services. Huntington also provides auto dealer, equipment finance, national settlement and capital market services that extend beyond its core states. Visit huntington.com for more information.
###

16
EX-99.2 3 hban20161231_8kex992.htm EXHIBIT 99.2 Exhibit


Exhibit 99.2
HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Supplement
December 31, 2016
Table of Contents
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 




Notes:
The preparation of financial statement data in conformity with accounting principles generally accepted in the United States (GAAP) requires management to make estimates and assumptions that affect amounts reported. Actual results could differ from those estimates. Certain prior period amounts have been reclassified to conform to the current period’s presentation.
Fully-Taxable Equivalent Basis
Interest income, yields, and ratios on a FTE basis are considered non-GAAP financial measures.  Management believes net interest income on a FTE basis provides a more accurate picture of the interest margin for comparison purposes.  The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources.  The FTE basis assumes a federal statutory tax rate of 35 percent.
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, and
Tangible common equity to risk-weighted assets using Basel III definition.
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 GAAP or federal banking regulations. As a result, these non-regulatory capital ratios disclosed by the Company may be 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 the related press release in their entirety, and not to rely on any single financial measure.




Huntington Bancshares Incorporated
Quarterly Key Statistics(1)
(Unaudited)
 
Three months ended
 
 
 
 
 
 
December 31,
 
September 30,
 
December 31,
 
 
Percent Changes vs.
(dollar amounts in thousands, except as noted)
2016
 
2016
 
2015
 
 
3Q16
 
4Q15
Net interest income (3)
$
747,541


$
635,988


$
505,336

 
 
18
 %
 
48
 %
FTE adjustment
(12,560
)
 
(10,598
)
 
(8,425
)
 
 
19

 
49

Net interest income
734,981

 
625,390

 
496,911

 
 
18

 
48

Provision for credit losses
74,906

 
63,805

 
36,468

 
 
17

 
105

Noninterest income
334,337

 
302,415

 
272,215

 
 
11

 
23

Noninterest expense
723,084

 
712,247

 
498,766

 
 
2

 
45

Income before income taxes
271,328

 
151,753

 
233,892

 
 
79

 
16

Provision for income taxes
59,064

 
24,749

 
55,583

 
 
139

 
6

Net income
212,264

 
127,004

 
178,309

 
 
67

 
19

Dividends on preferred shares
18,865

 
18,537

 
7,972

 
 
2

 
137

Net income applicable to common shares
$
193,399

 
$
108,467

 
$
170,337

 
 
78
 %
 
14
 %
 
 
 
 
 
 
 
 
 
 
 
Net income per common share - diluted
$
0.18

 
$
0.11

 
$
0.21

 
 
64
 %
 
(14
)%
Cash dividends declared per common share
0.08

 
0.07

 
0.07

 
 
14

 
14

Tangible book value per common share at end of period
6.41

 
6.48

 
6.91

 
 
(1
)
 
(7
)
Number of common shares repurchased

 

 
2,490

 
 

 

Average common shares - basic
1,085,253

 
938,578

 
796,095

 
 
16

 
36

Average common shares - diluted
1,104,358

 
952,081

 
810,143

 
 
16

 
36

Ending common shares outstanding
1,085,688

 
1,084,783

 
794,929

 
 

 
37

Return on average assets
0.84
%
 
0.58
%
 
1.00
%
 
 


 
 
Return on average common shareholders’ equity
8.2

 
5.4

 
10.8

 
 


 
 
Return on average tangible common shareholders’ equity(2)
11.4

 
7.0

 
12.4

 
 


 
 
Net interest margin(3)
3.25

 
3.18

 
3.09

 
 


 
 
Efficiency ratio(4)
65.4

 
75.0

 
63.7

 
 


 
 
Effective tax rate
21.8

 
16.3

 
23.8

 
 


 
 
Average total assets (millions)
$
100,367

 
$
86,898

 
$
70,801

 
 
15

 
42

Average earning assets (millions)
91,463

 
79,687

 
64,961

 
 
15

 
41

Average loans and leases (millions)
66,405

 
60,722

 
49,827

 
 
9

 
33

Average loans and leases - linked quarter annualized growth rate
37.4
%
 
67.7
%
 
6.4
%
 
 


 


Average total deposits (millions)
$
76,886

 
$
66,502

 
$
55,338

 
 
16

 
39

Average core deposits(5) (millions)
72,070

 
62,022

 
51,585

 
 
16

 
40

Average core deposits - linked quarter annualized growth rate
64.8
%
 
78.1
%
 
5.4
%
 
 


 
 
Average shareholders’ equity (millions)
$
10,426

 
$
8,994

 
$
6,636

 
 
16

 
57

Average common total shareholders' equity (millions)
9,355

 
7,972

 
6,249

 
 
17

 
50

Average tangible common shareholders' equity (millions)
7,080

 
6,509

 
5,536

 
 
9

 
28

Total assets at end of period (millions)
99,729

 
100,765

 
71,018

 
 
(1
)
 
40

Total shareholders’ equity at end of period (millions)
10,281

 
10,387

 
6,595

 
 
(1
)
 
56

 
 
 
 
 
 
 
 
 
 
 
NCOs as a % of average loans and leases
0.26
%
 
0.26
%
 
0.18
%
 
 
 
 
 
NAL ratio
0.63

 
0.61

 
0.74

 
 
 
 
 
NPA ratio(6)
0.72

 
0.72

 
0.79

 
 


 


Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period
0.95

 
0.93

 
1.19

 
 
 
 
 
ALLL plus allowance for unfunded loan commitments and letters of credit (ACL) as a % of total loans and leases at the end of period
1.10

 
1.06

 
1.33

 
 
 
 
 
ACL as a % of NALs
174

 
174

 
180

 
 
 
 
 
ACL as a % of NPAs
153

 
148

 
168

 
 
 
 
 
Common equity tier 1 risk-based capital ratio(7)
9.53

 
9.09

 
9.79

 
 
 
 
 
Tangible common equity / tangible asset ratio(8)
7.14

 
7.14

 
7.82

 
 
 
 
 
See Notes to the Annual and Quarterly Key Statistics.

1



Huntington Bancshares Incorporated
Annual Key Statistics(1)
(Unaudited)
 
Year Ended December 31,
 
Change
(dollar amounts in thousands, except as noted)
2016
 
2015
 
Amount
 
Percent
Net interest income(3)
$
2,411,726

 
$
1,982,852

 
$
428,874

 
22
 %
FTE adjustment
(42,408
)
 
(32,115
)
 
(10,293
)
 
32

Net interest income
2,369,318

 
1,950,737

 
418,581

 
21

Provision for credit losses
190,802

 
99,954

 
90,848

 
91

Noninterest income
1,149,731

 
1,038,730

 
111,001

 
11

Noninterest expense
2,450,072

 
1,975,908

 
474,164

 
24

Income before income taxes
878,175

 
913,605

 
(35,430
)
 
(4
)
Provision for income taxes
193,053

 
220,648

 
(27,595
)
 
(13
)
Net Income
685,122

 
692,957

 
(7,835
)
 
(1
)
Dividends on preferred shares
65,274

 
31,873

 
33,401

 
105

Net income applicable to common shares
$
619,848

 
$
661,084

 
$
(41,236
)
 
(6
)%
 
 
 
 
 
 
 
 
Net income per common share - diluted
$
0.67

 
$
0.81

 
$
(0.14
)
 
(17
)%
Cash dividends declared per common share
0.29

 
0.25

 
0.04

 
16

 
 
 
 
 
 
 
 
Average common shares - basic
904,438

 
803,412

 
101,026

 
13

Average common shares - diluted
918,790

 
817,129

 
101,661

 
12

 
 
 
 
 
 
 
 
Return on average assets
0.82
%
 
1.01
%
 
 
 


Return on average common shareholders’ equity
8.2

 
10.7

 
 
 


Return on average tangible common shareholders’ equity(2)
10.2

 
12.4

 
 
 


Net interest margin(3)
3.16

 
3.15

 
 
 


Efficiency ratio(4)
67.9

 
64.5

 
 
 


Effective tax rate
22.0

 
24.2

 
 
 


 
 
 
 
 
 
 
 
Average total assets (millions)
$
83,054

 
$
68,560

 
$
14,494

 
21

Average earning assets (millions)
76,362

 
63,023

 
13,340

 
21

Average loans and leases (millions)
57,454

 
48,646

 
8,808

 
18

Average total deposits (millions)
63,491

 
53,632

 
9,859

 
18

Average core deposits(5) (millions)
59,380

 
50,121

 
9,259

 
18

Average shareholders’ equity (millions)
8,391

 
6,536

 
1,855

 
28

Average common total shareholders' equity (millions)
7,535

 
6,150

 
1,385

 
23

Average tangible common shareholders' equity (millions)
6,242

 
5,469

 
773

 
14

 
 
 
 
 
 
 
 
NCOs as a % of average loans and leases
0.19
%
 
0.18
%
 


 


NAL ratio
0.63

 
0.74

 


 


NPA ratio(6)
0.72

 
0.79

 


 


See Notes to the Annual and Quarterly Key Statistics.


2



Key Statistics Footnotes
(1)
Comparisons for all presented periods are impacted by a number of factors. Refer to Significant Items.
(2)
Net income applicable to common shares 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 divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).
(5)
Includes noninterest-bearing and interest-bearing demand deposits, money market deposits, savings and other domestic deposits, and core certificates of deposit.
(6)
NPAs include other real estate owned.
(7)
December 31, 2016, figures are estimated.
(8)
Tangible common equity (total common equity less goodwill and other intangible assets) divided by tangible assets (total assets less goodwill and other intangible assets). Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.



3



Huntington Bancshares Incorporated
Consolidated Balance Sheets
 
December 31,
 
December 31,
 

(dollar amounts in thousands, except number of shares)
2016
 
2015
 
Percent Changes
 
(Unaudited)
 

 
 
Assets
 
 
 
 
 
Cash and due from banks
$
1,384,770

 
$
847,156

 
63
 %
Interest-bearing deposits in banks
58,267

 
51,838

 
12

Trading account securities
133,295

 
36,997

 
260

Loans held for sale
512,951

 
474,621

 
8

Available-for-sale and other securities
15,562,837

 
8,775,441

 
77

Held-to-maturity securities
7,806,939

 
6,159,590

 
27

Loans and leases(1)
66,961,996

 
50,341,099

 
33

Allowance for loan and lease losses
(638,413
)
 
(597,843
)
 
7

Net loans and leases
66,323,583

 
49,743,256

 
33

Bank owned life insurance
2,432,086

 
1,757,668

 
38

Premises and equipment
815,508

 
620,540

 
31

Goodwill
1,992,849

 
676,869

 
194

Other intangible assets
402,458

 
54,978

 
632

Servicing rights
225,578

 
189,237

 
19

Accrued income and other assets
2,077,864

 
1,630,110

 
27

Total assets
$
99,728,985

 
$
71,018,301

 
40
 %
 
 
 
 
 
 
Liabilities and shareholders’ equity
 
 
 
 


Liabilities
 
 
 
 


Deposits(2)
$
75,607,717

 
$
55,294,979

 
37
 %
Short-term borrowings
3,692,654

 
615,279

 
500

Long-term debt
8,309,159

 
7,041,364

 
18

Accrued expenses and other liabilities
1,838,008

 
1,472,073

 
25

Total liabilities
89,447,538

 
64,423,695

 
39

 
 
 
 
 
 
Shareholders' equity
 
 
 
 


Preferred stock
1,071,227

 
386,291

 
177

Common stock
10,886

 
7,970

 
37

Capital surplus
9,881,277

 
7,038,502

 
40

Less treasury shares, at cost
(27,384
)
 
(17,932
)
 
53

Accumulated other comprehensive loss
(401,016
)
 
(226,158
)
 
77

Retained (deficit) earnings
(253,543
)
 
(594,067
)
 
(57
)
Total shareholders’ equity
10,281,447

 
6,594,606

 
56

Total liabilities and shareholders’ equity
$
99,728,985

 
$
71,018,301

 
40
 %
 
 
 
 
 
 
Common shares authorized (par value of $0.01)
1,500,000,000

 
1,500,000,000

 
 
Common shares issued
1,088,641,251

 
796,969,694

 
 
Common shares outstanding
1,085,688,538

 
794,928,886

 
 
Treasury shares outstanding
2,952,713

 
2,040,808

 
 
Preferred stock, authorized shares
6,617,808

 
6,617,808

 
 
Preferred shares issued
2,702,571

 
1,967,071

 
 
Preferred shares outstanding
1,098,006

 
398,006

 
 
(1)
See pages 5-6 for detail of loans and leases.
(2)
See page 7 for detail of deposits.



4



Huntington Bancshares Incorporated
Loans and Leases Composition
(Unaudited)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in millions)
2016
 
2016
 
2016
 
2016
 
2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending Balances by Type:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
21,631

 
41
%
 
$
21,025

 
41
%
 
$
21,372

 
41
%
 
$
21,254

 
41
%
 
$
20,560

 
41
%
Commercial real estate:
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
979

 
2

 
934

 
2

 
856

 
2

 
939

 
2

 
1,031

 
2

Commercial
4,740

 
9

 
4,569

 
8

 
4,466

 
7

 
4,343

 
8

 
4,237

 
8

Commercial real estate
5,719

 
11

 
5,503

 
10

 
5,322

 
9

 
5,282

 
10

 
5,268

 
10

Total commercial
27,350

 
52

 
26,528

 
51

 
26,694

 
50

 
26,536

 
51

 
25,828

 
51

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobile
9,619

 
18

 
9,283

 
18

 
10,381

 
20

 
9,920

 
19

 
9,481

 
19

Home equity
8,665

 
16

 
8,626

 
17

 
8,447

 
17

 
8,422

 
17

 
8,471

 
17

Residential mortgage
6,717

 
13

 
6,591

 
13

 
6,377

 
12

 
6,082

 
12

 
5,998

 
12

RV and marine finance
166

 

 
78

 

 

 

 

 

 

 

Other consumer
730

 
1

 
718

 
1

 
644

 
1

 
579

 
1

 
563

 
1

Total consumer
25,897

 
48

 
25,296

 
49

 
25,849

 
50

 
25,003

 
49

 
24,513

 
49

Total originated loans and leases
$
53,247

 
100
%
 
$
51,824

 
100
%
 
$
52,543

 
100
%
 
$
51,539

 
100
%
 
$
50,341

 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
6,428

 
47
%
 
$
6,643

 
46
%
 


 


 


 


 


 


Commercial real estate:


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
467

 
3

 
480

 
3

 


 


 


 


 


 


Commercial
1,115

 
8

 
1,273

 
10

 


 


 


 


 


 


Commercial real estate
1,582

 
11


1,753

 
13

 


 


 


 


 


 


Total commercial
8,010

 
58

 
8,396

 
59

 


 


 


 


 


 


Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobile
1,350

 
10

 
1,508

 
10

 


 


 


 


 


 


Home equity
1,441

 
11

 
1,494

 
10

 


 


 


 


 


 


Residential mortgage
1,008

 
7

 
1,074

 
7

 


 


 


 


 


 


RV and marine finance
1,680

 
12

 
1,762

 
12

 


 


 


 


 


 


Other consumer
226

 
2

 
246

 
2

 


 


 


 


 


 


Total consumer
5,705

 
42

 
6,084

 
41

 


 


 


 


 


 


Total acquired loans and leases
$
13,715

 
100
%
 
$
14,480

 
100
%
 


 


 


 


 


 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
28,059

 
42
%
 
$
27,668

 
42
%
 
$
21,372

 
41
%
 
$
21,254

 
41
%
 
$
20,560

 
41
%
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
1,446

 
2

 
1,414

 
2

 
856

 
2

 
939

 
2

 
1,031

 
2

Commercial
5,855

 
9

 
5,842

 
9

 
4,466

 
7

 
4,343

 
8

 
4,237

 
8

Commercial real estate
7,301

 
11

 
7,256

 
11

 
5,322

 
9

 
5,282

 
10

 
5,268

 
10

Total commercial
35,360

 
53

 
34,924

 
53

 
26,694

 
50

 
26,536

 
51

 
25,828

 
51

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Automobile
10,969

 
16

 
10,791

 
16

 
10,381

 
20

 
9,920

 
19

 
9,481

 
19

Home equity
10,106

 
15

 
10,120

 
15

 
8,447

 
17

 
8,422

 
17

 
8,471

 
17

Residential mortgage
7,725

 
12

 
7,665

 
12

 
6,377

 
12

 
6,082

 
12

 
5,998

 
12

RV and marine finance
1,846

 
3

 
1,840

 
3

 

 

 

 

 

 

Other consumer
956

 
1

 
964

 
1

 
644

 
1

 
579

 
1

 
563

 
1

Total consumer
31,602

 
47

 
31,380

 
47

 
25,849

 
50

 
25,003

 
49

 
24,513

 
49

Total loans and leases
$
66,962

 
100
%
 
$
66,304

 
100
%
 
$
52,543

 
100
%
 
$
51,539

 
100
%
 
$
50,341

 
100
%
(1)
Represents loans from FirstMerit acquisition.



Huntington Bancshares Incorporated
Loans and Leases Composition
(Unaudited)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in millions)
2016
 
2016
 
2016
 
2016
 
2015
Ending Balances by Business Segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer and Business Banking
$
17,629

 
26
%
 
$
17,658

 
27
%
 
$
13,811

 
26
%
 
$
13,637

 
26
%
 
$
13,681

 
27
%
Commercial Banking
19,255

 
29

 
19,151

 
29

 
14,202

 
27

 
14,073

 
27

 
13,409

 
27

CREVF
22,491

 
34

 
22,043

 
33

 
17,800

 
34

 
17,412

 
34

 
16,864

 
33

RBHPCG
4,673

 
7

 
4,618

 
7

 
4,024

 
8

 
3,876

 
8

 
3,021

 
6

Home Lending
2,801

 
4

 
2,768

 
4

 
2,659

 
5

 
2,552

 
5

 
3,366

 
7

Treasury / Other
113

 

 
66

 

 
47

 

 
(11
)
 

 

 

Total loans and leases
$
66,962

 
100
%
 
$
66,304

 
100
%
 
$
52,543

 
100
%
 
$
51,539

 
100
%
 
$
50,341

 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Balances by Business Segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer and Business Banking
$
17,643

 
27
%
 
$
15,731

 
26
%
 
$
13,730

 
26
%
 
$
13,619

 
27
%
 
$
13,686

 
28
%
Commercial Banking
19,002

 
29

 
17,159

 
28

 
14,033

 
27

 
13,499

 
27

 
13,132

 
26

CREVF
22,224

 
33

 
20,699

 
34

 
17,554

 
34

 
17,023

 
34

 
16,494

 
33

RBHPCG
4,631

 
7

 
4,318

 
8

 
3,934

 
8

 
3,852

 
7

 
2,990

 
6

Home Lending
2,774

 
4

 
2,702

 
4

 
2,583

 
5

 
2,533

 
5

 
3,434

 
7

Treasury / Other
131

 

 
113

 

 
98

 

 
92

 

 
91

 

Total loans and leases
$
66,405

 
100
%
 
$
60,722

 
100
%
 
$
51,932

 
100
%
 
$
50,618

 
100
%
 
$
49,827

 
100
%


5



Huntington Bancshares Incorporated
Deposits Composition
(Unaudited)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in millions)
2016
 
2016
 
2016
 
2016
 
2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending Balances by Type:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand deposits - noninterest-bearing
$
22,836

 
30
%
 
$
23,426

 
30
%
 
$
16,324

 
30
%
 
$
16,571

 
30
%
 
$
16,480

 
30
%
Demand deposits - interest-bearing
15,676

 
21

 
15,730

 
20

 
8,412

 
15

 
8,174

 
15

 
7,682

 
14

Money market deposits
18,407

 
24

 
18,604

 
24

 
19,480

 
34

 
19,844

 
35

 
19,792

 
36

Savings and other domestic deposits
11,975

 
16

 
12,418

 
16

 
5,341

 
10

 
5,423

 
10

 
5,246

 
9

Core certificates of deposit
2,535

 
3

 
2,724

 
4

 
1,866

 
4

 
2,123

 
4

 
2,382

 
4

Total core deposits
71,429

 
94

 
72,902

 
94

 
51,423

 
93

 
52,135

 
94

 
51,582

 
93

Other domestic deposits of $250,000 or more
394

 
1

 
391

 
1

 
380

 
1

 
424

 
1

 
501

 
1

Brokered deposits and negotiable CDs
3,784

 
5

 
3,972

 
5

 
3,017

 
6

 
2,890

 
5

 
2,944

 
5

Deposits in foreign offices

 

 
140

 

 
223

 

 
180

 

 
268

 
1

Total deposits
$
75,608

 
100
%
 
$
77,405

 
100
%
 
$
55,043

 
100
%
 
$
55,629

 
100
%
 
$
55,295

 
100
%
Total core deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
$
31,887

 
45
%
 
$
32,936

 
45
%
 
$
24,308

 
47
%
 
$
24,543

 
47
%
 
$
24,474

 
47
%
Consumer
39,542

 
55

 
39,966

 
55

 
27,115

 
53

 
27,592

 
53

 
27,108

 
53

Total core deposits
$
71,429

 
100
%
 
$
72,902

 
100
%
 
$
51,423

 
100
%
 
$
52,135

 
100
%
 
$
51,582

 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending Balances by Business Segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer and Business Banking
$
44,861

 
59
%
 
$
45,082

 
58
%
 
$
31,287

 
57
%
 
$
31,502

 
57
%
 
$
30,964

 
56
%
Commercial Banking
15,616

 
21

 
16,434

 
21

 
10,353

 
19

 
11,258

 
20

 
11,499

 
21

CREVF
1,887

 
2

 
1,772

 
2

 
1,693

 
3

 
1,608

 
3

 
1,649

 
3

RBHPCG
8,521

 
11

 
8,705

 
11

 
7,970

 
14

 
7,690

 
14

 
7,530

 
14

Home Lending
639

 
1

 
500

 
1

 
335

 
1

 
334

 
1

 
362

 

Treasury / Other(1)
4,084

 
6

 
4,912

 
7

 
3,405

 
6

 
3,237

 
5

 
3,291

 
6

Total deposits
$
75,608

 
100
%
 
$
77,405

 
100
%
 
$
55,043

 
100
%
 
$
55,629

 
100
%
 
$
55,295

 
100
%
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in millions)
2016
 
2016
 
2016
 
2016
 
2015
Average Balances by Business Segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer and Business Banking
$
45,109

 
59
%
 
$
38,076

 
57
%
 
$
31,484

 
57
%
 
$
30,985

 
56
%
 
$
30,622

 
55
%
Commercial Banking
16,003

 
21

 
13,664

 
21

 
10,769

 
19

 
11,375

 
20

 
11,831

 
21

CREVF
1,887

 
2

 
1,704

 
3

 
1,656

 
3

 
1,629

 
3

 
1,629

 
3

RBHPCG
8,616

 
11

 
8,326

 
13

 
7,876

 
14

 
7,480

 
14

 
7,706

 
14

Home Lending
606

 
1

 
447

 
1

 
386

 
1

 
316

 
1

 
349

 
1

Treasury / Other(1)
4,665

 
6

 
4,285

 
5

 
3,243

 
6

 
3,194

 
6

 
3,201

 
6

Total deposits
$
76,886

 
100
%
 
$
66,502

 
100
%
 
$
55,414

 
100
%
 
$
54,979

 
100
%
 
$
55,338

 
100
%
(1)
Comprised primarily of national market deposits.

6



Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets
(Unaudited)
 
Quarterly Average Balances (2)
 
 
 
 
 
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
 
Percent Changes vs.
(dollar amounts in millions)
2016
 
2016
 
2016
 
2016
 
2015
 
 
3Q16
 
4Q15
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in banks
$
110

 
$
95

 
$
99

 
$
98

 
$
89

 
 
16
 %
 
24
 %
Loans held for sale
2,507

 
695

 
571

 
433

 
502

 
 
261

 
399

Securities:
 
 
 
 
 
 
 
 
 
 
 


 


Available-for-sale and other securities:
 
 
 
 
 
 
 
 
 
 
 


 


Taxable
13,734

 
9,785

 
6,904

 
6,633

 
8,099

 
 
40

 
70

Tax-exempt
3,136

 
2,854

 
2,510

 
2,358

 
2,257

 
 
10

 
39

Total available-for-sale and other securities
16,870


12,639


9,414


8,991


10,356

 
 
33

 
63

Trading account securities
139

 
49

 
41

 
40

 
39

 
 
184

 
258

Held-to-maturity securities - taxable
5,432

 
5,487

 
5,806

 
6,054

 
4,148

 
 
(1
)
 
31

Total securities
22,441


18,175


15,261


15,085


14,543

 
 
23

 
54

Loans and leases:(1)
 
 
 
 
 
 
 
 
 
 
 


 


Commercial:
 
 
 
 
 
 
 
 
 
 
 


 


Commercial and industrial
27,727

 
24,957

 
21,344

 
20,649

 
20,186

 
 
11

 
37

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 


 


Construction
1,413

 
1,132

 
881

 
923

 
1,108

 
 
25

 
28

Commercial
5,805

 
5,227

 
4,345

 
4,283

 
4,158

 
 
11

 
40

Commercial real estate
7,218

 
6,359

 
5,226

 
5,206

 
5,266

 
 
13

 
37

Total commercial
34,945


31,316


26,570


25,855


25,452

 
 
12

 
37

Consumer:
 
 
 
 
 
 
 
 
 
 
 


 


Automobile
10,866

 
11,402

 
10,146

 
9,730

 
9,286

 
 
(5
)
 
17

Home equity
10,101

 
9,260

 
8,416

 
8,441

 
8,463

 
 
9

 
19

Residential mortgage
7,690

 
7,012

 
6,187

 
6,018

 
6,079

 
 
10

 
27

RV and marine finance
1,844

 
915

 

 

 

 
 
101

 
N.R.

Other consumer
959

 
817

 
613

 
547

 
547

 
 
17

 
75

Total consumer
31,460


29,406


25,362


24,763


24,375

 
 
7

 
29

Total loans and leases
66,405

 
60,722

 
51,932

 
50,618

 
49,827

 
 
9

 
33

Allowance for loan and lease losses
(614
)
 
(623
)
 
(616
)
 
(604
)
 
(595
)
 
 
(1
)
 
3

Net loans and leases
65,791


60,099


51,316


50,014


49,232

 
 
9

 
34

Total earning assets
91,463


79,687


67,863


66,234


64,961

 
 
15

 
41

Cash and due from banks
1,538

 
1,325

 
1,001

 
1,013

 
1,468

 
 
16

 
5

Intangible assets
2,421

 
1,547

 
726

 
730

 
734

 
 
56

 
230

All other assets
5,559

 
4,962

 
4,149

 
4,223

 
4,233

 
 
12

 
31

Total assets
$
100,367


$
86,898


$
73,123


$
71,596


$
70,801

 
 
15
 %
 
42
 %
Liabilities and shareholders’ equity
 
 
 
 
 
 
 
 
 
 
 


 


Deposits:
 
 
 
 
 
 
 
 
 
 
 


 


Demand deposits - noninterest-bearing
$
23,250

 
$
20,033

 
$
16,507

 
$
16,334

 
$
17,174

 
 
16
 %
 
35
 %
Demand deposits - interest-bearing
15,294

 
12,362

 
8,445

 
7,776

 
6,923

 
 
24

 
121

Total demand deposits
38,544

 
32,395

 
24,952

 
24,110

 
24,097

 
 
19

 
60

Money market deposits
18,618

 
18,453

 
19,534

 
19,682

 
19,843

 
 
1

 
(6
)
Savings and other domestic deposits
12,272

 
8,889

 
5,402

 
5,306

 
5,215

 
 
38

 
135

Core certificates of deposit
2,636

 
2,285

 
2,007

 
2,265

 
2,430

 
 
15

 
8

Total core deposits
72,070

 
62,022


51,895


51,363


51,585

 
 
16

 
40

Other domestic deposits of $250,000 or more
391

 
382

 
402

 
455

 
426

 
 
2

 
(8
)
Brokered deposits and negotiable CDs
4,273

 
3,904

 
2,909

 
2,897

 
2,929

 
 
9

 
46

Deposits in foreign offices
152

 
194

 
208

 
264

 
398

 
 
(22
)
 
(62
)
Total deposits
76,886


66,502


55,414


54,979


55,338

 
 
16

 
39

Short-term borrowings
2,628

 
1,306

 
1,032

 
1,145

 
524

 
 
101

 
402

Long-term debt
8,594

 
8,488

 
7,899

 
7,202

 
6,788

 
 
1

 
27

Total interest-bearing liabilities
64,858


56,263


47,838


46,992


45,476

 
 
15

 
43

All other liabilities
1,833

 
1,608

 
1,416

 
1,515

 
1,515

 
 
14

 
21

Shareholders’ equity
10,426

 
8,994

 
7,362

 
6,755

 
6,636

 
 
16

 
57

Total liabilities and shareholders’ equity
$
100,367


$
86,898


$
73,123


$
71,596


$
70,801

 
 
15
 %
 
42
 %
N.R. Not relevant.
(1)
Includes nonaccrual loans.
(2)
Amounts include the effects of hedge and risk management activities associated with the respective asset and liability categories.


7



Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin - Interest Income / Expense(1)(2)
(Unaudited)
 
Quarterly Interest Income / Expense
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in thousands)
2016
 
2016
 
2016
 
2016
 
2015
Assets
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in banks
$
177

 
$
152

 
$
63

 
$
51

 
$
17

Loans held for sale
18,477

 
6,135

 
5,546

 
4,322

 
5,324

Securities:
 
 
 
 
 
 
 
 
 
Available-for-sale and other securities:
 
 
 
 
 
 
 
 
 
Taxable
83,604

 
57,572

 
40,992

 
39,614

 
50,582

Tax-exempt
28,245

 
21,474

 
21,223

 
20,030

 
17,803

Total available-for-sale and other securities
111,849

 
79,046

 
62,215

 
59,644

 
68,385

Trading account securities
62

 
71

 
101

 
50

 
106

Held-to-maturity securities - taxable
33,005

 
33,098

 
35,420

 
36,789

 
25,394

Total securities
144,916


112,215


97,736


96,483


93,885

Loans and leases:
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
271,715

 
234,853

 
188,375

 
183,930

 
179,233

Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction
13,172

 
10,866

 
8,231

 
8,198

 
9,752

Commercial
52,555

 
47,353

 
36,763

 
38,820

 
35,215

Commercial real estate
65,728

 
58,219

 
44,994

 
47,018

 
44,967

Total commercial
337,442


293,072


233,369


230,948


224,200

Consumer:
 
 
 
 
 
 
 
 
 
Automobile
97,482

 
96,585

 
79,574

 
76,717

 
75,323

Home equity
107,637

 
98,014

 
87,279

 
88,072

 
85,491

Residential mortgage
68,841

 
63,217

 
56,509

 
55,510

 
55,702

RV and marine finance
26,141

 
13,102

 

 

 

Other consumer
26,305

 
22,452

 
15,673

 
14,307

 
12,636

Total consumer
326,406

 
293,370

 
239,035

 
234,606

 
229,152

Total loans and leases
663,848


586,442


472,404


465,554


453,352

Total earning assets
$
827,418


$
704,944


$
575,749


$
566,410


$
552,578

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Demand deposits - noninterest-bearing
$

 
$

 
$

 
$

 
$

Demand deposits - interest-bearing
4,230

 
3,430

 
1,939

 
1,679

 
1,390

Total demand deposits
4,230

 
3,430

 
1,939

 
1,679

 
1,390

Money market deposits
11,022

 
10,945

 
11,676

 
11,768

 
11,545

Savings and other domestic deposits
7,631

 
4,604

 
1,442

 
1,660

 
1,811

Core certificates of deposit
1,931

 
2,469

 
3,938

 
4,623

 
5,068

Total core deposits
24,814


21,448


18,995


19,730


19,814

Other domestic deposits of $250,000 or more
379

 
386

 
399

 
460

 
433

Brokered deposits and negotiable CDs
5,186

 
4,336

 
2,861

 
2,742

 
1,399

Deposits in foreign offices
51

 
63

 
68

 
86

 
132

Total deposits
30,430


26,233


22,323


23,018


21,778

Short-term borrowings
2,370

 
959

 
913

 
898

 
119

Long-term debt
47,077

 
41,764

 
36,541

 
30,269

 
25,345

Total interest bearing liabilities
79,877


68,956


59,777


54,185


47,242

Net interest income
$
747,541


$
635,988


$
515,972


$
512,225


$
505,336

(1)
Fully-taxable equivalent (FTE) income and expense calculated assuming a 35% tax rate. See page 11 for the FTE adjustment.
(2)
Amounts include the effects of hedge and risk management activities associated with the respective asset and liability categories.


8



Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin - Yield
(Unaudited)
 
 Quarterly Average Rates(2)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
Fully-taxable equivalent basis(1)
2016
 
2016
 
2016
 
2016
 
2015
Assets
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in banks
0.64
%
 
0.64
%
 
0.25
%
 
0.21
%
 
0.08
%
Loans held for sale
2.95

 
3.53

 
3.89

 
3.99

 
4.24

Securities:
 
 
 
 
 
 
 
 
 
Available-for-sale and other securities:
 
 
 
 
 
 
 
 
 
Taxable
2.43

 
2.35

 
2.37

 
2.39

 
2.50

Tax-exempt
3.60

 
3.01

 
3.38

 
3.40

 
3.15

Total available-for-sale and other securities
2.65

 
2.50

 
2.64

 
2.65

 
2.64

Trading account securities
0.18

 
0.58

 
0.98

 
0.50

 
1.09

Held-to-maturity securities - taxable
2.43

 
2.41

 
2.44

 
2.43

 
2.45

Total securities
2.58

 
2.47

 
2.56

 
2.56

 
2.58

Loans and leases:(3)
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
3.83

 
3.68

 
3.49

 
3.52

 
3.47

Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction
3.65

 
3.76

 
3.70

 
3.51

 
3.45

Commercial
3.54

 
3.54

 
3.35

 
3.59

 
3.31

Commercial real estate
3.56

 
3.58

 
3.41

 
3.57

 
3.34

Total commercial
3.78

 
3.66

 
3.47

 
3.53

 
3.45

Consumer:
 
 
 
 
 
 
 
 
 
Automobile
3.57

 
3.37

 
3.15

 
3.17

 
3.22

Home equity
4.24

 
4.21

 
4.17

 
4.20

 
4.01

Residential mortgage
3.58

 
3.61

 
3.65

 
3.69

 
3.67

RV and marine finance
5.64

 
5.70

 

 

 

Other consumer
10.91

 
10.93

 
10.28

 
10.02

 
9.17

Total consumer
4.13

 
3.97

 
3.79

 
3.81

 
3.74

Total loans and leases
3.95

 
3.81

 
3.63

 
3.67

 
3.59

Total earning assets
3.60

 
3.52

 
3.41

 
3.44

 
3.37

Liabilities
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Demand deposits - noninterest-bearing

 

 

 

 

Demand deposits - interest-bearing
0.11

 
0.11

 
0.09

 
0.09

 
0.08

Total demand deposits
0.04

 
0.04

 
0.03

 
0.03

 
0.02

Money market deposits
0.24

 
0.24

 
0.24

 
0.24

 
0.23

Savings and other domestic deposits
0.25

 
0.21

 
0.11

 
0.13

 
0.14

Core certificates of deposit
0.29

 
0.43

 
0.79

 
0.82

 
0.83

Total core deposits
0.20

 
0.20

 
0.22

 
0.23

 
0.23

Other domestic deposits of $250,000 or more
0.39

 
0.40

 
0.40

 
0.41

 
0.40

Brokered deposits and negotiable CDs
0.48

 
0.44

 
0.40

 
0.38

 
0.19

Deposits in foreign offices
0.13

 
0.13

 
0.13

 
0.13

 
0.13

Total deposits
0.23

 
0.22

 
0.23

 
0.24

 
0.23

Short-term borrowings
0.36

 
0.29

 
0.36

 
0.32

 
0.09

Long-term debt
2.19

 
1.97

 
1.85

 
1.68

 
1.49

Total interest-bearing liabilities
0.48

 
0.49

 
0.50

 
0.46

 
0.41

Net interest rate spread
3.12

 
3.03

 
2.91

 
2.98

 
2.96

Impact of noninterest-bearing funds on margin
0.13

 
0.15

 
0.15

 
0.13

 
0.13

Net interest margin
3.25
%
 
3.18
%
 
3.06
%
 
3.11
%
 
3.09
%
Commercial Loan Derivative Impact
(Unaudited)
 
Average Rates
 
2016
 
2016
 
2016
 
2016
 
2015
Fully-taxable equivalent basis(1)
Fourth
 
Third
 
Second
 
First
 
Fourth
Commercial loans(2)(3)
3.76
%
 
3.62
%
 
3.40
%
 
3.44
%
 
3.27
%
Impact of commercial loan derivatives
0.02

 
0.04

 
0.07

 
0.09

 
0.18

Total commercial - as reported
3.78
%
 
3.66
%
 
3.47
%
 
3.53
%
 
3.45
%
 
 
 
 
 
 
 
 
 
 
Average 30 day LIBOR
0.59
%
 
0.51
%
 
0.44
%
 
0.43
%
 
0.25
%
(1)
Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 11 for the FTE adjustment.
(2)
Yield/rates include the effects of hedge and risk management activities associated with the respective asset and liability categories.
(3)
Includes the impact of nonaccrual loans.

9



Huntington Bancshares Incorporated
Selected Quarterly Income Statement Data(1)
(Unaudited)
 
Three months ended
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in thousands, except per share amounts)
2016
 
2016
 
2016
 
2016
 
2015
Interest income
$
814,858

 
$
694,346

 
$
565,658

 
$
557,251

 
$
544,153

Interest expense
79,877

 
68,956

 
59,777

 
54,185

 
47,242

Net interest income
734,981

 
625,390

 
505,881

 
503,066

 
496,911

Provision for credit losses
74,906

 
63,805

 
24,509

 
27,582

 
36,468

Net interest income after provision for credit losses
660,075

 
561,585

 
481,372

 
475,484

 
460,443

Service charges on deposit accounts
91,577

 
86,847

 
75,613

 
70,262

 
72,854

Cards and payment processing income
49,113

 
44,320

 
39,184

 
36,447

 
37,594

Mortgage banking income
37,520

 
40,603

 
31,591

 
18,543

 
31,418

Trust services
34,016

 
28,923

 
22,497

 
22,838

 
25,272

Insurance income
16,486

 
15,865

 
15,947

 
16,225

 
15,528

Brokerage income
17,014

 
14,719

 
14,599

 
15,502

 
14,462

Capital markets fees
18,730

 
14,750

 
13,037

 
13,010

 
13,778

Bank owned life insurance income
17,067

 
14,452

 
12,536

 
13,513

 
13,441

Gain on sale of loans
24,987

 
7,506

 
9,265

 
5,395

 
10,122

Securities gains (losses)
(1,771
)
 
1,031

 
656

 

 
474

Other income
29,598

 
33,399

 
36,187

 
30,132

 
37,272

Total noninterest income
334,337

 
302,415

 
271,112

 
241,867

 
272,215

Personnel costs
359,755

 
405,024

 
298,949

 
285,397

 
288,861

Outside data processing and other services
88,695

 
91,133

 
63,037

 
61,878

 
63,775

Equipment
59,666

 
40,792

 
31,805

 
32,576

 
31,711

Net occupancy
49,450

 
41,460

 
30,704

 
31,476

 
32,939

Professional services
23,165

 
47,075

 
21,488

 
13,538

 
13,010

Marketing
21,478

 
14,438

 
14,773

 
12,268

 
12,035

Deposit and other insurance expense
15,772

 
14,940

 
12,187

 
11,208

 
11,105

Amortization of intangibles
14,099

 
9,046

 
3,600

 
3,712

 
3,788

Other expense
91,004

 
48,339

 
47,118

 
39,027

 
41,542

Total noninterest expense
723,084

 
712,247

 
523,661

 
491,080

 
498,766

Income before income taxes
271,328

 
151,753

 
228,823

 
226,271

 
233,892

Provision for income taxes
59,064

 
24,749

 
54,283

 
54,957

 
55,583

Net income
212,264

 
127,004

 
174,540

 
171,314

 
178,309

Dividends on preferred shares
18,865

 
18,537

 
19,874

 
7,998

 
7,972

Net income applicable to common shares
$
193,399

 
$
108,467

 
$
154,666

 
$
163,316

 
$
170,337

 
 
 
 
 
 
 
 
 
 
Average common shares - basic
1,085,253

 
938,578

 
798,167

 
795,755

 
796,095

Average common shares - diluted
1,104,358

 
952,081

 
810,371

 
808,349

 
810,143

 
 
 
 
 
 
 
 
 
 
Per common share
 
 
 
 
 
 
 
 
 
Net income - basic
$
0.18

 
$
0.12

 
$
0.19

 
$
0.21

 
$
0.21

Net income - diluted
0.18

 
0.11

 
0.19

 
0.20

 
0.21

Cash dividends declared
0.08

 
0.07

 
0.07

 
0.07

 
0.07

 
 
 
 
 
 
 
 
 
 
Revenue - fully-taxable equivalent (FTE)
 
 
 
 
 
 
 
 
 
Net interest income
$
734,981

 
$
625,390

 
$
505,881

 
$
503,066

 
$
496,911

FTE adjustment
12,560

 
10,598

 
10,091

 
9,159

 
8,425

Net interest income(2)
747,541

 
635,988

 
515,972

 
512,225

 
505,336

Noninterest income
334,337

 
302,415

 
271,112

 
241,867

 
272,215

Total revenue(2)
$
1,081,878

 
$
938,403

 
$
787,084

 
$
754,092

 
$
777,551

(1)
Comparisons for presented periods are impacted by a number of factors. Refer to Significant Items.
(2)
On a fully-taxable equivalent (FTE) basis assuming a 35% tax rate.

10



Huntington Bancshares Incorporated
Quarterly Mortgage Banking Income
(Unaudited)
 
Three months ended
 
 
 
 
 
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
 
Percent Changes vs.
(dollar amounts in thousands, except as noted)
2016
 
2016
 
2016
 
2016
 
2015
 
 
3Q16
 
4Q15
Mortgage banking income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Origination and secondary marketing
$
22,161

 
$
32,741

 
$
26,862

 
$
18,533

 
$
23,885

 
 
(32
)%
 
(7
)%
Servicing fees
12,601

 
11,656

 
11,010

 
11,137

 
11,060

 
 
8

 
14

Amortization of capitalized servicing
(7,582
)
 
(7,681
)
 
(6,673
)
 
(6,405
)
 
(6,655
)
 
 
(1
)
 
14

Other mortgage banking income
2,862

 
2,790

 
2,323

 
1,672

 
2,271

 
 
3

 
26

Subtotal
30,042

 
39,506

 
33,522

 
24,937

 
30,561

 
 
(24
)
 
(2
)
MSR valuation adjustment(1)
24,981

 
2,505

 
(8,300
)
 
(18,329
)
 
5,144

 
 
897

 
386

Net trading gains (losses) related to MSR hedging
(17,503
)
 
(1,408
)
 
6,369

 
11,935

 
(4,287
)
 
 
1,143

 
308

Total mortgage banking income
$
37,520


$
40,603


$
31,591


$
18,543


$
31,418

 
 
(8
)
 
19

Mortgage originations (in millions)
$
1,542

 
$
1,744

 
$
1,600

 
$
936

 
$
1,012

 
 
(12
)
 
52

Capitalized mortgage servicing rights(2)
186,213

 
156,820

 
134,397

 
142,094

 
160,718

 
 
19

 
16

Total mortgages serviced for others (in millions)(2)
18,852

 
18,631

 
16,211

 
16,239

 
16,168

 
 
1

 
17

MSR % of investor servicing portfolio(2)
0.99
%
 
0.84
%
 
0.83
%
 
0.88
%
 
0.99
%
 
 
18

 

Net impact of MSR hedging
 
 
 
 
 
 
 
 
 
 
 
 
 


MSR valuation adjustment(1)
$
24,981

 
$
2,505

 
$
(8,300
)
 
$
(18,329
)
 
$
5,144

 
 
897

 
386

Net trading gains (losses) related to MSR hedging
(17,503
)
 
(1,408
)
 
6,369

 
11,935

 
(4,287
)
 
 
1,143

 
308

Net gain (loss) of MSR hedging
$
7,478

 
$
1,097

 
$
(1,931
)
 
$
(6,394
)
 
$
857

 
 
582

 
773


(1)
The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing.
(2)
At period end.

11



Huntington Bancshares Incorporated
Quarterly Credit Reserves Analysis
(Unaudited)
 
Three months ended
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in thousands)
2016
 
2016
 
2016
 
2016
 
2015
Allowance for loan and lease losses, beginning of period
$
616,898

 
$
623,064

 
$
613,719

 
$
597,843

 
$
591,938

Loan and lease losses
(64,809
)
 
(59,268
)
 
(43,545
)
 
(59,692
)
 
(54,961
)
Recoveries of loans previously charged off
21,285

 
19,203

 
26,790

 
51,140

 
33,138

Net loan and lease losses
(43,524
)
 
(40,065
)
 
(16,755
)
 
(8,552
)
 
(21,823
)
Provision for loan and lease losses
65,460

 
53,523

 
26,086

 
24,338

 
28,610

Allowance of assets sold or transferred to loans held for sale
(421
)
 
(19,624
)
 
14

 
90

 
(882
)
Allowance for loan and lease losses, end of period
638,413

 
616,898

 
623,064

 
613,719

 
597,843

Allowance for unfunded loan commitments and letters of credit, beginning of period
88,433

 
73,748

 
75,325

 
72,081

 
64,223

Provision for (reduction in) unfunded loan commitments and letters of credit losses
9,446

 
10,282

 
(1,577
)
 
3,244

 
7,858

Fair value of acquired AULC

 
4,403

 

 

 

Allowance for unfunded loan commitments and letters of credit, end of period
97,879


88,433


73,748


75,325


72,081

Total allowance for credit losses, end of period
$
736,292

 
$
705,331

 
$
696,812

 
$
689,044

 
$
669,924

Allowance for loan and lease losses (ALLL) as % of:
 
 
 
 
 
 
 
 
 
Total loans and leases
0.95
%
 
0.93
%
 
1.19
%
 
1.19
%
 
1.19
%
Nonaccrual loans and leases (NALs)
151

 
153

 
135

 
123

 
161

Nonperforming assets (NPAs)
133

 
130

 
127

 
117

 
150

Total allowance for credit losses (ACL) as % of:
 
 
 
 
 
 
 
 
 
Total loans and leases
1.10
%
 
1.06
%
 
1.33
%
 
1.34
%
 
1.33
%
Nonaccrual loans and leases
174

 
174

 
151

 
138

 
180

Nonperforming assets
153

 
148

 
142

 
131

 
168


12



Huntington Bancshares Incorporated
Quarterly Net Charge-Off Analysis
(Unaudited)
 
Three months ended
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in thousands)
2016 (2)
 
2016 (2)
 
2016
 
2016
 
2015
Net charge-offs (recoveries) by loan and lease type:
 
 
 
 
 
 
 
 
 
Originated loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
14,824

 
$
18,889

 
$
3,702

 
$
6,514

 
$
2,252

Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction
(1,332
)
 
(271
)
 
(377
)
 
(104
)
 
(296
)
Commercial
(4,317
)
 
(2,475
)
 
(296
)
 
(17,372
)
 
(3,939
)
Commercial real estate
(5,649
)
 
(2,746
)
 
(673
)
 
(17,476
)
 
(4,235
)
Total commercial
9,175

 
16,143

 
3,029

 
(10,962
)
 
(1,983
)
Consumer:
 
 
 
 
 
 
 
 
 
Automobile
9,378

 
6,589

 
4,320

 
6,770

 
7,693

Home equity
1,173

 
2,141

 
1,078

 
3,681

 
4,706

Residential mortgage
1,411

 
1,726

 
776

 
1,647

 
3,158

RV and marine finance

 

 

 

 

Other consumer
12,394

 
11,265

 
7,552

 
7,416

 
8,249

Total consumer
24,356

 
21,721

 
13,726

 
19,514

 
23,806

Total originated net charge-offs
$
33,531

 
$
37,864

 
$
16,755

 
$
8,552

 
$
21,823

 
 
 
 
 
 
 
 
 
 
Acquired loans (1)
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
850

 
$
336

 


 


 


Commercial real estate:


 
 
 
 
 
 
 
 
Construction

 

 


 


 


Commercial
157

 
48

 


 


 


Commercial real estate
157

 
48

 


 


 


Total commercial
1,007

 
384

 


 


 


Consumer:
 
 
 
 
 
 
 
 
 
Automobile
3,754

 
1,180

 


 


 


Home equity
448

 
483

 


 


 


Residential mortgage
262

 
2

 


 


 


RV and marine finance
2,182

 
106

 


 


 


Other consumer
2,340

 
46

 


 


 


Total consumer
8,986

 
1,817

 


 


 


Total acquired net charge-offs
$
9,993

 
$
2,201

 


 


 


 
 
 
 
 
 
 
 
 
 
Total loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
15,674

 
$
19,225

 
$
3,702

 
$
6,514

 
$
2,252

Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction
(1,332
)
 
(271
)
 
(377
)
 
(104
)
 
(296
)
Commercial
(4,160
)
 
(2,427
)
 
(296
)
 
(17,372
)
 
(3,939
)
Commercial real estate
(5,492
)

(2,698
)

(673
)

(17,476
)

(4,235
)
Total commercial
10,182


16,527


3,029


(10,962
)

(1,983
)
Consumer:
 
 
 
 
 
 
 
 
 
Automobile
13,132

 
7,769

 
4,320

 
6,770

 
7,693

Home equity
1,621

 
2,624

 
1,078

 
3,681

 
4,706

Residential mortgage
1,673

 
1,728

 
776

 
1,647

 
3,158

RV and marine finance
2,182

 
106

 

 

 

Other consumer
14,734

 
11,311

 
7,552

 
7,416

 
8,249

Total consumer
33,342

 
23,538

 
13,726

 
19,514

 
23,806

Total net charge-offs
$
43,524

 
$
40,065

 
$
16,755

 
$
8,552

 
$
21,823

 
 
 
 
 
 
 
 
 
 

13



 
Three months ended
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
2016 (2)
 
2016 (2)
 
2016
 
2016
 
2015
Net charge-offs (recoveries)—annualized percentages:
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
0.23
 %
 
0.31
 %
 
0.07
 %
 
0.13
 %
 
0.04
 %
Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction
(0.38
)
 
(0.10
)
 
(0.17
)
 
(0.05
)
 
(0.11
)
Commercial
(0.29
)
 
(0.19
)
 
(0.03
)
 
(1.62
)
 
(0.38
)
Commercial real estate
(0.30
)
 
(0.17
)
 
(0.05
)
 
(1.34
)
 
(0.32
)
Total commercial
0.12

 
0.21

 
0.05

 
(0.17
)
 
(0.03
)
Consumer:
 
 
 
 
 
 
 
 
 
Automobile
0.48

 
0.27

 
0.17

 
0.28

 
0.33

Home equity
0.06

 
0.11

 
0.05

 
0.17

 
0.22

Residential mortgage
0.09

 
0.10

 
0.05

 
0.11

 
0.21

RV and marine finance
0.47

 
0.05

 

 

 

Other consumer
6.14

 
5.54

 
4.93

 
5.17

 
6.03

Total consumer
0.42

 
0.32

 
0.22

 
0.32

 
0.39

Net charge-offs as a % of average loans
0.26
 %
 
0.26
 %
 
0.13
 %
 
0.07
 %
 
0.18
 %
(1)
Represents loans from FirstMerit acquisition.
(2)
Amounts presented above exclude write-downs of loans transferred to loans held-for-sale.


14



Huntington Bancshares Incorporated
Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
(Unaudited)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in thousands)
2016
 
2016
 
2016
 
2016
 
2015
Nonaccrual loans and leases (NALs): (1)
 
 
 
 
 
 
 
 
 
Originated NALs
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
225,162

 
$
211,669

 
$
289,811

 
$
307,824

 
$
175,195

Commercial real estate
19,565

 
19,322

 
23,663

 
30,801

 
28,984

Automobile
4,696

 
4,578

 
5,049

 
7,598

 
6,564

Residential mortgage
83,159

 
83,916

 
85,174

 
90,303

 
94,560

RV and marine finance

 

 

 

 

Home equity
66,033

 
62,457

 
56,845

 
62,208

 
66,278

Other consumer

 

 
5

 

 

Total nonaccrual loans and leases
398,615

 
381,942

 
460,547

 
498,734

 
371,581

Other real estate, net:
 
 
 
 
 
 
 
 
 
Residential
23,326

 
25,912

 
26,653

 
23,175

 
24,194

Commercial
3,404

 
3,549

 
2,248

 
2,957

 
3,148

Total other real estate, net
26,730

 
29,461

 
28,901

 
26,132

 
27,342

Other NPAs (2)
6,968

 

 
376

 

 

Total originated nonperforming assets
$
432,313

 
$
411,403

 
$
489,824

 
$
524,866

 
$
398,923

 
 
 
 
 
 
 
 
 
 
Acquired NALs (5)
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
9,022

 
$
9,193

 


 


 


Commercial real estate
943

 
1,978

 


 


 


Automobile
1,070

 
199

 


 


 


Residential mortgage
7,343

 
4,239

 


 


 


RV and marine finance
245

 
96

 


 


 


Home equity
5,765

 
6,587

 


 


 


Other consumer

 

 


 


 


Total nonaccrual loans and leases
24,388

 
22,292

 


 


 


Other real estate, net:
 
 
 
 
 
 
 
 
 
Residential
7,606

 
8,509

 
 
 
 
 
 
Commercial
16,594

 
33,366

 
 
 
 
 
 
Total other real estate, net
24,200

 
41,875

 
 
 
 
 
 
Other NPAs (2)

 

 
 
 
 
 
 
Total nonperforming assets
$
48,588

 
$
64,167

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total NALs
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
234,184

 
$
220,862

 
$
289,811

 
$
307,824

 
$
175,195

Commercial real estate
20,508

 
21,300

 
23,663

 
30,801

 
28,984

Automobile
5,766

 
4,777

 
5,049

 
7,598

 
6,564

Residential mortgage
90,502

 
88,155

 
85,174

 
90,303

 
94,560

RV and marine finance
245

 
96

 

 

 

Home equity
71,798

 
69,044

 
56,845

 
62,208

 
66,278

Other consumer

 

 
5

 

 

Total nonaccrual loans and leases
423,003

 
404,234

 
460,547

 
498,734

 
371,581

Other real estate, net:
 
 
 
 
 
 
 
 
 
Residential
30,932

 
34,421

 
26,653

 
23,175

 
24,194

Commercial
19,998

 
36,915

 
2,248

 
2,957

 
3,148

Total other real estate, net
50,930

 
71,336

 
28,901

 
26,132

 
27,342

Other NPAs (2)
6,968

 

 
376

 

 

Total nonperforming assets
$
480,901


$
475,570


$
489,824


$
524,866


$
398,923

 
 
 
 
 
 
 
 
 
 
Nonaccrual loans and leases as a % of total loans and leases
0.63
%
 
0.61
%
 
0.88
%
 
0.97
%
 
0.74
%
NPA ratio(3)
0.72

 
0.72

 
0.93

 
1.02

 
0.79

(NPA+90days)/(Loan+OREO)(4)
0.91

 
0.92

 
1.12

 
1.22

 
1.00



15









Huntington Bancshares Incorporated
Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
(Unaudited)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in thousands)
2016
 
2016
 
2016
 
2016
 
2015
Nonperforming assets, beginning of period
$
475,570

 
$
489,824

 
$
524,866

 
$
398,923

 
$
381,387

New nonperforming assets
150,368

 
166,966

 
74,577

 
240,707

 
141,862

Returns to accruing status
(12,630
)
 
(81,086
)
 
(18,648
)
 
(14,289
)
 
(23,199
)
Loan and lease losses
(37,410
)
 
(31,500
)
 
(25,420
)
 
(40,465
)
 
(29,394
)
Payments
(33,038
)
 
(67,503
)
 
(58,594
)
 
(51,512
)
 
(64,137
)
Sales and held-for-sale transfers
(61,959
)
 
(1,131
)
 
(6,957
)
 
(8,498
)
 
(7,596
)
Nonperforming assets, end of period
$
480,901

 
$
475,570

 
$
489,824

 
$
524,866

 
$
398,923

(1)
Excludes loans transferred to held-for-sale.
(2)
Other nonperforming assets includes certain impaired investment securities.
(3)
Nonperforming assets divided by the sum of loans and leases, net other real estate owned, and other NPAs.
(4)
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 other real estate.
(5)
Represents loans from FirstMerit acquisition.


16



Huntington Bancshares Incorporated
Quarterly Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans
(Unaudited)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in thousands)
2016
 
2016
 
2016
 
2016
 
2015
Accruing loans and leases past due 90 days or more:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
18,148

 
$
20,188

 
$
5,616

 
$
8,032

 
$
8,724

Commercial real estate
17,215

 
21,260

 
10,799

 
12,694

 
9,549

Automobile
10,182

 
7,871

 
5,452

 
5,064

 
7,162

Residential mortgage (excluding loans guaranteed by the U.S. Government)
15,074

 
15,664

 
11,383

 
11,740

 
14,082

RV and marine finance
1,462

 
1,043

 

 

 

Home equity
11,508

 
12,997

 
7,579

 
8,571

 
9,044

Other consumer
3,895

 
2,988

 
1,645

 
1,868

 
1,394

Total, excl. loans guaranteed by the U.S. Government
77,484


82,011


42,474


47,969


49,955

Add: loans guaranteed by U.S. Government
51,878

 
52,665

 
56,105

 
57,843

 
55,835

Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government
$
129,362


$
134,676


$
98,579


$
105,812


$
105,790

 
 
 
 
 
 
 
 
 
 
Ratios:
 
 
 
 
 
 
 
 
 
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases
0.12
%
 
0.12
%
 
0.08
%
 
0.09
%
 
0.10
%
Guaranteed by U.S. Government, as a percent of total loans and leases
0.08

 
0.08

 
0.11

 
0.11

 
0.11

Including loans guaranteed by the U.S. Government, as a percent of total loans and leases
0.19

 
0.20

 
0.19

 
0.21

 
0.21

 
 
 
 
 
 
 
 
 
 
Accruing troubled debt restructured loans:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
210,119

 
$
232,740

 
$
232,112

 
$
205,989

 
$
235,689

Commercial real estate
76,844

 
80,553

 
85,015

 
108,861

 
115,074

Automobile
26,382

 
27,843

 
25,892

 
25,856

 
24,893

Home equity
269,709
(1)
 
275,601
(1)
 
203,047
(2)
 
204,244
(2)
 
199,393
(2)
Residential mortgage
242,901

 
251,529

 
256,859

 
259,750

 
264,666

RV and marine finance

 

 

 

 

Other consumer
3,780

 
4,102

 
4,522

 
4,768

 
4,488

Total accruing troubled debt restructured loans
$
829,735

 
$
872,368

 
$
807,447

 
$
809,468

 
$
844,203

 
 
 
 
 
 
 
 
 
 
Nonaccruing troubled debt restructured loans:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
107,087

 
$
70,179

 
$
77,592

 
$
83,600

 
$
56,919

Commercial real estate
4,507

 
5,672

 
6,833

 
14,607

 
16,617

Automobile
4,579

 
4,437

 
4,907

 
7,407

 
6,412

Home equity
28,128
(1)
 
28,009
(1)
 
21,145
(2)
 
23,211
(2)
 
20,996
(2)
Residential mortgage
59,157

 
62,027

 
63,638

 
68,918

 
71,640

RV and marine finance

 

 

 

 

Other consumer
118

 
142

 
142

 
191

 
151

Total nonaccruing troubled debt restructured loans
$
203,576

 
$
170,466

 
$
174,257

 
$
197,934

 
$
172,735

(1)
Includes TDRs transferred from loans to held-for-sale to loans.
(2)
Excludes TDRs transferred from loans to loans held-for-sale.


17



Huntington Bancshares Incorporated
Quarterly Capital Under Current Regulatory Standards (Basel III) and Other Capital Data
(Unaudited)
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in millions except per share amounts)
2016
 
2016
 
2016
 
2016
 
2015
Common equity tier 1 risk-based capital ratio:(1)
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
$
10,281

 
$
10,387

 
$
7,507

 
$
7,158

 
$
6,595

Regulatory capital adjustments:
 
 
 
 
 
 
 
 
 
Shareholders’ preferred equity
(1,076
)
 
(1,076
)
 
(971
)
 
(773
)
 
(386
)
Accumulated other comprehensive income offset
401

 
172

 
134

 
167

 
226

Goodwill and other intangibles, net of related taxes
(2,126
)
 
(2,140
)
 
(700
)
 
(703
)
 
(695
)
Deferred tax assets that arise from tax loss and credit carryforwards
(21
)
 
(29
)
 
(21
)
 
(29
)
 
(19
)
Common equity tier 1 capital
7,459

 
7,314

 
5,949


5,820

 
5,721

Additional tier 1 capital
 
 
 
 
 
 
 
 
 
Shareholders’ preferred equity
1,076

 
1,076

 
971

 
773

 
386

Qualifying capital instruments subject to phase-out

 

 

 

 
76

Other
(14
)
 
(19
)
 
(14
)
 
(19
)
 
(29
)
Tier 1 capital
8,521

 
8,371

 
6,906


6,574

 
6,154

Long-term debt and other tier 2 qualifying instruments
932

 
1,036

 
590

 
611

 
563

Qualifying allowance for loan and lease losses
736

 
705

 
697

 
689

 
670

Tier 2 capital
1,668

 
1,741

 
1,287


1,300

 
1,233

Total risk-based capital
$
10,189

 
$
10,112

 
$
8,193

 
$
7,874

 
$
7,387

Risk-weighted assets (RWA)(1)
$
78,267

 
$
80,513

 
$
60,721

 
$
59,798

 
$
58,420

Common equity tier 1 risk-based capital ratio(1)
9.53
%
 
9.09
%
 
9.80
%
 
9.73
%
 
9.79
%
Other regulatory capital data:
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio(1)
8.67

 
9.89

 
9.55

 
9.29

 
8.79

Tier 1 risk-based capital ratio(1)
10.89

 
10.40

 
11.37

 
10.99

 
10.53

Total risk-based capital ratio(1)
13.02

 
12.56

 
13.49

 
13.17

 
12.64

Non-regulatory capital data:
 
 
 
 
 
 
 
 
 
Tangible common equity / RWA ratio(1)
8.89

 
8.74

 
9.60

 
9.49

 
9.41

(1)
December 31, 2016, figures are estimated and are presented on a Basel III basis, including the standardized approach for calculating risk-weighted assets.

18



Huntington Bancshares Incorporated
Quarterly Common Stock Summary, Non-Regulatory Capital, and Other Data
(Unaudited)
Quarterly common stock summary
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,

2016
 
2016
 
2016
 
2016
 
2015
Common stock price, per share
 
 
 
 
 
 
 
 
 
High(1)
$
13.640

 
$
10.110

 
$
10.650

 
$
10.810

 
$
11.870

Low(1)
9.570

 
8.230

 
8.045

 
7.830

 
10.210

Close
13.220

 
9.860

 
8.940

 
9.540

 
11.060

Average closing price
11.627

 
9.522

 
9.831

 
9.222

 
11.177

Dividends, per share
 
 
 
 
 
 
 
 
 
Cash dividends declared per common share
$
0.08

 
$
0.07

 
$
0.07

 
$
0.07

 
$
0.07

Common shares outstanding
 
 
 
 
 
 
 
 
 
Average - basic
1,085,253

 
938,578

 
798,167

 
795,755

 
796,095

Average - diluted
1,104,358

 
952,081

 
810,371

 
808,349

 
810,143

Ending
1,085,688

 
1,084,783

 
799,154

 
796,689

 
794,929

Tangible book value per common share(2)
$
6.41

 
$
6.48

 
$
7.29

 
$
7.12

 
$
6.91

Common share repurchases
 
 
 
 
 
 
 
 
 
Number of shares repurchased

 

 

 

 
2,490

Non-regulatory capital
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(dollar amounts in millions)
2016
 
2016
 
2016
 
2016
 
2015
Calculation of tangible equity / asset ratio:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
$
10,281

 
$
10,387

 
$
7,507

 
$
7,158

 
$
6,595

Less: goodwill
(1,993
)
 
(2,004
)
 
(677
)
 
(677
)
 
(677
)
Less: other intangible assets
(402
)
 
(429
)
 
(48
)
 
(51
)
 
(55
)
Add: related deferred tax liability(2)
141

 
150

 
17

 
18

 
19

Total tangible equity
8,027

 
8,104

 
6,799

 
6,448

 
5,882

Less: preferred equity
(1,071
)
 
(1,071
)
 
(971
)
 
(773
)
 
(386
)
Total tangible common equity
$
6,956

 
$
7,033

 
$
5,828

 
$
5,675

 
$
5,496

Total assets
$
99,729

 
$
100,765

 
$
73,954

 
$
72,645

 
$
71,018

Less: goodwill
(1,993
)
 
(2,004
)
 
(677
)
 
(677
)
 
(677
)
Less: other intangible assets
(402
)
 
(429
)
 
(48
)
 
(51
)
 
(55
)
Add: related deferred tax liability(2)
141

 
150

 
17

 
18

 
19

Total tangible assets
$
97,475

 
$
98,482

 
$
73,246

 
$
71,935

 
$
70,305

Tangible equity / tangible asset ratio
8.24
%
 
8.23
%
 
9.28
%
 
8.96
%
 
8.37
%
Tangible common equity / tangible asset ratio
7.14

 
7.14

 
7.96

 
7.89

 
7.82

Other data:
 
 
 
 
 
 
 
 
 
Number of employees (Average full-time equivalent)
15,993

 
14,511

 
12,363

 
12,386

 
12,418

Number of domestic full-service branches(3)
1,115

 
1,129

 
772

 
771

 
777

(1)
High and low stock prices are intra-day quotes obtained from Bloomberg.
(2)
Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
(3)
Includes Regional Banking and The Huntington Private Client Group offices.




19



Huntington Bancshares Incorporated
Consolidated Annual Average Balance Sheets
(Unaudited)
 
Annual Average Balances (2)
 
 
 
Change from 2015
 
 
 
Change from 2014
 
 
(dollar amounts in thousands)
2016
 
Amount
 
Percent
 
2015
 
Amount
 
Percent
 
2014
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in banks
$
100

 
$
10

 
11
 %
 
$
90

 
$
5

 
6
 %
 
$
85

Loans held for sale
1,054

 
400

 
61

 
654

 
331

 
102

 
323

Securities:
 
 


 


 
 
 


 


 
 
Available-for-sale and other securities:
 
 


 


 
 
 


 


 
 
Taxable
9,278

 
1,278

 
16

 
7,999

 
1,214

 
18

 
6,785

Tax-exempt
2,716

 
641

 
31

 
2,075

 
646

 
45

 
1,429

Total available-for-sale and other securities
11,994

 
1,919

 
19

 
10,074

 
1,860

 
23

 
8,214

Trading account securities
67

 
21

 
45

 
46

 

 

 
46

Held-to-maturity securities - taxable
5,693

 
2,181

 
62

 
3,513

 
(99
)
 
(3
)
 
3,612

Total securities
17,754

 
4,121

 
30

 
13,633

 
1,761

 
15

 
11,872

Loans and leases:(1)
 
 
 
 


 
 
 

 


 
 
Commercial:
 
 
 
 


 
 
 

 


 
 
Commercial and industrial
23,684

 
3,950

 
20

 
19,734

 
1,392

 
8

 
18,342

Commercial real estate:
 
 
 
 


 
 
 

 


 
 
Construction
1,088

 
71

 
7

 
1,017

 
289

 
40

 
728

Commercial
4,919

 
709

 
17

 
4,210

 
(61
)
 
(1
)
 
4,271

Commercial real estate
6,007

 
780

 
15

 
5,227

 
228

 
5

 
4,999

Total commercial
29,691

 
4,730

 
19

 
24,961

 
1,620

 
7

 
23,341

Consumer:
 
 
 
 


 
 
 

 


 
 
Automobile
10,540

 
1,780

 
20

 
8,760

 
1,090

 
14

 
7,670

Home equity
9,058

 
564

 
7

 
8,494

 
99

 
1

 
8,395

Residential mortgage
6,730

 
780

 
13

 
5,950

 
327

 
6

 
5,623

RV and marine finance
693

 
693

 

 

 

 

 

Other consumer
742

 
261

 
54

 
481

 
85

 
21

 
396

Total consumer
27,763

 
4,079

 
17

 
23,685

 
1,601

 
7

 
22,084

Total loans and leases
57,454

 
8,808

 
18

 
48,646

 
3,221

 
7

 
45,425

Allowance for loan and lease losses
(614
)
 
(8
)
 
1

 
(606
)
 
32

 
(5
)
 
(638
)
Net loans and leases
56,840

 
8,800

 
18

 
48,040

 
3,253

 
7

 
44,787

Total earning assets
76,362

 
13,340

 
21

 
63,023

 
5,318

 
9

 
57,705

Cash and due from banks
1,220

 
(3
)
 

 
1,223

 
325

 
36

 
898

Intangible assets
1,359

 
656

 
93

 
703

 
125

 
22

 
578

All other assets
4,727

 
509

 
12

 
4,217

 
276

 
7

 
3,941

Total assets
$
83,054

 
$
14,494

 
21
 %
 
$
68,560

 
$
6,076

 
10
 %
 
$
62,484

Liabilities and shareholders’ equity
 
 
 
 


 
 
 

 


 
 
Deposits:
 
 
 
 


 
 
 

 


 
 
Demand deposits - noninterest-bearing
$
19,045

 
$
2,704

 
17
 %
 
$
16,342

 
$
2,354

 
17
 %
 
$
13,988

Demand deposits - interest-bearing
10,985

 
4,412

 
67

 
6,573

 
677

 
11

 
5,896

Total demand deposits
30,030

 
7,116

 
31

 
22,915

 
3,031

 
15

 
19,884

Money market deposits
19,069

 
(314
)
 
(2
)
 
19,383

 
1,466

 
8

 
17,917

Savings and other domestic deposits
7,981

 
2,761

 
53

 
5,220

 
189

 
4

 
5,031

Core certificates of deposit
2,300

 
(303
)
 
(12
)
 
2,603

 
(712
)
 
(21
)
 
3,315

Total core deposits
59,380

 
9,259

 
18

 
50,121

 
3,974

 
9

 
46,147

Other domestic deposits of $250,000 or more
408

 
151

 
59

 
256

 
14

 
6

 
242

Brokered deposits and negotiable CDs
3,499

 
746

 
27

 
2,753

 
614

 
29

 
2,139

Deposits in foreign offices
204

 
(297
)
 
(59
)
 
502

 
127

 
34

 
375

Total deposits
63,491

 
9,859

 
18

 
53,632

 
4,729

 
10

 
48,903

Short-term borrowings
1,530

 
184

 
14

 
1,346

 
(1,415
)
 
(51
)
 
2,761

Long-term debt
8,048

 
2,463

 
44

 
5,585

 
2,105

 
60

 
3,480

Total interest-bearing liabilities
54,024

 
9,803

 
22

 
44,221

 
3,065

 
7

 
41,156

All other liabilities
1,594

 
133

 
9

 
1,461

 
391

 
37

 
1,070

Shareholders’ equity
8,391

 
1,855

 
28

 
6,536

 
266

 
4

 
6,270

Total liabilities and shareholders’ equity
$
83,054

 
$
14,494

 
21
 %
 
$
68,560

 
$
6,076

 
10
 %
 
$
62,484

(1)
Includes nonaccrual loans
(2)
Amounts include the effects of hedge and risk management activities associated with the respective asset and liability categories.



20



Huntington Bancshares Incorporated
Consolidated Annual Net Interest Margin - Interest Income / Expense(1)(2)
(Unaudited)
 
Annual Interest Income / Expense
(dollar amounts in thousands)
2016
 
2015
 
2014
Assets
 
 
 
 
 
Interest-bearing deposits in banks
$
443

 
$
90

 
$
103

Loans held for sale
34,480

 
23,812

 
12,728

Securities:
 
 
 
 
 
Available-for-sale and other securities:
 
 
 
 
 
Taxable
221,782

 
202,104

 
171,080

Tax-exempt
90,972

 
64,637

 
44,562

Total available-for-sale and other securities
312,754

 
266,741


215,642

Trading account securities
284

 
493

 
421

Held-to-maturity securities - taxable
138,312

 
86,614

 
88,724

Total securities
451,350

 
353,848


304,787

Loans and leases:
 
 
 
 
 
Commercial:
 
 
 
 
 
Commercial and industrial
878,873

 
700,139

 
643,484

Commercial real estate:
 
 
 
 
 
Construction
40,467

 
36,956

 
31,414

Commercial
175,491

 
146,526

 
163,192

Commercial real estate
215,958

 
183,482


194,606

Total commercial
1,094,831

 
883,621


838,090

Consumer:
 
 
 
 
 
Automobile
350,358

 
282,379

 
262,931

Home equity
381,002

 
340,342

 
343,281

Residential mortgage
244,077

 
220,678

 
213,268

RV and marine finance
39,243

 
 
 
 
Other consumer
78,737

 
41,866

 
28,824

Total consumer
1,093,417

 
885,265


848,304

Total loans and leases
2,188,248

 
1,768,886


1,686,394

Total earning assets
$
2,674,521

 
$
2,146,636


$
2,004,012

Liabilities
 
 
 
 
 
Deposits:
 
 
 
 
 
Demand deposits - noninterest-bearing
$

 
$

 
$

Demand deposits - interest-bearing
11,278

 
4,278

 
2,272

Total demand deposits
11,278

 
4,278


2,272

Money market deposits
45,411

 
43,406

 
42,156

Savings and other domestic deposits
15,337

 
7,340

 
8,779

Core certificates of deposit
12,961

 
20,646

 
26,998

Total core deposits
84,987

 
75,670


80,205

Other domestic deposits of $250,000 or more
1,624

 
1,078

 
1,036

Brokered deposits and negotiable CDs
15,125

 
4,767

 
4,728

Deposits in foreign offices
268

 
659

 
483

Total deposits
102,004

 
82,174


86,452

Short-term borrowings
5,140

 
1,584

 
2,940

Long-term debt
155,651

 
80,026

 
49,929

Total interest-bearing liabilities
262,795

 
163,784


139,321

Net interest income
$
2,411,726

 
$
1,982,852


$
1,864,691

(1)
Fully-taxable equivalent (FTE) income and expense calculated assuming a 35% tax rate. See page 24 for the FTE adjustment.
(2)
Amounts include the effects of hedge and risk management activities associated with the respective asset and liability categories.


21



Huntington Bancshares Incorporated
Consolidated Annual Net Interest Margin - Yield
(Unaudited)
 
Annual Average Rates(2)
Fully-taxable equivalent basis(1)
2016
 
2015
 
2014
Assets
 
 
 
 
 
Interest-bearing deposits in banks
0.44
%
 
0.10
%
 
0.12
%
Loans held for sale
3.27

 
3.64

 
3.94

Securities:
 
 
 
 
 
Available-for-sale and other securities:
 
 
 
 
 
Taxable
2.39

 
2.53

 
2.52

Tax-exempt
3.35

 
3.11

 
3.12

Total available-for-sale and other securities
2.61

 
2.65

 
2.63

Trading account securities
0.42

 
1.06

 
0.92

Held-to-maturity securities - taxable
2.43

 
2.47

 
2.46

Total securities
2.54

 
2.60

 
2.57

Loans and leases:(3)
 
 
 
 
 
Commercial:
 
 
 
 
 
Commercial and industrial
3.71

 
3.55

 
3.51

Commercial real estate:
 
 
 
 
 
Construction
3.72

 
3.63

 
4.31

Commercial
3.57

 
3.48

 
3.82

Commercial real estate
3.60

 
3.51

 
3.89

Total commercial
3.69

 
3.54

 
3.59

Consumer:
 
 
 
 
 
Automobile
3.32

 
3.22

 
3.43

Home equity
4.21

 
4.01

 
4.09

Residential mortgage
3.63

 
3.71

 
3.79

RV and marine finance
5.67

 

 

Other consumer
10.62

 
8.71

 
7.30

Total consumer
3.94

 
3.74

 
3.84

Total loans and leases
3.81

 
3.64

 
3.71

Total earning assets
3.50

 
3.41

 
3.47

Liabilities
 
 
 
 
 
Deposits:
 
 
 
 
 
Demand deposits - noninterest-bearing

 

 

Demand deposits - interest-bearing
0.10

 
0.07

 
0.04

Total demand deposit
0.04

 
0.02

 
0.01

Money market deposits
0.24

 
0.22

 
0.24

Savings and other domestic deposits
0.19

 
0.14

 
0.17

Core certificates of deposit
0.56

 
0.79

 
0.81

Total core deposits
0.21

 
0.22

 
0.25

Other domestic deposits of $250,000 or more
0.40

 
0.42

 
0.43

Brokered deposits and negotiable CDs
0.43

 
0.17

 
0.22

Deposits in foreign offices
0.13

 
0.13

 
0.13

Total deposits
0.23

 
0.22

 
0.25

Short-term borrowings
0.34

 
0.12

 
0.11

Long-term debt
1.93

 
1.43

 
1.43

Total interest bearing liabilities
0.48

 
0.37

 
0.34

Net interest rate spread
3.02

 
3.04

 
3.13

Impact of noninterest-bearing funds on margin
0.14

 
0.11

 
0.10

Net interest margin
3.16
%
 
3.15
%
 
3.23
%

Commercial Loan Derivative Impact
(Unaudited)
 
Annual Average Rates
Fully-taxable equivalent basis(1)
2016
 
2015
 
2014
Commercial loans(2)(3)
3.63
%
 
3.34
%
 
3.37
%
Impact of commercial loan derivatives
0.06

 
0.20


0.22

Total commercial - as reported
3.69
%
 
3.54
%
 
3.59
%
 
 
 
 
 
 
Average 30 day LIBOR
0.49
%
 
0.20
%
 
0.15
%
(1)
Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 24 for the FTE adjustment.
(2)
Yield/rates include the effects of hedge and risk management activities associated with the respective asset and liability categories.
(3)
Includes the impact of nonacrrual loans.



22



Huntington Bancshares Incorporated
Selected Annual Income Statement Data(1)
(Unaudited)

 
Year Ended December 31,
 
 
 
Change
 
 
 
Change
 
 
(dollar amounts in thousands, except per share amounts)
2016
 
Amount
 
Percent
 
2015
 
Amount
 
Percent
 
2014
Interest income
$
2,632,113

 
$
517,592

 
24
 %
 
$
2,114,521

 
$
138,059

 
7
 %
 
$
1,976,462

Interest expense
262,795

 
99,011

 
60

 
163,784

 
24,463

 
18

 
139,321

Net interest income
2,369,318

 
418,581

 
21

 
1,950,737

 
113,596

 
6

 
1,837,141

Provision for credit losses
190,802

 
90,848

 
91

 
99,954

 
18,965

 
23

 
80,989

Net interest income after provision for credit losses
2,178,516

 
327,733

 
18

 
1,850,783

 
94,631

 
5

 
1,756,152

Service charges on deposit accounts
324,299

 
43,950

 
16

 
280,349

 
6,608

 
2

 
273,741

Cards and payment processing income
169,064

 
26,349

 
18

 
142,715

 
37,314

 
35

 
105,401

Mortgage banking income
128,257

 
16,404

 
15

 
111,853

 
26,966

 
32

 
84,887

Trust services
108,274

 
2,441

 
2

 
105,833

 
(10,139
)
 
(9
)
 
115,972

Insurance income
64,523

 
(741
)
 
(1
)
 
65,264

 
(209
)
 

 
65,473

Brokerage income
61,834

 
1,629

 
3

 
60,205

 
(8,072
)
 
(12
)
 
68,277

Capital markets fees
59,527

 
5,911

 
11

 
53,616

 
9,885

 
23

 
43,731

Bank owned life insurance income
57,567

 
5,167

 
10

 
52,400

 
(4,648
)
 
(8
)
 
57,048

Gain on sale of loans
47,153

 
14,116

 
43

 
33,037

 
11,946

 
57

 
21,091

Securities gains (losses)
(84
)
 
(828
)
 
(111
)
 
744

 
(16,810
)
 
(96
)
 
17,554

Other income
129,317

 
(3,397
)
 
(3
)
 
132,714

 
6,710

 
5

 
126,004

Total noninterest income
1,149,731

 
111,001

 
11

 
1,038,730

 
59,551

 
6

 
979,179

Personnel costs
1,349,124

 
226,942

 
20

 
1,122,182

 
73,407

 
7

 
1,048,775

Outside data processing and other services
304,743

 
73,390

 
32

 
231,353

 
18,767

 
9

 
212,586

Equipment
164,839

 
39,882

 
32

 
124,957

 
5,294

 
4

 
119,663

Net occupancy
153,090

 
31,209

 
26

 
121,881

 
(6,195
)
 
(5
)
 
128,076

Professional services
105,266

 
54,975

 
109

 
50,291

 
(9,264
)
 
(16
)
 
59,555

Marketing
62,957

 
10,744

 
21

 
52,213

 
1,653

 
3

 
50,560

Deposit and other insurance expense
54,107

 
9,498

 
21

 
44,609

 
(4,435
)
 
(9
)
 
49,044

Amortization of intangibles
30,456

 
2,589

 
9

 
27,867

 
(11,410
)
 
(29
)
 
39,277

Other expense
225,490

 
24,935

 
12

 
200,555

 
25,745

 
15

 
174,810

Total noninterest expense
2,450,072

 
474,164

 
24

 
1,975,908

 
93,562

 
5

 
1,882,346

Income before income taxes
878,175

 
(35,430
)
 
(4
)
 
913,605

 
60,620

 
7

 
852,985

Provision for income taxes
193,053

 
(27,595
)
 
(13
)
 
220,648

 
55

 

 
220,593

Net income
685,122

 
(7,835
)
 
(1
)
 
692,957

 
60,565

 
10

 
632,392

Dividends on preferred shares
65,274

 
33,401

 
105

 
31,873

 
19

 

 
31,854

Net income applicable to common shares
$
619,848

 
$
(41,236
)
 
(6
)%
 
$
661,084

 
$
60,546

 
10
 %
 
$
600,538

Average common shares - basic
904,438

 
101,026

 
13
 %
 
803,412

 
(16,505
)
 
(2
)%
 
819,917

Average common shares - diluted
918,790

 
101,661

 
12

 
817,129

 
(15,952
)
 
(2
)
 
833,081

Per common share
 
 

 


 
 
 

 


 
 
Net income - basic
$
0.69

 
$
(0.13
)
 
(16
)
 
$
0.82

 
$
0.09

 
12

 
$
0.73

Net income - diluted
0.67

 
(0.14
)
 
(17
)
 
0.81

 
0.09

 
13

 
0.72

Cash dividends declared
0.29

 
0.04

 
16

 
0.25

 
0.04

 
19

 
0.21

Revenue - fully taxable equivalent (FTE)
 
 

 


 
 
 

 


 
 
Net interest income
$
2,369,318

 
$
418,581

 
21

 
$
1,950,737

 
$
113,596

 
6

 
$
1,837,141

FTE adjustment
42,408

 
10,293

 
32

 
32,115

 
4,565

 
17

 
27,550

Net interest income (2)
2,411,726

 
428,874

 
22

 
1,982,852

 
118,161

 
6

 
1,864,691

Noninterest income
1,149,731

 
111,001

 
11

 
1,038,730

 
59,551

 
6

 
979,179

Total revenue (2)
$
3,561,457

 
$
539,875

 
18
 %
 
$
3,021,582

 
$
177,712

 
6
 %
 
$
2,843,870

(1)
Comparisons for presented periods are impacted by a number of factors. Refer to Significant Items.
(2)
On a fully-taxable equivalent (FTE) basis assuming a 35% tax rate.


23



Huntington Bancshares Incorporated
Annual Mortgage Banking Income
(Unaudited)
 
Year Ended December 31,
(dollar amounts in thousands, except as noted)
2016
 
2015
 
2014
 
2013
 
2012
Mortgage banking income
 
 
 
 
 
 
 
 
 
Origination and secondary marketing
$
100,297

 
$
90,272

 
$
57,272

 
$
85,016

 
$
146,845

Servicing fees
46,404

 
43,342

 
40,602

 
43,816

 
46,177

Amortization of capitalized servicing
(28,341
)
 
(26,679
)
 
(24,102
)
 
(28,746
)
 
(35,908
)
Other mortgage banking income
9,647

 
10,978

 
14,734

 
16,206

 
19,607

Subtotal
128,007

 
117,913

 
88,506

 
116,292

 
176,721

MSR valuation adjustment(1)
857

 
(3,608
)
 
(10,734
)
 
35,556

 
(16,902
)
Net trading gains (losses) related to MSR hedging
(607
)
 
(2,452
)
 
7,115

 
(24,993
)
 
31,273

Total mortgage banking income
$
128,257

 
$
111,853

 
$
84,887

 
$
126,855

 
$
191,092

 
 
 
 
 
 
 
 
 
 
Mortgage originations (in millions)
$
5,822

 
$
4,705

 
$
3,558

 
$
4,418

 
$
4,833

Capitalized mortgage servicing rights(2)
186,213

 
160,718

 
155,598

 
162,301

 
120,747

Total mortgages serviced for others (in millions)(2)
18,852

 
16,168

 
15,637

 
15,239

 
15,623

MSR % of investor servicing portfolio
0.99
%
 
0.99
%
 
1.00
%
 
1.07
%
 
0.77
%
 
 
 
 
 
 
 
 
 
 
Net impact of MSR hedging
 
 
 
 
 
 
 
 
 
MSR valuation adjustment(1)
$
857

 
$
(3,608
)
 
$
(10,734
)
 
$
35,556

 
$
(16,902
)
Net trading gains (losses) related to MSR hedging
(607
)
 
(2,452
)
 
7,115

 
(24,993
)
 
31,273

Net interest income related to MSR hedging

 

 

 

 
(26
)
Net gain (loss) on MSR hedging
$
250

 
$
(6,060
)
 
$
(3,619
)
 
$
10,563

 
$
14,345

(1)
The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing.
(2)
At period end.


24



Huntington Bancshares Incorporated
Annual Credit Reserves Analysis
(Unaudited)
 
Year Ended December 31,
(dollar amounts in thousands)
2016
 
2015
 
2014
 
2013
 
2012
Allowance for loan and lease losses, beginning of period
$
597,843

 
$
605,196

 
$
647,870

 
$
769,075

 
$
964,828

Loan and lease losses
(227,314
)
 
(217,881
)
 
(246,601
)
 
(306,316
)
 
(455,200
)
Recoveries of loans previously charged off
118,418

 
130,088

 
121,974

 
117,650

 
112,738

Net loan and lease losses
(108,896
)
 
(87,793
)

(124,627
)

(188,666
)

(342,462
)
Provision for loan and lease losses
169,407

 
88,679

 
83,082

 
67,797

 
155,193

Allowance of assets sold or transferred to loans held for sale
(19,941
)
 
(8,239
)
 
(1,129
)
 
(336
)
 
(8,484
)
Allowance for loan and lease losses, end of period
638,413

 
597,843


605,196


647,870


769,075

 
 
 
 
 
 
 
 
 
 
Allowance for unfunded loan commitments and letters of credit, beginning of period
72,081

 
60,806

 
62,899

 
40,651

 
48,456

Provision for (reduction in) unfunded loan commitments and letters of credit losses
21,395

 
11,275

 
(2,093
)
 
22,248

 
(7,805
)
Fair value of acquired AULC
4,403

 

 

 

 

Allowance for unfunded loan commitments and letters of credit, end of period
97,879


72,081


60,806


62,899


40,651

Total allowance for credit losses
$
736,292

 
$
669,924


$
666,002


$
710,769


$
809,726

 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses (ALLL) as % of:
 
 
 
 
 
 
 
 
 
Total loans and leases
0.95
%
 
1.19
%
 
1.27
%
 
1.50
%
 
1.89
%
Nonaccrual loans and leases (NALs)
151

 
161

 
202

 
201

 
189

Nonperforming assets (NPAs)
133

 
150

 
179

 
184

 
173

 
 
 
 
 
 
 
 
 
 
Total allowance for credit losses (ACL) as % of:
 
 
 
 
 
 
 
 
 
Total loans and leases
1.10
%
 
1.33
%
 
1.40
%
 
1.65
%
 
1.99
%
Nonaccrual loans and leases (NALs)
174

 
180

 
222

 
221

 
199

Nonperforming assets (NPAs)
153

 
168

 
197

 
202

 
182



25



Huntington Bancshares Incorporated
Annual Net Charge-Off Analysis
(Unaudited)

 
Year Ended December 31,
(dollar amounts in thousands)
2016 (2)
 
2015
 
2014
 
2013
 
2012
Net charge-offs by loan and lease type:
 
 
 
 
 
 
 
 
 
Originated Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
43,929

 
$
27,924

 
$
32,123

 
$
16,390

 
$
64,248

Commercial real estate:

 

 

 

 

Construction
(2,084
)
 
(824
)
 
1,171

 
6,358

 
8,041

Commercial
(24,460
)
 
(15,719
)
 
(10,538
)
 
18,496

 
70,388

Commercial real estate
(26,544
)
 
(16,543
)
 
(9,367
)
 
24,854

 
78,429

Total commercial
17,385

 
11,381

 
22,756

 
41,244

 
142,677

Consumer:
 
 
 
 
 
 
 
 
 
Automobile
27,057

 
20,291

 
17,568

 
10,537

 
9,442

Home equity
8,073

 
19,850

 
36,947

 
82,263

 
116,379

Residential mortgage
5,560

 
10,126

 
19,752

 
27,162

 
47,923

RV and marine finance

 

 

 

 

Other consumer
38,627

 
26,145

 
27,604

 
27,460

 
26,041

Total consumer
79,317

 
76,412

 
101,871

 
147,422

 
199,785

Total originated net charge-offs
$
96,702

 
$
87,793

 
$
124,627

 
$
188,666

 
$
342,462

 
 
 
 
 
 
 
 
 
 
Acquired loans (1)
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,186

 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction

 
 
 
 
 
 
 
 
Commercial
205

 
 
 
 
 
 
 
 
Commercial real estate
205

 
 
 
 
 
 
 
 
Total commercial
1,391

 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
Automobile
4,934

 
 
 
 
 
 
 
 
Home equity
931

 
 
 
 
 
 
 
 
Residential mortgage
264

 
 
 
 
 
 
 
 
RV and marine finance
2,288

 
 
 
 
 
 
 
 
Other consumer
2,386

 
 
 
 
 
 
 
 
Total consumer
10,803

 
 
 
 
 
 
 
 
Total acquired net charge-offs
$
12,194

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
45,115

 
$
27,924

 
$
32,123

 
$
16,390

 
$
64,248

Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction
(2,084
)
 
(824
)
 
1,171

 
6,358

 
8,041

Commercial
(24,255
)
 
(15,719
)
 
(10,538
)
 
18,496

 
70,388

Commercial real estate
(26,339
)

(16,543
)

(9,367
)

24,854


78,429

Total commercial
18,776


11,381


22,756


41,244


142,677

Consumer:
 
 
 
 
 
 
 
 
 
Automobile
31,991

 
20,291

 
17,568

 
10,537

 
9,442

Home equity
9,004

 
19,850

 
36,947

 
82,263

 
116,379

Residential mortgage
5,824

 
10,126

 
19,752

 
27,162

 
47,923

RV and marine finance
2,288

 

 

 

 

Other consumer
41,013

 
26,145

 
27,604

 
27,460

 
26,041

Total consumer
90,120


76,412


101,871


147,422


199,785

Total net charge-offs
$
108,896


$
87,793


$
124,627


$
188,666


$
342,462

 
 
 
 
 
 
 
 
 
 

26



Net charge-offs - annualized percentages:
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
0.19
 %
 
0.14
 %
 
0.18
 %
 
0.10
%
 
0.40
%
Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction
(0.19
)
 
(0.08
)
 
0.16

 
1.10

 
1.38

Commercial
(0.49
)
 
(0.37
)
 
(0.25
)
 
0.42

 
1.35

Commercial real estate
(0.44
)
 
(0.32
)
 
(0.19
)
 
0.49

 
1.36

Total commercial
0.06

 
0.05

 
0.10

 
0.19

 
0.66

Consumer:
 
 
 
 
 
 
 
 
 
Automobile
0.30

 
0.23

 
0.23

 
0.19

 
0.21

Home equity
0.10

 
0.23

 
0.44

 
0.99

 
1.40

Residential mortgage
0.09

 
0.17

 
0.35

 
0.52

 
0.92

RV and marine finance
0.33

 

 

 

 

Other consumer
5.53

 
5.44

 
6.99

 
6.30

 
5.72

Total consumer
0.32

 
0.32

 
0.46

 
0.75

 
1.08

Net charge-offs as a % of average loans
0.19
 %
 
0.18
 %
 
0.27
 %
 
0.45
%
 
0.85
%
(1)
Represents loans from FirstMerit acquisition.
(2)
Amounts presented above exclude write-downs of loans transferred to loans held-for-sale.


27



Huntington Bancshares Incorporated
Annual Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
(Unaudited)

 
December 31,
(dollar amounts in thousands)
2016
 
2015
 
2014
 
2013
 
2012
Nonaccrual loans and leases (NALs): (1)
 
 
 
 
 
 
 
 
 
Originated NALs
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
225,162

 
$
175,195

 
$
71,974

 
$
56,615

 
$
90,705

Commercial real estate
19,565


28,984


48,523


73,417


127,128

Automobile
4,696


6,564


4,623


6,303


7,823

Residential mortgage
83,159


94,560


96,564


119,532


122,452

RV and marine













Home equity
66,033


66,278


78,515


66,169


59,519

Other consumer




45


20


6

Total nonaccrual loans and leases
398,615

 
371,581

 
300,244

 
322,056

 
407,633

Other real estate, net:
 
 
 
 
 
 
 
 
 
Residential
23,326

 
24,194

 
29,291

 
23,447

 
21,378

Commercial
3,404

 
3,148

 
5,748

 
4,217

 
6,719

Total other real estate, net
26,730

 
27,342

 
35,039

 
27,664

 
28,097

Other NPAs(2)
6,968

 

 
2,440

 
2,440

 
10,045

Total nonperforming assets (4)
$
432,313

 
$
398,923

 
$
337,723

 
$
352,160

 
$
445,775

 
 
 
 
 
 
 
 
 
 
Acquired NALs (5)
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
9,022

 
 
 
 
 
 
 
 
Commercial real estate
943

 
 
 
 
 
 
 
 
Automobile
1,070

 
 
 
 
 
 
 
 
Residential mortgage
7,343

 
 
 
 
 
 
 
 
RV and marine
245

 
 
 
 
 
 
 
 
Home equity
5,765

 
 
 
 
 
 
 
 
Other consumer

 
 
 
 
 
 
 
 
Total nonaccrual loans and leases
24,388

 
 
 
 
 
 
 
 
Other real estate, net:
 
 
 
 
 
 
 
 
 
Residential
7,606

 
 
 
 
 
 
 
 
Commercial
16,594

 
 
 
 
 
 
 
 
Total other real estate, net
24,200

 
 
 
 
 
 
 
 
Other NPAs(2)

 
 
 
 
 
 
 
 
Total nonperforming assets (4)
$
48,588

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total NALs
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
234,184

 
$
175,195

 
$
71,974

 
$
56,615

 
$
90,705

Commercial real estate
20,508

 
28,984

 
48,523

 
73,417

 
127,128

Automobile
5,766

 
6,564

 
4,623

 
6,303

 
7,823

Residential mortgage
90,502

 
94,560

 
96,564

 
119,532

 
122,452

RV and marine
245

 
 
 
 
 
 
 
 
Home equity
71,798

 
66,278

 
78,515

 
66,169

 
59,519

Other consumer

 

 
45

 
20

 
6

Total nonaccrual loans and leases
423,003


371,581


300,244


322,056


407,633

Other real estate, net:
 
 
 
 
 
 
 
 
 
Residential
30,932

 
24,194

 
29,291

 
23,447

 
21,378

Commercial
19,998

 
3,148

 
5,748

 
4,217

 
6,719

Total other real estate, net
50,930


27,342


35,039


27,664


28,097

Other NPAs(2)
6,968

 

 
2,440

 
2,440

 
10,045

Total nonperforming assets (4)
$
480,901


$
398,923


$
337,723


$
352,160


$
445,775

 
 
 
 
 
 
 
 
 
 
Nonaccrual loans and leases as a % of total loans and leases
0.63
%
 
0.74
%
 
0.63
%
 
0.75
%
 
1.00
%
NPA ratio(3)
0.72

 
0.79

 
0.71

 
0.82

 
1.09



28



 
December 31,
(dollar amounts in thousands)
2016
 
2015
 
2014
 
2013
 
2012
Nonperforming assets, beginning of period
$
398,923

 
$
337,723

 
$
352,160

 
$
445,775

 
$
590,276

New nonperforming assets
632,618

 
569,433

 
431,261

 
466,122

 
741,724

Returns to accruing status
(126,653
)
 
(100,928
)
 
(77,241
)
 
(82,112
)
 
(140,714
)
Loan and lease losses
(134,795
)
 
(150,432
)
 
(174,737
)
 
(213,138
)
 
(310,979
)
Payments
(210,647
)
 
(211,627
)
 
(158,946
)
 
(230,726
)
 
(302,614
)
Sales and transfers to held-for-sale
(78,545
)
 
(45,246
)
 
(34,774
)
 
(33,761
)
 
(131,918
)
Other

 

 

 

 

Nonperforming assets, end of period (3)
$
480,901

 
$
398,923

 
$
337,723

 
$
352,160

 
$
445,775


(1)
Excludes loans transferred to held-for-sale.
(2)
Other nonperforming assets represent an investment security backed by a municipal bond.
(3)
Nonperforming assets divided by the sum of loans and leases, net other real estate owned, and other NPAs.
(4)
Nonaccruing troubled debt restructured loans on page 31 are included in the total nonperforming assets balance.
(5)
Represents loans from FirstMerit acquisition.




29



Huntington Bancshares Incorporated
Annual Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans
(Unaudited)

 
December 31,
(dollar amounts in thousands)
2016
 
2015
 
2014
 
2013
 
2012
Accruing loans and leases past due 90 days or more:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
18,148

 
$
8,724

 
$
4,937

 
$
14,562

 
$
26,648

Commercial real estate
17,215

 
9,549

 
18,793

 
39,142

 
56,660

Automobile
10,182

 
7,162

 
5,703

 
5,055

 
4,418

Residential mortgage (excluding loans guaranteed by the U.S. Government)
15,074

 
14,082

 
33,040

 
2,469

 
2,718

RV and marine finance
1,462

 

 

 

 

Home equity
11,508

 
9,044

 
12,159

 
13,983

 
18,200

Other consumer
3,895

 
1,394

 
837

 
998

 
1,672

Total, excl. loans guaranteed by the U.S. Government
77,484


49,955


75,469


76,209


110,316

Add: loans guaranteed by U.S. Government
51,878

 
55,835

 
55,012

 
87,985

 
90,816

Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government
$
129,362

 
$
105,790

 
$
130,481

 
$
164,194

 
$
201,132

Ratios:
 
 
 
 
 
 
 
 
 
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases
0.12
%
 
0.10
%
 
0.16
%
 
0.18
%
 
0.27
%
Guaranteed by U.S. Government, as a percent of total loans and leases
0.08

 
0.11

 
0.12

 
0.20

 
0.22

Including loans guaranteed by the U.S. Government, as a percent of total loans and leases
0.19

 
0.21

 
0.27

 
0.38

 
0.49

Accruing troubled debt restructured loans:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
210,119

 
$
235,689

 
$
116,331

 
$
83,857

 
$
76,586

Commercial real estate
76,844

 
115,074

 
177,156

 
204,668

 
208,901

Automobile
26,382

 
24,893

 
26,060

 
30,781

 
35,784

Home equity
269,709
(1)
 
199,393
(2)
 
252,084

 
188,266

 
110,581

Residential mortgage
242,901

 
264,666

 
265,084

 
305,059

 
290,011

RV and marine finance

 

 

 

 

Other consumer
3,780

 
4,488

 
4,018

 
1,041

 
2,544

Total accruing troubled debt restructured loans
$
829,735


$
844,203


$
840,733


$
813,672


$
724,407

Nonaccruing troubled debt restructured loans:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
107,087

 
$
56,919

 
$
20,580

 
$
7,291

 
$
19,268

Commercial real estate
4,507

 
16,617

 
24,964

 
23,981

 
32,548

Automobile
4,579

 
6,412

 
4,552

 
6,303

 
7,823

Home equity
28,128
(1)
 
20,996
(2)
 
27,224

 
20,715

 
6,951

Residential mortgage
59,157

 
71,640

 
69,305

 
82,879

 
84,515

RV and marine finance

 

 

 

 

Other consumer
118

 
151

 
70

 

 
113

Total nonaccruing troubled debt restructured loans
$
203,576


$
172,735


$
146,695


$
141,169


$
151,218

(1)
Includes TDRs transferred from loans to held-for-sale to loans.
(2)
Excludes TDRs transferred from loans to loans held-for-sale.



30
GRAPHIC 4 huntingtonlogoa10.jpg begin 644 huntingtonlogoa10.jpg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end