0000950123-11-037079.txt : 20110420 0000950123-11-037079.hdr.sgml : 20110420 20110420094529 ACCESSION NUMBER: 0000950123-11-037079 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20110420 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110420 DATE AS OF CHANGE: 20110420 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: 11769603 BUSINESS ADDRESS: STREET 1: HUNTINGTON CTR STREET 2: 41 S HIGH ST HC0632 CITY: COLUMBUS STATE: OH ZIP: 43287 BUSINESS PHONE: 6144808300 MAIL ADDRESS: STREET 1: HUNTINGTON CENTER2 STREET 2: 41 S HIGH ST HC063 CITY: COLUMBUS STATE: OH ZIP: 43287 8-K 1 c15708e8vk.htm FORM 8-K Form 8-K
 
 
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): April 20, 2011
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:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   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 April 20, 2011, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended March 31, 2011. Also on April 20, 2011, Huntington made a Quarterly Performance Discussion and Financial Review available on its web site, www.huntington-ir.com.
Huntington’s senior management will host an earnings conference call April 20, 2011, at 10:00 a.m. (Eastern Time). The call may be accessed via a live Internet webcast at www.huntington-ir.com or through a dial-in telephone number at 800-267-7495, conference ID 52894827. Slides will be available at www.huntington-ir.com just prior to the call. A replay of the web cast will be archived in the Investor Relations section of Huntington’s web site at www.huntington.com. A telephone replay will be available two hours after the completion of the call through April 29, 2011, at 800-642-1687; conference call ID 52894827.
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. Actual results could differ materially from those contained or implied by such statements for a variety of factors including: (1) worsening of credit quality performance due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success, impact, and timing of our business strategies, including market acceptance of any new products or services introduced to implement our “Fair Play” banking philosophy; (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used to prepare our financial statements; (7) extended disruption of vital infrastructure; (8) the final outcome of significant litigation; and (9) the nature, extent, and timing of governmental actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as future regulations which will be adopted by the relevant regulatory agencies, including the Consumer Financial Protection Bureau (CFPB), to implement the Act’s provisions. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2010 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission All forward-looking statements included in this Current Report on Form 8-K are based on information available at the time of the Report. Huntington assumes no obligation to update any forward-looking statement.

 

 


 

Exhibit 99.3 includes certain ratios, specifically the tangible common equity ratio, and the Tier 1 common risk-based capital ratio, which are non-GAAP financial measures. These non-GAAP financial measures are included in this report because the Federal Reserve indicated that as part of their Supervisory Capital Assessment Program (SCAP), a year-end 2010 Tier 1 common risk-based capital ratio of 4.0% would be needed. Although Huntington is not one of the SCAP bank holding companies, the market has accepted this as a “de facto” standard for being adequately capitalized since 10 of the 19 bank holding companies included in SCAP were directed to increase their capital levels to meet this targeted threshold. Other companies may calculate these financial measures differently. Risk-weighted assets are calculated under regulatory capital rules applicable to us as discussed more fully on page 7 of our Form 10-K. The tangible common equity ratio, tangible assets, and Tier 1 common risk-based capital ratio were calculated as follows:
Capital Adequacy Reconciliations
                                         
    2011     2010  
(in millions)   March 31,     December 31,     September 30,     June 30,     March 31,  
 
                                       
Tangible common equity to asset ratio:
                                       
 
                                       
Total shareholders’ equity
  $ 5,039     $ 4,981     $ 5,567     $ 5,438     $ 5,370  
Shareholders’ preferred equity
    (363 )     (363 )     (1,700 )     (1,696 )     (1,692 )
 
                             
 
    4,676       4,618       3,867       3,742       3,678  
Goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Intangible assets
    (215 )     (229 )     (244 )     (259 )     (274 )
Intangible asset deferred tax liability (1)
    75       80       85       91       95  
 
                             
Total tangible common equity
  $ 4,092     $ 4,025     $ 3,264     $ 3,130     $ 3,055  
 
                             
 
                             
 
Total assets
  $ 52,949     $ 53,820     $ 53,247     $ 51,771     $ 51,867  
Goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Other intangible assets
    (215 )     (229 )     (244 )     (259 )     (274 )
Intangible asset deferred tax liability (1)
    75       80       85       91       95  
 
                             
Total tangible assets
  $ 52,365     $ 53,227     $ 52,644     $ 51,159     $ 51,244  
 
                             
 
                                       
Tangible common equity to asset ratio
    7.81 %     7.56 %     6.20 %     6.12 %     5.96 %
 
                                       
Tier 1 common risk-based capital ratio (2)
                                       
 
                                       
Tier 1 capital
  $ 5,179     $ 5,022     $ 5,480     $ 5,317     $ 5,090  
Shareholders’ preferred equity
    (363 )     (363 )     (1,700 )     (1,696 )     (1,692 )
Trust preferred securities
    (570 )     (570 )     (570 )     (570 )     (570 )
REIT preferred stock
    (50 )     (50 )     (50 )     (50 )     (50 )
 
                             
Tier 1 common
  $ 4,196     $ 4,039     $ 3,160     $ 3,001     $ 2,778  
 
                             
 
                                       
Risk weighted assets
  $ 43,025     $ 43,471     $ 42,759     $ 42,486     $ 42,522  
 
                             
 
                                       
Tier 1 common risk-based capital ratio
    9.75 %     9.29 %     7.39 %     7.06 %     6.53 %
     
(1)   Intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
 
(2)   March 31, 2011 figures are estimated.

 

 


 

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 April 20, 2011.
Exhibit 99.2 —
Quarterly Performance Discussion, March 2011.
Exhibit 99.3 —
Quarterly Financial Review, March 2011.

 

 


 

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: April 20, 2011  By:   /s/ Donald R. Kimble    
    Donald R. Kimble   
    Senior Executive Vice President and Chief Financial Officer   
EXHIBIT INDEX
       
Exhibit No.   Description
 
     
Exhibit 99.1
    News release of Huntington Bancshares Incorporated, April 20, 2011.
Exhibit 99.2
    Quarterly Performance Discussion, March 2011.
Exhibit 99.3
    Quarterly Financial Review, March 2011.

 

 

EX-99.1 2 c15708exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
(HUNTINGTON LOGO)
NEWS
FOR IMMEDIATE RELEASE —
Date: April 20, 2011
     
Contact:
   
Investors
  Media
Jay Gould
  Maureen Brown
Jay.Gould@huntington.com
  Maureen.Brown@Huntington.com
(614) 480-4060
  (614) 480-5512
 
   
Todd Beekman
   
Todd.Beekman@huntington.com
   
(614) 480-3878
   
HUNTINGTON BANCSHARES REPORTS
$126.4 MILLION OF NET INCOME OR $0.14 PER COMMON SHARE
FOR THE 2011 FIRST QUARTER
CONTINUED GROWTH IN AVERAGE TOTAL LOANS AND CORE DEPOSITS
CONTINUED SIGNIFICANT IMPROVEMENT IN CREDIT QUALITY
Specific highlights compared with 2010 Fourth Quarter:
    6%, or $38.0 million, decline in fully-taxable equivalent revenue, reflecting a $30.5 million decline in mortgage banking income
    3.42% net interest margin, up 5 basis points
    3% annualized growth in average total loans
    3% annualized growth in average total core deposits
    18% decline in nonaccrual loans
    185% allowance for credit losses coverage of nonaccrual loans, up from 166%
    0.96% return on average assets, up from 0.90%
    12.7% return on average tangible common shareholders’ equity
    9.75% Tier 1 common risk-based capital
    7.81% tangible common equity ratio, up from 7.56%

 

 


 

COLUMBUS, Ohio — Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported 2011 first quarter net income of $126.4 million, or $0.14 per common share. The current quarter included a reduction of $0.01 per common share related to additions to litigation reserves. This compared with net income of $122.9 million, or $0.05 per common share, in the 2010 fourth quarter. The prior quarter included a reduction of $0.07 per common share for the deemed dividend resulting from that quarter’s repurchase of TARP capital. Net income in the year-ago quarter was $39.7 million, or $0.01 per common share.
Summary Performance Discussion Compared with 2010 Fourth Quarter
“First quarter results were consistent with our expectations and set the stage for continued earnings growth throughout this year,” said Stephen D. Steinour, chairman, president, and chief executive. “Throughout last year, and continuing into this year, we are taking advantage of what we view as a moment in time to make significant investments in strategic initiatives to position us for more profitable and sustainable long-term growth. Reflecting these factors and the reality of certain near-term revenue headwinds, we previously noted that the primary driver of earnings growth in early 2011 would be lower provision for credit losses as credit quality continued to improve. As such, we are very pleased with this quarter’s continued, significant improvement in our credit quality. Nonaccrual and criticized loans again saw significant declines. Net charge-offs improved. As a result, our provision for credit losses declined. Nevertheless, our allowance for credit losses relative to the level of nonaccrual loans strengthened further.”
The provision for credit losses declined $37.6 million, or 43%, from the 2010 fourth quarter. This reflected an 18% decline in nonaccrual loans from the end of the prior quarter, commensurate with a 19% decrease in the level of new nonaccrual loans. Total criticized commercial loans declined 13% during the quarter and reflected a 41% decrease in new criticized commercial loans. While the period end allowance for credit losses (ACL) as a percentage of total loans and leases declined to 3.07% from 3.39%, the ACL as a percentage of total nonaccrual loans (NALs) increased to 185% from 166%. Net charge-offs were $165.1 million, or an annualized 1.73% of average total loans and leases, down from $172.3 million, or 1.82%, in the 2010 fourth quarter.
Net interest income declined $11.0 million, or 3%, from the fourth quarter. This reflected a 2% (8% annualized) decrease in average earning assets partially offset by a 5 basis point increase in the fully-taxable equivalent net interest margin to 3.42% from 3.37%. The decrease in average earning assets reflected a combination of factors including a $0.6 billion, or 6% (25% annualized), decrease in average available-for-sale and other securities. Contributing to this decline were sales of $0.2 billion of investment securities that partially funded the 2010 fourth quarter repurchase of TARP capital. The negative impact of the available-for-sale and other securities decline was partially offset by a $0.3 billion, or 1% (3% annualized), increase in average total loans and leases. Loan growth in commercial and industrial loans (C&I) as well as automobile loans was strong, up 11% and 13% annualized, respectively. Noncore commercial real estate (CRE) loans continued its planned decline. Importantly, the core deposit mix continued to improve given strong 2% (8% annualized) growth in noninterest-bearing demand deposits.

 

2


 

“The linked-quarter decline in net interest income reflected the impact of fewer days and a decline in average available-for-sale and other securities, as the fully-taxable equivalent net interest margin increased,” Steinour commented. “We are optimistic that net interest income will increase in coming quarters as we expect loan and core deposits to continue to grow with our net interest margin remaining relatively stable. We are especially pleased with this quarter’s increase in our net interest margin as this primarily reflected the benefit of continued growth in low cost noninterest bearing demand deposits. These deposits are our most profitable and represent the primary customer banking relationship. During the quarter, consumer checking account households grew at a 9% annualized rate, reflecting the traction we are gaining with customers in our markets as they increasingly embrace the benefits offered through our ‘Fair Play’ banking philosophy with programs such as 24-Hour Grace™ on overdrafts.”
Total noninterest income declined $27.3 million, or 10%. This reflected a $30.5 million, or 57%, decline in mortgage banking income from the fourth quarter primarily related to a 49% decline in mortgage originations. Trust services income increased 5% and brokerage income grew 21% from the 2010 fourth quarter.
“The decline in noninterest income was driven by the anticipated decrease in mortgage banking income due to expected lower originations as mortgage interest rates increased late in the fourth quarter and mortgage originations slowed,” Steinour noted. “Given recent origination data, we believe mortgage banking income will likely stabilize at the first quarter’s run rate. Aside from mortgage banking, we are encouraged by the growth in trust services and brokerage income, two areas in which we have been making strategic investments.”
Total noninterest expense declined $3.9 million, or 1%, reflecting declines in legal costs as collection activities declined, consulting expenses, OREO and foreclosure costs, and a number of other expense categories. Partially offsetting these declines was $17.0 million in additions to litigation reserves, seasonal increase in certain expenses, most notably personnel costs related to the annual FICA and other benefit expense resets, as well as March’s annual merit increases for nonexecutives.
“We were very pleased to see a reduction in noninterest expense despite additions to litigation reserves, the usual seasonal increases, and expenses related to making strategic investments,” Steinour continued.
On January 19, 2011, we repurchased for $49.1 million the warrant to purchase 23.6 million common shares issued to the U.S. Department of the Treasury in connection with the Capital Purchase Program under the Troubled Asset Relief Program (TARP). While the repurchase of this warrant had the positive effect of removing any possible future share dilutive impact, it negatively impacted our capital ratios. For example, the warrant repurchase negatively impacted our tangible common equity ratio by 9 basis points. Nevertheless, due to the first quarter’s earnings growth our March 31, 2011, capital ratios increased from the end of last year.
“The repurchase of this warrant closed our relationship with the U.S. Department of the Treasury with regard to the TARP capital. Our strong capital ratios and expectation for continued growth in earnings and capital positions us to actively explore capital management opportunities, including raising the dividend,” Steinour concluded.
The Tier 1 common risk-based capital ratio at March 31, 2011, was 9.75%, up from 9.29% at the end of the prior quarter, and the tangible common equity ratio increased to 7.81% from 7.56%. The regulatory Tier 1 and Total capital ratios were 12.04% and 14.85%, respectively, up from 11.55% and 14.46%, respectively, at the end of last year.

 

3


 

Pre-Tax, Pre-Provision Income Trends
One metric that Management believes is useful in analyzing performance is the level of earnings adjusted to exclude provision expense, securities gains or losses, and amortization of intangibles. In addition, earnings are adjusted for items identified 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 the time to be infrequent or short-term in nature, which Management believes may distort the company’s underlying performance trends (see Pre-Tax, Pre-Provision Income in Basis of Presentation for a full discussion).
Pre-Tax, Pre-Provision Income (1)
                                         
    2011     2010  
    First     Fourth     Third     Second     First  
(in millions)   Quarter     Quarter     Quarter     Quarter     Quarter  
Income Before Income Taxes
  $ 161.2     $ 157.9     $ 130.6     $ 62.1     $ 1.6  
 
Add: Provision for credit losses
    49.4       87.0       119.2       193.4       235.0  
Less: Securities (losses) gains
    0.0       (0.1 )     (0.3 )     0.2       (0.0 )
Add: Amortization of intangibles
    13.4       15.0       15.1       15.1       15.1  
Less: Additions to litigation reserves
    (17.0 )                        
 
                             
Pre-Tax, Pre-Provision Income (1)
  $ 240.9     $ 260.1     $ 265.2     $ 270.5     $ 251.8  
 
                             
 
                                       
Linked-quarter change — amount
  $ (19.1 )   $ (5.2 )   $ (5.2 )   $ 18.6     $ 9.8  
Linked-quarter change — percent
    -7.4 %     -1.9 %     -1.9 %     7.4 %     4.0 %
     
(1)   See Basis of Presentation for definition
Pre-tax, pre-provision income was $240.9 million in the 2011 first quarter, down $19.1 million, or 7%, from the prior quarter. From a run-rate basis, the decline reflected:
    $8.8 million seasonal reduction in revenue as the current quarter had less days than the fourth quarter. This included a $7.0 million reduction in net interest income and a $1.8 million reduction in service charge and electronic banking income, and
    $6.9 million seasonal increase in noninterest expense primarily associated with the annual reset of FICA and other payroll taxes.
Expectations
We are optimistic about our prospects for continued earnings growth for the rest of the year.
Borrower and consumer confidence and the sustainability of the slow economic recovery remain major factors impacting growth opportunities for the rest of 2011. Unfortunately, during the 2011 first quarter a number of issues have emerged, however, that could negatively impact the recovery. These include the continued instability in the Middle East with its ramifications on the cost of oil, and the crisis in Japan that could negatively impact the production of consumer goods and services, most notably the electronics and auto sectors. For now, we continue to believe that the economy will remain relatively stable throughout the coming year, with the potential for improvement in the latter half.

 

4


 

Net income is expected to grow from the first quarter level throughout the rest of the year as pre-tax, pre-provision income rebounds from this quarter’s level.
We believe the momentum we are seeing in loan and deposit growth, coupled with a stable net interest margin, will contribute to growth in net interest income. Our C&I portfolio is expected to continue to show meaningful growth with much of this reflecting the positive impact from strategic initiatives to expand our commercial lending expertise into areas like specialty banking, asset based lending, and equipment financing, in addition to our long-standing continued support of small business lending. Growth in automobile loans is also expected to remain strong, aided by our expansion into new markets. Home equity and residential mortgages are likely to show only modest growth until there is more consumer confidence in the sustainability of the economic recovery.
We anticipate our core deposits will continue to grow, reflecting growth in consumer households and business relationships. Further, we expect the shift toward lower-cost noninterest bearing demand deposit accounts will continue.
From a fee income perspective, first quarter results reflect for the most part the negative run rate impacts from the decline in mortgage banking income and deposit service charges. Mortgage banking income will likely show only modest, if any, growth throughout the rest of this year. Service charge income should begin to show modest growth later in this year as the benefits from our “Fair Play” banking philosophy continue to gain momentum commensurate with consumer household growth and increased product penetration.
Electronic banking income in the second half of the year could be negatively impacted by as much as $45 million if the Federal Reserve’s currently proposed interchange fee structure is implemented July 21, 2011 as planned. There are some congressional movements to block or postpone the implementation, but any outcome is uncertain at this time. We also expect to see continued growth in the earnings contribution from other key fee income activities including capital markets, treasury management services, and brokerage, reflecting the impact of our cross-sell and product penetration initiatives throughout the company, as well as the positive impact from strategic initiatives.
Expense levels are expected to remain relatively stable with declines resulting from continued low credit costs and improved expense efficiencies, offset by continued investments in strategic initiatives.
Nonaccrual loans are expected to continue to decline meaningfully throughout the year.
We anticipate the effective tax rate for the remainder of the year to approximate 35% of income before income taxes less approximately $60.0 million of permanent tax differences over the remainder of 2011 primarily related to tax-exempt income, tax-advantaged investments, and general business credits.
Please see the 2011 First Quarter Performance Discussion for an additional detailed review of this quarter’s performance. This document can be found at: http://www.investquest.com/iq/h/hban/ne/finnews/

 

5


 

Conference Call / Webcast Information
Huntington’s senior management will host an earnings conference call on Wednesday, April 20, 2011, at 10:00 a.m. (Eastern Time). The call may be accessed via a live Internet webcast at www.huntington-ir.com or through a dial-in telephone number at (800) 267-7495; conference ID 52894827. Slides will be available at 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.com. A telephone replay will be available two hours after the completion of the call through April 29, 2011 at (800) 642-1687; conference ID 52894827.
Forward-looking Statement
This document contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Actual results could differ materially from those contained or implied by such statements for a variety of factors including: (1) worsening of credit quality performance due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success, impact, and timing of our business strategies, including market acceptance of any new products or services introduced to implement our “Fair Play” banking philosophy; (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used to prepare our financial statements; (7) extended disruption of vital infrastructure; (8) the final outcome of significant litigation; and (9) the nature, extent, and timing of governmental actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as future regulations which will be adopted by the relevant regulatory agencies, including the Consumer Financial Protection Bureau (CFPB), to implement the Act’s provisions. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2010 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this document are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.
Basis of Presentation
Use of Non-GAAP Financial Measures
This document may contain 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, the 2011 first quarter Quarterly Performance Discussion and Quarterly Financial Review supplements to this document, the 2011 first quarter earnings 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.
Pre-Tax, Pre-Provision Income
One non-GAAP performance metric that Management believes is useful in analyzing underlying performance trends is pre-tax, pre-provision income. This is the level of earnings adjusted to exclude the impact of:
    provision expense, which is excluded because its absolute level is elevated and volatile in times of economic stress;
    available-for-sale and other securities gains/losses, which are excluded because in times of economic stress securities market valuations may also become particularly volatile;
    amortization of intangibles expense, which is excluded because return on tangible common equity is a key metric used by Management to gauge performance trends; and
    certain items identified 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 the time to be infrequent or short-term in nature, which Management believes may distort the company’s underlying performance trends.

 

6


 

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 a 35% 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.
About Huntington
Huntington Bancshares Incorporated is a $53 billion regional bank holding company headquartered in Columbus, Ohio. Founded in 1866, Huntington provides full-service commercial, small business, and consumer banking services; mortgage banking services; treasury management and foreign exchange services; equipment leasing; wealth and investment management services; trust services; brokerage services; customized insurance brokerage and service programs; and other financial product and services. The principal markets for these services are Huntington’s six-state banking franchise: Ohio, Michigan, Pennsylvania, Indiana, West Virginia, and Kentucky. The primary distribution channels include a banking network of over 600 traditional branches and convenience branches located in grocery stores and retirement centers, and through an array of alternative distribution channels including internet and mobile banking, telephone banking, and over 1,300 ATMs. Through automotive dealership relationships within its six-state banking franchise area and selected New England states, Huntington also provides commercial banking services to the automotive dealers and retail automobile financing for dealer customers.
###

 

7

EX-99.2 3 c15708exv99w2.htm EXHIBIT 99.2 Exhibit 99.2
Exhibit 99.2
(HUNTINGTON LOGO)
HUNTINGTON BANCSHARES
2011 FIRST QUARTER PERFORMANCE
DISCUSSION
Date: April 20, 2011
The following provides detailed earnings performance discussion that complements the summary review contained in Huntington Bancshares Incorporated’s (NASDAQ: HBAN) 2011 First Quarter Earnings Press Release, which can be found at: http://www.investquest.com/iq/h/hban/ne/finnews/
Earnings Performance Summary
Table 1 — Earnings Performance Summary
                                 
    2011     2010        
    First     Fourth     Change  
(in millions)   Quarter     Quarter     Amount     %  
Net interest income
  $ 404.3     $ 415.3     $ (11.0 )     (3 )%
Provision for credit losses
    49.4       87.0       (37.6 )     (43 )
Noninterest income
    236.9       264.2       (27.3 )     (10 )
Noninterest expense
    430.7       434.6       (3.9 )     (1 )
 
                       
Income before income taxes
    161.2       157.9       3.2       2  
Provison for income taxes
    34.7       35.0       (0.3 )     (1 )
 
                       
Net income
    126.4       122.9       3.5       3  
 
                       
Dividends on preferred shares
    7.7       83.8       (76.1 )     (91 )
 
                       
Net income applicable to common shares
  $ 118.7     $ 39.1     $ 79.6       203 %
 
                       
 
                               
Net income per common share-diluted
  $ 0.14     $ 0.05     $ 0.09       180 %
 
                               
Revenue — fully-taxable equivalent (FTE)
                               
Net interest income
  $ 404.3     $ 415.3     $ (11.0 )     (3 )%
FTE adjustment
    3.9       3.7       0.2       6  
 
                       
Net interest income — FTE
    408.3       419.0       (10.7 )     (3 )
Noninterest income
    236.9       264.2       (27.3 )     (10 )
 
                       
Total revenue — FTE
  $ 645.2     $ 683.2     $ (38.0 )     (6 )%
 
                       
Significant Items Influencing Financial Performance Comparisons
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. Management believes the disclosure of “Significant Items” in current and prior period results aids analysts/investors in better understanding corporate performance trends. (See Significant Items under the Basis of Presentation for a full discussion.)

 

 


 

Significant Items impacting reported results for the 2011 first quarter and 2010 fourth and first quarters are shown in Table 2 below:
Table 2 — Significant Items Influencing Earnings Performance Comparisons
                 
Three Months Ended   Impact  
(in millions, except per share)   Amount (1)     EPS (2)  
March 31, 2011 — GAAP income
  $ 126.4     $ 0.14  
Additions to litigation reserves
    (17.0 )     (0.01 )
 
               
December 31, 2010 — GAAP income
  $ 122.9     $ 0.05  
Deemed dividend
  NA       (0.07 )
 
               
March 31, 2010 — GAAP income
  $ 39.7     $ 0.01  
Net tax benefit recognized
    38.2 (2)     0.05  
 
               
     
(1)   Favorable (unfavorable) impact on GAAP earnings; pre-tax unless otherwise noted
 
(2)   After-tax; EPS reflected on a fully diluted basis
NA- Not applicable
Net Interest Income, Net Interest Margin, and Average Balance Sheet
2011 First Quarter versus 2010 Fourth Quarter
Fully-taxable equivalent net interest income decreased $10.7 million, or 3%, from the 2010 fourth quarter. This reflected a 2% (8% annualized) decrease in average earning assets as the fully-taxable equivalent net interest margin increased to 3.42% from 3.37%. The decrease in average earning assets reflected a combination of factors including:
    $0.6 billion, or 6% (25% annualized), decrease in average available-for-sale and other securities, primarily related to two funding requirements. The first was the repurchase of the TARP preferred capital and related warrants. The second was the $0.4 billion decline in noncore deposits.
    $0.4 billion decline in loans held for sale as our mortgage pipeline slowed considerably during the quarter.
Partially offset by:
    $0.3 billion, or 1% (3% annualized), increase in average total loans and leases.
The net interest margin increased 5 basis points, reflecting the positive impacts of increases in low cost deposits, improved deposit pricing, and day count, partially offset by the negative impacts of a reduction in swap income, lower loan yields, and the issuance of subordinated debt.

 

2


 

Table 3 — Loans and Leases — 1Q11 vs. 4Q10
                                 
    2011     2010        
    First     Fourth     Change  
(in billions)   Quarter     Quarter     Amount     %  
Average Loans and Leases
                               
Commercial and industrial
  $ 13.1     $ 12.8     $ 0.4       3 %
Commercial real estate
    6.5       6.8       (0.3 )     (4 )
 
                       
Total commercial
    19.6       19.6       0.1       0  
 
                       
Automobile
    5.7       5.5       0.2       3  
Home equity
    7.7       7.7       0.0       0  
Residential mortgage
    4.5       4.4       0.0       1  
Other consumer
    0.6       0.6       (0.0 )     (3 )
 
                       
Total consumer
    18.5       18.2       0.2       1  
 
                       
Total loans and leases
  $ 38.1     $ 37.8     $ 0.3       1 %
 
                       
Average total loans and leases increased $0.3 billion or 1% (3% annualized) from the 2010 fourth quarter, reflecting:
    $0.4 billion, or 3% (11% annualized), growth in average commercial and industrial (C&I) loans. The growth in first quarter C&I loans came from several business lines including large corporate, middle market, asset based lending, automobile floor plan lending, and equipment finance. On a geographic basis, nine of our eleven regions experienced loan growth in the quarter, adding to the diversity of the portfolio growth. Line utilization rates remained low and little changed from the end of the prior quarter.
    $0.2 billion, or 3% (13% annualized), growth in average automobile loans and leases. We continue to originate very high quality loans with very acceptable returns. To date, we have seen no material change in our outlook for automobile originations as a result of the crisis in Japan. While the crisis in Japan has resulted in a selective slowdown in auto production, we currently do not see this having a material negative impact on our auto finance business. We focus on larger, multi-franchised, well-capitalized dealers that are rarely reliant on the success of one franchise to generate profitability. In addition, the slowdown is only impacting new vehicle production, which is providing support to used vehicle pricing. More than half of our loan production represents used vehicle financing.
Partially offset by:
    $0.3 billion, or 4% (16% annualized), decline in average commercial real estate loans (CRE), primarily as a result of our ongoing strategy to reduce our exposure to the commercial real estate market. The decline in noncore CRE accounted for 63% of the decline in the total CRE portfolio. The noncore CRE declines reflected paydowns, refinancing, and charge-offs. The core CRE portfolio continued to exhibit high quality characteristics with minimal downgrade or charge-off activity.

 

3


 

Table 4 — Deposits — 1Q11 vs. 4Q10
                                 
    2011     2010        
    First     Fourth     Change  
(in billions)   Quarter     Quarter     Amount     %  
Average Deposits
                               
Demand deposits — noninterest bearing
  $ 7.3     $ 7.2     $ 0.1       2 %
Demand deposits — interest bearing
    5.4       5.3       0.0       1  
Money market deposits
    13.5       13.2       0.3       3  
Savings and other domestic deposits
    4.7       4.6       0.1       1  
Core certificates of deposit
    8.4       8.6       (0.3 )     (3 )
 
                       
Total core deposits
    39.3       38.9       0.3       1  
Other domestic deposits of $250,000 or more
    0.6       0.7       (0.1 )     (18 )
Brokered deposits and negotiable CDs
    1.4       1.6       (0.2 )     (10 )
Other deposits
    0.4       0.4       (0.1 )     (16 )
 
                       
Total deposits
  $ 41.7     $ 41.7     $ (0.0 )     (0 )%
 
                       
Average total deposits were unchanged from the 2010 fourth quarter reflecting:
    $0.3 billion, or 1% (3% annualized), growth in average total core deposits. The primary drivers of this growth were a 3% (10% annualized) increase in average money market deposits, reflecting in part funds from maturing CDs flowing into money market accounts given the low absolute level of rates on new CD offerings. The growth in average total core deposits also reflected 2% (8% annualized) growth in average noninterest bearing demand deposits. Contributing to the growth in noninterest bearing demand deposits was 9% annualized linked quarter growth in consumer checking account households.
Partially offset by:
    $0.2 billion, or 10% (42% annualized), decline in average brokered deposits and negotiable CDs, reflecting a strategy of reducing such noncore funding.
2011 First Quarter versus 2010 First Quarter
Fully-taxable equivalent net interest income increased $12.1 million, or 3%, from the year-ago quarter. This reflected the benefit of a $2.1 billion, or 5%, increase in average total earning assets as the fully-taxable equivalent net interest margin declined to 3.42% from 3.47%. The increase in average earning assets reflected a combination of factors including:
    $1.1 billion, or 3%, increase in average total loans and leases.
    $1.1 billion, or 13%, increase in average total available-for-sale and other securities, reflecting the deployment of cash from core deposit growth.
The 5 basis point decline in the fully-taxable equivalent net interest margin reflected the impact of stronger deposit growth funding investment security purchases at a lower incremental spread.

 

4


 

Table 5 — Loans and Leases — 1Q11 vs. 1Q10
                                 
    First Quarter     Change  
(in billions)   2011     2010     Amount     %  
Average Loans and Leases
                               
Commercial and industrial
  $ 13.1     $ 12.3     $ 0.8       7 %
Commercial real estate
    6.5       7.7       (1.2 )     (15 )
 
                       
Total commercial
    19.6       20.0       (0.3 )     (2 )
 
                       
Automobile
    5.7       4.3       1.5       34  
Home equity
    7.7       7.5       0.2       3  
Residential mortgage
    4.5       4.5       (0.0 )     (0 )
Other consumer
    0.6       0.7       (0.2 )     (23 )
 
                       
Total consumer
    18.5       17.0       1.5       9  
 
                       
Total loans and leases
  $ 38.1     $ 37.0     $ 1.1       3 %
 
                       
Average total loans and leases increased $1.1 billion, or 3%, from the year-ago quarter reflecting:
    $1.5 billion, or 34%, increase in average automobile loans and leases. Automobile lending is a core competency and continued to be an area of growth. The growth from the year-ago quarter exhibited further penetration within our historical geographic footprint, as well as the positive impacts of our expansion into Eastern Pennsylvania and five New England states. Origination quality remained high.
    $0.8 billion, or 7%, increase in average C&I loans reflected a combination of factors. Growth from the year-ago quarter reflected the benefits from our strategic initiatives including large corporate, asset based lending, and equipment finance. In addition, we continued to see growth in more traditional middle-market loans. This growth is evident despite utilization rates that remain well below historical norms.
    $0.2 billion, or 3%, increase in average home equity loans, reflecting higher loan originations and continued slower runoff.
Partially offset by:
    $1.2 billion, or 15%, decrease in average CRE loans reflecting the continued execution of our plan to reduce the CRE exposure, primarily in the noncore CRE segment. This reduction will continue through 2011, reflecting normal amortization, pay downs, and refinancing.

 

5


 

Table 6 — Deposits — 1Q11 vs. 1Q10
                                 
    First Quarter     Change  
(in billions)   2011     2010     Amount     %  
Average Deposits
                               
Demand deposits — noninterest bearing
  $ 7.3     $ 6.6     $ 0.7       11 %
Demand deposits — interest bearing
    5.4       5.7       (0.4 )     (6 )
Money market deposits
    13.5       10.3       3.2       30  
Savings and other domestic deposits
    4.7       4.6       0.1       2  
Core certificates of deposit
    8.4       10.0       (1.6 )     (16 )
 
                       
Total core deposits
    39.3       37.3       2.0       5  
Other domestic deposits of $250,000 or more
    0.6       0.7       (0.1 )     (13 )
Brokered deposits and negotiable CDs
    1.4       1.8       (0.4 )     (23 )
Other deposits
    0.4       0.4       (0.0 )     (9 )
 
                       
Total deposits
  $ 41.7     $ 40.2     $ 1.4       4 %
 
                       
Average total deposits increased $1.4 billion, or 4%, from the year-ago quarter reflecting:
    $2.0 billion, or 5%, growth in average total core deposits. The drivers of this change were a $3.2 billion, or 30%, growth in average money market deposits, and a $0.7 billion, or 11%, growth in average noninterest bearing demand deposits. These increases were partially offset by a $1.6 billion, or 16%, decline in average core certificates of deposit and a $0.4 billion, or 6%, decrease in average interest bearing demand deposits. Contributing to the growth in noninterest bearing demand deposits was 4% growth in consumer checking account households from the year-ago quarter.
Partially offset by:
    $0.4 billion, or 23%, decline in average brokered deposits and negotiable CDs, reflecting a strategy of reducing such noncore funding.
Provision for Credit Losses
The provision for credit losses in the 2011 first quarter was $49.4 million, down $37.6 million, or 43%, from the prior quarter and down $185.6 million, or 79%, from the year-ago quarter. Reflecting the resolution of problem credits for which reserves had been previously established, the current quarter’s provision for credit losses was $115.7 million less than total net charge-offs (see Credit Quality discussion).

 

6


 

Noninterest Income
2011 First Quarter versus 2010 Fourth Quarter
Table 7 — Noninterest Income — 1Q11 vs. 4Q10
                                 
    2011     2010        
    First     Fourth     Change  
(in millions)   Quarter     Quarter     Amount     %  
Noninterest Income
                               
Service charges on deposit accounts
  $ 54.3     $ 55.8     $ (1.5 )     (3 )%
Mortgage banking income
    22.7       53.2       (30.5 )     (57 )
Trust services
    30.7       29.4       1.3       5  
Electronic banking income
    28.8       28.9       (0.1 )     (0 )
Insurance income
    17.9       19.7       (1.7 )     (9 )
Brokerage income
    20.5       17.0       3.6       21  
Bank ow ned life insurance income
    14.8       16.1       (1.3 )     (8 )
Automobile operating lease income
    8.8       10.5       (1.6 )     (15 )
Securities (losses) gains
    0.0       (0.1 )     0.1       139  
Other income
    38.2       33.8       4.4       13  
 
                       
Total noninterest income
  $ 236.9     $ 264.2     $ (27.3 )     (10 )%
 
                       
Noninterest income decreased $27.3 million, or 10%, from the 2010 fourth quarter reflecting:
    $30.5 million, or 57%, decline in mortgage banking income. The decrease primarily resulted from a $28.4 million, or 59%, reduction in origination and secondary marketing income. Mortgage originations declined to $0.9 billion, or 49%, from $1.8 billion in the prior quarter, reflecting a rise in mortgage interest rates late in the 2010 fourth quarter, thus decreasing refinancing and purchase activity. The decline also reflected a $6.2 million reduction associated with MSR hedging activities as the current quarter reflected $3.6 million of MSR net hedging losses compared with $2.6 million of such gains in the prior quarter.
Partially offset by:
    $4.4 million, or 13%, growth in other income, reflecting a $4.8 million increase in gains on the sale of SBA loans.
    $3.6 million, or 21%, growth in brokerage income, reflecting increased annuity sales.

 

7


 

2011 First Quarter versus 2010 First Quarter
Table 8 — Noninterest Income — 1Q11 vs. 1Q10
                                 
    First Quarter     Change  
(in millions)   2011     2010     Amount     %  
Noninterest Income
                               
Service charges on deposit accounts
  $ 54.3     $ 69.3     $ (15.0 )     (22 )%
Mortgage banking income
    22.7       25.0       (2.4 )     (9 )
Trust services
    30.7       27.8       3.0       11  
Electronic banking income
    28.8       25.1       3.6       15  
Insurance income
    17.9       18.9       (0.9 )     (5 )
Brokerage income
    20.5       16.9       3.6       21  
Bank ow ned life insurance income
    14.8       16.5       (1.7 )     (10 )
Automobile operating lease income
    8.8       12.3       (3.5 )     (28 )
Securities (losses) gains
    0.0       (0.0 )     0.1       229  
Other income
    38.2       29.1       9.2       32  
 
                       
Total noninterest income
  $ 236.9     $ 240.9     $ (3.9 )     (2 )%
 
                       
Noninterest income declined $3.9 million, or 2%, from the year-ago quarter reflecting:
    $15.0 million, or 22%, decline in service charges on deposit accounts, reflecting lower personal service charges due to a combination of factors including the implementation of the amendment to Regulation E, our “Fair Play” banking philosophy, and lower underlying activity levels.
    $3.5 million, or 28%, decline in automobile operating lease income reflecting the impact of a declining portfolio as a result of having exited that business in 2008.
    $2.4 million, or 9%, decrease in mortgage banking income. This primarily reflected a $9.5 million reduction in MSR net hedging income (losses), as the current quarter reflected a $3.6 million net loss, partially offset by a $6.2 million, or 46%, increase in origination and secondary marketing income, as originations increased 7% from the year-ago quarter.
Partially offset by:
    $9.2 million, or 32%, increase in other income, of which $7.5 million was associated with increased gains from the sale of SBA loans. Also contributing to the growth were increases from the sale of interest rate protection products, and capital markets activities.
    $3.6 million, or 15%, increase in electronic banking income, reflecting an increase in debit card transaction volume and new account growth.
    $3.6 million, or 21%, increase in brokerage income, primarily reflecting increased sales of investment products.
    $3.0 million, or 11%, increase in trust services income, due to an $8.9 billion increase in total trust assets, including a $1.7 billion increase in assets under management. This increase reflected improved market values and net growth in accounts, as well as higher fees for income tax preparation.

 

8


 

Noninterest Expense
2011 First Quarter versus 2010 Fourth Quarter
Table 9 — Noninterest Expense — 1Q11 vs. 4Q10
                                 
    2011     2010        
    First     Fourth     Change  
(in millions)   Quarter     Quarter     Amount     %  
Noninterest Expense
                               
Personnel costs
  $ 219.0     $ 212.2     $ 6.8       3 %
Outside data processing and other services
    40.3       40.9       (0.7 )     (2 )
Net occupancy
    28.4       26.7       1.8       7  
Deposit and other insurance expense
    17.9       23.3       (5.4 )     (23 )
Professional services
    13.5       21.0       (7.6 )     (36 )
Equipment
    22.5       22.1       0.4       2  
Marketing
    16.9       16.2       0.7       4  
Amortization of intangibles
    13.4       15.0       (1.7 )     (11 )
OREO and foreclosure expense
    3.9       10.5       (6.6 )     (63 )
Automobile operating lease expense
    6.8       8.1       (1.3 )     (16 )
Other expense
    48.1       38.5       9.5       25  
 
                       
Total noninterest expense
  $ 430.7     $ 434.6     $ (3.9 )     (1 )%
 
                       
 
                               
(in thousands)
                               
Number of employees (full-time equivalent)
    11.3       11.3       (0.0 )     (0 )%
Noninterest expense declined $3.9 million, or 1%, from the 2010 fourth quarter reflecting:
    $7.6 million, or 36%, decline in professional services, reflecting a decline in legal expenses, as collection activities decreased, and consulting costs.
    $6.6 million, or 63%, decline in OREO and foreclosure expenses as OREO balances declined 18% in the current quarter.
    $5.4 million, or 23%, decline in deposit and other insurance expenses.
Partially offset by:
    $9.5 million, or 25%, increase in other expense. This reflected the current quarter’s $17.0 million of expense associated with additions to litigation reserves, partially offset by the benefit of declines in fraud losses, expenses related to representations and warranties losses made on mortgage loans sold, and travel expense.
    $6.8 million, or 3%, increase in personnel costs, primarily reflecting $6.9 million of seasonal increase in FICA and other employment taxes.

 

9


 

2011 First Quarter versus 2010 First Quarter
Table 10 — Noninterest Expense — 1Q11 vs. 1Q10
                                 
    First Quarter     Change  
(in millions)   2011     2010     Amount     %  
Noninterest Expense
                               
Personnel costs
  $ 219.0     $ 183.6     $ 35.4       19 %
Outside data processing and other services
    40.3       39.1       1.2       3  
Net occupancy
    28.4       29.1       (0.7 )     (2 )
Deposit and other insurance expense
    17.9       24.8       (6.9 )     (28 )
Professional services
    13.5       22.7       (9.2 )     (41 )
Equipment
    22.5       20.6       1.9       9  
Marketing
    16.9       11.2       5.7       51  
Amortization of intangibles
    13.4       15.1       (1.8 )     (12 )
OREO and foreclosure expense
    3.9       11.5       (7.6 )     (66 )
Automobile operating lease expense
    6.8       10.1       (3.2 )     (32 )
Other expense
    48.1       30.3       17.8       59  
 
                       
Total noninterest expense
  $ 430.7     $ 398.1     $ 32.6       8 %
 
                       
 
                               
(in thousands)
                               
Number of employees (full-time equivalent)
    11.3       10.7       0.6       6 %
Noninterest expense increased $32.6 million, or 8%, from the year-ago quarter reflecting:
    $35.4 million, or 19%, increase in personnel costs, primarily reflecting a 6% increase in full-time equivalent staff in support of strategic initiatives, as well as higher benefit related expenses, including the reinstatement of our 401(k) plan matching contribution in the second quarter of last year.
    $17.8 million, or 59%, increase in other expense, primarily reflecting $17.0 million of expense associated with additions to litigation reserves in the current quarter.
    $5.7 million, or 51%, increase in marketing expense, reflecting increases in branding and product advertising activities in support of strategic initiatives.
Partially offset by:
    $9.2 million, or 41%, decrease in professional services, reflecting lower legal costs, as collection activities declined, and consulting expenses.
    $7.6 million, or 66%, decline in OREO and foreclosure expense, reflecting a 64% decline in OREO from the year-ago quarter.
    $6.9 million, or 28%, decline in deposit and other insurance expenses.
    $3.2 million, or 32%, decline in automobile operating lease expense as that portfolio continued to run-off.

 

10


 

Income Taxes
The provision for income taxes in the 2011 first quarter was $34.7 million. The effective tax rate for the 2011 first quarter was 21.6%. At March 31, 2011, we had a net deferred tax asset of $532.6 million. Based on both positive and negative evidence and our level of forecasted future taxable income, there was no impairment to the deferred tax asset at March 31, 2011. The total disallowed deferred tax asset for regulatory capital purposes decreased to $89.9 million at March 31, 2011 from $161.3 million at December 31, 2010.
We anticipate the effective tax rate for the remainder of the year to approximate 35% of income before income taxes less approximately $60.0 million of permanent tax differences over the remainder of 2011 primarily related to tax-exempt income, tax-advantaged investments, and general business credits.
Credit Quality Performance Discussion
Credit quality performance in the 2011 first quarter was in line with expectations with continued improvement in C&I charge-offs, and some noticeable improvement in consumer charge-offs, even after considering a change in our residential mortgage charge-off policy.
Other key credit quality metrics also showed improvement, including an 18% decline in nonperforming assets (NPAs) and a 13% decline in the level of criticized commercial loans. We continued to see a reduction in the inflow of new NPAs, as well as criticized assets. Upgrades, payments, and charge-offs resulted in substantially lower ending NPA and criticized asset balances. All credit indicators point to these solid trends continuing. Delinquency trends continued to improve, on both a linked-quarter and year-over-year basis. Risk characteristics point to solid credit quality across originations for all loan types.
This quarter’s net charge-offs were primarily related to borrowers with reserves established in prior periods. Our allowance for credit losses (ACL) declined $115.7 million, or 9%, to $1,175.4 million, or 3.07% of period-end total loans and leases, from $1,291.1 million, or 3.39%, at December 31, 2010. Importantly, our ACL as a percent of period-end NALs increased to 185% from 166%, along with improved coverage ratios associated with NPAs and criticized assets. These improved coverage ratios indicate a strengthening of our reserves relative to troubled assets from the end of the prior quarter.

 

11


 

Net Charge-Offs (NCOs)
Table 11 — Net Charge-Offs
                                         
    2011     2010  
    First     Fourth     Third     Second     First  
(in millions)   Quarter     Quarter     Quarter     Quarter     Quarter  
Net Charge-offs
                                       
Commercial and industrial
  $ 42.2     $ 59.1     $ 62.2     $ 58.1     $ 75.4  
Commercial real estate
    67.7       44.9       63.7       81.7       85.3  
 
                             
Total commercial
    109.9       104.0       125.9       139.9       160.7  
 
                             
Automobile
    4.7       7.0       5.6       5.4       8.5  
Home equity
    26.7       29.2       27.8       44.5       37.9  
Residential mortgage
    18.9       26.8       19.0       82.8       24.3  
Other consumer
    4.9       5.3       6.3       6.6       7.0  
 
                             
Total consumer
    55.2       68.3       58.6       139.4       77.7  
 
                             
Total net charge-offs
  $ 165.1     $ 172.3     $ 184.5     $ 279.2     $ 238.5  
 
                             
 
                                       
Net Charge-offs — annualized percentages
                                       
Commercial and industrial
    1.29 %     1.85 %     2.01 %     1.90 %     2.45 %
Commercial real estate
    4.15       2.64       3.60       4.44       4.44  
 
                             
Total commercial
    2.24       2.13       2.59       2.85       3.22  
 
                             
Automobile
    0.33       0.51       0.43       0.47       0.80  
Home equity
    1.38       1.51       1.47       2.36       2.01  
Residential mortgage
    1.70       2.42       1.73       7.19       2.17  
Other consumer
    3.47       3.66       3.83       3.81       3.87  
 
                             
Total consumer
    1.20       1.50       1.32       3.19       1.83  
 
                             
Total net charge-offs
    1.73 %     1.82 %     1.98 %     3.01 %     2.58 %
 
                             
 
                                       
MEMO: Franklin-Related Net Charge-offs
                                       
Commercial and industrial
  $     $ (0.1 )   $ (4.5 )   $ (0.2 )   $ (0.3 )
Home equity
                1.2       15.9       3.7  
Residential mortgage
    (3.1 )     (4.4 )     3.4       64.2       8.1  
 
                             
Total net charge-offs
  $ (3.1 )   $ (4.6 )   $ 0.0     $ 80.0     $ 11.5  
 
                             
Total net charge-offs for the 2011 first quarter were $165.1 million, or an annualized 1.73% of average total loans and leases. This was down $7.2 million, or 4%, from $172.3 million, or an annualized 1.82%, in the 2010 fourth quarter.
Total C&I net charge-offs for the 2011 first quarter were $42.2 million, or an annualized 1.29%, down 29% from $59.1 million, or an annualized 1.85% of related loans, in the 2010 fourth quarter.
Current quarter CRE net charge-offs were $67.7 million, or an annualized 4.15% of average total CRE loans. This was up $22.8 million, or 51%, from $44.9 million, or an annualized 2.64%, in the prior quarter. The increase in CRE net charge-offs reflected continued proactive treatment of problem loans and an increase in note sale activity in the current quarter. We expect to see lower CRE net charge-offs in future quarters.
Total consumer net charge-offs in the current quarter were $55.2 million, or an annualized 1.20% of average total consumer loans, down $13.1 million, or 19%, from $68.3 million, or an annualized 1.50%, in the 2010 fourth quarter.
Automobile loan and lease net charge-offs were $4.7 million, or an annualized 0.33% of related average balances, down 33% from $7.0 million, or an annualized 0.51%, in the 2010 fourth quarter. The level of net charge-offs and delinquencies were better than expected, and also benefitted from $0.5 million of recoveries associated with a previously charged-off loan sale. Origination quality remains high as measured by our vintage analysis.

 

12


 

Home equity net charge-offs were $26.7 million, or an annualized 1.38% of related average balances, down 9% from $29.2 million, or an annualized 1.51%, in the 2010 fourth quarter. This performance was consistent with expectations given the current economic environment in our markets.
Residential mortgage net charge-offs in the current quarter were $18.9 million, or an annualized 1.70% of related loans, down 29% from $26.8 million, or an annualized 2.42%, in the prior quarter. In the 2011 first quarter, we implemented a change regarding net charge-offs in our residential mortgage portfolio by accelerating the timing for when a charge-off is recognized. In addition, we established an immediate charge-off process regardless of the delinquency status for short sale situations. Both of these policy changes resulted in the recognition $6.8 million of charge-offs in the 2011 first quarter.
Nonaccrual Loans (NALs) and Nonperforming Assets (NPAs)
Table 12 — Nonaccrual Loans and Nonperforming Assets
                                         
    2011     2010  
(in millions)   Mar. 31     Dec. 31     Sep. 30     Jun. 30     Mar. 31  
Nonaccrual loans and leases (NALs):
                                       
Commercial and industrial
  $ 260.4     $ 346.7     $ 398.4     $ 429.6     $ 511.6  
Commercial real estate
    305.8       363.7       478.8       663.1       826.8  
Residential mortgage
    44.8       45.0       83.0       86.5       373.0  
Home equity
    25.3       22.5       21.7       22.2       54.8  
 
                             
Total nonaccrual loans and leases (NALs)
    636.3       777.9       981.8       1,201.3       1,766.1  
Other real estate, net:
                                       
Residential
    28.7       31.6       65.8       71.9       68.3  
Commercial
    26.0       35.2       57.3       67.2       84.0  
 
                             
Total other real estate, net
    54.6       66.8       123.1       139.1       152.3  
Impaired loans held for sale (1)
                      242.2        
 
                             
Total nonperforming assets (NPAs)
  $ 690.9     $ 844.8     $ 1,104.9     $ 1,582.7     $ 1,918.4  
 
                             
 
Nonperforming Frankin assets
                                       
Residential mortgage
  $     $     $     $     $ 298.0  
Home equity
                            31.1  
OREO
    6.0       9.5       15.3       24.5       24.4  
Impaired loans held for sale (1)
                      242.2        
 
                             
Total nonperforming Franklin assets
  $ 6.0     $ 9.5     $ 15.3     $ 266.7     $ 353.5  
 
                             
NAL ratio (2)
    1.66 %     2.04 %     2.62 %     3.25 %     4.78 %
NPA ratio (3)
    1.80       2.21       2.94       4.24       5.17  
     
(1)   June 30, 2010, figure represents NALs associated with the transfer of Franklin-related residential mortgage and home equity loans to loans held for sale.
 
    Held for sale loans are carried at the lower of cost or fair value less costs to sell.
 
(2)   Total NALs as a % of total loans and leases
 
(3)   Total NPAs as a % of sum of loans and leases, impaired loans held for sale, and net other real estate
Total nonaccrual loans and leases (NALs) were $636.3 million at March 31, 2011, and represented 1.66% of total loans and leases. This was down $141.6 million, or 18%, from $777.9 million, or 2.04% of total loans and leases, at December 31, 2010.
C&I NALs decreased $86.3 million, or 25%, from the end of the prior quarter, reflecting both charge-offs and problem credit resolutions including payments and payoffs. The improvement was broad based within our geographic footprint. Improvement in the manufacturing-related segment accounted for a significant portion of the decline.

 

13


 

CRE NALs decreased $57.9 million, or 16%, from December 31, 2010, reflecting both charge-offs and problem credit resolutions including borrower payments and payoffs. Trends in CRE NALs continue to reflect our on-going proactive management of these credits. Also key to this improvement was the lower level of inflows, or migration, which is an important indicator of the future trend for the portfolio.
Nonperforming assets (NPAs), which include NALs, were $690.9 million at March 31, 2011, and represented 1.80% of related assets. This was down $153.9 million, or 18%, from $844.8 million, or 2.21%, of related assets at the end of the prior quarter.
Table 13 — 90 Days Past Due and Accruing Restructured Loans
                                         
    2011     2010  
(in millions)   Mar. 31     Dec. 31     Sep. 30     Jun. 30     Mar. 31  
Accruing loans and leases past due 90 days or more:
                                       
Total excluding loans guaranteed by the U.S. Government
  $ 73.6     $ 87.7     $ 95.4     $ 83.4     $ 113.2  
Loans guaranteed by the U.S. Government
    94.4       98.3       94.2       95.4       96.8  
 
                             
Total loans and leases
  $ 168.0     $ 185.9     $ 189.6     $ 178.8     $ 210.0  
 
                             
 
                                       
Ratios (1)
                                       
Excluding loans guaranteed by the U.S. government
    0.19 %     0.23 %     0.25 %     0.23 %     0.31 %
Guaranteed by U.S. government
    0.25       0.26       0.26       0.26       0.26  
Including loans guaranteed by the U.S. government
    0.44       0.49       0.51       0.49       0.57  
 
                                       
Accruing restructured loans (ARLs):
                                       
Commercial
  $ 206.5     $ 222.6     $ 158.0     $ 141.4     $ 117.7  
Residential mortgages
    333.5       328.4       287.5       269.6       242.9  
Other
    78.5       76.6       73.2       65.1       62.1  
 
                             
Total accruing restructured loans
  $ 618.4     $ 627.6     $ 518.7     $ 476.0     $ 422.7  
 
                             
     
(1)   Percent of related loans and leases
Total accruing loans and leases over 90 days past due, excluding loans guaranteed by the U.S. Government, were $73.6 million at March 31, 2011, down $14.1 million, or 16%, from the end of the prior quarter, and down $39.6 million, or 35%, from the end of the year-ago period. On this same basis, the over 90-day delinquency ratio was 0.19% at March 31, 2011, down from 0.23% at the end of the 2010 fourth quarter, and down 12 basis points from a year earlier. For total consumer loans, and on this same basis, the over 90-day delinquency ratio was 0.39% at March 31, 2011, down from 0.48% at the end of the prior quarter.
Allowances for Credit Losses (ACL)
We maintain two reserves, both of which are available to absorb inherent credit losses: the allowance for loan and lease losses (ALLL) and the allowance for unfunded loan commitments and letters of credit (AULC). When summed together, these reserves constitute the total ACL.

 

14


 

Table 14 — Allowances for Credit Losses (ACL)
                                         
    2011     2010  
(in millions)   Mar. 31     Dec. 31,     Sep. 30     Jun. 30     Mar. 31  
Allow ance for loan and lease losses (ALLL)
  $ 1,133.2     $ 1,249.0     $ 1,336.4     $ 1,402.2     $ 1,478.0  
Allow ance for unfunded loan commitments and letters of credit
    42.2       42.1       40.1       39.7       49.9  
 
                             
Allowance for credit losses (ACL)
  $ 1,175.4     $ 1,291.1     $ 1,376.4     $ 1,441.8     $ 1,527.9  
 
                                       
ALLL as a % of:
                                       
Total loans and leases
    2.96 %     3.28 %     3.56 %     3.79 %     4.00 %
Nonaccrual loans and leases (NALs)
    178       161       136       117       84  
Nonperforming assets (NPAs)
    164       148       121       89       77  
 
                                       
ACL as a % of:
                                       
Total loans and leases
    3.07 %     3.39 %     3.67 %     3.90 %     4.14 %
Nonaccrual loans and leases (NALs)
    185       166       140       120       87  
Nonperforming assets (NPAs)
    170       153       125       91       80  
At March 31, 2011, the ALLL was $1,133.2 million, down $115.8 million, or 9%, from $1,249.0 million at the end of the prior quarter. Expressed as a percent of period-end loans and leases, the ALLL ratio at March 31, 2011, was 2.96%, down from 3.28% at December 31, 2010. The ALLL as a percent of NALs was 178% at March 31, 2011, up from 161% at December 31, 2010.
At December 31, 2010, the AULC was $42.2 million, up $0.1 million, from the end of the prior quarter.
On a combined basis, the ACL as a percent of total loans and leases at March 31, 2011, was 3.07%, down from 3.39% at December 31, 2010. The ACL as a percent of NALs was 185% at March 31, 2011, up from 166% at December 31, 2010, indicating additional strength in the reserve level relative to the level of problem credits.
Capital
Table 15 — Capital Ratios
                                         
    2011     2010  
(in millions)   Mar. 31     Dec. 31,     Sep. 30     Jun. 30     Mar. 31  
Tangible common equity / tangible assets ratio
    7.81 %     7.56 %     6.20 %     6.12 %     5.96 %
 
                                       
Tier 1 common risk-based capital ratio
    9.75 %     9.29 %     7.39 %     7.06 %     6.53 %
 
                                       
Regulatory Tier 1 risk-based capital ratio
    12.04 %     11.55 %     12.82 %     12.51 %     11.97 %
Excess over 6.0% (1)
  $ 2,599     $ 2,413     $ 2,916     $ 2,766     $ 2,539  
 
                                       
Regulatory Total risk-based capital ratio
    14.85 %     14.46 %     15.08 %     14.79 %     14.28 %
Excess over 10.0% (1)
  $ 2,087     $ 1,939     $ 2,172     $ 2,035     $ 1,820  
 
                                       
Total risk-w eighted assets
  $ 43,025     $ 43,471     $ 42,759     $ 42,486     $ 42,522  
     
(1)   “Well-capitalized” regulatory threshold

 

15


 

The tangible common equity to asset ratio at March 31, 2011, was 7.81%, up 25 basis points from 7.56% at the end of the prior quarter, despite a 9 basis point negative impact related to the repurchase of the TARP warrants.
Our Tier 1 common risk-based capital ratio at quarter end was 9.75%, up from 9.29% at the end of the prior quarter.
At March 31, 2011, our regulatory Tier 1 and Total risk-based capital ratios were 12.04% and 14.85%, respectively, up from 11.55% and 14.46%, respectively, at December 31, 2010.
Forward-looking Statement
This document contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Actual results could differ materially from those contained or implied by such statements for a variety of factors including: (1) worsening of credit quality performance due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success, impact, and timing of our business strategies, including market acceptance of any new products or services introduced to implement our “Fair Play” banking philosophy; (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used to prepare our financial statements; (7) extended disruption of vital infrastructure; (8) the final outcome of significant litigation; and (9) the nature, extent, and timing of governmental actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as future regulations which will be adopted by the relevant regulatory agencies, including the Consumer Financial Protection Bureau (CFPB), to implement the Act’s provisions. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2010 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this document are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.
Basis of Presentation
Use of Non-GAAP Financial Measures
This document may contain 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, the 2011 first quarter Earnings Press Release and Quarterly Financial Review, the 2011 first quarter earnings 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.
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 writedowns, etc., reflect ordinary banking activities and are, therefore, typically excluded from consideration as a Significant Item.

 

16


 

Management believes the disclosure of “Significant Items” in current and prior period results 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).
“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 2010 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.
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 a 35% 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.
###

 

17

EX-99.3 4 c15708exv99w3.htm EXHIBIT 99.3 Exhibit 99.3
Exhibit 99.3
HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Review
March 2011
Table of Contents
         
Quarterly Key Statistics
    1 - 2  
 
       
Consolidated Balance Sheets
    3  
 
       
Loans and Leases Composition
    4  
 
       
Deposits Composition
    5  
 
       
Consolidated Quarterly Average Balance Sheets
    6  
 
       
Consolidated Quarterly Net Interest Margin Analysis
    7  
 
       
Selected Quarterly Income Statement Data
    8 - 9  
 
       
Quarterly Mortgage Banking Income
    10  
 
       
Quarterly Credit Reserves Analysis
    11  
 
       
Quarterly Net Charge-Off Analysis
    12  
 
       
Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
    13  
 
       
Quarterly Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans
    14  
 
       
Quarterly Common Stock Summary, Capital, and Other Data
    15  
Notes:
The preparation of financial statement data in conformity with accounting principles generally accepted in the United States 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.

 

 


 

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Key Statistics
(1)
(Unaudited)
                                         
    2011     2010     Percent Changes vs.  
(dollar amounts in thousands, except per share amounts)   First     Fourth     First     4Q10     1Q10  
 
                                       
Net interest income
  $ 404,330     $ 415,294     $ 393,893       (3 )%     3 %
Provision for credit losses
    49,385       86,973       235,008       (43 )     (79 )
Noninterest income
    236,945       264,220       240,852       (10 )     (2 )
Noninterest expense
    430,699       434,593       398,093       (1 )     8  
 
                             
Income before income taxes
    161,191       157,948       1,644       2       9,705  
Provision (benefit) for income taxes
    34,745       35,048       (38,093 )     (1 )     N.R.  
 
                             
Net income
  $ 126,446     $ 122,900     $ 39,737       3 %     218 %
 
                             
Dividends on preferred shares
    7,703       83,754       29,357       (91 )     (74 )
 
                             
Net income applicable to common shares
  $ 118,743     $ 39,146     $ 10,380       203 %     1,044 %
 
                             
 
                                       
Net income per common share — diluted
  $ 0.14     $ 0.05     $ 0.01       180 %     1,300 %
Cash dividends declared per common share
    0.01       0.01       0.01              
Book value per common share at end of period
    5.42       5.35       5.13       1       6  
Tangible book value per common share at end of period
    4.74       4.66       4.26       2       11  
 
                                       
Average common shares — basic
    863,359       757,924       716,320       14       21  
Average common shares — diluted(2)
    867,237       760,582       718,593       14       21  
 
                                       
Return on average assets
    0.96 %     0.90 %     0.31 %                
Return on average common shareholders’ equity
    10.3       3.8       1.1                  
Return on average common tangible shareholders’ equity(3)
    12.7       5.6       2.7                  
Net interest margin (4)
    3.42       3.37       3.47                  
Efficiency ratio(5)
    64.7       61.4       60.1                  
Effective tax rate
    21.6       22.2       (2,317.1 )                
 
                                       
Average loans and leases
  $ 38,097,210     $ 37,800,546     $ 36,979,996       1       3  
Average loans and leases — linked quarter annualized growth rate
    3.1 %     6.3 %     (1.2 )%                
Average earning assets
  $ 48,344,961     $ 49,290,186     $ 46,240,486       (2 )     5  
Average total assets
    53,368,554       54,146,249       51,702,032       (1 )     3  
Average core deposits (6)
    39,274,265       38,949,046       37,271,725       1       5  
Average core deposits — linked quarter annualized growth rate
    3.3 %     9.9 %     5.4 %                
Average shareholders’ equity
  $ 5,022,146     $ 5,645,445     $ 5,363,719       (11 )     (6 )
 
                                       
Total assets at end of period
    52,948,509       53,819,642       51,866,798       (2 )     2  
Total shareholders’ equity at end of period
    5,038,599       4,980,542       5,369,686       1       (6 )
 
                                       
Net charge-offs (NCOs)
    165,083       172,251       238,481       (4 )     (31 )
NCOs as a % of average loans and leases
    1.73 %     1.82 %     2.58 %                
Nonaccrual loans and leases (NALs)
  $ 636,257     $ 777,948     $ 1,766,108       (18 )     (64 )
NAL ratio
    1.66 %     2.04 %     4.78 %                
Nonperforming assets (NPAs)
  $ 690,886     $ 844,752     $ 1,918,368       (18 )     (64 )
NPA ratio
    1.80 %     2.21 %     5.17 %                
Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period
    2.96       3.28       4.00                  
ALLL plus allowance for unfunded loan commitments and letters of credit (ACL) as a % of total loans and leases at the end of period
    3.07       3.39       4.14                  
ACL as a % of NALs
    185       166       87                  
ACL as a % of NPAs
    170       153       80                  
Tier 1 leverage ratio (7)
    9.80       9.41       10.05                  
Tier 1 common risk-based capital ratio(7)
    9.75       9.29       6.53                  
Tier 1 risk-based capital ratio (7)
    12.04       11.55       11.97                  
Total risk-based capital ratio (7)
    14.85       14.46       14.28                  
Tangible common equity / risk-weighted assets ratio
    9.51       9.26       7.19                  
Tangible equity / tangible assets ratio(8)
    8.51       8.24       9.26                  
Tangible common equity / tangible assets ratio(9)
    7.81       7.56       5.96                  
N.R. — Not relevant, as denominator of calculation is a loss in prior period compared with income in current period.
See Notes to the Quarterly Key Statistics.

 

1


 

     
Notes to the Quarterly Key Statistics
 
(1)  
Comparisons for all presented periods are impacted by a number of factors. Refer to “Significant Items”.
 
(2)  
For all periods presented, the impact of the convertible preferred stock issued in 2008 and the warrants issued to the U.S. Department of the Treasury in 2008 related to Huntington’s participation in the voluntary Capital Purchase Program was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the periods.
 
(3)  
Net income excluding expense for amortization of intangibles for the period divided by average tangible shareholders’ equity. Average tangible shareholders’ equity equals average total 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.
 
(4)  
On a fully-taxable equivalent (FTE) basis assuming a 35% tax rate.
 
(5)  
Noninterest expense less amortization of intangibles and goodwill impairment divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).
 
(6)  
Includes noninterest-bearing and interest-bearing demand deposits, money market deposits, savings and other domestic deposits, and core certificates of deposit.
 
(7)  
March 31, 2011, figures are estimated. Based on an interim decision by the banking agencies on December 14, 2006, Huntington has excluded the impact of adopting ASC Topic 715, “Compensation — Retirement Benefits”, from the regulatory capital calculations.
 
(8)  
Tangible equity (total 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.
 
(9)  
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.

 

2


 

Huntington Bancshares Incorporated
Consolidated Balance Sheets
                                         
                            Change  
    2011     2010     March ’11 vs ’10  
(dollar amounts in thousands, except number of shares)   March 31,     December 31,     March 31,     Amount     Percent  
    (Unaudited)           (Unaudited)              
 
                                       
Assets
                                       
Cash and due from banks
  $ 1,208,820     $ 847,888     $ 1,310,640     $ (101,820 )     (8 )%
Interest-bearing deposits in banks
    129,999       135,038       364,082       (234,083 )     (64 )
Trading account securities
    164,489       185,404       150,463       14,026       9  
Loans held for sale
    164,282       793,285       327,408       (163,126 )     (50 )
Available-for-sale and other securities
    9,322,434       9,895,244       8,946,364       376,070       4  
Loans and leases(1)
    38,245,836       38,106,507       36,931,681       1,314,155       4  
Allowance for loan and lease losses
    (1,133,226 )     (1,249,008 )     (1,477,969 )     344,743       (23 )
 
                             
Net loans and leases
    37,112,610       36,857,499       35,453,712       1,658,898       5  
 
                             
Bank owned life insurance
    1,471,099       1,458,224       1,422,874       48,225       3  
Premises and equipment
    500,736       491,602       491,573       9,163       2  
Goodwill
    444,268       444,268       444,268              
Other intangible assets
    215,251       228,620       273,952       (58,701 )     (21 )
Accrued income and other assets
    2,214,521       2,482,570       2,681,462       (466,941 )     (17 )
 
                             
Total Assets
  $ 52,948,509     $ 53,819,642     $ 51,866,798     $ 1,081,711       2 %
 
                             
 
                                       
Liabilities and Shareholders’ Equity
                                       
Liabilities
                                       
Deposits(2)
  $ 41,366,487     $ 41,853,898     $ 40,303,467     $ 1,063,020       3 %
Short-term borrowings
    2,051,258       2,040,732       980,839       1,070,419       109  
Federal Home Loan Bank advances
    21,379       172,519       157,895       (136,516 )     (86 )
Other long-term debt
    1,900,555       2,144,092       2,727,745       (827,190 )     (30 )
Subordinated notes
    1,487,566       1,497,216       1,266,907       220,659       17  
Accrued expenses and other liabilities
    1,082,665       1,130,643       1,060,259       22,406       2  
 
                             
Total Liabilities
    47,909,910       48,839,100       46,497,112       1,412,798       3  
 
                             
 
                                       
Shareholder’s Equity
                                       
 
                                       
Preferred stock — authorized 6,617,808 shares-
                                       
 
                                       
5.00% Series B Non-voting, Cumulative Preferred Stock, par value of $0.01 and liquidation value per share of $1,000
                1,329,186       (1,329,186 )     (100 )
 
                                       
8.50% Series A Non-cumulative Perpetual Convertible Preferred Stock, par value and liquidation value per share of $1,000
    362,507       362,507       362,507              
 
                                       
Common stock -
                                       
 
                                       
Par value of $0.01
    8,643       8,642       7,174       1,469       20  
Capital surplus
    7,584,367       7,630,093       6,735,472       848,895       13  
Less treasury shares, at cost
    (8,647 )     (8,771 )     (9,019 )     372       (4 )
Accumulated other comprehensive income (loss):
                                       
Unrealized losses on investment securities
    (96,320 )     (101,717 )     (84,334 )     (11,986 )     14  
Unrealized gains (losses) on cash flow hedging derivatives
    21,288       35,710       62,163       (40,875 )     (66 )
Pension and other postretirement benefit adjustments
    (128,889 )     (131,489 )     (111,302 )     (17,587 )     16  
Retained earnings
    (2,704,350 )     (2,814,433 )     (2,922,161 )     217,811       (7 )
 
                             
Total Shareholders’ Equity
    5,038,599       4,980,542       5,369,686       (331,087 )     (6 )
 
                             
Total Liabilities and Shareholders’ Equity
  $ 52,948,509     $ 53,819,642     $ 51,866,798     $ 1,081,711       2 %
 
                             
 
                                       
Common shares authorized (par value of $0.01)
    1,500,000,000       1,500,000,000       1,000,000,000                  
Common shares issued
    864,279,984       864,195,369       717,382,476                  
Common shares outstanding
    863,398,578       863,319,435       716,556,641                  
Treasury shares outstanding
    881,406       875,934       825,835                  
Preferred shares issued
    1,967,071       1,967,071       1,967,071                  
Preferred shares outstanding
    362,507       362,507       1,760,578                  
     
(1)  
See page 2 for detail of loans and leases.
 
(2)  
See page 3 for detail of deposits.

 

3


 

Huntington Bancshares Incorporated
Loans and Leases Composition
                                                                                 
    2011     2010  
(dollar amounts in millions)   March 31,     December 31,     September 30,     June 30,     March 31,  
    (Unaudited)                   (Unaudited)     (Unaudited)     (Unaudited)  
Ending Balances by Type:
                                                                               
Commercial:(1)
                                                                               
Commercial and industrial
  $ 13,299       35 %   $ 13,063       34 %   $ 12,425       33 %   $ 12,392       34 %   $ 12,245       33 %
Commercial real estate:
                                                                               
Construction
    587       2       650       2       738       2       1,106       3       1,443       4  
Commercial
    5,711       15       6,001       16       6,174       16       6,078       16       6,013       16  
 
                                                           
Commercial real estate
    6,298       17       6,651       18       6,912       18       7,184       19       7,456       20  
 
                                                           
Total commercial
    19,597       52       19,714       52       19,337       51       19,576       53       19,701       53  
 
                                                           
Consumer:
                                                                               
Automobile
    5,802       15       5,614       15       5,385       14       4,847       13       4,403       12  
Home equity
    7,784       20       7,713       20       7,690       21       7,510       20       7,514       20  
Residential mortgage
    4,517       12       4,500       12       4,511       12       4,354       12       4,614       12  
Other consumer
    546       1       566       1       578       2       683       2       700       3  
 
                                                           
Total consumer
    18,649       48       18,393       48       18,164       49       17,394       47       17,231       47  
 
                                                           
Total loans and leases
  $ 38,246       100 %   $ 38,107       100 %   $ 37,501       100 %   $ 36,970       100 %   $ 36,932       100 %
 
                                                           
 
                                                                               
Ending Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 11,786       31 %   $ 11,717       31 %   $ 11,804       31 %   $ 11,772       32 %   $ 11,751       32 %
Regional and Commercial Banking
    7,917       21       7,792       20       7,373       20       7,317       20       7,227       20  
AFCRE
    13,154       34       13,283       35       13,167       35       12,931       35       12,739       34  
WGH
    5,255       14       5,176       14       5,066       14       4,864       13       4,722       13  
Treasury / Other(2)
    134             139             91             86             493       1  
 
                                                           
Total loans and leases
  $ 38,246       100 %   $ 38,107       100 %   $ 37,501       100 %   $ 36,970       100 %   $ 36,932       100 %
 
                                                           
                                                                                 
    2011     2010  
    First     Fourth     Third     Second     First  
Average Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 11,780       31 %   $ 11,274       30 %   $ 11,817       32 %   $ 11,809       32 %   $ 11,779       32 %
Regional and Commercial Banking
    7,824       21       7,657       20       7,419       20       7,257       20       7,322       20  
AFCRE
    13,208       35       13,299       35       13,085       35       12,890       35       12,817       35  
WGH
    5,192       13       5,050       14       4,894       13       4,729       12       4,631       12  
Treasury / Other(2)
    94             520       1                   404       1       431       1  
 
                                                           
Total loans and leases
  $ 38,098       100 %   $ 37,800       100 %   $ 37,215       100 %   $ 37,089       100 %   $ 36,980       100 %
 
                                                           
     
(1)  
There were no commercial loans outstanding that would be considered a concentration of lending to a particular industry.
 
(2)  
Comprised primarily of Franklin loans through the 2010 second quarter.

 

4


 

Huntington Bancshares Incorporated
Deposits Composition
                                                                                 
    2011     2010  
(dollar amounts in millions)   March 31,     December 31,     September 30,     June 30,     March 31,  
    (Unaudited)           (Unaudited)     (Unaudited)     (Unaudited)  
Ending Balances by Type:
                                                                               
Demand deposits — noninterest-bearing
  $ 7,597       18 %   $ 7,217       17 %   $ 6,926       17 %   $ 6,463       16 %   $ 6,938       17 %
Demand deposits — interest-bearing
    5,532       13       5,469       13       5,347       13       5,850       15       5,948       15  
Money market deposits
    13,105       32       13,410       32       12,679       31       11,437       29       10,644       26  
Savings and other domestic deposits
    4,762       12       4,643       11       4,613       11       4,652       12       4,666       12  
Core certificates of deposit
    8,208       20       8,525       20       8,765       21       8,974       23       9,441       23  
 
                                                           
Total core deposits
    39,204       95       39,264       93       38,330       93       37,376       95       37,637       93  
Other domestic deposits of $250,000 or more
    531       1       675       2       730       2       678       2       684       2  
Brokered deposits and negotiable CDs
    1,253       3       1,532       4       1,576       4       1,373       3       1,605       4  
Deposits in foreign offices
    378       1       383       1       436       1       422             377       1  
 
                                                           
Total deposits
  $ 41,366       100 %   $ 41,854       100 %   $ 41,072       100 %   $ 39,849       100 %   $ 40,303       100 %
 
                                                           
 
                                                                               
Total core deposits:
                                                                               
Commercial
  $ 12,785       33 %   $ 12,476       32 %   $ 12,262       32 %   $ 11,515       31 %   $ 11,844       31 %
Personal
    26,419       67       26,788       68       26,068       68       25,861       69       25,793       69  
 
                                                           
Total core deposits
  $ 39,204       100 %   $ 39,264       100 %   $ 38,330       100 %   $ 37,376       100 %   $ 37,637       100 %
 
                                                           
 
                                                                               
Ending Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 28,984       70 %   $ 29,298       70 %   $ 28,808       70 %   $ 28,542       72 %   $ 28,335       70 %
Regional and Commercial Banking
    3,589       9       3,538       8       3,245       8       2,861       7       3,003       7  
AFCRE
    804       2       753       2       739       2       725       2       653       2  
WGH
    7,363       17       7,449       18       7,184       17       6,734       17       7,134       18  
Treasury / Other(1)
    626       2       816       2       1,096       3       987       2       1,178       3  
 
                                                           
Total deposits
  $ 41,366       100 %   $ 41,854       100 %   $ 41,072       100 %   $ 39,849       100 %   $ 40,303       100 %
 
                                                           
                                                                                 
    2011     2010  
    First     Fourth     Third     Second     First  
Average Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 29,139       70 %   $ 29,241       70 %   $ 28,874       71 %   $ 28,592       71 %   $ 28,371       71 %
Regional and Commercial Banking
    3,666       9       3,471       8       3,090       8       3,001       7       3,130       8  
AFCRE
    763       2       752       2       714       1       672       2       636       1  
WGH
    7,394       17       7,333       18       6,867       17       6,994       17       6,759       17  
Treasury / Other (1)
    702       2       907       2       1,101       3       1,108       3       1,327       3  
 
                                                           
Total deposits
  $ 41,664       100 %   $ 41,704       100 %   $ 40,646       100 %   $ 40,367       100 %   $ 40,223       100 %
 
                                                           
     
(1)  
Comprised primarily of national market deposits.

 

5


 

Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets

(Unaudited)
                                                         
                                            Change  
    2011     2010     1Q11 vs 1Q10  
(dollar amounts in millions)   First     Fourth     Third     Second     First     Amount     Percent  
Assets
                                                       
Interest-bearing deposits in banks
  $ 130     $ 218     $ 282     $ 309     $ 348     $ (218 )     (63 )%
Trading account securities
    144       297       110       127       96       48       50  
Loans held for sale
    420       779       663       323       346       74       21  
Available-for-sale and other securities:
                                                       
Taxable
    9,108       9,747       8,876       8,369       8,027       1,081       13  
Tax-exempt
    445       449       365       389       443       2        
 
                                         
Total available-for-sale and other securities
    9,553       10,196       9,241       8,758       8,470       1,083       13  
Loans and leases:(1)
                                                       
Commercial:
                                                       
Commercial and industrial
    13,121       12,767       12,393       12,244       12,314       807       7  
Commercial real estate:
                                                       
Construction
    611       716       989       1,279       1,409       (798 )     (57 )
Commercial
    5,913       6,082       6,084       6,085       6,268       (355 )     (6 )
 
                                         
Commercial real estate
    6,524       6,798       7,073       7,364       7,677       (1,153 )     (15 )
 
                                         
Total commercial
    19,645       19,565       19,466       19,608       19,991       (346 )     (2 )
 
                                         
Consumer:
                                                       
Automobile
    5,701       5,520       5,140       4,634       4,250       1,451       34  
Home equity
    7,728       7,709       7,567       7,544       7,539       189       3  
Residential mortgage
    4,465       4,430       4,389       4,608       4,477       (12 )      
Other consumer
    559       576       653       695       723       (164 )     (23 )
 
                                         
Total consumer
    18,453       18,235       17,749       17,481       16,989       1,464       9  
 
                                         
Total loans and leases
    38,098       37,800       37,215       37,089       36,980       1,118       3  
Allowance for loan and lease losses
    (1,231 )     (1,323 )     (1,384 )     (1,506 )     (1,510 )     279       (18 )
 
                                         
Net loans and leases
    36,867       36,477       35,831       35,583       35,470       1,397       4  
 
                                         
Total earning assets
    48,345       49,290       47,511       46,606       46,240       2,105       5  
 
                                         
Cash and due from banks
    1,299       1,187       1,618       1,509       1,761       (462 )     (26 )
Intangible assets
    665       679       695       710       725       (60 )     (8 )
All other assets
    4,291       4,313       4,277       4,384       4,486       (195 )     (4 )
 
                                         
Total Assets
  $ 53,369     $ 54,146     $ 52,717     $ 51,703     $ 51,702     $ 1,667       3 %
 
                                         
 
                                                       
Liabilities and Shareholders’ Equity
                                                       
Deposits:
                                                       
Demand deposits — noninterest-bearing
  $ 7,333     $ 7,188     $ 6,768     $ 6,849     $ 6,627     $ 706       11 %
Demand deposits — interest-bearing
    5,357       5,317       5,319       5,971       5,716       (359 )     (6 )
Money market deposits
    13,492       13,158       12,336       11,103       10,340       3,152       30  
Savings and other domestic deposits
    4,701       4,640       4,639       4,677       4,613       88       2  
Core certificates of deposit
    8,391       8,646       8,948       9,199       9,976       (1,585 )     (16 )
 
                                         
Total core deposits
    39,274       38,949       38,010       37,799       37,272       2,002       5  
Other domestic deposits of $250,000 or more
    606       737       690       661       698       (92 )     (13 )
Brokered deposits and negotiable CDs
    1,410       1,575       1,495       1,505       1,843       (433 )     (23 )
Deposits in foreign offices
    374       443       451       402       410       (36 )     (9 )
 
                                         
Total deposits
    41,664       41,704       40,646       40,367       40,223       1,441       4  
Short-term borrowings
    2,134       2,134       1,739       966       927       1,207       130  
Federal Home Loan Bank advances
    30       112       188       212       179       (149 )     (83 )
Subordinated notes and other long-term debt
    3,525       3,558       3,672       3,836       4,062       (537 )     (13 )
 
                                         
Total interest bearing liabilities
    40,020       40,320       39,477       38,532       38,764       1,256       3  
 
                                         
All other liabilities
    994       993       952       924       947       47       5  
Shareholders’ equity
    5,022       5,645       5,520       5,398       5,364       (342 )     (6 )
 
                                         
Total Liabilities and Shareholders’ Equity
  $ 53,369     $ 54,146     $ 52,717     $ 51,703     $ 51,702     $ 1,667       3 %
 
                                         
     
(1)  
Includes nonaccrual loans.

 

6


 

Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin Analysis

(Unaudited)
                                         
    2011     2010  
Fully-taxable equivalent basis(1)   First     Fourth     Third     Second     First  
Assets
                                       
Interest-bearing deposits in banks
    0.11 %     0.63 %     0.21 %     0.20 %     0.18 %
Trading account securities
    1.37       1.98       1.20       1.74       2.15  
Loans held for sale
    4.08       4.01       5.75       5.02       4.98  
Available-for-sale and other securities:
                                       
Taxable
    2.53       2.42       2.77       2.85       2.94  
Tax-exempt
    4.70       4.59       4.70       4.62       4.37  
 
                             
Total available-for-sale and other securities
    2.63       2.52       2.84       2.93       3.01  
Loans and leases:(2)(3)
                                       
Commercial:
                                       
Commercial and industrial
    4.57       4.94       5.14       5.31       5.60  
Commercial real estate:
                                       
Construction
    3.36       3.07       2.83       2.61       2.66  
Commercial
    3.93       3.92       3.91       3.69       3.60  
 
                             
Commercial real estate
    3.88       3.83       3.76       3.49       3.43  
 
                             
Total commercial
    4.34       4.56       4.64       4.63       4.76  
 
                             
Consumer:
                                       
Automobile
    5.22       5.46       5.79       6.46       6.63  
Home equity
    4.54       4.64       4.74       5.26       5.59  
Residential mortgage
    4.76       4.82       4.97       4.70       4.89  
Other consumer
    7.85       7.92       7.10       6.84       7.00  
 
                             
Total consumer
    4.90       5.04       5.19       5.49       5.73  
 
                             
Total loans and leases
    4.61       4.79       4.90       5.04       5.21  
 
                             
Total earning assets
    4.24 %     4.29 %     4.49 %     4.63 %     4.82 %
 
                             
 
                                       
Liabilities and Shareholders’ Equity
                                       
Deposits:
                                       
Demand deposits — noninterest-bearing
    %     %     %     %     %
Demand deposits — interest-bearing
    0.09       0.13       0.17       0.22       0.22  
Money market deposits
    0.50       0.77       0.86       0.93       1.00  
Savings and other domestic deposits
    0.81       0.90       0.99       1.07       1.19  
Core certificates of deposit
    2.07       2.11       2.31       2.68       2.93  
 
                             
Total core deposits
    0.89       1.05       1.18       1.33       1.51  
Other domestic deposits of $250,000 or more
    1.08       1.21       1.28       1.37       1.44  
Brokered deposits and negotiable CDs
    1.11       1.53       2.21       2.56       2.49  
Deposits in foreign offices
    0.20       0.17       0.22       0.19       0.19  
 
                             
Total deposits
    0.90       1.06       1.21       1.37       1.55  
Short-term borrowings
    0.18       0.20       0.22       0.21       0.21  
Federal Home Loan Bank advances
    2.98       0.95       1.25       1.93       2.71  
Subordinated notes and other long-term debt
    2.34       2.15       2.15       2.05       2.25  
 
                             
Total interest bearing liabilities
    0.99       1.11       1.25       1.41       1.60  
 
                             
Net interest rate spread
    3.21       3.16       3.24       3.22       3.22  
Impact of noninterest-bearing funds on margin
    0.21       0.21       0.21       0.24       0.25  
 
                             
Net interest margin
    3.42 %     3.37 %     3.45 %     3.46 %     3.47 %
 
                             
     
(1)  
Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 8 for the FTE adjustment.
 
(2)  
Loan, lease, and deposit average rates include impact of applicable derivatives, non-deferrable fees, and amortized fees.
 
(3)  
Includes the impact of nonaccrual loans.

 

7


 

Huntington Bancshares Incorporated
Selected Quarterly Income Statement Data
(1)
(Unaudited)
                                                         
    2011     2010     1Q11 vs 1Q10  
(dollar amounts in thousands, except per share amounts)   First     Fourth     Third     Second     First     Amount     Percent  
Interest income
  $ 501,877     $ 528,291     $ 534,669     $ 535,653     $ 546,779     $ (44,902 )     (8 )%
Interest expense
    97,547       112,997       124,707       135,997       152,886       (55,339 )     (36 )
 
                                         
Net interest income
    404,330       415,294       409,962       399,656       393,893       10,437       3  
Provision for credit losses
    49,385       86,973       119,160       193,406       235,008       (185,623 )     (79 )
 
                                         
Net interest income after provision for credit losses
    354,945       328,321       290,802       206,250       158,885       196,060       123  
 
                                         
Service charges on deposit accounts
    54,324       55,810       65,932       75,934       69,339       (15,015 )     (22 )
Mortgage banking income
    22,684       53,169       52,045       45,530       25,038       (2,354 )     (9 )
Trust services
    30,742       29,394       26,997       28,399       27,765       2,977       11  
Electronic banking
    28,786       28,900       28,090       28,107       25,137       3,649       15  
Insurance income
    17,945       19,678       19,801       18,074       18,860       (915 )     (5 )
Brokerage income
    20,511       16,953       16,575       18,425       16,902       3,609       21  
Bank owned life insurance income
    14,819       16,113       14,091       14,392       16,470       (1,651 )     (10 )
Automobile operating lease income
    8,847       10,463       11,356       11,842       12,303       (3,456 )     (28 )
Securities (losses) gains
    40       (103 )     (296 )     156       (31 )     71       N.R.  
Other income
    38,247       33,843       32,552       28,784       29,069       9,178       32  
 
                                         
Total noninterest income
    236,945       264,220       267,143       269,643       240,852       (3,907 )     (2 )
 
                                         
Personnel costs
    219,028       212,184       208,272       194,875       183,642       35,386       19  
Outside data processing and other services
    40,282       40,943       38,553       40,670       39,082       1,200       3  
Net occupancy
    28,436       26,670       26,718       25,388       29,086       (650 )     (2 )
Deposit and other insurance expense
    17,896       23,320       23,406       26,067       24,755       (6,859 )     (28 )
Professional services
    13,465       21,021       20,672       24,388       22,697       (9,232 )     (41 )
Equipment
    22,477       22,060       21,651       21,585       20,624       1,853       9  
Marketing
    16,895       16,168       20,921       17,682       11,153       5,742       51  
Amortization of intangibles
    13,370       15,046       15,145       15,141       15,146       (1,776 )     (12 )
OREO and foreclosure expense
    3,931       10,502       12,047       4,970       11,530       (7,599 )     (66 )
Automobile operating lease expense
    6,836       8,142       9,159       9,667       10,066       (3,230 )     (32 )
Other expense
    48,083       38,537       30,765       33,377       30,312       17,771       59  
 
                                         
Total noninterest expense
    430,699       434,593       427,309       413,810       398,093       32,606       8  
 
                                         
Income before income taxes
    161,191       157,948       130,636       62,083       1,644       159,547       9,705  
Provision (benefit) for income taxes
    34,745       35,048       29,690       13,319       (38,093 )     72,838       N.R  
 
                                         
Net income
  $ 126,446     $ 122,900     $ 100,946     $ 48,764     $ 39,737     $ 86,709       218  
 
                                         
Dividends on preferred shares
    7,703       83,754       29,495       29,426       29,357       (21,654 )     (74 )
 
                                         
Net income applicable to common shares
  $ 118,743     $ 39,146     $ 71,451     $ 19,338     $ 10,380     $ 108,363       1,044 %
 
                                         
 
                                                       
Average common shares — basic
    863,359       757,924       716,911       716,580       716,320       147,039       21 %
Average common shares — diluted(2)
    867,237       760,582       719,567       719,387       718,593       148,644       21  
 
                                                       
Per common share
                                                       
Net income — basic
  $ 0.14     $ 0.05     $ 0.10     $ 0.03     $ 0.01     $ 0.13       1,300 %
Net income — diluted
    0.14       0.05       0.10       0.03       0.01       0.13       1,300  
Cash dividends declared
    0.01       0.01       0.01       0.01       0.01              
 
                                                       
Return on average total assets
    0.96 %     0.90 %     0.76 %     0.38 %     0.31 %     0.65 %     210  
Return on average common shareholders’ equity
    10.3       3.8       7.4       2.1       1.1       9.2       836  
Return on average common tangible shareholders’ equity(3)
    12.7       5.6       10.0       3.8       2.7       10.0       370  
Net interest margin(4)
    3.42       3.37       3.45       3.46       3.47       (0.05 )     (1 )
Efficiency ratio(5)
    64.7       61.4       60.6       59.4       60.1       4.6       8  
Effective tax rate
    21.6       22.2       22.7       21.5       (2,317.1 )     2,338.7       N.R  
 
                                                       
Revenue — fully-taxable equivalent (FTE)
                                                       
Net interest income
  $ 404,330     $ 415,294     $ 409,962     $ 399,656     $ 393,893     $ 10,437       3  
FTE adjustment
    3,945       3,708       2,631       2,490       2,248       1,697       75  
 
                                         
Net interest income(4)
    408,275       419,002       412,593       402,146       396,141       12,134       3  
Noninterest income
    236,945       264,220       267,143       269,643       240,852       (3,907 )     (2 )
 
                                         
Total revenue(4)
  $ 645,220     $ 683,222     $ 679,736     $ 671,789     $ 636,993     $ 8,227       1 %
 
                                         
     
N.R. — Not relevant, as denominator of calculation is a loss in prior period compared with income in current period.

 

8


 

     
(1)  
Comparisons for presented periods are impacted by a number of factors. Refer to “Significant Items” for additional discussion regarding these key factors.
 
(2)  
For all periods presented, the impact of the convertible preferred stock issued in 2008 and the warrants issued to the U.S. Department of the Treasury in 2008 related to Huntington’s participation in the voluntary Capital Purchase Program was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the periods. The convertible preferred stock and warrants were repurchased in December 2010, and January 2011, respectively.
 
(3)  
Net income excluding expense for amortization of intangibles for the period divided by average tangible shareholders’ equity. Average tangible shareholders’ equity equals average total 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.
 
(4)  
On a fully-taxable equivalent (FTE) basis assuming a 35% tax rate.
 
(5)  
Noninterest expense less amortization of intangibles and goodwill impairment divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).

 

9


 

Huntington Bancshares Incorporated
Quarterly Mortgage Banking Income

(Unaudited)
                                                         
    2011     2010     1Q11 vs 1Q10  
(dollar amounts in thousands, except as noted)   First     Fourth     Third     Second     First     Amount     Percent  
Mortgage Banking Income
                                                       
Origination and secondary marketing
  $ 19,799     $ 48,236     $ 35,840     $ 19,778     $ 13,586     $ 6,213       46 %
Servicing fees
    12,546       11,474       12,053       12,178       12,418       128       1  
Amortization of capitalized servicing
    (9,863 )     (13,960 )     (13,003 )     (10,137 )     (10,065 )     202       (2 )
Other mortgage banking income
    3,769       4,789       4,966       3,664       3,210       559       17  
 
                                         
Subtotal
    26,251       50,539       39,856       25,483       19,149       7,102       37  
 
                                                       
MSR valuation adjustment(1)
    774       31,319       (12,047 )     (26,221 )     (5,772 )     6,546       N.R.  
Net trading (losses) gains related to MSR hedging
    (4,341 )     (28,689 )     24,236       46,268       11,661       (16,002 )     N.R.  
 
                                         
Total mortgage banking income
  $ 22,684     $ 53,169     $ 52,045     $ 45,530     $ 25,038     $ (2,354 )     (9) %
 
                                         
 
                                                       
Mortgage originations (in millions)
  $ 929     $ 1,827     $ 1,619     $ 1,161     $ 869     $ 60       7 %
Average trading account securities used to hedge MSRs (in millions)
    46       184       23       28       18       28       156  
Capitalized mortgage servicing rights(2)
    202,559       196,194       161,594       179,138       207,552       (4,993 )     (2 )
Total mortgages serviced for others (in millions)(2)
    16,456       15,933       15,713       15,954       15,968       488       3  
MSR % of investor servicing portfolio(2)
    1.23 %     1.23 %     1.03 %     1.12 %     1.30 %     (0.07 )%     (5 )
 
                                         
 
                                                       
Net impact of MSR hedging
                                                       
MSR valuation adjustment(1)
  $ 774     $ 31,319     $ (12,047 )   $ (26,221 )   $ (5,772 )   $ 6,546       N.R. %
Net trading (losses) gains related to MSR hedging
    (4,341 )     (28,689 )     24,236       46,268       11,661       (16,002 )     N.R.  
Net interest income related to MSR hedging
    99       713       32       58       169       (70 )     (41 )
 
                                         
Net (loss) gain of MSR hedging
  $ (3,468 )   $ 3,343     $ 12,221     $ 20,105     $ 6,058     $ (9,526 )     (157 )%
 
                                         
     
N.R. — Not relevant, as denominator of calculation is a loss in prior period compared with income in current period.
 
(1)  
The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing.
 
(2)  
At period end.

 

10


 

Huntington Bancshares Incorporated
Quarterly Credit Reserves Analysis

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   First     Fourth     Third     Second     First  
 
                                       
Allowance for loan and lease losses, beginning of period
  $ 1,249,008     $ 1,336,352     $ 1,402,160     $ 1,477,969     $ 1,482,479  
Loan and lease losses
    (199,007 )     (205,587 )     (221,144 )     (312,954 )     (264,222 )
Recoveries of loans previously charged off
    33,924       33,336       36,630       33,726       25,741  
 
                             
Net loan and lease losses
    (165,083 )     (172,251 )     (184,514 )     (279,228 )     (238,481 )
 
                             
Provision for loan and lease losses
    49,301       84,907       118,788       203,633       233,971  
Allowance of assets sold
                (82 )     (214 )      
 
                             
Allowance for loan and lease losses, end of period
  $ 1,133,226     $ 1,249,008     $ 1,336,352     $ 1,402,160     $ 1,477,969  
 
                             
Allowance for unfunded loan commitments and letters of credit, beginning of period
  $ 42,127     $ 40,061     $ 39,689     $ 49,916     $ 48,879  
 
                                       
Provision for (reduction in) unfunded loan commitments and letters of credit losses
    84       2,066       372       (10,227 )     1,037  
 
                             
Allowance for unfunded loan commitments and letters of credit, end of period
  $ 42,211     $ 42,127     $ 40,061     $ 39,689     $ 49,916  
 
                             
Total allowance for credit losses, end of period
  $ 1,175,437     $ 1,291,135     $ 1,376,413     $ 1,441,849     $ 1,527,885  
 
                             
 
                                       
Allowance for loan and lease losses (ALLL) as % of:
                                       
Total loans and leases
    2.96 %     3.28 %     3.56 %     3.79 %     4.00 %
Nonaccrual loans and leases (NALs)
    178       161       136       117       84  
Nonperforming assets (NPAs)
    164       148       121       89       77  
 
                                       
Total allowance for credit losses (ACL) as % of:
                                       
Total loans and leases
    3.07 %     3.39 %     3.67 %     3.90 %     4.14 %
Nonaccrual loans and leases
    185       166       140       120       87  
Nonperforming assets
    170       153       125       91       80  

 

11


 

Huntington Bancshares Incorporated
Quarterly Net Charge-Off Analysis

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   First     Fourth     Third     Second     First  
 
                                       
Net charge-offs by loan and lease type:
                                       
Commercial:
                                       
Commercial and industrial
  $ 42,191     $ 59,124     $ 62,241     $ 58,128     $ 75,439  
Commercial real estate:
                                       
Construction
    28,400       11,084       17,936       45,562       34,426  
Commercial
    39,283       33,787       45,725       36,169       50,873  
 
                             
Commercial real estate
    67,683       44,871       63,661       81,731       85,299  
 
                             
Total commercial
    109,874       103,995       125,902       139,859       160,738  
 
                             
Consumer:
                                       
Automobile
    4,712       7,035       5,570       5,436       8,531  
Home equity(1)
    26,715       29,175       27,827       44,470       37,901  
Residential mortgage(2)(3)
    18,932       26,775       18,961       82,848       24,311  
Other consumer
    4,850       5,271       6,254       6,615       7,000  
 
                             
Total consumer
    55,209       68,256       58,612       139,369       77,743  
 
                             
Total net charge-offs
  $ 165,083     $ 172,251     $ 184,514     $ 279,228     $ 238,481  
 
                             
 
                                       
Net charge-offs — annualized percentages:
                                       
Commercial:
                                       
Commercial and industrial
    1.29 %     1.85 %     2.01 %     1.90 %     2.45 %
Commercial real estate:
                                       
Construction
    18.59       6.19       7.25       14.25       9.77  
Commercial
    2.66       2.22       3.01       2.38       3.25  
 
                             
Commercial real estate
    4.15       2.64       3.60       4.44       4.44  
 
                             
Total commercial
    2.24       2.13       2.59       2.85       3.22  
 
                             
Consumer:
                                       
Automobile
    0.33       0.51       0.43       0.47       0.80  
Home equity(1)
    1.38       1.51       1.47       2.36       2.01  
Residential mortgage(2)(3)
    1.70       2.42       1.73       7.19       2.17  
Other consumer
    3.47       3.66       3.83       3.81       3.87  
 
                             
Total consumer
    1.20       1.50       1.32       3.19       1.83  
 
                             
Net charge-offs as a % of average loans
    1.73 %     1.82 %     1.98 %     3.01 %     2.58 %
 
                             
     
(1)  
The 2010 second quarter included net charge-offs of $14,678 thousand associated with the transfer of Franklin-related loans to loans held for sale and $1,262 thousand of other Franklin-related net charge-offs.
 
(2)  
The 2010 second quarter included net charge-offs of $60,822 thousand associated with the transfer of Franklin-related loans to loans held for sale and $3,403 thousand of other Franklin-related net charge-offs.
 
(3)  
The 2010 fourth quarter included net charge-offs of $16,389 thousand related to the sale of certain underperforming residential mortgage loans.

 

12


 

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

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   March 31,     December 31,     September 30,     June 30,     March 31,  
 
                                       
Nonaccrual loans and leases (NALs):
                                       
Commercial and industrial
  $ 260,397     $ 346,720     $ 398,353     $ 429,561     $ 511,588  
Commercial real estate
    305,793       363,692       478,754       663,103       826,781  
Residential mortgage
    44,812       45,010       82,984       86,486       372,950  
Home equity
    25,255       22,526       21,689       22,199       54,789  
 
                             
Total nonaccrual loans and leases
    636,257       777,948       981,780       1,201,349       1,766,108  
 
                                       
Other real estate, net:
                                       
Residential
    28,668       31,649       65,775       71,937       68,289  
Commercial
    25,961       35,155       57,309       67,189       83,971  
 
                             
Total other real estate, net
    54,629       66,804       123,084       139,126       152,260  
Impaired loans held for sale(1)
                      242,227        
 
                             
Total nonperforming assets
  $ 690,886     $ 844,752     $ 1,104,864     $ 1,582,702     $ 1,918,368  
 
                             
 
                                       
Nonperforming Franklin assets:
                                       
Residential mortgage
  $     $     $     $       297,967  
Home Equity
                            31,067  
OREO
    5,971       9,477       15,330       24,515       24,423  
Impaired loans held for sale
                      242,227        
 
                             
Total nonperforming Franklin assets
  $ 5,971     $ 9,477     $ 15,330     $ 266,742     $ 353,457  
 
                             
 
                                       
Nonaccrual loans and leases as a % of total loans and leases
    1.66 %     2.04 %     2.62 %     3.25 %     4.78 %
 
                                       
NPA ratio(2)
    1.80       2.21       2.94       4.24       5.17  
                                         
    2011     2010  
    First     Fourth     Third     Second     First  
 
                                       
Nonperforming assets, beginning of period
  $ 844,752     $ 1,104,864     $ 1,582,702     $ 1,918,368     $ 2,058,091  
New nonperforming assets
    192,044       237,802       278,388       171,595       237,914  
Franklin impact, net
    (3,506 )     (5,853 )     (251,412 )     (86,715 )     14,957  
Returns to accruing status
    (70,886 )     (100,051 )     (111,168 )     (78,739 )     (80,840 )
Loan and lease losses
    (128,730 )     (126,047 )     (151,013 )     (173,159 )     (185,387 )
OREO losses
    1,492       (5,117 )     (5,302 )     2,483       (4,160 )
Payments
    (87,041 )     (191,296 )     (210,612 )     (140,881 )     (107,640 )
Sales
    (57,239 )     (69,550 )     (26,719 )     (30,250 )     (14,567 )
 
                             
Nonperforming assets, end of period
  $ 690,886     $ 844,752     $ 1,104,864     $ 1,582,702     $ 1,918,368  
 
                             
     
(1)  
The June 30, 2010, figure represented NALs associated with the transfer of Franklin-related residential mortgage and home equity loans to loans held for sale.
 
(2)  
Nonperforming assets divided by the sum of loans and leases, impaired loans held for sale, and net other real estate owned.

 

13


 

Huntington Bancshares Incorporated
Quarterly Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   March 31,     December 31,     September 30,     June 30,     March 31,  
 
                                       
Accruing loans and leases past due 90 days or more:
                                       
Commercial and industrial
  $     $     $     $     $ 475  
Residential mortgage (excluding loans guaranteed by the U.S. Government)
    41,858       53,983       56,803       47,036       72,702  
Home equity
    24,130       23,497       27,160       26,797       29,438  
Other consumer
    7,578       10,177       11,423       9,533       10,598  
 
                             
Total, excl. loans guaranteed by the U.S. Government
    73,566       87,657       95,386       83,366       113,213  
Add: loans guaranteed by U.S. Government
    94,440       98,288       94,249       95,421       96,814  
 
                             
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government
  $ 168,006     $ 185,945     $ 189,635     $ 178,787     $ 210,027  
 
                             
 
                                       
Ratios:
                                       
 
                                       
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases
    0.19 %     0.23 %     0.25 %     0.23 %     0.31 %
 
                                       
Guaranteed by U.S. Government, as a percent of total loans and leases
    0.25       0.26       0.26       0.26       0.26  
 
                                       
Including loans guaranteed by the U.S. Government, as a percent of total loans and leases
    0.44       0.49       0.51       0.49       0.57  
 
                                       
Accruing troubled debt restructured loans
                                       
Commercial
  $ 206,462     $ 222,632     $ 157,971     $ 141,353     $ 117,667  
Residential mortgage
    333,492       328,411       287,481       269,570       242,870  
Other consumer
    78,488       76,586       73,210       65,061       62,148  
 
                             
Total accruing troubled debt restructured loans
  $ 618,442     $ 627,629     $ 518,662     $ 475,984     $ 422,685  
 
                             

 

14


 

Huntington Bancshares Incorporated
Quarterly Common Stock Summary, Capital, and Other Data

(Unaudited)
Quarterly common stock summary
                                         
    2011     2010  
(dollar amounts in thousands, except per share amounts)   First     Fourth     Third     Second     First  
 
                                       
Common stock price, per share
                                       
High(1)
  $ 7.700     $ 7.000     $ 6.450     $ 7.400     $ 5.810  
Low(1)
    6.380       5.430       5.040       5.260       3.650  
Close
    6.640       6.870       5.690       5.540       5.390  
Average closing price
    6.981       6.050       5.787       6.130       4.840  
 
                                       
Dividends, per share
                                       
Cash dividends declared per common share
  $ 0.01     $ 0.01     $ 0.01     $ 0.01     $ 0.01  
 
                                       
Common shares outstanding
                                       
Average — basic
    863,359       757,924       716,911       716,580       716,320  
Average — diluted(2)
    867,237       760,582       719,567       719,387       718,593  
Ending
    863,399       863,319       717,132       716,623       716,557  
 
                                       
Book value per common share
  $ 5.42     $ 5.35     $ 5.39     $ 5.22     $ 5.13  
Tangible book value per common share(3)
    4.74       4.66       4.55       4.37       4.26  
                                         
    2011     2010  
(dollar amounts in millions)   March 31,     December 31,     September 30,     June 30,     March 31,  
 
                                       
Calculation of tangible equity / asset ratio:
                                       
Total shareholders’ equity
  $ 5,039     $ 4,981     $ 5,567     $ 5,438     $ 5,370  
Less: goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Less: other intangible assets
    (215 )     (229 )     (244 )     (259 )     (274 )
Add: related deferred tax liability(3)
    75       80       85       91       95  
 
                             
Total tangible equity
    4,455       4,388       4,964       4,826       4,747  
Less: preferred equity
    (363 )     (363 )     (1,700 )     (1,696 )     (1,692 )
 
                             
Total tangible common equity
  $ 4,092     $ 4,025     $ 3,264     $ 3,130     $ 3,055  
 
                             
 
                                       
Total assets
  $ 52,949     $ 53,820     $ 53,247     $ 51,771     $ 51,867  
Less: goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Less: other intangible assets
    (215 )     (229 )     (244 )     (259 )     (274 )
Add: related deferred tax liability(3)
    75       80       85       91       95  
 
                             
Total tangible assets
  $ 52,365     $ 53,227     $ 52,644     $ 51,159     $ 51,244  
 
                             
 
                                       
Tangible equity / tangible asset ratio
    8.51 %     8.24 %     9.43 %     9.43 %     9.26 %
Tangible common equity / tangible asset ratio
    7.81       7.56       6.20       6.12       5.96  
 
                                       
Other capital data:
                                       
Total risk-weighted assets
  $ 43,025     $ 43,471     $ 42,759     $ 42,486     $ 42,522  
 
                                       
Tier 1 leverage ratio
    9.80 %     9.41 %     10.54 %     10.45 %     10.05 %
Tier 1 common risk-based capital ratio
    9.75       9.29       7.39       7.06       6.53  
Tier 1 risk-based capital ratio
    12.04       11.55       12.82       12.51       11.97  
Total risk-based capital ratio
    14.85       14.46       15.08       14.79       14.28  
Tangible common equity / risk-weighted assets ratio
    9.51       9.26       7.63       7.37       7.19  
 
                                       
Other data:
                                       
Number of employees (full-time equivalent)
    11,319       11,341       11,279       11,117       10,678  
Number of domestic full-service branches(4)
    622       620       617       617       617  
     
(1)  
High and low stock prices are intra-day quotes obtained from NASDAQ.
 
(2)  
For all periods presented, the impact of the convertible preferred stock issued in 2008 and the warrants issued to the U.S. Department of the Treasury in 2008 related to Huntington’s participation in the voluntary Capital Purchase Program was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the periods.
 
(3)  
Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
 
(4)  
Includes 9 WGH offices.

 

15

GRAPHIC 5 c15708c1570800.gif GRAPHIC begin 644 c15708c1570800.gif M1TE&.#EAQP`H`.8``(>S,FVR'NCTQ:.8CEI)0=CLJWIM9IB.A:O547BW9+#3_[^_8RZ2;74AU5(0ZF@F.+OVT^/RMU5$//GX]H%U;LODEK'07_S[^M+,P^OF MX/;T\7*M(F-53>KHX_/ZUF]E7K6KH[G8=5Q*0/W^_O[]^O/Q[?[Z^_'OZUA& M/E-&07"N'?_^^_K]_?[\_*W79OCV\X;!-L#7?OW\]EY-1/;[Z?G\^%=*1'>R M)EE-2&NV'_S]^UE+1?/ZY:REH%Q+0FVL'UI+0OWZ_*/%75-)1N?EX%]12O_\ M]_K][>[LZ5=)0'VK,OG\]OO\Y>WWQ6!/1>WWW_WV^;^XK_K]\/S\_?S\]TY" M//KY\J_6?%A'0?W^^/SY]J?,:;#,>O[^]_W[\I^.@.'PQOC\_/C\^?S^\W&A M(5]*/U!%/_C\\O'XWUM,1&!54?[]_6]?5?W]_?[^_O[______R'Y!``````` M+`````#'`"@```?_@'^"@X2%AH>(B8J+C(V.CY"1DI.*,A`Z>A`0>GHZEGH= M26,M=W(?2Q!H,WHSFA`RL+%]LWV7?+40@IE],K=Z?9RUCLD$CR98T*TCE2K4<_UW" MA-#A"Q0^.Y9\B.(D0P8)7``@"6`$B)8[<>#`X5!.!P0Q8G2@:2JZ1[!@ M*4*&`A^(>@;4.:.$P!D\GOET$`L7FRM7:%MW9.OVK6QP?U["U,.GS180)`H( MB!``208S@9$@\=##"XP"'X:4J3&C.ALVKI*@@2#Z"0'3G4V8X#%CP(0B2KP+ M8=*'CUADMYWUJ3Y#1^SXWP;6JFT;OS-!,X&&!AUV''6T$Z#'!&#!IH0,`$%+3"BGGI-4'`>AWXT4%1&_$AT(M^ M\#)+1G[T,I8RO"C3"S(6G""DD#9H4A1\V231WO^.SQ03HQ]%77-4,0X,2>22 M1NV(9(Y'YKA1+]`P:>,?,\U0A@E>J)%%#DXT`$($&2"1`V""R?D@`$YXD`4) M:(R!QG;M?09!$.6%$,.A!&!!@4KU#8"#=TUHT`0%)MSH9"VW9/HB!Q`L60P? MKW7:2T:=FC!"'3<0H$01&'QU5`>A'I-$J+36TAZF[=%*JPT73#`!&2&$\`(M MN=!EU&HPMG=0I^U]!:HKL/#"1XW3_O&%"4.`P,(;Q,4)Q)L9!#`GA,KE<*=? M'B`0!H5AP`&9+^0-8"BBBC+:X:,$-!'#I+>N!D%&/[ZH"2VJ800FCPXIBTP? M(TA!QPU=G('!#)56M@S_+PY)N52FJH%JC7@T7'#$$4\($0(&"[?W1Y:<_HAI M+R;!&M/+WWS,P&L139Q!P`TO9'0K77S\P6PO?=_"R[_&[-TI M6%$*`L0/*GC00`$/!)`!T&\F:(8`=9I[=`#B(O#%#SD`\``(=G0@1@U5%&HU MUEJK5`4;CC[Q];Y,='!%`LPS?P(-2?B0P`+-+W`%'S8TK[WV#%R1][0-7ZT! M_QUN4$\#!Q9LSX`)*3!`_?;:5R#"K>YQP`(#\&N_@`V'/X&'I`=@WA5@!8$4 M5&`!&*#```;P`C!T+V\O8D'^N'>]D.#I=-]Z@'+:E#KCK`YI`3`:TM+%@1^( M:PXP&$(26*&2JH$H!EJ;016JT*&O:0!L3."!`D8VLB)L@`%\<,`&1J:$D2V@ M`SLD8A$F<`0IC`P'>3B``R#`J1$<`6LP%,(1J,"`%!Q`"DH(HQ(,(((*&*"( M12C"$5851C4:X`0FX-17&'`!*J01/6DL(@]/<#@L=&%Q79!"'KQ2P!<8H`@X M.`,.ZH"#"421`7W@@!Y>D`)<8`&NC0`'8,/# M$]##`!%<8)M9"X$+1&"!#7"3E\T40HB$T$PJ8$`$XEG`'B#63169K)D:4.3^ M+H"'AB)*FQC0@0-&$`*(A0!K6<-#$:2P@1<0%H.$)`$6CK!EKCT@R[UI8'-7&`!2%W`!5(U M/JNQ1P%*`-L3H/D'%%#A"2+_:L($%)`$,*21`%DC0!JEH*\GF'4$*=!!P]*) MAR*VLU<$N-H9YEG/[\0@7T*(05X/):(-+,`$-G"!$O``0P(@:E^\?`(.%MI0 MPNYK9&!(PU*%T`6]ZI.7>-!D'E9*@<$>"@L3<"(_5Y2J"_C@#RTEI2G#M8#A M&&%";VB`$8IC+@B9;J=5\"E0.R%4T1!5HU+0)@YP0(!B-A69?5``89U)5:NJ M*%];[>HEOW,#C>)`"C>`X1FP0`4+S&"M^U+G>=X*SZS1=0.\%%&(;A""]-[@ M"4<8``<44`0LW$!?BY.4BD)$@,7RJK$/50(86$"%[3;!9'HM[JK.0X87_($) M#@W!_S>/,('LJ@A$*V`!:DWGTM6BL@42(,$;@/"`V=ZV.0Q:)0)FH-M;\G:H M=[V!&B])376"]9CL`4-I/MOH70,Y"QGO_3ZPTN0($+_/&NH+V`"#!0!#S\D9LC&(`;\OIC_S+4H?MR M(A@<,%@5->$&!AA`'5>U1C(,``*=W>\95F#D9AKVA@[8L"A5>\H&W.$#!3*" M!^(DIRS`P+8J[FF#=IM+W^X+ODU$(Q[VB^,^@,&NQ84F!%"P@O]I`,@*Z`"9 MBP!6`JP`!3,XP0V;8-8),+EAD1("`0Z@``5I"%OIPR`!'X5@%F^S,$[*#%085Q<9<( MQL&.VIA.-?5W?JQJ5KL:UK+^JHANK0,&I'.=O\9N-_&`@=[-8,H3`.NRZ;F! M)]R7O2VGP0@61P`\3.`"''A!F2-U@SU4H`H,Z$)8^QOND!)`6"_1004F(`0[ M4Z$",TB!>?`0TANXH=[[?8(+<,T`X.DK!O_F,*/#]0.?P`YV3OA!#T!0`!BL M:8,.A_B+/=W-58&QD5@P;JE/7>O_J4;3XR$"^:QK37*3AQ?E:I6"$(2`!P), M+)C(ECD!SFOS.S];YSSW.="%/NJL&1WI2D\5T_^[W:>_P`35J8`2JIZOJV=] MZ]3].@7L#5:QDYWH9T_[H@/^]G#!3N[0@4$$/&"ZP:3KX9MV<:=WRTU`!5.D=1/@:EX'=KTW=C-0=ED3?(K68:=D M'*ND`E$`':2C`GZA'.62=W!G2U%G"9ZV.$5``0N1!F4P``BE+V%C:J61>!T7 M?J^V55!1_U^,AP(0X'A-H$[J%WDBHDX1]7YP=4.;1W.=AP4A<#P5\9UH/IEW(:(&R61Q\PIWF<=P9)5@=@H`"# M0(B)FC@Q1AAS2/B)H3B*I7B*HS=TJUB%J?<=KVA8L0A[,R![!HB`,N`#MTB& M#GB&/,@`OQB,%3B,40`"("`!!7=*&3`'`/`<#!*-"!`'T"B-+T&-)VB-0O4' MAJB-B;B(.S9RCRA^7B&)8%6./*6""*I&B*J1*%]DB% M5="*^AAN_,@X_@B0M>A%@V60N_B`";F0^2*,Q-<`7!`%1F!P;`(`:U``7&!; ML4,$'4F"??B'^"62EU"2B,B-*?F-B'>#+4F.MF:.Z`AY#9.)W\&.+W>323A_ M.LF3\_B3J"B%]SB4^;AZ%P"+2#F+`3G_100YAEE3AKP8E?7%D`#G80V`(*;C M!',0!20`'`7P.G+"4Z$DC4.!!CN@2]ZACX,H`TG0(88B*9FEB#IV0X="!0K@ M`PZP`L8ECBZ)*+?6@S`XDTZVAD]``3X@`EEWA'0P5TKXE_+HDS&@4?4XB4VP M`@O0/EW`37=5!PEP.(85`V?@!BG@`R8P=6:U+UVP`#Z``B.P*@(HF5#IBZ4! M@U2)F6^B'!GP`)]9`%&0!6L`2[1%FJ;C`;8$>ZC)'?AR5S@PB#("FV&E1DQ@ M`EZ5+UF#`WMP`'5$!5D5B>08`\')`/QE5NKW73C`3T+P3!<@12)P`!6V7LP& MG3T9*3=8;9O4_P4A8#)[<`%>IFP$4`=\5$?\E#54,`('P`!3L("3QTTN<`%6 MM"H-=09_%FB'(G8:II!%\"'%)7PY,(Q!HY_(L09K8BX"VG":E@$&.@0(FIJ. MXEC]Y:"O*2]AM8T]2`4KXDM"H`3#A0/;F2]%$&LN*7,9]@<,\!UF!7D'<`1X MV7.^TD7OA%`W<%YX`)U]4(KZ!%U`EP!'0'FIXGDYJFQ-X)T^-9TN<*67!(I;JF@9X*7#H1P!(`$0$B[FDE,- MLF(_L(P'VH=L6@=891H-^B]Q&IL_F(@F,&6&DB^-Y$0GVGOC!P871_\'!$`% M"8E9#:4$)S`#"6!/(=!S6*`$$^"H,7?I81T\I>UC0!3.`> M%G`!_+2S4H!(9U!1UP05U<1-5#`%?,``W'0#]H4#<)0"8+`'(:!(H'4$;U4' M%<5>YU6T\B:K4*!S3`BU."!F',``(V`R%:4![=I-AU*P)\`!(J```\5>9T!A M$X,"`[`"/&<:FE&Q(_!7'4`!$U!-6+`'*&#_`@RP1%U[!HEF!@#@`:.4.J=C MLL!*-#_#LH.!`&)`.RH0`05@!TW!`R_R`AN0NJK;..X!`4R@NJGK`ABP&O]X M``8`N[CK`BX`1PJ`NP;``C)03[A[`@WA`PHP`AO@`K%K`02)NR-01L@+NUY! M`P>0NGNP!QLP`!81@0>@O*J[`M5UJ%*;%1RP`-$;NW]E.$R`O)4T,E20!RXP M``RP0GV`NK`[`BS`N-X;NQH&:5$P!Z,3`3D0)Y@[&)I;K'42`$H3`5DP=TO@ M#WPP#'Q``P[``@Y0P0Y``Z""$3;@`%/PP1]L`ZK1"QU@`RQPPB#\P17,`GF3 M`AX\!2?L``63PA_,_P$QDQ$I<,(L`,,B@#TT?`5QI,,QC!4R8,(L@`)'3`.P M!WL^<`4HX``H@`(+H$Z'*@4)8!2\D,,G?`4LT!`9\0<$C?_P@<803:.C!%0XC@R8`P_(!YTH2P=8,.K(1X,H*$\>@$#<`4S8`%4$'A<9\5&`27B$4<"$8UW$@"4"_\# M,Z`%G@;=.NHP,KS`-[B$#^2S- MR;`:QA`S[9$$:/,B,4/$3C(MSZ+&>L`!4,`!1/`!0#"Y)IL@/-$Z/1`8*O`` M%&(74``%8G`7N-`4JA$HG[(:G.(XA!`*"G,+?Q`-,#,J,+,:G^P>EO,V_0+2 MC@,J;&,(0YW/G3(MF+(#[@)[+W`H6'-)!X`!O?)-Z%'1V9`1Q@`K52TMJD M&6'42/!J`#1@"2UBWKBA!40P*S-P(:"0!':0,R7F`6O`!6MRD5Q@`EO0$!`P M'CSP+IH-+?8=X;(^[@U]X!;5H0/HPP2W M>\OO2@4;8``OD+\'02,_S@R"``R_8"NPL`-!P`-IX(=W0`-!@`)MH!U!T`D\ J(!F2<1+PD191ON;8`-"O,0LT4`$GH`#FE@!3X`-0@-=DP^;*\`>!```[ ` end