0000950123-11-067025.txt : 20110721 0000950123-11-067025.hdr.sgml : 20110721 20110721092424 ACCESSION NUMBER: 0000950123-11-067025 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20110721 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110721 DATE AS OF CHANGE: 20110721 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: 11978851 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 c20137e8vk.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): July 21, 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 July 21, 2011, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended June 30, 2011. Also on July 21, 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 July 21, 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 77279999. 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 July 29, 2011, at 800-642-1687; conference call ID 77279999.
The information contained or incorporated by reference in this Current Report on Form 8-K contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: (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; (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; and (10) the outcome of judicial and regulatory decisions regarding practices in the residential mortgage industry, including among other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to differ materially from those described above can be found in 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.

 

 


 

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)   June 30,     March 31,     December 31,     September 30,     June 30,  
 
                                       
Tangible common equity to asset ratio:
                                       
 
                                       
Total shareholders’ equity
  $ 5,253     $ 5,039     $ 4,981     $ 5,567     $ 5,438  
Shareholders’ preferred equity
    (363 )     (363 )     (363 )     (1,700 )     (1,696 )
 
                             
 
    4,890       4,676       4,618       3,867       3,742  
Goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Intangible assets
    (202 )     (215 )     (229 )     (244 )     (259 )
Intangible asset deferred tax liability (1)
    71       75       80       85       91  
 
                             
Total tangible common equity
  $ 4,315     $ 4,092     $ 4,025     $ 3,264     $ 3,130  
 
                             
 
                                       
Total assets
  $ 53,050     $ 52,949     $ 53,820     $ 53,247     $ 51,771  
Goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Other intangible assets
    (202 )     (215 )     (229 )     (244 )     (259 )
Intangible asset deferred tax liability (1)
    71       75       80       85       91  
 
                             
Total tangible assets
  $ 52,475     $ 52,365     $ 53,227     $ 52,644     $ 51,159  
 
                             
 
                                       
Tangible common equity to asset ratio
    8.22 %     7.81 %     7.56 %     6.20 %     6.12 %
 
                                       
Tier 1 common risk-based capital ratio (2)
                                       
 
                                       
Tier 1 capital
  $ 5,353     $ 5,179     $ 5,022     $ 5,480     $ 5,317  
Shareholders’ preferred equity
    (363 )     (363 )     (363 )     (1,700 )     (1,696 )
Trust preferred securities
    (565 )     (570 )     (570 )     (570 )     (570 )
REIT preferred stock
    (50 )     (50 )     (50 )     (50 )     (50 )
 
                             
Tier 1 common
  $ 4,375     $ 4,196     $ 4,039     $ 3,160     $ 3,001  
 
                             
 
                                       
Risk weighted assets
  $ 44,081     $ 43,025     $ 43,471     $ 42,759     $ 42,486  
 
                             
 
                                       
Tier 1 common risk-based capital ratio
    9.92 %     9.75 %     9.29 %     7.39 %     7.06 %
     
(1)   Intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
 
(2)   June 30, 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 July 21, 2011.
Exhibit 99.2 —  
Quarterly Performance Discussion, June 2011.
Exhibit 99.3 —  
Quarterly Financial Review, June 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: July 21, 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, July 21, 2011.
Exhibit 99.2  
Quarterly Performance Discussion, June 2011.
Exhibit 99.3  
Quarterly Financial Review, June 2011.

 

 

EX-99.1 2 c20137exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
(HUNTINGTON LOGO)
(NEWS LOGO)
FOR IMMEDIATE RELEASE —
Date: July 21, 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 INCORPORATED
REPORTS $145.9 MILLION OF NET INCOME, OR $0.16 PER COMMON SHARE,
FOR THE 2011 SECOND QUARTER, UP 15% AND 14%, RESPECTIVELY, FROM
THE 2011 FIRST QUARTER
DECLARES $0.04 PER SHARE QUARTERLY COMMON STOCK DIVIDEND
Other specific highlights compared with 2011 First Quarter:
    1.11% return on average assets, up from 0.96%
    13.3% return on average tangible common equity, up from 12.7%
    3.40% net interest margin, down 2 basis points
    5% annualized growth in average total loans
    26% annualized growth in average noninterest-bearing demand deposits
    $242.6 million in pre-tax, pre-provision income
    41% decline in net charge-offs to an annualized 1.01%, down from 1.73%
    9.92% Tier 1 common risk-based capital, up from 9.75%
COLUMBUS, Ohio — Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported 2011 second quarter net income of $145.9 million, up $19.5 million, or 15%, from $126.4 million in the 2011 first quarter. Earnings per common share in the current quarter were $0.16, up $0.02 per share, or 14%, from $0.14 per common share in the prior quarter. Net income in the year-ago quarter was $48.8 million, or $0.03 per common share.
For the first six months of 2011, Huntington reported net income of $272.4 million, or $0.30 per common share. This compared with net income of $88.5 million, or $0.04 per common share, for the comparable year-ago period.

 

 


 

Huntington Bancshares Incorporated today also announced that the board of directors has declared a quarterly cash dividend on its common stock of $0.04 per common share. The dividend is payable October 3, 2011, to shareholders of record on September 19, 2011.
Summary Performance Discussion Compared with 2011 First Quarter
“We are pleased that second quarter results represented our sixth consecutive quarterly increase in earnings and it shows the progress we are making on a number of fronts,” said Stephen D. Steinour, chairman, president, and chief executive officer. “This improvement reflected the benefits from a combination of factors such as our conservative view toward addressing credit quality early in the financial downturn, the increasing contribution from strategic investments, improving customer product penetration, and aspects of our ‘Fair Play’ banking philosophy that are gaining traction every day.”
“Generating an appropriate return for our shareholders is a key objective,” he continued. “As such, we are very pleased that our financial strength and performance have improved to the point that enables us to raise our common stock dividend,” Steinour said. “The $0.04 per share dividend on an annualized basis equates to a dividend yield of 2.5% based on yesterday’s closing stock price of $6.31. Disciplined management of capital is important, with dividends being just one component. We have established a common stock dividend payout targeted range of 20%-30%, and this declared dividend falls within the middle of that range. This is especially good news for our many retail shareholders who depend on the dividend for income.”
“We are also pleased that our return on average assets was 1.11% in the second quarter. This was our highest level since the first quarter of 2007. Importantly, it has now reached the lower end of our long-term target of 1.10%-1.35%. Our return on average common tangible common equity increased to 13.3%, also our highest level in several years. This is evidence that we are making very good progress on improving the overall earnings power of the Company and generating better shareholder returns.”
“Nevertheless, we can, and expect to, do better,” said Steinour. “Our pre-tax, pre-provision income was below our expectations. Earning assets did not expand as envisioned, which resulted in net interest income falling below expectations. Also, noninterest expense did not decline as much as anticipated.”
Net income in the second quarter was $145.9 million, up $19.5 million, or 15%, from the 2011 first quarter. Drivers of the increase were a $17.7 million, or 3%, increase in fully-taxable equivalent revenue, reflecting an 8% increase in noninterest income partially offset by a slight decline in net interest income. Net income also benefited from a $13.6 million, or 28%, decline in provision for credit losses, as well as a $2.3 million, or 1%, decrease in noninterest expense.
Total noninterest income increased $18.8 million, or 8%. This reflected increases in services charges on deposit accounts and electronic banking income of $6.4 million (12%) and $2.9 million (10%), respectively, primarily due to seasonal factors. Other income increased $7.3 million (19%), reflecting higher market-related gains and capital markets income.

 

2


 

Net interest income declined $1.0 million, or less than 1%, from the 2011 first quarter. This reflected a 1% (3% annualized) decrease in average earning assets and a 2 basis point decline in the fully-taxable equivalent net interest margin to 3.40%. The decrease in average earning assets was driven by a combined decline of $0.5 billion, or 5% (22% annualized), in average securities, as well as a $0.2 billion decline in average loans held for sale. The negative impact of these declines was partially offset by a $0.4 billion, or 1% (5% annualized), increase in average total loans and leases. Loan growth in the automobile portfolio and commercial and industrial loan (C&I) portfolio was strong, up 18% and 8% annualized, respectively. The noncore commercial real estate (CRE) portfolio continued its planned decline. The core deposit mix continued to improve. Noninterest-bearing demand deposits and low cost interest-bearing demand deposits on a combined basis grew $0.7 billion, or at individual growth rates of 6% (26% annualized) and 4% (16% annualized), respectively.
“Our emphasis on cross sell, coupled with customers increasingly being attracted by the benefits offered through our ‘Fair Play’ banking philosophy with programs such as 24-Hour Grace® on overdrafts and more recently the launch of Asterisk-Free Checking™, are clearly having a very positive effect,” Steinour noted. “The percent of consumer households with over four products at the end of the 2011 second quarter was 71.3%, up from 69.4% at the end of last year. And for the first half of this year, consumer checking account households grew at a 9.9% annualized rate, up from 6.8% for full year 2010.”
“Net interest income, which accounted for about 61% of total revenue in the second quarter, did not grow as much as we thought it would from the first quarter level,” Steinour said. “Part of the reason was lower interest rates. A decline in short-term LIBOR rates in the second quarter resulted in lower commercial loan income, without a commensurate decline in deposit and borrowing costs. While we had strong growth in lower-cost deposits, there were few alternatives to invest these funds at an attractive risk-adjusted spread. As a result, we let other higher cost deposits run off rather than retain these deposits and invest these funds in low-return investment securities. This negatively impacted current quarter income. We viewed this as a good tradeoff between generating short-term revenue and maintaining balance sheet and risk discipline. Further, during the second quarter, interest income from hedging derivatives decreased, which negatively impacted current quarter income. However, our balance sheet remains asset sensitive and is expected to benefit from any upward movement in interest rates. The net effect of all this was a level of earning assets that was over $1 billion lower than we had envisioned at the end of the first quarter.”
The provision for credit losses declined $13.6 million, or 28%, from the 2011 first quarter. This reflected a 3% decline in nonaccrual loans from the end of the prior quarter. Total criticized commercial loans declined 11% during the quarter. The period end allowance for credit losses (ACL) as a percentage of total loans and leases declined to 2.84% from 3.07%. And while the ACL as a percentage of period end total nonaccrual loans (NALs) declined slightly to 181% from 185%, it remains very strong from an historical perspective. Net charge-offs were $97.5 million, or an annualized 1.01% of average total loans and leases, down 41% from $165.1 million, or 1.73%, in the 2011 first quarter.

 

3


 

To put 2011 second quarter credit quality related performance metrics into perspective:
    $35.8 million of provision for credit losses — lowest level since the first quarter of 2007
 
    Net charge-offs of $97.5 million, or an annualized 1.01% — lowest absolute and relative levels since the third quarter of 2008
 
    1.57% level of nonaccrual loans as a percent of total loans — lowest since the third quarter of 2008
Commenting on credit quality trends, Steinour said, “Credit quality continued its improvement. This was as expected and reflects well on the actions we took over the last two years to address credit-related issues in our loan portfolio. Even so, these performance metrics remain elevated compared with historical performance. As such, we expect to see continued declines in nonaccrual loans and net charge-offs with several credit-related performance metrics returning to more normal levels around the middle of next year.”
Total noninterest expense declined $2.3 million, or 1%, reflecting an $18.2 million decline in other expense, as the 2011 first quarter included $17.0 million in additions to litigation reserves. The benefit of this decline was partially offset by increases in professional services ($6.6 million), deposit and other insurance expense ($5.9 million), outside data processing and other services ($3.6 million), and marketing costs ($3.2 million).
“We remain focused on managing expenses from two perspectives. First, we are committed to continuing to make investments in our strategic initiatives designed to grow long-term revenue. The results of investments over the last two years are positively impacting results. Second, we are always looking for ways to do business faster, more efficiently, and better for customers in order to free up resources for continued investments and improve overall operating efficiency. This is also important in an environment of increasing regulatory-related costs. Our long-term objective is an efficiency ratio in the low-to-mid 50% range. Our efficiency ratio in the 2011 second quarter was 63%. So there are opportunities ahead of us to improve our expense performance.”
The Tier 1 common risk-based capital ratio at June 30, 2011, was 9.92%, up from 9.75% at the end of the prior quarter, and the tangible common equity ratio increased to 8.22% from 7.81%. The regulatory Tier 1 and Total capital ratios were 12.14% and 14.89%, respectively, up from 12.04% and 14.85%, respectively, at March 31, 2011.
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).

 

4


 

Pre-Tax, Pre-Provision Income (1)
                                         
    2011     2010  
    Second     First     Fourth     Third     Second  
(in millions)   Quarter     Quarter     Quarter     Quarter     Quarter  
Income Before Income Taxes
  $ 194.9     $ 161.2     $ 157.9     $ 130.6     $ 62.1  
 
                                       
Add: Provision for credit losses
    35.8       49.4       87.0       119.2       193.4  
Less: Securities (losses) gains
    1.5       0.0       (0.1 )     (0.3 )     0.2  
Add: Amortization of intangibles
    13.4       13.4       15.0       15.1       15.1  
Less: Significant items (1)
Additions to litigation reserves
          (17.0 )                  
 
                             
Pre-Tax, Pre-Provision Income (1)
  $ 242.6     $ 240.9     $ 260.1     $ 265.2     $ 270.5  
 
                             
Linked-quarter change — amount
  $ 1.6     $ (19.1 )   $ (5.2 )   $ (5.2 )   $ 18.6  
Linked-quarter change — percent
    0.7 %     -7.4 %     -1.9 %     -1.9 %     7.4 %
     
(1)   See Basis of Presentation for definition
Pre-tax, pre-provision income was $242.6 million in the 2011 second quarter, up $1.6 million, or 1%, from the prior quarter.
“Primarily reflecting the lack of growth in net interest income, our 2011 second quarter pre-tax, pre-provision performance did not improve as much as expected. With the environment for revenue growth continuing to be challenging, we believe pre-tax, pre-provision earnings for the foreseeable future will more closely mirror that of the second quarter,” said Steinour. “This short pause in meaningful pre-tax, pre-provision earnings growth is disappointing, but we do not believe it will be long lived. This is why we will keep making selective investments in initiatives to grow long-term revenue, remain disciplined in our loan and deposit pricing, stay focused on increasing customer product penetration, and work on continuing to improve operating efficiency.”
Expectations
The lack of prospects for meaningful economic improvement, higher interest rates, and wider spreads between short-term and long-term interest rates over the remainder of this year is a challenge. Further, borrower and consumer confidence remain fragile. And while we now have clarity on the amount and timing of the pending reduction in debit card interchange fees, this nevertheless represents a reduction in fee income. All of these combined represent meaningful revenue growth headwinds.
Nevertheless, net income is expected to grow from the second quarter level throughout the rest of the year, primarily reflecting modest revenue growth and disciplined expense control.
We believe the momentum we are seeing in loan and low cost deposit growth will continue. This, coupled with a stable net interest margin, should contribute to modest 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. We believe period-end balances in our C&I and auto portfolios position us for continued growth in average balances for these portfolios as we head into the third quarter.

 

5


 

We anticipate our total core deposits will increase, reflecting continued growth in consumer households and business relationships. Further, we expect the shift toward lower-cost noninterest-bearing and interest-bearing demand deposit accounts will continue.
Noninterest income is expected to show modest growth in the 2011 second half. The primary driver is expected to be service charge income as the benefits from our “Fair Play” banking philosophy continue to gain momentum commensurate with consumer household growth and increased product penetration. Mortgage banking income will likely show only modest, if any, growth throughout the second half of the year. Electronic banking income in the third quarter is expected to improve from the second quarter levels, though fourth-quarter levels will decline about 50% from second quarter levels as the new interchange fee structure will be implemented October 1, 2011. 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.
Nonaccrual loans and net charge-offs are expected to continue to decline 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 $40.0 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 Second 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/
Conference Call / Webcast Information
Huntington’s senior management will host an earnings conference call on Thursday, July 21, 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 77279999. 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 July 29, 2011 at (800) 642-1687; Conference ID 7727999.

 

6


 

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. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: (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; (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; and (10) the outcome of judicial and regulatory decisions regarding practices in the residential mortgage industry, including among other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to differ materially from those described above can be found in 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.
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.

 

7


 

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. Huntington National Bank, founded in 1866, 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 products 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.
###

 

8

EX-99.2 3 c20137exv99w2.htm EXHIBIT 99.2 Exhibit 99.2
Exhibit 99.2
(HUNTINGTON LOGO)
HUNTINGTON BANCSHARES
2011 SECOND QUARTER PERFORMANCE
DISCUSSION
Date: July 21, 2011
The following provides detailed earnings performance discussion that complements the summary review contained in Huntington Bancshares Incorporated’s (NASDAQ: HBAN) 2011 Second 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        
    Second     First     Change  
(in millions)   Quarter     Quarter     Amount     %  
Net interest income
  $ 403.3     $ 404.3     $ (1.0 )     (0 )%
Provision for credit losses
    35.8       49.4       (13.6 )     (28 )
Noninterest income
    255.8       236.9       18.8       8  
Noninterest expense
    428.4       430.7       (2.3 )     (1 )
 
                       
Income before income taxes
    194.9       161.2       33.7       21  
Provison for income taxes
    49.0       34.7       14.2       41  
 
                       
Net income
    145.9       126.4       19.5       15  
 
                       
Dividends on preferred shares
    7.7       7.7       0.0       0  
 
                       
Net income applicable to common shares
  $ 138.2     $ 118.7     $ 19.5       16 %
 
                       
Net income per common share-diluted
  $ 0.16     $ 0.14     $ 0.02       14 %
 
                               
Revenue — fully-taxable equivalent (FTE)
                               
Net interest income
  $ 403.3     $ 404.3     $ (1.0 )     (0 )%
FTE adjustment
    3.8       3.9       (0.1 )     (3 )
 
                       
Net interest income — FTE
    407.2       408.3       (1.1 )     (0 )
Noninterest income
    255.8       236.9       18.8       8  
 
                       
Total revenue — FTE
  $ 662.9     $ 645.2     $ 17.7       3 %
 
                       
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 second and first quarters and the 2010 second quarter 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)  
June 30, 2011 — GAAP income
  $ 145.9     $ 0.16  
 
               
March 31, 2011 — GAAP income
  $ 126.4     $ 0.14  
Additions to litigation reserves
    (17.0 )     (0.01 )
 
               
June 30, 2010 — GAAP income
  $ 48.8     $ 0.03  
Franklin-related loans transferred into held for sale (3)
    (75.5 )     (0.07 )
     
(1)   Favorable (unfavorable) impact on GAAP income; pre-tax unless otherwise noted
 
(2)   After-tax; EPS reflected on a fully diluted basis
 
(3)   Reflected in provision for credit losses
Net Interest Income, Net Interest Margin, and Average Balance Sheet
2011 Second Quarter versus 2011 First Quarter
Fully-taxable equivalent net interest income decreased $1.1 million, or less than 1%, from the 2011 first quarter. This was caused by only a 1% (3% annualized) decrease in average earning assets and a 2 basis point decline in the fully-taxable equivalent net interest margin to 3.40%. This disappointing decrease in average earning assets reflected a combination of factors including:
    $0.5 billion, or 5% (22% annualized), decrease in average securities given the low level of interest rates and the incremental cost to grow interest-bearing deposits. We allowed some higher cost deposits to mature without replacement, resulting in a reduction to the securities portfolio.
    $0.2 billion decline in loans held for sale as our mortgage pipeline slowed considerably during the quarter and sales of prior originations were completed.
Partially offset by:
    $0.4 billion, or 1% (5% annualized), increase in average total loans and leases.
The net interest margin decreased 2 basis points, reflecting a reduction in derivatives income and lower loan yields, partially offset by the positive impacts of increases in low cost deposits and improved deposit pricing.

 

2


 

Table 3 — Loans and Leases — 2Q11 vs. 1Q11
                                 
    2011        
    Second     First     Change  
(in billions)   Quarter     Quarter     Amount     %  
Average Loans and Leases
                               
Commercial and industrial
  $ 13.4     $ 13.1     $ 0.2       2 %
Commercial real estate
    6.2       6.5       (0.3 )     (4 )
 
                       
Total commercial
    19.6       19.6       (0.0 )     (0 )
 
                       
Automobile
    6.0       5.7       0.3       4  
Home equity
    7.9       7.7       0.1       2  
Residential mortgage
    4.6       4.5       0.1       2  
Other consumer
    0.5       0.6       (0.0 )     (4 )
 
                       
Total consumer
    18.9       18.5       0.5       3  
 
                       
Total loans and leases
  $ 38.5     $ 38.1     $ 0.4       1 %
 
                       
Average total loans and leases increased $0.4 billion, or 1% (5% annualized), from the 2011 first quarter, reflecting:
    $0.2 billion, or 2% (8% annualized), growth in the average commercial and industrial (C&I) portfolio. The growth in the second quarter C&I portfolio included increased activity from multiple business lines including business banking, large corporate, middle market, asset based lending, and equipment finance. The growth was also evident across our geographic footprint, further contributing to the diversity of the portfolio. Non-automobile floor plan C&I utilization rates were little changed from the end of the prior quarter. In contrast, automobile floor plan utilization rates were down, primarily reflecting the slowdown in production by Japanese manufacturers.
    $0.3 billion, or 4% (18% annualized), growth in the average automobile portfolio. We continued to originate very high quality loans with attractive returns. We focus on larger, multi-franchised, well-capitalized dealers that are rarely reliant on the success of one franchise to generate profitability. While the used car market remained very strong, we increased our originations of new vehicle loans, which reflected the discontinuance by the captive finance companies of aggressive incentive programs due to supply concerns.
Partially offset by:
    $0.3 billion, or 4% (18% annualized), decline in the average commercial real estate (CRE) portfolio, primarily as a result of our ongoing strategy to reduce our exposure to the commercial real estate market. We were successful in reducing exposure across virtually all of the CRE project types that we actively manage via our concentration management process. The decline in the noncore CRE portfolio accounted for the decline in the total CRE portfolio. The noncore CRE portfolio declines reflected pay downs, 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 — 2Q11 vs. 1Q11
                                 
    2011        
    Second     First     Change  
(in billions)   Quarter     Quarter     Amount     %  
Average Deposits
                               
Demand deposits — noninterest bearing
  $ 7.8     $ 7.3     $ 0.5       6 %
Demand deposits — interest bearing
    5.6       5.4       0.2       4  
Money market deposits
    12.9       13.5       (0.6 )     (5 )
Savings and other domestic deposits
    4.8       4.7       0.1       2  
Core certificates of deposit
    8.1       8.4       (0.3 )     (4 )
 
                       
Total core deposits
    39.1       39.3       (0.2 )     (0 )
Other domestic deposits of $250,000 or more
    0.5       0.6       (0.1 )     (23 )
Brokered deposits and negotiable CDs
    1.3       1.4       (0.1 )     (5 )
Other deposits
    0.3       0.4       (0.0 )     (7 )
 
                       
Total deposits
  $ 41.3     $ 41.7     $ (0.4 )     (1 )%
 
                       
Average total deposits declined $0.4 billion, or 1% (4% annualized), from the 2011 first quarter reflecting:
    $0.2 billion, or less than 1% (2% annualized), decline in average total core deposits. The primary drivers of this decline were a 5% (18% annualized) decrease in average money market deposits, reflecting lowered pricing on our money market accounts. The decline in average total core deposits also reflected 4% (15% annualized) decrease in average core certificates of deposit as rates offered on new certificates of deposits declined.
Partially offset by:
    $0.5 billion, or 6% (26% annualized), increase in average noninterest-bearing demand deposit accounts. This was driven primarily by growth in commercial noninterest-bearing demand deposits related to government finance and business banking.
    $0.2 billion, or 4% (16% annualized), growth in interest-bearing demand deposits, primarily driven by consumer checking account growth.
2011 Second Quarter versus 2010 Second Quarter
Fully-taxable equivalent net interest income increased $5.0 million, or 1%, from the year-ago quarter. This reflected the benefit of a $1.4 billion, or 3%, increase in average total earning assets since the fully-taxable equivalent net interest margin declined to 3.40% from 3.46%. The increase in average earning assets reflected a combination of factors including:
    $1.4 billion, or 4%, increase in average total loans and leases.
    $0.3 billion, or 3%, increase in average total available-for-sale and held-to-maturity securities.
The 6 basis point decline in the fully-taxable equivalent net interest margin reflected a reduction in derivatives income, lower loan yields, and lower securities yields, partially offset by the positive impacts of increases in low cost deposits and improved deposit pricing.

 

4


 

Table 5 — Loans and Leases — 2Q11 vs. 2Q10
                                 
    Second Quarter     Change  
(in billions)   2011     2010     Amount     %  
Average Loans and Leases
                               
Commercial and industrial
  $ 13.4     $ 12.2     $ 1.1       9 %
Commercial real estate
    6.2       7.4       (1.1 )     (15 )
 
                       
Total commercial
    19.6       19.6       (0.0 )     (0 )
 
                       
Automobile
    6.0       4.6       1.3       28  
Home equity
    7.9       7.5       0.3       4  
Residential mortgage
    4.6       4.6       (0.0 )     (1 )
Other consumer
    0.5       0.7       (0.2 )     (23 )
 
                       
Total consumer
    18.9       17.5       1.5       8  
 
                       
Total loans and leases
  $ 38.5     $ 37.1     $ 1.4       4 %
 
                       
Average total loans and leases increased $1.4 billion, or 4%, from the year-ago quarter reflecting:
    $1.3 billion, or 28%, increase in the average automobile portfolio. Automobile lending is a core competency and continues 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 as measured by all of our internal quality metrics.
    $1.1 billion, or 9%, increase in the average C&I portfolio 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 was evident despite line utilization rates that remained well below historical norms.
    $0.3 billion, or 4%, increase in the average home equity portfolio, reflected the benefit from continued lower run-off rates due to the low interest rate environment. The origination quality over the past 12 months remained high as measured by all of internal credit metrics.
Partially offset by:
    $1.1 billion, or 15%, decrease in the average CRE portfolio reflecting the continued execution of our plan to reduce the CRE exposure, primarily in the noncore CRE segment. This reduction is expected to continue, reflecting the combined impact of amortization, pay downs, refinancing, and restructures.

 

5


 

Table 6 — Deposits — 2Q11 vs. 2Q10
                                 
    Second Quarter     Change  
(in billions)   2011     2010     Amount     %  
Average Deposits
                               
Demand deposits — noninterest bearing
  $ 7.8     $ 6.8     $ 1.0       14 %
Demand deposits — interest bearing
    5.6       6.0       (0.4 )     (7 )
Money market deposits
    12.9       11.1       1.8       16  
Savings and other domestic deposits
    4.8       4.7       0.1       2  
Core certificates of deposit
    8.1       9.2       (1.1 )     (12 )
 
                       
Total core deposits
    39.1       37.8       1.3       3  
Other domestic deposits of $250,000 or more
    0.5       0.7       (0.2 )     (29 )
Brokered deposits and negotiable CDs
    1.3       1.5       (0.2 )     (11 )
Other deposits
    0.3       0.4       (0.1 )     (14 )
 
                       
Total deposits
  $ 41.3     $ 40.4     $ 0.9       2 %
 
                       
Average total deposits increased $0.9 billion, or 2%, from the year-ago quarter reflecting:
    $1.3 billion, or 3%, growth in average total core deposits. The drivers of this change were a $1.8 billion, or 16%, growth in average money market deposits, and a $1.0 billion, or 14%, growth in average noninterest-bearing demand deposits. These increases were partially offset by a $1.1 billion, or 12%, decline in average core certificates of deposit and a $0.4 billion, or 7%, decrease in average interest-bearing demand deposits.
Partially offset by:
    $0.2 billion, or 11%, decline in average brokered deposits and negotiable CDs, and a $0.2 billion, or 29%, decrease in other domestic deposits of $250,000 or more, reflecting a strategy of reducing such noncore funding.
Provision for Credit Losses
The provision for credit losses in the 2011 second quarter was $35.8 million, down $13.6 million, or 28%, from the prior quarter and down $157.6 million, or 81%, from the year-ago quarter. The decline in provision expense reflected a combination of lower NCOs and the reduction of Criticized loans throughout the entire loan and lease portfolio. The reduction in Criticized loans reflected the resolution of problem credits for which reserves had been previously established. The current quarter’s provision for credit losses was $61.7 million less than total net charge-offs (see Credit Quality discussion).

 

6


 

Noninterest Income
2011 Second Quarter versus 2011 First Quarter
Table 7 — Noninterest Income — 2Q11 vs. 1Q11
                                 
    2011        
    Second     First     Change  
(in millions)   Quarter     Quarter     Amount     %  
Noninterest Income
                               
Service charges on deposit accounts
  $ 60.7     $ 54.3     $ 6.4       12 %
Mortgage banking income
    23.8       22.7       1.2       5  
Trust services
    30.4       30.7       (0.4 )     (1 )
Electronic banking income
    31.7       28.8       2.9       10  
Insurance income
    16.4       17.9       (1.5 )     (9 )
Brokerage income
    20.8       20.5       0.3       2  
Bank ow ned life insurance income
    17.6       14.8       2.8       19  
Automobile operating lease income
    7.3       8.8       (1.5 )     (17 )
Securities (losses) gains
    1.5       0.0       1.5       3668  
Other income
    45.5       38.2       7.3       19  
 
                       
Total noninterest income
  $ 255.8     $ 236.9     $ 18.8       8 %
 
                       
Noninterest income increased $18.8 million, or 8%, from the 2011 first quarter reflecting:
    $7.3 million, or 19%, increase in other income, reflecting higher market-related gains and capital markets income.
    $6.4 million, or 12%, increase in service charges on deposit accounts, primarily reflecting an increase in personal services charges, mostly due to higher NSF/OD fees.
    $2.9 million, or 10%, increase in electronic banking income, reflecting higher activity levels.
    $2.8 million, or 19%, increase in bank owned life insurance income.

 

7


 

2011 Second Quarter versus 2010 Second Quarter
Table 8 — Noninterest Income — 2Q11 vs. 2Q10
                                 
    Second Quarter     Change  
(in millions)   2011     2010     Amount     %  
Noninterest Income
                               
Service charges on deposit accounts
  $ 60.7     $ 75.9     $ (15.3 )     (20 )%
Mortgage banking income
    23.8       45.5       (21.7 )     (48 )
Trust services
    30.4       28.4       2.0       7  
Electronic banking income
    31.7       28.1       3.6       13  
Insurance Income
    16.4       18.1       (1.7 )     (9 )
Brokerage Income
    20.8       18.4       2.4       13  
Bank ow ned life insurance income
    17.6       14.4       3.2       22  
Automobile operating lease income
    7.3       11.8       (4.5 )     (38 )
Securities (losses) gains
    1.5       0.2       1.4       866  
Other income
    45.5       28.8       16.7       58  
 
                       
Total noninterest income
  $ 255.8     $ 269.6     $ (13.9 )     (5 )%
 
                       
Noninterest income declined $13.9 million, or 5%, from the year-ago quarter reflecting:
    $21.7 million, or 48%, decrease in mortgage banking income. This primarily reflected a $15.4 million decrease in MSR net hedging income and a $6.3 million, or 25%, decrease in origination and secondary marketing income, as originations decreased 21% from the year-ago quarter.
    $15.3 million, or 20%, decline in service charges on deposit accounts, reflecting lower personal service charges due to the implementation of the amendment to Regulation E and lower underlying activity levels.
    $4.5 million, or 38%, decline in automobile operating lease income reflecting the impact of a declining portfolio as a result of having exited that business in 2008.
Partially offset by:
    $16.7 million, or 58%, increase in other income, of which $10.8 million was associated with SBA gains and fees. Also contributing to the growth were increases from the sale of interest rate protection products and capital markets activities.
    $3.6 million, or 13%, increase in electronic banking income, reflecting an increase in debit card transaction volume and new account growth.
    $3.2 million, or 22%, increase in bank owned life insurance income.
    $2.4 million, or 13%, increase in brokerage income, primarily reflecting increased sales of investment products.
    $2.0 million, or 7%, increase in trust services income, due to a $10.0 billion increase in total trust assets, including a $2.3 billion increase in assets under management. This increase reflected improved market values and net growth in accounts.

 

8


 

Noninterest Expense
2011 Second Quarter versus 2011 First Quarter
Table 9 — Noninterest Expense — 2Q11 vs. 1Q11
                                 
    2011        
    Second     First     Change  
(in millions)   Quarter     Quarter     Amount     %  
Noninterest Expense
                               
Personnel costs
  $ 218.6     $ 219.0     $ (0.5 )     (0 )%
Outside data processing and other services
    43.9       40.3       3.6       9  
Net occupancy
    26.9       28.4       (1.6 )     (5 )
Deposit and other insurance expense
    23.8       17.9       5.9       33  
Professional services
    20.1       13.5       6.6       49  
Equipment
    21.9       22.5       (0.6 )     (2 )
Marketing
    20.1       16.9       3.2       19  
Amortization of intangibles
    13.4       13.4       0.0       0  
OREO and foreclosure expense
    4.4       3.9       0.5       12  
Automobile operating lease expense
    5.4       6.8       (1.4 )     (21 )
Other expense
    29.9       48.1       (18.2 )     (38 )
 
                       
Total noninterest expense
  $ 428.4     $ 430.7     $ (2.3 )     (1 )%
 
                       
                                 
(in thousands)                                
Number of employees (full-time equivalent)
    11.5       11.3       0.1       1 %
Noninterest expense declined $2.3 million, or 1%, from the 2011 first quarter. This was less than expected and reflected:
    $18.2 million, or 38%, decrease in other expense, primarily reflecting the prior quarter’s $17.0 million addition to litigation reserves.
Partially offset by:
    $6.6 million, or 49%, increase in professional services, reflecting higher than expected costs supporting regulatory and litigation efforts.
    $5.9 million, or 33%, temporary increase in deposit and other insurance expenses.
    $3.6 million, or 9%, increase in outside data processing and other services, reflecting higher appraisal costs and system upgrade expenses.
    $3.2 million, or 19%, increase in marketing expense, reflecting higher advertising costs.

 

9


 

2011 Second Quarter versus 2010 Second Quarter
Table 10 — Noninterest Expense — 2Q11 vs. 2Q10
                                 
    Second Quarter     Change  
(in millions)   2011     2010     Amount     %  
Noninterest Expense
                               
Personnel costs
  $ 218.6     $ 194.9     $ 23.7       12 %
Outside data processing and other services
    43.9       40.7       3.2       8  
Net occupancy
    26.9       25.4       1.5       6  
Deposit and other insurance expense
    23.8       26.1       (2.2 )     (9 )
Professional services
    20.1       24.4       (4.3 )     (18 )
Equipment
    21.9       21.6       0.3       2  
Marketing
    20.1       17.7       2.4       14  
Amortization of intangibles
    13.4       15.1       (1.8 )     (12 )
OREO and foreclosure expense
    4.4       5.0       (0.6 )     (12 )
Automobile operating lease expense
    5.4       9.7       (4.2 )     (44 )
Other expense
    29.9       33.4       (3.5 )     (10 )
 
                       
Total noninterest expense
  $ 428.4     $ 413.8     $ 14.6       4 %
 
                       
                                 
(in thousands)                                
Number of employees (full-time equivalent)
    11.5       11.1       0.3       3 %
Noninterest expense increased $14.6 million, or 4%, from the year-ago quarter reflecting:
    $23.7 million, or 12%, increase in personnel costs, primarily reflecting a 3% 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 May of last year.
    $3.2 million, or 8%, increase in outside data processing and other service, reflecting costs associated with the implementation of strategic initiatives.
    $2.4 million, or 14%, increase in marketing expense, reflecting higher advertising costs.
Partially offset by:
    $4.3 million, or 18%, decrease in professional services, reflecting lower legal costs, as collection activities declined, and consulting expenses.
    $4.2 million, or 44%, decline in automobile operating lease expense as that portfolio continued to run-off.
    $3.5 million, or 10%, decrease in other expense, primarily reflecting a decline in expenses related to representations and warranties losses made on mortgage loans sold.
    $2.2 million, or 9%, decline in deposit and other insurance expenses.
Income Taxes
The provision for income taxes in the 2011 second quarter was $49.0 million. The effective tax rate for the 2011 second quarter was 25.1%. At June 30, 2011, we had a net deferred tax asset of $432.7 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 June 30, 2011. The total disallowed deferred tax asset for regulatory capital purposes decreased to $48.2 million at June 30, 2011 from $89.9 million at March 31, 2011.

 

10


 

We anticipate the effective tax rate for the remainder of the year to approximate 35% of income before income taxes, less approximately $40.0 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 second quarter reflected continued improvement in the overall loan portfolio relating to net charge-off (NCO) activity, as well as some improvement in the delinquency trends. Key credit quality metrics also showed improvement, including a 5% decline in nonperforming assets (NPAs) and a 11% decline in the level of Criticized commercial loans compared to the prior quarter. The reduction in NPAs was achieved despite a more conservative policy on loans secured by residential properties implemented in the quarter. New NPA inflows increased in the quarter compared to the prior quarter due to the more conservative policy. We expect to see lower inflows in future quarters.
Net Charge-Offs (NCOs)
Table 11 — Net Charge-Offs
                                         
    2011     2010  
    Second     First     Fourth     Third     Second  
(in millions)   Quarter     Quarter     Quarter     Quarter     Quarter  
Net Charge-offs
                                       
Commercial and industrial
  $ 18.7     $ 42.2     $ 59.1     $ 62.2     $ 58.1  
Commercial real estate
    27.6       67.7       44.9       63.7       81.7  
 
                             
Total commercial
    46.3       109.9       104.0       125.9       139.9  
 
                             
Automobile
    2.3       4.7       7.0       5.6       5.4  
Home equity
    25.4       26.7       29.2       27.8       44.5  
Residential mortgage
    16.5       18.9       26.8       19.0       82.8  
Other consumer
    7.1       4.9       5.3       6.3       6.6  
 
                             
Total consumer
    51.2       55.2       68.3       58.6       139.4  
 
                             
Total net charge-offs
  $ 97.5     $ 165.1     $ 172.3     $ 184.5     $ 279.2  
 
                             
 
                                       
Net Charge-offs — annualized percentages
                                       
Commercial and industrial
    0.56 %     1.29 %     1.85 %     2.01 %     1.90 %
Commercial real estate
    1.77       4.15       2.64       3.60       4.44  
 
                             
Total commercial
    0.94       2.24       2.13       2.59       2.85  
 
                             
Automobile
    0.15       0.33       0.51       0.43       0.47  
Home equity
    1.29       1.38       1.51       1.47       2.36  
Residential mortgage
    1.44       1.70       2.42       1.73       7.19  
Other consumer
    5.27       3.47       3.66       3.83       3.81  
 
                             
Total consumer
    1.08       1.20       1.50       1.32       3.19  
 
                             
Total net charge-offs
    1.01 %     1.73 %     1.82 %     1.98 %     3.01 %
 
                             
MEMO: Franklin-Related Net Charge-offs
                                       
Commercial and industrial
  $     $     $ (0.1 )   $ (4.5 )   $ (0.2 )
Home equity
                      1.2       15.9  
Residential mortgage
    0.6       (3.1 )     (4.4 )     3.4       64.2  
 
                             
Total net charge-offs
  $ 0.6     $ (3.1 )   $ (4.6 )   $ 0.0     $ 80.0  
 
                             

 

11


 

Total net charge-offs for the 2011 second quarter were $97.5 million, or an annualized 1.01% of average total loans and leases. This was down $67.5 million, or 41%, from $165.1 million, or an annualized 1.73%, in the 2011 first quarter.
Total C&I net charge-offs for the 2011 second quarter were $18.7 million, or an annualized 0.56%, down 56% from $42.2 million, or an annualized 1.29% of related loans, in the prior quarter. This decline was evident across our geographic footprint and was consistent with our expectations. The current quarter’s NCOs were associated with smaller relationships, consistent with the longer term run-rate expectations.
Current quarter CRE net charge-offs were $27.6 million, or an annualized 1.77% of average total CRE loans. This was down $40.1 million, or 59%, from $67.7 million, or an annualized 4.15%, in the prior quarter. This performance was consistent with our expectations and was evident across our geographic footprint. We continue to anticipate lower CRE NCOs in future quarters.
Total consumer net charge-offs in the current quarter were $51.2 million, or an annualized 1.08% of average total consumer loans, down $4.0 million, or 7%, from $55.2 million, or an annualized 1.20%, in the 2011 first quarter.
Automobile loan and lease net charge-offs were $2.3 million, or an annualized 0.15% of related average balances, down 52% from $4.7 million, or an annualized 0.33%, in the 2011 first quarter. The decline reflected lower delinquency levels during the current quarter, the continued high credit quality of originations, and a very strong resale market for used vehicles.
Home equity net charge-offs were $25.4 million, or an annualized 1.29% of related average balances, down 5% from $26.7 million, or an annualized 1.38%, in the 2011 first quarter. This performance was consistent with our expectations for the portfolio given the economic conditions in our markets. We continue to manage the default rate through focused delinquency monitoring as virtually all defaults for second-lien home equity loans incur significant losses primarily due to insufficient equity in the collateral property.
Residential mortgage net charge-offs in the current quarter were $16.5 million, or an annualized 1.44% of related loans, down 13% from $18.9 million, or an annualized 1.70%, in the prior quarter. The $2.5 million decline from the prior quarter, was due to the fact that 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.

 

12


 

Nonaccrual Loans (NALs) and Nonperforming Assets (NPAs)
Table 12 — Nonaccrual Loans and Nonperforming Assets
                                         
    2011     2010  
(in millions)   Jun. 30     Mar. 31     Dec. 31     Sep. 30     Jun. 30  
Nonaccrual loans and leases (NALs):
                                       
Commercial and industrial
  $ 229.3     $ 260.4     $ 346.7     $ 398.4     $ 429.6  
Commercial real estate
    291.5       305.8       363.7       478.8       663.1  
Residential mortgage
    59.9       44.8       45.0       83.0       86.5  
Home equity
    33.5       25.3       22.5       21.7       22.2  
 
                             
Total nonaccrual loans and leases (NALs)
    614.2       636.3       777.9       981.8       1,201.3  
Other real estate, net:
                                       
Residential
    20.8       28.7       31.6       65.8       71.9  
Commercial
    17.9       26.0       35.2       57.3       67.2  
 
                             
Total other real estate, net
    38.7       54.6       66.8       123.1       139.1  
Impaired loans held for sale (1)
                            242.2  
 
                             
Total nonperforming assets (NPAs)
  $ 652.9     $ 690.9     $ 844.8     $ 1,104.9     $ 1,582.7  
 
                             
 
                                       
Nonperforming Frankin assets
                                       
Residential mortgage
  $     $     $     $     $  
Home equity
                             
OREO
    0.9       6.0       9.5       15.3       24.5  
Impaired loans held for sale (1)
                            242.2  
 
                             
Total nonperforming Franklin assets
  $ 0.9     $ 6.0     $ 9.5     $ 15.3     $ 266.7  
 
                             
NAL ratio (2)
    1.57 %     1.66 %     2.04 %     2.62 %     3.25 %
NPA ratio (3)
    1.67       1.80       2.21       2.94       4.24  
     
(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 $614.2 million at June 30, 2011, and represented 1.57% of total loans and leases. This was down $22.0 million, or 3%, from $636.3 million, or 1.66%, of total loans and leases, at March 31, 2011.
C&I NALs decreased $31.1 million, or 12%, from the end of the prior quarter, reflecting both NCO activity and problem credit resolutions, including payoffs. The decline was associated with loans throughout our footprint, with no specific geographic concentration. The reduction was achieved despite an increase in the level of new NALs compared to the prior quarter level. The increased level of inflows was primarily the result of one large relationship.
CRE NALs decreased $14.3 million, or 5%, from March 31, 2011, reflecting both NCO activity and problem credit resolutions, including borrower payments and payoffs. The reduction was achieved despite an increase in the level of new NALs compared to the prior quarter level. The increased level of inflows was primarily centered in three relatively large relationships, and we do not believe this increase to be an indication of a reversal of the declining trend of new NALs. We continue to be focused on early recognition of risks through our on-going portfolio management processes.
In contrast, residential mortgage and home equity NALs increased $15.0 million, or 34%, and $8.3 million, or 33%, respectively. These increases reflected a more conservative nonaccrual status policy implemented in the quarter. Prior to the 2011 second quarter, first and second mortgages were recognized as nonaccrual loans at 180 days past due. During the second quarter, nonaccrual loan recognition for first and second mortgages was changed to 150 and 120 days past due, respectively.
Nonperforming assets (NPAs), which include NALs, were $652.9 million at June 30, 2011, and represented 1.67% of related assets. This was down $37.9 million, or 5%, from $690.9 million, or 1.80%, of related assets at the end of the prior quarter. This included a reduction of $15.9 million, or 29%, in OREO, reflecting continued declines in both the commercial and residential segments. We continue to be active in the on-going management of our OREO portfolio as lower inflow levels combined with aggressive sales activities resulted in the continued declining trend in our OREO levels.

 

13


 

Table 13 — 90 Days Past Due and Accruing Restructured Loans
                                         
    2011     2010  
(in millions)   Jun. 30     Mar. 31     Dec. 31     Sep. 30     Jun. 30  
Accruing loans and leases past due 90 days or more:
                                       
Total excluding loans guaranteed by the U.S. Government
  $ 57.7     $ 73.6     $ 87.7     $ 95.4     $ 83.4  
Loans guaranteed by the U.S. Government
    77.0       94.4       98.3       94.2       95.4  
 
                             
Total loans and leases
  $ 134.6     $ 168.0     $ 185.9     $ 189.6     $ 178.8  
 
                             
 
                                       
Ratios (1)
                                       
Excluding loans guaranteed by the U.S. government
    0.15 %     0.19 %     0.23 %     0.25 %     0.23 %
Guaranteed by U.S. government
    0.19       0.25       0.26       0.26       0.26  
Including loans guaranteed by the U.S. government
    0.34       0.44       0.49       0.51       0.49  
 
                                       
Accruing restructured loans (ARLs):
                                       
Commercial
  $ 240.1     $ 206.5     $ 222.6     $ 158.0     $ 141.4  
Residential mortgages
    313.8       333.5       328.4       304.4       281.5  
Other
    75.0       78.5       76.6       73.2       65.1  
 
                             
Total accruing restructured loans
  $ 628.9     $ 618.4     $ 627.6     $ 535.5     $ 487.9  
 
                             
     
(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 $57.7 million at June 30, 2011, down $15.9 million, or 22%, from the end of the prior quarter, and down $25.7 million, or 31%, from the end of the year-ago period. On this same basis, the over 90-day delinquency ratio was 0.15% at June 30, 2011, down from 0.19% at the end of the 2011 first, and down 8 basis points from a year earlier. For total consumer loans, and on this same basis, the over 90-day delinquency ratio was 0.30% at June 30, 2011, down from 0.39% 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)   Jun. 30     Mar. 31     Dec. 31,     Sep. 30     Jun. 30  
Allowance for loan and lease losses (ALLL)
  $ 1,071.1     $ 1,133.2     $ 1,249.0     $ 1,336.4     $ 1,402.2  
Allowance for unfunded loan commitments and letters of credit
    41.1       42.2       42.1       40.1       39.7  
 
                             
Allowance for credit losses (ACL)
  $ 1,112.2     $ 1,175.4     $ 1,291.1     $ 1,376.4     $ 1,441.8  
 
                                       
ALLL as a % of:
                                       
Total loans and leases
    2.74 %     2.96 %     3.28 %     3.56 %     3.79 %
Nonaccrual loans and leases (NALs)
    174       178       161       136       117  
Nonperforming assets (NPAs)
    164       164       148       121       89  
 
                                       
ACL as a % of:
                                       
Total loans and leases
    2.84 %     3.07 %     3.39 %     3.67 %     3.90 %
Nonaccrual loans and leases (NALs)
    181       185       166       140       120  
Nonperforming assets (NPAs)
    170       170       153       125       91  
At June 30, 2011, the ALLL was $1,071.1 million, down $62.1 million, or 5%, from $1,133.2 million at the end of the prior quarter. Expressed as a percent of period-end loans and leases, the ALLL ratio at June 30, 2011, was 2.74%, down from 2.96% at March 31, 2011. The ALLL as a percent of NALs was 174% at June 30, 2011, down slightly from 178% at March 31, 2011.
At June 30, 2011, the AULC was $41.1 million, down $1.2 million, from the end of the prior quarter.
On a combined basis, the ACL as a percent of total loans and leases at June 30, 2011, was 2.84%, down from 3.07% at March 31, 2011. This decline reflected a reduction to the commercial-related ACL as a result of an overall reduction in the level of commercial Criticized loans and charge-offs on loans with specific reserves, partially offset by a slight increase in the consumer-related ACL as a result of loan growth. The ACL as a percent of NALs was 181% at June 30, 2011, down slightly from 185% at March 31, 2011, but still substantially higher than the 120% in the year ago quarter.
Capital
Table 15 — Capital Ratios
                                         
    2011     2010  
(in millions)   Jun. 30     Mar. 31     Dec. 31,     Sep. 30     Jun. 30  
Tangible common equity / tangible assets ratio
    8.22 %     7.81 %     7.56 %     6.20 %     6.12 %
 
                                       
Tier 1 common risk-based capital ratio
    9.92 %     9.75 %     9.29 %     7.39 %     7.06 %
 
                                       
Regulatory Tier 1 risk-based capital ratio
    12.14 %     12.04 %     11.55 %     12.82 %     12.51 %
Excess over 6.0% (1)
  $ 2,707     $ 2,599     $ 2,413     $ 2,916     $ 2,766  
 
                                       
Regulatory Total risk-based capital ratio
    14.89 %     14.85 %     14.46 %     15.08 %     14.79 %
Excess over 10.0% (1)
  $ 2,156     $ 2,087     $ 1,939     $ 2,172     $ 2,035  
 
                                       
Total risk-w eighted assets
  $ 44,081     $ 43,025     $ 43,471     $ 42,759     $ 42,486  
     
(1)   “Well-capitalized” regulatory threshold
The tangible common equity to asset ratio at June 30, 2011, was 8.22%, up 41 basis points from 7.81% at the end of the prior quarter.

 

15


 

Our Tier 1 common risk-based capital ratio at quarter end was 9.92%, up from 9.75% at the end of the prior quarter.
At June 30, 2011, our regulatory Tier 1 and Total risk-based capital ratios were 12.14% and 14.89%, respectively, up from 12.04% and 14.85%, respectively, at March 31, 2011.
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. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: (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; (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; and (10) the outcome of judicial and regulatory decisions regarding practices in the residential mortgage industry, including among other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to differ materially from those described above can be found in 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 c20137exv99w3.htm EXHIBIT 99.3 Exhibit 99.3
Exhibit 99.3
HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Review
June 2011
Table of Contents
         
Quarterly Key Statistics
    1  
 
       
Year to Date Key Statistics
    2  
 
       
Key Statistics Footnotes
    3  
 
       
Consolidated Balance Sheets
    4  
 
       
Loans and Leases Composition
    5  
 
       
Deposits Composition
    6  
 
       
Consolidated Quarterly Average Balance Sheets
    7  
 
       
Consolidated Quarterly Net Interest Margin Analysis
    8 – 9  
 
       
Selected Quarterly Income Statement Data
    10 – 11  
 
       
Quarterly Mortgage Banking Income
    12  
 
       
Quarterly Credit Reserves Analysis
    13  
 
       
Quarterly Net Charge-Off Analysis
    14  
 
       
Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
    15  
 
       
Quarterly Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans
    16  
 
       
Quarterly Common Stock Summary, Capital, and Other Data
    17  
 
       
Consolidated Year to Date Average Balance Sheets
    18  
 
       
Consolidated Year to Date Net Interest Margin Analysis
    19 – 20  
 
       
Selected Year to Date Income Statement Data
    21 – 22  
 
       
Year to Date Mortgage Banking Income
    23  
 
       
Year to Date Credit Reserves Analysis
    24  
 
       
Year to Date Net Charge-Off Analysis
    25  
 
       
Year to Date Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
    26  
 
       
Year to Date Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans
    27  
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)   Second     First     Second     1Q11     2Q10  
 
Net interest income
  $ 403,337     $ 404,330     $ 399,656       %     1 %
Provision for credit losses
    35,797       49,385       193,406       (28 )     (81 )
Noninterest income
    255,767       236,945       269,643       8       (5 )
Noninterest expense
    428,409       430,699       413,810       (1 )     4  
 
                             
Income before income taxes
    194,898       161,191       62,083       21       214  
Provision for income taxes
    48,980       34,745       13,319       41       268  
 
                             
Net income
  $ 145,918     $ 126,446     $ 48,764       15 %     199 %
 
                             
Dividends on preferred shares
    7,704       7,703       29,426             (74 )
 
                             
Net income applicable to common shares
  $ 138,214     $ 118,743     $ 19,338       16 %     615 %
 
                             
 
                                       
Net income per common share — diluted
  $ 0.16     $ 0.14     $ 0.03       14 %     433 %
Cash dividends declared per common share
    0.01       0.01       0.01              
Book value per common share at end of period
    5.66       5.42       5.22       4       8  
Tangible book value per common share at end of period
    5.00       4.74       4.37       5       14  
 
                                       
Average common shares — basic
    863,358       863,359       716,580             20  
Average common shares — diluted(2)
    867,469       867,237       719,387             21  
 
                                       
Return on average assets
    1.11 %     0.96 %     0.38 %                
Return on average common shareholders’ equity
    11.6       10.3       2.1                  
Return on average common tangible shareholders’ equity(3)
    13.3       12.7       3.8                  
Net interest margin (4)
    3.40       3.42       3.46                  
Efficiency ratio(5)
    62.7       64.7       59.4                  
Effective tax rate
    25.1       21.6       21.5                  
 
                                       
Average loans and leases
  $ 38,535,019     $ 38,097,210     $ 37,088,710       1       4  
Average loans and leases — linked quarter annualized growth rate
    4.6 %     3.1 %     1.2 %                
Average earning assets
  $ 48,017,199     $ 48,344,961     $ 46,606,002       (1 )     3  
Average total assets
    52,769,511       53,368,554       51,703,334       (1 )     2  
Average core deposits (6)
    39,106,550       39,274,265       37,798,482             3  
Average core deposits — linked quarter annualized growth rate
    (1.7) %     3.3 %     5.7 %                
Average shareholders’ equity
  $ 5,144,771     $ 5,022,146     $ 5,397,704       2       (5 )
 
                                       
Total assets at end of period
    53,050,039       52,948,509       51,770,838             2  
Total shareholders’ equity at end of period
    5,252,643       5,038,599       5,438,436       4       (3 )
 
                                       
Net charge-offs (NCOs)
    97,534       165,083       279,228       (41 )     (65 )
NCOs as a % of average loans and leases
    1.01 %     1.73 %     3.01 %                
Nonaccrual loans and leases (NALs)
  $ 614,225     $ 636,257     $ 1,201,349       (3 )     (49 )
NAL ratio
    1.57 %     1.66 %     3.25 %                
Nonperforming assets (NPAs)
  $ 652,937     $ 690,886     $ 1,582,702       (5 )     (59 )
NPA ratio
    1.67 %     1.80 %     4.24 %                
Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period
    2.74       2.96       3.79                  
ALLL plus allowance for unfunded loan commitments and letters of credit (ACL) as a % of total loans and leases at the end of period
    2.84       3.07       3.90                  
ACL as a % of NALs
    181       185       120                  
ACL as a % of NPAs
    170       170       91                  
Tier 1 leverage ratio (7)
    10.25       9.80       10.45                  
Tier 1 common risk-based capital ratio(7)
    9.92       9.75       7.06                  
Tier 1 risk-based capital ratio (7)
    12.14       12.04       12.51                  
Total risk-based capital ratio (7)
    14.89       14.85       14.79                  
Tangible common equity / risk-weighted assets ratio(7)
    9.79       9.51       7.37                  
Tangible equity / tangible assets ratio(8)
    8.91       8.51       9.43                  
Tangible common equity / tangible assets ratio(9)
    8.22       7.81       6.12                  
See Notes to the Year to Date and Quarterly Key Statistics.

 

1


 

HUNTINGTON BANCSHARES INCORPORATED
Year to Date Key Statistics
(1)
(Unaudited)
                                 
    Six Months Ended June 30,     Change  
(dollar amounts in thousands, except per share amounts)   2011     2010     Amount     Percent  
 
Net interest income
  $ 807,667     $ 793,549     $ 14,118       2 %
Provision for credit losses
    85,182       428,414       (343,232 )     (80 )
Noninterest income
    492,712       510,495       (17,783 )     (3 )
Noninterest expense
    859,108       811,903       47,205       6  
 
                       
Income before income taxes
    356,089       63,727       292,362       459  
Provision (benefit) for income taxes
    83,725       (24,774 )     108,499       N.R.  
 
                       
Net Income
  $ 272,364     $ 88,501     $ 183,863       208 %
 
                       
Dividends on preferred shares
    15,407       58,783       (43,376 )     (74 )
 
                       
Net income applicable to common shares
  $ 256,957     $ 29,718     $ 227,239       765 %
 
                       
 
                               
Net income per common share — diluted
  $ 0.30     $ 0.04     $ 0.26       650 %
Cash dividends declared per common share
    0.02       0.02              
 
                               
Average common shares — basic
    863,358       716,450       146,908       21  
Average common shares — diluted(2)
    867,353       718,990       148,363       21  
 
                               
Return on average assets
    1.03 %     0.35 %                
Return on average common shareholders’ equity
    11.0       1.6                  
Return on average tangible common shareholders’ equity(3)
    13.4       3.2                  
Net interest margin(4)
    3.41       3.47                  
Efficiency ratio(5)
    63.7       59.7                  
Effective tax rate (benefit)
    23.5       (38.9 )                
 
                               
Average loans and leases
  $ 38,317,324     $ 37,034,653     $ 1,282,670       3  
Average earning assets
    48,180,174       46,424,254       1,755,922       4  
Average total assets
    53,067,377       51,702,686       1,364,691       3  
Average core deposits(6)
    39,189,945       37,536,558       1,653,386       4  
Average shareholders’ equity
    5,083,797       5,380,805       (297,008 )     (6 )
 
                               
Net charge-offs (NCOs)
    262,617       517,709       (255,092 )     (49 )
NCOs as a % of average loans and leases
    1.37 %     2.80 %                
N.R. — Not relevant, as denominator of calculation is a loss in prior period compared with income in current period.
See Notes to the Year to Date and Quarterly Key Statistics.

 

2


 

Notes to the Year to Date and 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. 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).
 
(6)   Includes noninterest-bearing and interest-bearing demand deposits, money market deposits, savings and other domestic deposits, and core certificates of deposit.
 
(7)   June 30, 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.

 

3


 

Huntington Bancshares Incorporated
Consolidated Balance Sheets
                                         
                            Change  
    2011     2010     June ’11 vs ’10  
(dollar amounts in thousands, except number of shares)   June 30,     December 31,     June 30,     Amount     Percent  
    (Unaudited)             (Unaudited)                  
Assets
                                       
Cash and due from banks
  $ 983,882     $ 847,888     $ 1,125,776     $ (141,894 )     (13) %
Interest-bearing deposits in banks
    116,698       135,038       289,468       (172,770 )     (60 )
Trading account securities
    98,771       185,404       106,858       (8,087 )     (8 )
Loans held for sale
    224,860       793,285       777,843       (552,983 )     (71 )
Available-for-sale and other securities
    8,099,716       9,895,244       8,803,718       (704,002 )     (8 )
Held-to-maturity securities
    670,478                   670,478        
Loans and leases(1)
    39,126,452       38,106,507       36,969,695       2,156,757       6  
Allowance for loan and lease losses
    (1,071,126 )     (1,249,008 )     (1,402,160 )     331,034       (24 )
 
                             
Net loans and leases
    38,055,326       36,857,499       35,567,535       2,487,791       7  
 
                             
Bank owned life insurance
    1,480,203       1,458,224       1,436,433       43,770       3  
Premises and equipment
    528,590       491,602       492,859       35,731       7  
Goodwill
    444,268       444,268       444,268              
Other intangible assets
    201,864       228,620       258,811       (56,947 )     (22 )
Accrued income and other assets
    2,145,383       2,482,570       2,467,269       (321,886 )     (13 )
 
                             
Total assets
  $ 53,050,039     $ 53,819,642     $ 51,770,838     $ 1,279,201       2 %
 
                             
 
                                       
Liabilities and shareholders’ equity
                                       
Liabilities
                                       
Deposits(2)
  $ 41,402,355     $ 41,853,898     $ 39,848,507     $ 1,553,848       4 %
Short-term borrowings
    2,022,946       2,040,732       1,093,218       929,728       85  
Federal Home Loan Bank advances
    220,224       172,519       599,798       (379,574 )     (63 )
Other long-term debt
    1,635,247       2,144,092       2,569,934       (934,687 )     (36 )
Subordinated notes
    1,496,461       1,497,216       1,195,210       301,251       25  
Accrued expenses and other liabilities
    1,020,163       1,130,643       1,025,735       (5,572 )     (1 )
 
                             
Total liabilities
    47,797,396       48,839,100       46,332,402       1,464,994       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
                1,333,433       (1,333,433 )     (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       7,175       1,468       20  
Capital surplus
    7,588,248       7,630,093       6,739,069       849,179       13  
Less treasury shares, at cost
    (9,357 )     (8,771 )     (9,235 )     (122 )     1  
Accumulated other comprehensive loss
    (122,543 )     (197,496 )     (84,398 )                
Retained earnings
    (2,574,855 )     (2,814,433 )     (2,910,115 )     335,260       (12 )
 
                             
Total shareholders’ equity
    5,252,643       4,980,542       5,438,436       (185,793 )     (3 )
 
                             
Total liabilities and shareholders’ equity
  $ 53,050,039     $ 53,819,642     $ 51,770,838     $ 1,279,201       2 %
 
                             
 
                                       
Common shares authorized (par value of $0.01)
    1,500,000,000       1,500,000,000       1,500,000,000                  
Common shares issued
    864,310,281       864,195,369       717,487,003                  
Common shares outstanding
    863,323,099       863,319,435       716,622,592                  
Treasury shares outstanding
    987,182       875,934       864,411                  
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 5 for detail of loans and leases.
 
(2)   See page 6 for detail of deposits.

 

4


 

Huntington Bancshares Incorporated
Loans and Leases Composition
                                                                                 
    2011     2010  
(dollar amounts in millions)   June 30,     March 31,     December 31,     September 30,     June 30,  
    (Unaudited)     (Unaudited)                     (Unaudited)     (Unaudited)  
Ending Balances by Type:
                                                                               
Commercial:(1)
                                                                               
Commercial and industrial
  $ 13,544       35 %   $ 13,299       35 %   $ 13,063       34 %   $ 12,425       33 %   $ 12,392       34 %
Commercial real estate:
                                                                               
Construction
    591       2       587       2       650       2       738       2       1,106       3  
Commercial
    5,573       14       5,711       15       6,001       16       6,174       16       6,078       16  
 
                                                           
Commercial real estate
    6,164       16       6,298       17       6,651       18       6,912       18       7,184       19  
 
                                                           
Total commercial
    19,708       51       19,597       52       19,714       52       19,337       51       19,576       53  
 
                                                           
Consumer:
                                                                               
Automobile
    6,190       16       5,802       15       5,614       15       5,385       14       4,847       13  
Home equity
    7,952       20       7,784       20       7,713       20       7,690       21       7,510       20  
Residential mortgage
    4,751       12       4,517       12       4,500       12       4,511       12       4,354       12  
Other consumer
    525       1       546       1       566       1       578       2       683       2  
 
                                                           
Total consumer
    19,418       49       18,649       48       18,393       48       18,164       49       17,394       47  
 
                                                           
Total loans and leases
  $ 39,126       100 %   $ 38,246       100 %   $ 38,107       100 %   $ 37,501       100 %   $ 36,970       100 %
 
                                                           
 
                                                                               
Ending Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 12,019       31 %   $ 11,786       31 %   $ 11,717       31 %   $ 11,804       31 %   $ 11,772       32 %
Regional and Commercial Banking
    8,291       21       7,917       21       7,792       20       7,373       20       7,317       20  
AFCRE
    13,273       34       13,154       34       13,283       35       13,167       35       12,931       35  
WGH
    5,493       14       5,255       14       5,176       14       5,066       14       4,864       13  
Treasury / Other
    50             134             139             91             86        
 
                                                           
Total loans and leases
  $ 39,126       100 %   $ 38,246       100 %   $ 38,107       100 %   $ 37,501       100 %   $ 36,970       100 %
 
                                                           
                                                                                 
    2011     2010  
    Second     First     Fourth     Third     Second  
Average Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 11,948       31 %   $ 11,780       31 %   $ 11,274       30 %   $ 11,817       32 %   $ 11,809       32 %
Regional and Commercial Banking
    8,069       21       7,824       21       7,657       20       7,419       20       7,257       20  
AFCRE
    13,145       34       13,208       35       13,299       35       13,085       35       12,890       35  
WGH
    5,297       14       5,192       13       5,050       14       4,894       13       4,729       12  
Treasury / Other
    76             94             520       1                   404       1  
 
                                                           
Total loans and leases
  $ 38,535       100 %   $ 38,098       100 %   $ 37,800       100 %   $ 37,215       100 %   $ 37,089       100 %
 
                                                           
(1)   There were no commercial loans outstanding that would be considered a concentration of lending to a particular industry.

 

5


 

Huntington Bancshares Incorporated
Deposits Composition
                                                                                 
    2011     2010  
(dollar amounts in millions)   June 30,     March 31,     December 31,     September 30,     June 30,  
    (Unaudited)     (Unaudited)                     (Unaudited)     (Unaudited)  
Ending Balances by Type:
                                                                               
Demand deposits — noninterest-bearing
  $ 8,210       20 %   $ 7,597       18 %   $ 7,217       17 %   $ 6,926       17 %   $ 6,463       16 %
Demand deposits — interest-bearing
    5,642       14       5,532       13       5,469       13       5,347       13       5,850       15  
Money market deposits
    12,643       31       13,105       32       13,410       32       12,679       31       11,437       29  
Savings and other domestic deposits
    4,752       11       4,762       12       4,643       11       4,613       11       4,652       12  
Core certificates of deposit
    7,936       19       8,208       20       8,525       20       8,765       21       8,974       23  
 
                                                           
Total core deposits
    39,183       95       39,204       95       39,264       93       38,330       93       37,376       95  
Other domestic deposits of $250,000 or more
    436       1       531       1       675       2       730       2       678       2  
Brokered deposits and negotiable CDs
    1,486       4       1,253       3       1,532       4       1,576       4       1,373       3  
Deposits in foreign offices
    297             378       1       383       1       436       1       422        
 
                                                           
Total deposits
  $ 41,402       100 %   $ 41,366       100 %   $ 41,854       100 %   $ 41,072       100 %   $ 39,849       100 %
 
                                                           
 
                                                                               
Total core deposits:
                                                                               
Commercial
  $ 13,541       35 %   $ 12,785       33 %   $ 12,476       32 %   $ 12,262       32 %   $ 11,515       31 %
Consumer
    25,642       65       26,419       67       26,788       68       26,068       68       25,861       69  
 
                                                           
Total core deposits
  $ 39,183       100 %   $ 39,204       100 %   $ 39,264       100 %   $ 38,330       100 %   $ 37,376       100 %
 
                                                           
 
                                                                               
Ending Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 28,325       68 %   $ 28,984       70 %   $ 29,298       70 %   $ 28,808       70 %   $ 28,542       72 %
Regional and Commercial Banking
    3,539       9       3,589       9       3,538       8       3,245       8       2,861       7  
AFCRE
    819       2       804       2       753       2       739       2       725       2  
WGH
    7,708       19       7,363       17       7,449       18       7,184       17       6,734       17  
Treasury / Other(1)
    1,011       2       626       2       816       2       1,096       3       987       2  
 
                                                           
Total deposits
  $ 41,402       100 %   $ 41,366       100 %   $ 41,854       100 %   $ 41,072       100 %   $ 39,849       100 %
 
                                                           
                                                                                 
    2011     2010  
    Second     First     Fourth     Third     Second  
Average Balances by Business Segment:
                                                                               
Retail and Business Banking
  $ 28,780       70 %   $ 29,139       70 %   $ 29,241       70 %   $ 28,874       71 %   $ 28,592       71 %
Regional and Commercial Banking
    3,484       8       3,666       9       3,471       8       3,090       8       3,001       7  
AFCRE
    784       2       763       2       752       2       714       1       672       2  
WGH
    7,467       18       7,394       17       7,333       18       6,867       17       6,994       17  
Treasury / Other (1)
    739       2       702       2       907       2       1,101       3       1,108       3  
 
                                                           
Total deposits
  $ 41,254       100 %   $ 41,664       100 %   $ 41,704       100 %   $ 40,646       100 %   $ 40,367       100 %
 
                                                           
(1)   Comprised primarily of national market deposits.

 

6


 

Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets

(Unaudited)
                                                         
                                            Change  
    2011     2010     2Q11 vs 2Q10  
(dollar amounts in millions)   Second     First     Fourth     Third     Second     Amount     Percent  
Assets
                                                       
Interest-bearing deposits in banks
  $ 131     $ 130     $ 218     $ 282     $ 309     $ (178 )     (58 )%
Trading account securities
    112       144       297       110       127       (15 )     (12 )
Federal funds sold and securities purchased under resale agreements
    21                               21        
Loans held for sale
    181       420       779       663       323       (142 )     (44 )
Available-for-sale and other securities:
                                                       
Taxable
    8,428       9,108       9,747       8,876       8,369       59       1  
Tax-exempt
    436       445       449       365       389       47       12  
 
                                         
Total available-for-sale and other securities
    8,864       9,553       10,196       9,241       8,758       106       1  
 
                                         
Held-to-maturity securities — taxable
    174                               174        
Loans and leases:(1)
                                                       
Commercial:
                                                       
Commercial and industrial
    13,370       13,121       12,767       12,393       12,244       1,126       9  
Commercial real estate:
                                                       
Construction
    554       611       716       989       1,279       (725 )     (57 )
Commercial
    5,679       5,913       6,082       6,084       6,085       (406 )     (7 )
 
                                         
Commercial real estate
    6,233       6,524       6,798       7,073       7,364       (1,131 )     (15 )
 
                                         
Total commercial
    19,603       19,645       19,565       19,466       19,608       (5 )     (0 )
 
                                         
Consumer:
                                                       
Automobile
    5,954       5,701       5,520       5,140       4,634       1,320       28  
Home equity
    7,874       7,728       7,709       7,567       7,544       330       4  
Residential mortgage
    4,566       4,465       4,430       4,389       4,608       (42 )     (1 )
Other consumer
    538       559       576       653       695       (157 )     (23 )
 
                                         
Total consumer
    18,932       18,453       18,235       17,749       17,481       1,451       8  
 
                                         
Total loans and leases
    38,535       38,098       37,800       37,215       37,089       1,446       4  
Allowance for loan and lease losses
    (1,128 )     (1,231 )     (1,323 )     (1,384 )     (1,506 )     378       (25 )
 
                                         
Net loans and leases
    37,407       36,867       36,477       35,831       35,583       1,824       5  
 
                                         
Total earning assets
    48,018       48,345       49,290       47,511       46,606       1,412       3  
 
                                         
Cash and due from banks
    1,068       1,299       1,187       1,618       1,509       (441 )     (29 )
Intangible assets
    652       665       679       695       710       (58 )     (8 )
All other assets
    4,160       4,291       4,313       4,277       4,384       (224 )     (5 )
 
                                         
Total assets
  $ 52,770     $ 53,369     $ 54,146     $ 52,717     $ 51,703     $ 1,067       2 %
 
                                         
 
                                                       
Liabilities and shareholders’ equity
                                                       
Deposits:
                                                       
Demand deposits —
noninterest-bearing
  $ 7,806     $ 7,333     $ 7,188     $ 6,768     $ 6,849     $ 957       14 %
Demand deposits —
interest-bearing
    5,565       5,357       5,317       5,319       5,971       (406 )     (7 )
Money market deposits
    12,879       13,492       13,158       12,336       11,103       1,776       16  
Savings and other domestic deposits
    4,778       4,701       4,640       4,639       4,677       101       2  
Core certificates of deposit
    8,079       8,391       8,646       8,948       9,199       (1,120 )     (12 )
 
                                         
Total core deposits
    39,107       39,274       38,949       38,010       37,799       1,308       3  
Other domestic deposits of $250,000 or more
    467       606       737       690       661       (194 )     (29 )
Brokered deposits and negotiable CDs
    1,333       1,410       1,575       1,495       1,505       (172 )     (11 )
Deposits in foreign offices
    347       374       443       451       402       (55 )     (14 )
 
                                         
Total deposits
    41,254       41,664       41,704       40,646       40,367       887       2  
Short-term borrowings
    2,112       2,134       2,134       1,739       966       1,146       119  
Federal Home Loan Bank advances
    97       30       112       188       212       (115 )     (54 )
Subordinated notes and other long-term debt
    3,249       3,525       3,558       3,672       3,836       (587 )     (15 )
 
                                         
Total interest-bearing liabilities
    38,906       40,020       40,320       39,477       38,532       374       1  
 
                                         
All other liabilities
    913       994       993       952       924       (11 )     (1 )
Shareholders’ equity
    5,145       5,022       5,645       5,520       5,398       (253 )     (5 )
 
                                         
Total liabilities and shareholders’ equity
  $ 52,770     $ 53,369     $ 54,146     $ 52,717     $ 51,703     $ 1,067       2 %
 
                                         
(1)   Includes nonaccrual loans.

 

7


 

Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin — Interest Income / Expense

(Unaudited)
                                         
    2011     2010  
(dollar amounts in millions)   Second     First     Fourth     Third     Second  
Assets
                                       
Interest-bearing deposits in banks
  $ 73     $ 37     $ 343     $ 151     $ 156  
Trading account securities
    447       494       1,472       331       554  
Federal funds sold and securities purchased under resale agreements
    5                          
Loans held for sale
    2,247       4,284       7,799       9,525       4,059  
Available-for-sale and other securities:
                                       
Taxable
    54,603       57,652       59,025       61,438       59,614  
Tax-exempt
    4,385       5,237       5,150       4,285       4,488  
 
                             
Total available-for-sale and other securities
    58,988       62,889       64,175       65,723       64,102  
Held-to-maturity securities — taxable
    1,287                          
Loans and leases:
                                       
Commercial:
                                       
Commercial and industrial
    145,675       149,964       161,251       162,678       164,332  
Commercial real estate:
                                       
Construction
    4,718       5,138       5,608       7,157       8,443  
Commercial
    55,947       58,096       60,963       60,821       56,716  
 
                             
Commercial real estate
    60,665       63,234       66,571       67,978       65,159  
 
                             
Total commercial
    206,340       213,198       227,822       230,656       229,491  
 
                             
Consumer:
                                       
Automobile
    75,110       73,330       75,951       75,005       74,689  
Home equity
    88,358       87,659       89,516       89,669       99,135  
Residential mortgage
    52,700       53,127       53,431       54,560       54,116  
Other consumer
    10,416       10,804       11,490       11,680       11,841  
 
                             
Total consumer
    226,584       224,920       230,388       230,914       239,781  
 
                             
Total loans and leases
    432,924       438,118       458,210       461,570       469,272  
 
                             
Total earning assets
  $ 495,971     $ 505,822     $ 531,999     $ 537,300     $ 538,143  
 
                             
 
                                       
Liabilities and shareholders’ equity
                                       
Deposits:
                                       
Demand deposits — noninterest-bearing
  $     $     $     $     $  
Demand deposits — interest-bearing
    1,240       1,217       1,770       2,255       3,243  
Money market deposits
    12,807       16,699       25,654       26,690       25,644  
Savings and other domestic deposits
    8,870       9,410       10,527       11,585       12,516  
Core certificates of deposit
    41,041       42,815       46,076       52,044       61,353  
 
                             
Total core deposits
    63,958       70,141       84,027       92,574       102,756  
Other domestic deposits of $250,000 or more
    1,171       1,620       2,244       2,225       2,254  
Brokered deposits and negotiable CDs
    2,948       3,850       6,082       8,334       9,618  
Deposits in foreign offices
    227       185       194       247       194  
 
                             
Total deposits
    68,304       75,796       92,547       103,380       114,822  
Short-term borrowings
    856       949       1,071       945       515  
Federal Home Loan Bank advances
    215       220       272       602       1,034  
Subordinated notes and other long-term debt
    19,425       20,582       19,107       19,780       19,626  
 
                             
Total interest bearing liabilities
    88,800       97,547       112,997       124,707       135,997  
 
                             
Net interest income
  $ 407,171     $ 408,275     $ 419,002     $ 412,593     $ 402,146  
 
                             

 

8


 

Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin Analysis

(Unaudited)
                                         
    2011     2010  
Fully-taxable equivalent basis(1)   Second     First     Fourth     Third     Second  
Assets
                                       
Interest-bearing deposits in banks
    0.22 %     0.11 %     0.63 %     0.21 %     0.20 %
Trading account securities
    1.59       1.37       1.98       1.20       1.74  
Federal funds sold and securities purchased under resale agreements
    0.09                          
Loans held for sale
    4.97       4.08       4.01       5.75       5.02  
Available-for-sale and other securities:
                                       
Taxable
    2.59       2.53       2.42       2.77       2.85  
Tax-exempt
    4.02       4.70       4.59       4.70       4.62  
 
                             
Total available-for-sale and other securities
    2.66       2.63       2.52       2.84       2.93  
Held-to-maturity securities — taxable
    2.96                          
Loans and leases:(2)(3)
                                       
Commercial:
                                       
Commercial and industrial
    4.31       4.57       4.94       5.14       5.31  
Commercial real estate:
                                       
Construction
    3.37       3.36       3.07       2.83       2.61  
Commercial
    3.90       3.93       3.92       3.91       3.69  
 
                             
Commercial real estate
    3.84       3.88       3.83       3.76       3.49  
 
                             
Total commercial
    4.16       4.34       4.56       4.64       4.63  
 
                             
Consumer:
                                       
Automobile
    5.06       5.22       5.46       5.79       6.46  
Home equity
    4.49       4.54       4.64       4.74       5.26  
Residential mortgage
    4.62       4.76       4.82       4.97       4.70  
Other consumer
    7.76       7.85       7.92       7.10       6.84  
 
                             
Total consumer
    4.79       4.90       5.04       5.19       5.49  
 
                             
Total loans and leases
    4.47       4.61       4.79       4.90       5.04  
 
                             
Total earning assets
    4.14 %     4.24 %     4.29 %     4.49 %     4.63 %
 
                             
 
                                       
Liabilities and shareholders’ equity
                                       
Deposits:
                                       
Demand deposits — noninterest-bearing
    %     %     %     %     %
Demand deposits — interest-bearing
    0.09       0.09       0.13       0.17       0.22  
Money market deposits
    0.40       0.50       0.77       0.86       0.93  
Savings and other domestic deposits
    0.74       0.81       0.90       0.99       1.07  
Core certificates of deposit
    2.04       2.07       2.11       2.31       2.68  
 
                             
Total core deposits
    0.82       0.89       1.05       1.18       1.33  
Other domestic deposits of $250,000 or more
    1.01       1.08       1.21       1.28       1.37  
Brokered deposits and negotiable CDs
    0.89       1.11       1.53       2.21       2.56  
Deposits in foreign offices
    0.26       0.20       0.17       0.22       0.19  
 
                             
Total deposits
    0.82       0.90       1.06       1.21       1.37  
Short-term borrowings
    0.16       0.18       0.20       0.22       0.21  
Federal Home Loan Bank advances
    0.88       2.98       0.95       1.25       1.93  
Subordinated notes and other long-term debt
    2.39       2.34       2.15       2.15       2.05  
 
                             
Total interest-bearing liabilities
    0.91       0.99       1.11       1.25       1.41  
 
                             
Net interest rate spread
    3.19       3.21       3.16       3.24       3.22  
Impact of noninterest-bearing funds on margin
    0.21       0.21       0.21       0.21       0.24  
 
                             
Net interest margin
    3.40 %     3.42 %     3.37 %     3.45 %     3.46 %
 
                             
Commercial Loan Derivative Impact
(Unaudited)
                                         
    2011     2010  
Fully-taxable equivalent basis(1)   Second     First     Fourth     Third     Second  
Commercial loans(2)(3)
    3.83 %     3.84 %     3.96 %     3.97 %     3.79 %
Impact of commercial loan derivatives
    0.33       0.50       0.60       0.67       0.84  
 
                             
Total commercial — as reported
    4.16 %     4.34 %     4.56 %     4.64 %     4.63 %
 
                             
 
Average 30 day LIBOR
    0.20 %     0.26 %     0.26 %     0.29 %     0.31 %
(1)   Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 10 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.

 

9


 

Huntington Bancshares Incorporated
Selected Quarterly Income Statement Data
(1)
(Unaudited)
                                                         
(dollar amounts in thousands,   2011     2010     2Q11 vs 2Q10  
except per share amounts)   Second     First     Fourth     Third     Second     Amount     Percent  
Interest income
  $ 492,137     $ 501,877     $ 528,291     $ 534,669     $ 535,653     $ (44,803 )     (8) %
Interest expense
    88,800       97,547       112,997       124,707       135,997       (47,197 )     (35 )
 
                                         
Net interest income
    403,337       404,330       415,294       409,962       399,656       3,681       1  
Provision for credit losses
    35,797       49,385       86,973       119,160       193,406       (157,609 )     (81 )
 
                                         
Net interest income after provision for credit losses
    367,540       354,945       328,321       290,802       206,250       161,290       78  
 
                                         
Service charges on deposit accounts
    60,675       54,324       55,810       65,932       75,934       (15,259 )     (20 )
Mortgage banking income
    23,835       22,684       53,169       52,045       45,530       (21,695 )     (48 )
Trust services
    30,392       30,742       29,394       26,997       28,399       1,993       7  
Electronic banking
    31,728       28,786       28,900       28,090       28,107       3,621       13  
Insurance income
    16,399       17,945       19,678       19,801       18,074       (1,675 )     (9 )
Brokerage income
    20,819       20,511       16,953       16,575       18,425       2,394       13  
Bank owned life insurance income
    17,602       14,819       16,113       14,091       14,392       3,210       22  
Automobile operating lease income
    7,307       8,847       10,463       11,356       11,842       (4,535 )     (38 )
Securities gains (losses)
    1,507       40       (103 )     (296 )     156       1,351       866  
Other income
    45,503       38,247       33,843       32,552       28,784       16,719       58  
 
                                         
Total noninterest income
    255,767       236,945       264,220       267,143       269,643       (13,876 )     (5 )
 
                                         
Personnel costs
    218,570       219,028       212,184       208,272       194,875       23,695       12  
Outside data processing and other services
    43,889       40,282       40,943       38,553       40,670       3,219       8  
Net occupancy
    26,885       28,436       26,670       26,718       25,388       1,497       6  
Deposit and other insurance expense
    23,823       17,896       23,320       23,406       26,067       (2,244 )     (9 )
Professional services
    20,080       13,465       21,021       20,672       24,388       (4,308 )     (18 )
Equipment
    21,921       22,477       22,060       21,651       21,585       336       2  
Marketing
    20,102       16,895       16,168       20,921       17,682       2,420       14  
Amortization of intangibles
    13,386       13,370       15,046       15,145       15,141       (1,755 )     (12 )
OREO and foreclosure expense
    4,398       3,931       10,502       12,047       4,970       (572 )     (12 )
Automobile operating lease expense
    5,434       6,836       8,142       9,159       9,667       (4,233 )     (44 )
Other expense
    29,921       48,083       38,537       30,765       33,377       (3,456 )     (10 )
 
                                         
Total noninterest expense
    428,409       430,699       434,593       427,309       413,810       14,599       4  
 
                                         
Income before income taxes
    194,898       161,191       157,948       130,636       62,083       132,815       214  
Provision (benefit) for income taxes
    48,980       34,745       35,048       29,690       13,319       35,661       268  
 
                                         
Net income
  $ 145,918     $ 126,446     $ 122,900     $ 100,946     $ 48,764     $ 97,154       199 %
 
                                         
Dividends on preferred shares
    7,704       7,703       83,754       29,495       29,426       (21,722 )     (74 )
 
                                         
Net income applicable to common shares
  $ 138,214     $ 118,743     $ 39,146     $ 71,451     $ 19,338     $ 118,876       615 %
 
                                         
 
                                                       
Average common shares — basic
    863,358       863,359       757,924       716,911       716,580       146,778       20 %
Average common shares — diluted(2)
    867,469       867,237       760,582       719,567       719,387       148,082       21 %
 
                                                       
Per common share
                                                       
Net income — basic
  $ 0.16     $ 0.14     $ 0.05     $ 0.10     $ 0.03     $ 0.13       433 %
Net income — diluted
    0.16       0.14       0.05       0.10       0.03       0.13       433  
Cash dividends declared
    0.01       0.01       0.01       0.01       0.01              
 
                                                       
Return on average total assets
    1.11 %     0.96 %     0.90 %     0.76 %     0.38 %     0.73 %     192  
Return on average common shareholders’ equity
    11.6       10.3       3.8       7.4       2.1       9.5       452  
Return on average common tangible shareholders’ equity(3)
    13.3       12.7       5.6       10.0       3.8       9.5       250  
Net interest margin(4)
    3.40       3.42       3.37       3.45       3.46       (0.06 )     (2 )
Efficiency ratio(5)
    62.7       64.7       61.4       60.6       59.4       3.3       6  
Effective tax rate
    25.1       21.6       22.2       22.7       21.5       3.6       17  
 
                                                       
Revenue — fully-taxable equivalent (FTE)
                                                       
Net interest income
  $ 403,337     $ 404,330     $ 415,294     $ 409,962     $ 399,656     $ 3,681       1  
FTE adjustment
    3,834       3,945       3,708       2,631       2,490       1,344       54  
 
                                         
Net interest income(4)
    407,171       408,275       419,002       412,593       402,146       5,025       1  
Noninterest income
    255,767       236,945       264,220       267,143       269,643       (13,876 )     (5 )
 
                                         
Total revenue(4)
  $ 662,938     $ 645,220     $ 683,222     $ 679,736     $ 671,789     $ (8,851 )     (1) %
 
                                         

 

10


 

(1)   Comparisons for 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. 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).

 

11


 

Huntington Bancshares Incorporated
Quarterly Mortgage Banking Income

(Unaudited)
                                                         
    2011     2010     2Q11 vs 2Q10  
(dollar amounts in thousands, except as noted)   Second     First     Fourth     Third     Second     Amount     Percent  
Mortgage banking income
                                                       
Origination and secondary marketing
  $ 11,522     $ 19,799     $ 48,236     $ 35,840     $ 19,778     $ (8,256 )     (42 )%
Servicing fees
    12,417       12,546       11,474       12,053       12,178       239       2  
Amortization of capitalized servicing
    (9,052 )     (9,863 )     (13,960 )     (13,003 )     (10,137 )     1,085       (11 )
Other mortgage banking income
    4,259       3,769       4,789       4,966       3,664       595       16  
 
                                         
Subtotal
    19,146       26,251       50,539       39,856       25,483       (6,337 )     (25 )
 
MSR valuation adjustment(1)
    (8,292 )     774       31,319       (12,047 )     (26,221 )     17,929       (68 )
Net trading gains (losses) related to MSR hedging
    12,981       (4,341 )     (28,689 )     24,236       46,268       (33,287 )     (72 )
 
                                         
Total mortgage banking income
  $ 23,835     $ 22,684     $ 53,169     $ 52,045     $ 45,530     $ (21,695 )     (48 )%
 
                                         
 
                                                       
Mortgage originations (in millions)
  $ 916     $ 929     $ 1,827     $ 1,619     $ 1,161     $ (245 )     (21 )
Average trading account securities used to hedge MSRs (in millions)
    22       46       184       23       28       (6 )     (21 )%
Capitalized mortgage servicing rights(2)
    189,740       202,559       196,194       161,594       179,138       10,602       6  
Total mortgages serviced for others (in millions)(2)
    16,315       16,456       15,933       15,713       15,954       361       2  
MSR % of investor servicing portfolio(2)
    1.16 %     1.23 %     1.23 %     1.03 %     1.12 %     0.04 %     357  
 
                                         
 
                                                       
Net impact of MSR hedging
                                                       
 
MSR valuation adjustment(1)
  $ (8,292 )   $ 774     $ 31,319     $ (12,047 )   $ (26,221 )   $ 17,929       (68 )%
Net trading gains (losses) related to MSR hedging
    12,981       (4,341 )     (28,689 )     24,236       46,268       (33,287 )     (72 )
Net interest income related to MSR hedging
    84       99       713       32       58       26       45  
 
                                         
Net gain (loss) of MSR hedging
  $ 4,773     $ (3,468 )   $ 3,343     $ 12,221     $ 20,105     $ (15,332 )     (76 )%
 
                                         
(1)   The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing.
 
(2)   At period end.

 

12


 

Huntington Bancshares Incorporated
Quarterly Credit Reserves Analysis

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   Second     First     Fourth     Third     Second  
 
                                       
Allowance for loan and lease losses, beginning of period
  $ 1,133,226     $ 1,249,008     $ 1,336,352     $ 1,402,160     $ 1,477,969  
Loan and lease losses
    (128,701 )     (199,007 )     (205,587 )     (221,144 )     (312,954 )
Recoveries of loans previously charged off
    31,167       33,924       33,336       36,630       33,726  
 
                             
Net loan and lease losses
    (97,534 )     (165,083 )     (172,251 )     (184,514 )     (279,228 )
 
                             
Provision for loan and lease losses
    36,948       49,301       84,907       118,788       203,633  
Allowance of assets sold
    (1,514 )                 (82 )     (214 )
 
                             
Allowance for loan and lease losses, end of period
  $ 1,071,126     $ 1,133,226     $ 1,249,008     $ 1,336,352     $ 1,402,160  
 
                             
Allowance for unfunded loan commitments and letters of credit, beginning of period
  $ 42,211     $ 42,127     $ 40,061     $ 39,689     $ 49,916  
 
                                       
Provision for (reduction in) unfunded loan commitments and letters of credit losses
    (1,151 )     84       2,066       372       (10,227 )
 
                             
Allowance for unfunded loan commitments and letters of credit, end of period
  $ 41,060     $ 42,211     $ 42,127     $ 40,061     $ 39,689  
 
                             
Total allowance for credit losses, end of period
  $ 1,112,186     $ 1,175,437     $ 1,291,135     $ 1,376,413     $ 1,441,849  
 
                             
 
                                       
Allowance for loan and lease losses (ALLL) as % of:
                                       
Total loans and leases
    2.74 %     2.96 %     3.28 %     3.56 %     3.79 %
Nonaccrual loans and leases (NALs)
    174       178       161       136       117  
Nonperforming assets (NPAs)
    164       164       148       121       89  
 
                                       
Total allowance for credit losses (ACL) as % of:
                                       
Total loans and leases
    2.84 %     3.07 %     3.39 %     3.67 %     3.90 %
Nonaccrual loans and leases
    181       185       166       140       120  
Nonperforming assets
    170       170       153       125       91  

 

13


 

Huntington Bancshares Incorporated
Quarterly Net Charge-Off Analysis

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   Second     First     Fourth     Third     Second  
 
                                       
Net charge-offs by loan and lease type:
                                       
Commercial:
                                       
Commercial and industrial
  $ 18,704     $ 42,191     $ 59,124     $ 62,241     $ 58,128  
Commercial real estate:
                                       
Construction
    4,145       28,400       11,084       17,936       45,562  
Commercial
    23,450       39,283       33,787       45,725       36,169  
 
                             
Commercial real estate
    27,595       67,683       44,871       63,661       81,731  
 
                             
Total commercial
    46,299       109,874       103,995       125,902       139,859  
 
                             
Consumer:
                                       
Automobile
    2,255       4,712       7,035       5,570       5,436  
Home equity(1)
    25,441       26,715       29,175       27,827       44,470  
Residential mortgage(2)(3)
    16,455       18,932       26,775       18,961       82,848  
Other consumer
    7,084       4,850       5,271       6,254       6,615  
 
                             
Total consumer
    51,235       55,209       68,256       58,612       139,369  
 
                             
Total net charge-offs
  $ 97,534     $ 165,083     $ 172,251     $ 184,514     $ 279,228  
 
                             
 
                                       
Net charge-offs — annualized percentages:
                                       
Commercial:
                                       
Commercial and industrial
    0.56 %     1.29 %     1.85 %     2.01 %     1.90 %
Commercial real estate:
                                       
Construction
    2.99       18.59       6.19       7.25       14.25  
Commercial
    1.65       2.66       2.22       3.01       2.38  
 
                             
Commercial real estate
    1.77       4.15       2.64       3.60       4.44  
 
                             
Total commercial
    0.94       2.24       2.13       2.59       2.85  
 
                             
Consumer:
                                       
Automobile
    0.15       0.33       0.51       0.43       0.47  
Home equity(1)
    1.29       1.38       1.51       1.47       2.36  
Residential mortgage(2)(3)
    1.44       1.70       2.42       1.73       7.19  
Other consumer
    5.27       3.47       3.66       3.83       3.81  
 
                             
Total consumer
    1.08       1.20       1.50       1.32       3.19  
 
                             
Net charge-offs as a % of average loans
    1.01 %     1.73 %     1.82 %     1.98 %     3.01 %
 
                             
(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.

 

14


 

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

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   June 30,     March 31,     December 31,     September 30,     June 30,  
 
                                       
Nonaccrual loans and leases (NALs):
                                       
Commercial and industrial
  $ 229,327     $ 260,397     $ 346,720     $ 398,353     $ 429,561  
Commercial real estate
    291,500       305,793       363,692       478,754       663,103  
Residential mortgage
    59,853       44,812       45,010       82,984       86,486  
Home equity
    33,545       25,255       22,526       21,689       22,199  
 
                             
Total nonaccrual loans and leases
    614,225       636,257       777,948       981,780       1,201,349  
 
                                       
Other real estate, net:
                                       
Residential
    20,803       28,668       31,649       65,775       71,937  
Commercial
    17,909       25,961       35,155       57,309       67,189  
 
                             
Total other real estate, net
    38,712       54,629       66,804       123,084       139,126  
Impaired loans held for sale(1)
                            242,227  
 
                             
Total nonperforming assets
  $ 652,937     $ 690,886     $ 844,752     $ 1,104,864     $ 1,582,702  
 
                             
 
                                       
Nonperforming Franklin assets:
                                       
Residential mortgage
  $     $     $     $     $  
Home Equity
                             
OREO
    883       5,971       9,477       15,330       24,515  
Impaired loans held for sale
                            242,227  
 
                             
Total nonperforming Franklin assets
  $ 883     $ 5,971     $ 9,477     $ 15,330     $ 266,742  
 
                             
 
                                       
Nonaccrual loans and leases as a % of total loans and leases
    1.57 %     1.66 %     2.04 %     2.62 %     3.25 %
 
                                       
NPA ratio(2)
    1.67       1.80       2.21       2.94       4.24  
                                         
    2011     2010  
    Second     First     Fourth     Third     Second  
 
                                       
Nonperforming assets, beginning of period
  $ 690,886     $ 844,752     $ 1,104,864     $ 1,582,702     $ 1,918,368  
New nonperforming assets
    210,255       192,044       237,802       278,388       171,595  
Franklin impact, net
    (5,088 )     (3,506 )     (5,853 )     (251,412 )     (86,715 )
Returns to accruing status
    (68,429 )     (70,886 )     (100,051 )     (111,168 )     (78,739 )
Loan and lease losses
    (74,945 )     (128,730 )     (126,047 )     (151,013 )     (173,159 )
OREO losses
    388       1,492       (5,117 )     (5,302 )     2,483  
Payments
    (73,009 )     (87,041 )     (191,296 )     (210,612 )     (140,881 )
Sales
    (27,121 )     (57,239 )     (69,550 )     (26,719 )     (30,250 )
 
                             
Nonperforming assets, end of period
  $ 652,937     $ 690,886     $ 844,752     $ 1,104,864     $ 1,582,702  
 
                             
(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.

 

15


 

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

(Unaudited)
                                         
    2011     2010  
(dollar amounts in thousands)   June 30,     March 31,     December 31,     September 30,     June 30,  
 
                                       
Accruing loans and leases past due 90 days or more:
                                       
 
                                       
Commercial and industrial
  $     $     $     $     $  
Residential mortgage (excluding loans guaranteed by the U.S. Government)
    33,975       41,858       53,983       56,803       47,036  
Home equity
    17,451       24,130       23,497       27,160       26,797  
Other consumer
    6,227       7,578       10,177       11,423       9,533  
 
                             
Total, excl. loans guaranteed by the U.S. Government
    57,653       73,566       87,657       95,386       83,366  
Add: loans guaranteed by U.S. Government
    76,979       94,440       98,288       94,249       95,421  
 
                             
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government
  $ 134,632     $ 168,006     $ 185,945     $ 189,635     $ 178,787  
 
                             
 
                                       
Ratios:
                                       
 
                                       
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases
    0.15 %     0.19 %     0.23 %     0.25 %     0.23 %
 
                                       
Guaranteed by U.S. Government, as a percent of total loans and leases
    0.19 %     0.25       0.26       0.26       0.26  
 
                                       
Including loans guaranteed by the U.S. Government, as a percent of total loans and leases
    0.34 %     0.44       0.49       0.51       0.49  
 
                                       
Accruing troubled debt restructured loans:
                                       
Commercial
  $ 240,126     $ 206,462     $ 222,632     $ 157,971     $ 141,353  
Residential mortgage
    313,772       333,492       328,411       304,356       281,473  
Other consumer
    75,036       78,488       76,586       73,210       65,061  
 
                             
Total accruing troubled debt restructured loans
  $ 628,934     $ 618,442     $ 627,629     $ 535,537     $ 487,887  
 
                             

 

16


 

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)   Second     First     Fourth     Third     Second  
 
                                       
Common stock price, per share
                                       
High(1)
  $ 6.920     $ 7.700     $ 7.000     $ 6.450     $ 7.400  
Low(1)
    6.000       6.380       5.430       5.040       5.260  
Close
    6.560       6.640       6.870       5.690       5.540  
Average closing price
    6.506       6.981       6.050       5.787       6.130  
 
                                       
Dividends, per share
                                       
Cash dividends declared per common share
  $ 0.01     $ 0.01     $ 0.01     $ 0.01     $ 0.01  
 
                                       
Common shares outstanding
                                       
Average — basic
    863,358       863,359       757,924       716,911       716,580  
Average — diluted(2)
    867,469       867,237       760,582       719,567       719,387  
Ending
    863,323       863,399       863,319       717,132       716,623  
 
Book value per common share
  $ 5.66     $ 5.42     $ 5.35     $ 5.39     $ 5.22  
Tangible book value per common share(3)
    5.00       4.74       4.66       4.55       4.37  
                                         
    2011     2010  
(dollar amounts in millions)   June 30,     March 31,     December 31,     September 30,     June 30,  
 
                                       
Calculation of tangible equity / asset ratio:
                                       
Total shareholders’ equity
  $ 5,253     $ 5,039     $ 4,981     $ 5,567     $ 5,438  
Less: goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Less: other intangible assets
    (202 )     (215 )     (229 )     (244 )     (259 )
Add: related deferred tax liability(3)
    71       75       80       85       91  
 
                             
Total tangible equity
    4,678       4,455       4,388       4,964       4,826  
Less: preferred equity
    (363 )     (363 )     (363 )     (1,700 )     (1,696 )
 
                             
Total tangible common equity
  $ 4,315     $ 4,092     $ 4,025     $ 3,264     $ 3,130  
 
                             
 
                                       
Total assets
  $ 53,050     $ 52,949     $ 53,820     $ 53,247     $ 51,771  
Less: goodwill
    (444 )     (444 )     (444 )     (444 )     (444 )
Less: other intangible assets
    (202 )     (215 )     (229 )     (244 )     (259 )
Add: related deferred tax liability(3)
    71       75       80       85       91  
 
                             
Total tangible assets
  $ 52,475     $ 52,365     $ 53,227     $ 52,644     $ 51,159  
 
                             
 
                                       
Tangible equity / tangible asset ratio
    8.91 %     8.51 %     8.24 %     9.43 %     9.43 %
Tangible common equity / tangible asset ratio
    8.22       7.81       7.56       6.20       6.12  
 
                                       
Other capital data:
                                       
Total risk-weighted assets(5)
  $ 44,081     $ 43,025     $ 43,471     $ 42,759     $ 42,486  
 
                                       
Tier 1 leverage ratio(5)
    10.25 %     9.80 %     9.41 %     10.54 %     10.45 %
Tier 1 common risk-based capital ratio(5)
    9.92       9.75       9.29       7.39       7.06  
Tier 1 risk-based capital ratio(5)
    12.14       12.04       11.55       12.82       12.51  
Total risk-based capital ratio(5)
    14.89       14.85       14.46       15.08       14.79  
Tangible common equity / risk-weighted assets ratio(5)
    9.79       9.51       9.26       7.63       7.37  
 
                                       
Other data:
                                       
Number of employees (full-time equivalent)
    11,457       11,319       11,341       11,279       11,117  
Number of domestic full-service branches(4)
    643       622       620       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. The convertible preferred stock and warrants were repurchased in December 2010 and January 2011, respectively.
 
(3)   Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
 
(4)   Includes 11 WGH offices.
 
(5)   June 30, 2011, figures are estimated.

 

17


 

Huntington Bancshares Incorporated
Consolidated Year to Date Average Balance Sheets

(Unaudited)
                                 
    YTD Average Balances  
    Six Months Ended June 30,     Change  
(dollar amounts in millions)   2011     2010     Amount     Percent  
Assets
                               
Interest bearing deposits in banks
  $ 130     $ 328     $ (198 )     (60 )%
Trading account securities
    128       112       16       14  
Federal funds sold and securities purchased under resale agreements
    11             11        
Loans held for sale
    300       334       (34 )     (10 )
Available-for-sale and other securities:
                               
Taxable
    8,766       8,197       569       7  
Tax-exempt
    441       418       23       6  
 
                       
Total available-for-sale and other securities
    9,207       8,615       592       7  
Held-to-maturity securities — taxable
    87             87        
Loans and leases:(1)
                               
Commercial:
                               
Commercial and industrial
    13,246       12,279       967       8  
Commercial real estate:
                               
Construction
    582       1,344       (762 )     (57 )
Commercial
    5,795       6,176       (381 )     (6 )
 
                       
Commercial real estate
    6,377       7,520       (1,143 )     (15 )
 
                       
Total commercial
    19,623       19,799       (176 )     (1 )
 
                       
Consumer:
                               
Automobile
    5,829       4,443       1,386       31  
Home equity
    7,801       7,541       260       3  
Residential mortgage
    4,516       4,543       (27 )     (1 )
Other consumer
    548       709       (161 )     (23 )
 
                       
Total consumer
    18,694       17,236       1,458       8  
 
                       
Total loans and leases
    38,317       37,035       1,282       3  
Allowance for loan and lease losses
    (1,179 )     (1,508 )     329       (22 )
 
                       
Net loans and leases
    37,138       35,527       1,611       5  
 
                       
Total earning assets
    48,180       46,424       1,756       4  
 
                       
Cash and due from banks
    1,183       1,634       (451 )     (28 )
Intangible assets
    659       717       (58 )     (8 )
All other assets
    4,224       4,436       (212 )     (5 )
 
                       
Total assets
  $ 53,067     $ 51,703     $ 1,364       3 %
 
                       
 
                               
Liabilities and shareholders’ equity
                               
Deposits:
                               
Demand deposits — noninterest-bearing
  $ 7,571     $ 6,739     $ 832       12 %
Demand deposits — interest-bearing
    5,462       5,844       (382 )     (7 )
Money market deposits
    13,184       10,723       2,461       23  
Savings and other domestic deposits
    4,740       4,645       95       2  
Core certificates of deposit
    8,234       9,586       (1,352 )     (14 )
 
                       
Total core deposits
    39,191       37,537       1,654       4  
Other domestic deposits of $250,000 or more
    536       680       (144 )     (21 )
Brokered deposits and negotiable CDs
    1,372       1,673       (301 )     (18 )
Deposits in foreign offices
    360       406       (46 )     (11 )
 
                       
Total deposits
    41,459       40,296       1,163       3  
Short-term borrowings
    2,123       947       1,176       124  
Federal Home Loan Bank advances
    63       196       (133 )     (68 )
Subordinated notes and other long-term debt
    3,386       3,948       (562 )     (14 )
 
                       
Total interest-bearing liabilities
    39,460       38,648       812       2  
 
                       
All other liabilities
    952       935       17       2  
Shareholders’ equity
    5,084       5,381       (297 )     (6 )
 
                       
Total liabilities and shareholders’ equity
  $ 53,067     $ 51,703     $ 1,364       3 %
 
                       
(1)   Includes nonaccrual loans.

 

18


 

Huntington Bancshares Incorporated
Consolidated Year to Date Net Interest Margin Analysis — Interest Income / Expense

(Unaudited)
                 
    YTD Interest Income / Expense  
    Six Months Ended June 30,  
(dollar amounts in millions)   2011     2010  
Assets
               
Interest bearing deposits in banks
  $ 110     $ 310  
Trading account securities
    941       1,073  
Federal funds sold and securities purchased under resale agreements
    5        
Loans held for sale
    6,531       8,364  
Available-for-sale and other securities:
               
Taxable
    112,254       118,601  
Tax-exempt
    9,622       9,332  
 
           
Total available-for-sale and other securities
    121,876       127,933  
Held-to-maturity securities — taxable
    1,287        
Loans and leases:
               
Commercial:
               
Commercial and industrial
    295,639       336,669  
Commercial real estate:
               
Construction
    9,856       17,830  
Commercial
    114,043       113,075  
 
           
Commercial real estate
    123,899       130,905  
 
           
Total commercial
    419,538       467,574  
 
           
Consumer:
               
Automobile
    148,440       144,246  
Home equity
    176,016       204,547  
Residential mortgage
    105,828       108,815  
Other consumer
    21,221       24,308  
 
           
Total consumer
    451,505       481,916  
 
           
Total loans and leases
    871,043       949,490  
 
           
Total earning assets
  $ 1,001,793     $ 1,087,170  
 
           
 
               
Liabilities and shareholders’ equity
               
Deposits:
               
Demand deposits — noninterest-bearing
  $     $  
Demand deposits — interest-bearing
    2,457       6,368  
Money market deposits
    29,505       51,125  
Savings and other domestic deposits
    18,279       26,090  
Core certificates of deposit
    83,855       133,475  
 
           
Total core deposits
    134,096       217,058  
Other domestic deposits of $250,000 or more
    2,792       4,738  
Brokered deposits and negotiable CDs
    6,799       20,937  
Deposits in foreign offices
    414       391  
 
           
Total deposits
    144,101       243,124  
Short-term borrowings
    1,805       991  
Federal Home Loan Bank advances
    434       2,247  
Subordinated notes and other long-term debt
    40,007       42,521  
 
           
Total interest-bearing liabilities
    186,347       288,883  
 
           
Net interest income
  $ 815,446     $ 798,287  
 
           

 

19


 

Huntington Bancshares Incorporated
Consolidated Year to Date Net Interest Margin Analysis

(Unaudited)
                 
    YTD Average Rates (2)  
    Six Months Ended June 30,  
Fully-taxable equivalent basis(1)   2011     2010  
Assets
               
Interest bearing deposits in banks
    0.17 %     0.19 %
Trading account securities
    1.47       1.92  
Federal funds sold and securities purchased under resale agreements
    0.09        
Loans held for sale
    4.36       5.00  
Available-for-sale and other securities:
               
Taxable
    2.56       2.89  
Tax-exempt
    4.37       4.49  
 
           
Total available-for-sale and other securities
    2.65       2.97  
Held-to-maturity securities — taxable
    2.95        
Loans and leases:(3)
               
Commercial:
               
Commercial and industrial
    4.44       5.45  
Commercial real estate:
               
Construction
    3.37       2.64  
Commercial
    3.91       3.64  
 
           
Commercial real estate
    3.86       3.46  
 
           
Total commercial
    4.25       4.70  
 
           
Consumer:
               
Automobile
    5.14       6.54  
Home equity
    4.51       5.42  
Residential mortgage
    4.69       4.79  
Other consumer
    7.80       6.92  
 
           
Total consumer
    4.85       5.61  
 
           
Total loans and leases
    4.54       5.12  
 
           
Total earning assets
    4.19 %     4.72 %
 
           
 
               
Liabilities and shareholders’ equity
               
Deposits:
               
Demand deposits — noninterest-bearing
    %     %
Demand deposits — interest-bearing
    0.09       0.22  
Money market deposits
    0.45       0.96  
Savings and other domestic deposits
    0.78       1.13  
Core certificates of deposit
    2.05       2.81  
 
           
Total core deposits
    0.86       1.42  
Other domestic deposits of $250,000 or more
    1.05       1.41  
Brokered deposits and negotiable CDs
    1.00       2.52  
Deposits in foreign offices
    0.23       0.19  
 
           
Total deposits
    0.86       1.46  
Short-term borrowings
    0.17       0.21  
Federal Home Loan Bank advances
    1.36       2.28  
Subordinated notes and other long-term debt
    2.36       2.15  
 
           
Total interest bearing liabilities
    0.95       1.51  
 
           
Net interest rate spread
    3.20       3.21  
Impact of noninterest-bearing funds on margin
    0.21       0.26  
 
           
Net interest margin
    3.41 %     3.47 %
 
           
Commercial Loan Derivative Impact
(Unaudited)
                 
    YTD Average Rates  
    Six Months Ended June 30,  
Fully-taxable equivalent basis(1)   2011     2010  
Commercial loans(2)(3)
    3.83 %     3.75 %
Impact of commercial loan derivatives
    0.42       0.95  
 
           
Total commercial — as reported
    4.25 %     4.70 %
 
           
 
               
Average 30 day LIBOR
    0.19 %     0.35 %
(1)   Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 21 for the FTE adjustment.
 
(2)   Loan and lease and deposit average rates include impact of applicable derivatives, non-deferrable fees, and amortized fees.
 
(3)   Includes the impact of nonaccrual loans.

 

20


 

Huntington Bancshares Incorporated
Selected Year to Date Income Statement Data
(1)
(Unaudited)
                                 
    Six Months Ended June 30,     Change  
(dollar amounts in thousands, except per share amounts)   2011     2010     Amount     Percent  
Interest income
  $ 994,014     $ 1,082,432     $ (2,158 )     %
Interest expense
    186,347       288,883       (102,536 )     (35 )
 
                       
Net interest income
    807,667       793,549       14,118       2  
Provision for credit losses
    85,182       428,414       (343,232 )     (80 )
 
                       
Net interest income after provision for credit losses
    722,485       365,135       357,350       98  
 
                       
Service charges on deposit accounts
    114,999       145,273       (30,274 )     (21 )
Mortgage banking income
    46,519       70,568       (24,049 )     (34 )
Trust services
    61,134       56,164       4,970       9  
Electronic banking
    60,514       53,244       7,270       14  
Insurance income
    34,344       36,934       (2,590 )     (7 )
Brokerage income
    41,330       35,327       6,003       17  
Bank owned life insurance income
    32,421       30,862       1,559       5  
Automobile operating lease income
    16,154       24,145       (7,991 )     (33 )
Securities gains
    1,547       125       1,422       1,138  
Other income
    83,750       57,853       25,897       45  
 
                       
Total noninterest income
    492,712       510,495       (17,783 )     (3 )
 
                       
Personnel costs
    437,598       378,517       59,081       16  
Outside data processing and other services
    84,171       79,752       4,419       6  
Net occupancy
    55,321       54,474       847       2  
Deposit and other insurance expense
    41,719       50,822       (9,103 )     (18 )
Professional services
    33,545       47,085       (13,540 )     (29 )
Equipment
    44,398       42,209       2,189       5  
Marketing
    36,997       28,835       8,162       28  
Amortization of intangibles
    26,756       30,287       (3,531 )     (12 )
OREO and foreclosure expense
    8,329       16,500       (8,171 )     (50 )
Automobile operating lease expense
    12,270       19,733       (7,463 )     (38 )
Other expense
    78,004       63,689       14,315       22  
 
                       
Total noninterest expense
    859,108       811,903       47,205       6  
 
                       
Income before income taxes
    356,089       63,727       292,362       459  
Provision (benefit) for income taxes
    83,725       (24,774 )     108,499       N.R.  
 
                       
Net income
  $ 272,364     $ 88,501     $ 183,863       208 %
 
                       
Dividends on preferred shares
    15,407       58,783       (43,376 )     (74 )
 
                       
Net income applicable to common shares
  $ 256,957     $ 29,718     $ 227,239       765 %
 
                       
 
                               
Average common shares — basic
    863,358       716,450       146,908       21 %
Average common shares — diluted(2)
    867,353       718,990       148,363       21  
 
                               
Per common share
                               
Net income — basic
  $ 0.30     $ 0.04     $ 0.26       650  
Net income — diluted
    0.30       0.04       0.26       650  
Cash dividends declared
    0.02       0.02              
 
Return on average total assets
    1.03 %     0.35 %     0.68 %     194  
Return on average common shareholders’ equity
    11.0       1.6       9.4       588  
Return on average tangible common shareholders’ equity(3)
    13.4       3.2       10.2       319  
Net interest margin(4)
    3.41       3.47       (0.06 )     (2 )
Efficiency ratio(5)
    63.7       59.7       4.0       7  
Effective tax rate (benefit)
    23.5       (38.9 )     62.4       N.R.  
 
                               
Revenue — fully taxable equivalent (FTE)
                               
Net interest income
  $ 807,667     $ 793,549     $ 14,118       2  
FTE adjustment(4)
    7,779       4,738       3,041       64  
 
                       
Net interest income
    815,446       798,287       17,159       2  
Noninterest income
    492,712       510,495       (17,783 )     (3 )
 
                       
Total revenue
  $ 1,308,158     $ 1,308,782     $ (624 )     %
 
                       
N.R. — Not relevant, as denominator of calculation is a loss in prior period compared with income in current period.

 

21


 

(1)   Comparisons for 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. 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).

 

22


 

Huntington Bancshares Incorporated
Year to Date Mortgage Banking Income

(Unaudited)
                                 
    Six Months Ended June 30,     Change  
(dollar amounts in thousands, except as noted)   2011     2010     Amount     Percent  
Mortgage banking income
                               
Origination and secondary marketing
  $ 31,321     $ 33,364     $ (2,043 )     (6 )%
Servicing fees
    24,963       24,596       367       1  
Amortization of capitalized servicing
    (18,915 )     (20,202 )     1,287       (6 )
Other mortgage banking income
    8,028       6,874       1,154       17  
 
                       
Subtotal
    45,397       44,632       765       2  
 
                               
MSR valuation adjustment(1)
    (7,518 )     (31,993 )     24,475       (77 )
Net trading gains (losses) related to MSR hedging
    8,640       57,929       (49,289 )     (85 )
 
                       
Total mortgage banking income
  $ 46,519     $ 70,568     $ (24,049 )     (34 )%
 
                       
 
                               
Mortgage originations (in millions)
  $ 1,845     $ 2,030     $ (185 )     (9 )%
Average trading account securities used to hedge MSRs (in millions)
    34       23       11       48  
Capitalized mortgage servicing rights(2)
    189,740       179,138       10,602       6  
Total mortgages serviced for others (in millions)(2)
    16,315       15,954       361       2  
MSR % of investor servicing portfolio
    1.16 %     1.12 %     0.04 %     4  
 
                       
 
                               
Net impact of MSR hedging
                               
 
                               
MSR valuation adjustment(1)
  $ (7,518 )   $ (31,993 )   $ 24,475       (77 )%
Net trading gains (losses) related to MSR hedging
    8,640       57,929       (49,289 )     (85 )
Net interest income related to MSR hedging
    183       227       (44 )     (19 )
 
                       
Net gain (loss) on MSR hedging
  $ 1,305     $ 26,163     $ (24,858 )     (95 )%
 
                       
(1)   The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing.
 
(2)   At period end.

 

23


 

Huntington Bancshares Incorporated
Year to Date Credit Reserves Analysis

(Unaudited)
                 
    Six Months Ended June 30,  
(dollar amounts in thousands)   2011     2010  
 
               
Allowance for loan and lease losses, beginning of period
  $ 1,249,008     $ 1,482,479  
Loan and lease losses
    (327,708 )     (577,176 )
Recoveries of loans previously charged off
    65,091       59,467  
 
           
Net loan and lease losses
    (262,617 )     (517,709 )
 
           
Provision for loan and lease losses
    86,249       437,604  
Allowance of assets sold
    (1,514 )     (214 )
 
           
Allowance for loan and lease losses, end of period
  $ 1,071,126     $ 1,402,160  
 
           
 
               
Allowance for unfunded loan commitments and letters of credit, beginning of period
  $ 42,127     $ 48,879  
Provision for (reduction in) unfunded loan commitments and letters of credit losses
    (1,067 )     (9,190 )
 
           
Allowance for unfunded loan commitments and letters of credit, end of period
  $ 41,060     $ 39,689  
 
           
Total allowance for credit losses
  $ 1,112,186     $ 1,441,849  
 
           
 
               
Allowance for loan and lease losses (ALLL) as % of:
               
Total loans and leases
    2.74 %     3.79 %
Nonaccrual loans and leases (NALs)
    174       117  
Nonperforming assets (NPAs)
    164       89  
 
               
Total allowance for credit losses (ACL) as % of:
               
Total loans and leases
    2.84 %     3.90 %
Nonaccrual loans and leases (NALs)
    181       120  
Nonperforming assets (NPAs)
    170       91  

 

24


 

Huntington Bancshares Incorporated
Year to Date Net Charge-Off Analysis

(Unaudited)
                 
    Six Months Ended June 30,  
(dollar amounts in thousands)   2011     2010  
 
               
Net charge-offs by loan and lease type:
               
Commercial:
               
Commercial and industrial
  $ 60,895     $ 133,567  
Commercial real estate:
               
Construction
    32,545       79,988  
Commercial
    62,733       87,042  
 
           
Commercial real estate
    95,278       167,030  
 
           
Total commercial
    156,173       300,597  
 
           
Consumer:
               
Automobile
    6,967       13,967  
Home equity(1)
    52,156       82,371  
Residential mortgage(2)
    35,387       107,159  
Other consumer
    11,934       13,615  
 
           
Total consumer
    106,444       217,112  
 
           
Total net charge-offs
  $ 262,617     $ 517,709  
 
           
 
               
Net charge-offs — annualized percentages:
               
Commercial:
               
Commercial and industrial
    0.92 %     2.18 %
Commercial real estate:
               
Construction
    11.18       11.90  
Commercial
    2.17       2.82  
 
           
Commercial real estate
    2.99       4.44  
 
           
Total commercial
    1.59       3.04  
 
           
Consumer:
               
Automobile
    0.24       0.63  
Home equity(1)
    1.34       2.18  
Residential mortgage(2)
    1.57       4.72  
Other consumer
    4.36       3.84  
 
           
Total consumer
    1.14       2.52  
 
           
Net charge-offs as a % of average loans
    1.37 %     2.80 %
 
           
(1)   2010 included net charge-offs of $14,678 thousand associated with the transfer of Franklin-related loans to loans held for sale and $4,991 thousand of other Franklin-related net charge-offs.
 
(2)   2010 included net charge-offs of $60,882 thousand associated with the transfer of Franklin-related loans to loans held for sale and $11,525 thousand of other Franklin-related net charge-offs.

 

25


 

Huntington Bancshares Incorporated
Year to Date Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)

(Unaudited)
                 
    June 30,  
(dollar amounts in thousands)   2011     2010  
 
               
Nonaccrual loans and leases (NALs):
               
Commercial and industrial
  $ 229,327     $ 429,561  
Commercial real estate
    291,500       663,103  
Residential mortgage
    59,853       86,486  
Home equity
    33,545       22,199  
 
           
Total nonaccrual loans and leases
    614,225       1,201,349  
 
               
Other real estate, net:
               
Residential
    20,803       71,937  
Commercial
    17,909       67,189  
 
           
Total other real estate, net
    38,712       139,126  
Impaired loans held for sale (1)
          242,227  
Other NPAs
           
 
           
Total nonperforming assets
  $ 652,937     $ 1,582,702  
 
           
 
               
Nonperforming Franklin assets:
               
Commercial
  $     $  
OREO
    883       24,515  
Impaired loans held for sale
          242,227  
 
           
Total nonperforming Franklin assets
  $ 883     $ 266,742  
 
           
Nonaccrual loans and leases as a % of total loans and leases
    1.57 %     3.25 %
 
               
NPA ratio (2)
    1.67       4.24  
                 
    Six Months Ended June 30,  
(dollar amounts in thousands)   2011     2010  
Nonperforming assets, beginning of period
  $ 844,752     $ 2,058,091  
New nonperforming assets
    402,299       409,509  
Franklin impact, net
    (8,594 )     (71,758 )
Returns to accruing status
    (139,315 )     (159,579 )
Loan and lease losses
    (203,675 )     (358,546 )
OREO losses
    1,880       (1,677 )
Payments
    (160,050 )     (248,521 )
Sales
    (84,360 )     (44,817 )
 
           
Nonperforming assets, end of period
  $ 652,937     $ 1,582,702  
 
           
(1)   Represents 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, net other real estate owned, and other NPAs.

 

26


 

Huntington Bancshares Incorporated
Year to Date Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans

(Unaudited)
                 
    June 30,  
(dollar amounts in thousands)   2011     2010  
Accruing loans and leases past due 90 days or more:
               
Commercial and industrial
  $     $  
Commercial real estate
           
Residential mortgage (excluding loans guaranteed by the U.S. Government)
    33,975       47,036  
Home equity
    17,451       26,797  
Other consumer
    6,227       9,533  
 
           
Total, excl. loans guaranteed by the U.S. Government
    57,653       83,366  
Add: loans guaranteed by U.S. Government
    76,979       95,421  
 
           
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government
  $ 134,632     $ 178,787  
 
           
Ratios:
               
 
               
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases
    0.15 %     0.23 %
 
               
Guaranteed by U.S. Government, as a percent of total loans and leases
    0.19       0.26  
 
               
Including loans guaranteed by the U.S. Government, as a percent of total loans and leases
    0.34       0.49  
 
               
Accruing troubled debt restructured loans:
               
Commercial
  $ 240,126     $ 141,353  
Residential mortgages
    313,772       281,473  
Other consumer
    75,036       65,061  
 
           
Total accruing troubled debt restructured loans
  $ 628,934     $ 487,887  
 
           

 

27

GRAPHIC 5 c20137c2013702.gif GRAPHIC begin 644 c20137c2013702.gif M1TE&.#EAQP`H`.8``&553)F.AEE)0&VT'M?GJ*.=F(1Y<;FQJ_S\_'>K)G*V M'OKY^-;HN/7S\>;AW.WVV[#4;./QLLS!MX*S-.SIXU5)0_+Q[W>S)M'+Q=3F MF?[^_<&YL+.HGLG$P7.L'?S\^NCTQUQ*0.GEX?_]^O[\]51&0?W^ M_LSGI>WKY]WPMYO"4]W9U%Y.1:;.86NV'[C5?_+YV&RM'_[^^OG\[5U,0M#( MOU]12_S\^//YY7"G(EM.2/[[_/W^^\3@?OK]_%A*1-[PJ%I,1=_LQOK[^?KY M\UE&0GUT;_W^^OG\]?OY]O;[ZO3Z\OWY^_G\\55+1WJH,/SV^/[^]\/8CO[[ M^,[CL?W\_>?CWUM)1?C[XI?*/_W^^%%".^[VXE9'0,S=I_;UZ_SY\5I+0E!$ M0/W]_6!*/TU`//S^[V595/7WX?O[^\G?L=O@N?[^_O[______R'Y!``````` M+`````#'`"@```?_@'^"@X2%AH>(B8J+C(V.CY"1DI.)?C=B-$Q#0TPU0S=# M70M925$/:01!35Y(-#5T6$TWL[.RLQIB:PA_,!J^,'T(='I]3!I,-,EDQ@M] M?G1^T=+3U-76U;2T?H,:U][?X);9-]S=X>?@?WU/8LMK7F%D2$]Q87DZ0!-\ M$6`^4T'U:C#)DN4)@B<(G]"IM08)G1P.(DILIL<,'0IG,IYQ<*:!'CH:G*$; M.6W<``A1`%%W!$2?!C0`(<26)PR4(E#!,Q0V@P MW73#C!D65Z!($2``RIP2PIBD$&$#"AHT5@!TH),6&EYP?7SY*G?W-KAQN3?! M]'U.+Y9,3,PT(1+#PPX&A17\2+SXQP\A)'3L&!-C2Y4NR<2(]Z.AR9HU+$1` M(2W`S1P,5&`P80$"BF@YL3O<"':2^#4-R="@P2#^D92-+\)M4N`WZEA&!P(: MI.&!&@DD0``!*"@P`'6,_?""!XLE@((30=!6%Q8:,-7'&C70YX8,(<@@0`48 MT)!9%2)4((<`10@@VRX(0+5?13=000Y3O@CSC/^*?339Y'Y/TM9``%16>483 M&@CC9),/_J'EEF#F]E$PP0P8YI99WF`!!U52>48?M,79)'E][&>),%!R2=N6 M3/DQ)YSJ=($$$7EXP8`)AUV0`0$3:'A!&=4-\`()BPT@!!@9U)#&'4C<\%4? M39!!WPI%Q%A:C9EI(8(`.Y8JFQXIHJ6DBA]]A`!:=%"!%C%A5L5K#GC8L<(( M`O1@A!8:W/#EEKSF&>:#T.:&@%I[GMD'#$W,D",4Q`I@Q("[P:DL%4SM.:TP M(4'+JY/)SN(G'715$4040$R!H72*,NHHI(Q)2D($"2B@@!(>/`!!%$%X`4.Y M-XT*(XP"H$H#CJSR&(+_;+D.L]:>*6K@V:W0/L@E(7!N"14%>'Q11P@]&$L& M%<'`.TB3LLI\2,EW($>"["P0`HI]$T,`BP4SD(*+#"EA]\+4+'`XY`OH,?D4`%;00@K`V!$ MX4Q%_G?CA#/N^>.Z.JDLKJ-[S@(-9X`@A1QN%"O!W]"FN/@',YPQ0PX>&;W0 MXH=[[G@*Y)[T1Q*(#H`IUXTEL"C8"HAM7?1E#R!IP0J\H,0$.F0153*CSAU" M_]U#B$%QWAAC4,#ZZV_0`!T.L+\^!Q\@4(+\^*]_P!E&/H0'%'68FPL*P`$+ M6.``^-L`'6;`@?S)CP,82-S&Z&`!##30@>S#W14J4"S2#)`#,Y#5&380`!=< M000B<$$`#N``BNA!?1C4WPR@\8<':,@Q&8C.AAB`(2&$+0I@\"'U.B0$)]C0 M.DIPPL*&XZ(>R:`(-L``#,APMR+`R%4=8$(`1K""+K)!!#-H0@>X."P!+($' M*0C`'&PPK!78P09K'($<08`!+9R``BWX@@QD((?1S.$(#LB!"-@@QQ&PP0!_ MZ,`1V"``0JZ`D(4<00\.8`$MT"$%%B@``!Y92#8X"&4@E@I09P@5A=X$USRJ8//'UB.]\9 M3S?(88\]N"<5]`F%'9&J`E_08Q%X^=`3`$N/?'Q=!10J2`[6009N<($?%/E6 M61:ABT5PX@B.@(>B84!'I'HB23=KTE&"H)1O+>D7\%""&>`!I!.-K&K=`(4* MV.`(/$!"`.1@Q17(P:12D%%DAWE4'"J3J2;P`:5(L`,A7).J"1A`]JZ:3:UN MDZL]8A5+OP"%>O4&UI),SXWL-4(;I61%.1*UQT5"P\`^`)[KHN'#Z"L M`@85+"`%R4:'*I:Q/7HL``!@12NR*J=-*(`-7B=2D.ZWMJ0YZ6=3*H4_8J`$ M.A*I_RLIZ\V54G<.&Y`M;>DIAR6@5YVP+!4>>IM41_'A`6_0`0YV<`'K*9=L MR5VN#:_9W*UV]91+R"L4EN"&'H@TNV?=98S6"D_PFK<(]\PG!^E)5`E(P`![ M',UX*0`L*,07#RT`8V$;&H+$+O8(&)`T;J]9QK_*5(!@,`",#A`?.U)Y?_UJ&4;^,`'M/^0`Q!PT%00!3.D MU5F"&GR@!2-=:0'^H,_D$"!A&0S=$`1`B$`$(O*`QI*9Q5FW< MWS3K&`KNQBX69=WK6FO@UOY%L@IVO1X9@:`!P1[V$8K-P2=JC@PPIT".&BJC M:,MAV@*H]K6S78%M=QM&X!8WN4EC;L\N@3T"D``,DM'N=\=[WJ)AS[UG6RH^ M[IL&_J;G'@4^8]\V9._'G=I6>1PCE'"I@A_98 M$=86")_=?_EMG3"$/XPQ!RL$&:"\#FTPZ!SK$-:6US M&ZA`#_>XRRT`!4MAUC)0.M-[['0-0+U'WYYZOJW.[ZP#G.O(K/0-K7?#"_@@ M"C%X@PDV?4V(L_W4W$3L$B#X8%:^".^[[/C><N>-7K$52*`)3'=SZ4\/RQ"HONIR MN+KKMS[PKPOL!0E@`B00`YDV`Z-F30.01`XQ!+*0:J314KKA,.OD(QV@ M`4*F=[;&?"*G2\\V/B>'`-+71X2'!Q5`*H<7(!3@;(YG4/7_VMVQBHR\G[Q]SI6!&\W0'^P='_Z]@%#L`&Q\WK]=T-"D#8'$P%H MIP3282D(&'$+Z`0-2!5-)%*WA0'=H`&J`FD\`@5XT`'"`5@2!YCJ%MFB(89R(8;Z(8J`(>.-X=UJ'(LIX=\F`PK MR'V/!XCP!8.$^#`UB(CHEX/BU8A[](A+%XDV,(DR((1$:'_XAO]_^^:)H,A_ MHBA[&^($,;!BJB@PQJ4$:N`!&]B'S&ASSYAST4B#Y6>#U;B(HW0%=Y:-D"B)M/6-.=`' MX<@!)\")K&>.4!"*L?=;C&)/6ZB/M,A'-.*/(D"&1;"+ M`@DQ8/1Q/-)WPF@JQ+B0>-B0DI:,-+",+>B,@EB1AFA^!?9.Z==KC`@TH^&1 MVPB2E&AZEQAF#66$*?F)*XF.+:E43(4"QQ6`V9$!:U-5$3"`!,_#_B1O6@8AY@[C$E+MC@@859PY``4C0 M;"<8(VX0;0C5(W(PB#NW3MJ&@0,66@`@`0YP`!]E*EWIAS)@!0$P2BQ@!'/@ MC0"P`0X@`7BP4M>U`FB9?Q_@B1%F1;"'5.IX`1<"/0=#+Q,`!O]B-M:D``F0 MEWM)!Z"!B3W2DP\BF-\V(V1)0!H8%(MY0!X$%X@U5JB\4\K)04EH&%6I%(H MJJ*\%EG)Z76.0@"%X360$DT"0TT)J*,)X`$\FITN:0!]H$CV846C20>E M&5EKBJ5N)F9$IUG=9`,MQ`-X0"RR%$HMQ0)FUF,R,E$59AH5X`)4`/^'H$J< MQMDJ`?<';=!BD+HA?#"I&\(OTX.I.:H`QC4!&9`%/4HX(#`'O?1-[]$$=``# MJ^%+?]0!38`%*D!6AN1:KC4'A22?/,`":N0&730"(F`!>G``!"TI'%;K54!>%``9Z`!:10[O.0&^Y:D<21'DT8$ M$#`!`)@!.-`HTR&I8/,H_'`=,&8=161#17$4WD,'R9`"!7`%='L%!G`%*@`2 M>C!7=4NW+E`"($$'/#"W?5NX5^`"%+``!U#_N`7@$1U0N"[P`52@`1;0`294 MMXAK`0'`N'10`I=;MPZ``)H+`G0+`B"P`31PL(-K``9@NB#0`E8`&Z_Q!0X` M$BE@!)][N"H@#!]`0B*@9P"@9RFT`10P#%2PN'=[MP6`2T8`N7_0!/."-03` M3,JE`#`Z'4,!!A`GKV\[O^?+%"SPOA]@`<.P`/-;G!8A#.Z+OM,2P`84.%30OQKP$?C[`2P@*NM& M`0Z@`F>@;!OP&A9,N_N1(O?[OK?")2F0`RJ@H3PP2N\S+6J!2>_[/H\SOPV@ M#E20!7DP!5#5*/2Z_RB-\JYGZR^+0:\$0P0Z$+Y<8!`@43Y]0!?"(#)P0ANX MD@T/,CB3<\3/0BU.4Q73(BU@$A598A%Z,`N[DAL+P<1,HQ2$W;+9C`R()H#T[$`%=0!EFO!"X(`9;HA?.,*1';!+2 M4BYI(1+2P"6WDC2UX22T00VJK")W0ANEDPWH0@Q(4BY[.R1/0"Z]$`!LT#)% M@`8BH`(G4,$6;%)UK"?.0"NZ\B`@@P#QN\J*T\%QXC%,`3)%7,BQX!EF0/\% MS;$#^L``D9R]H_8O8+`#"Y<&81`5%@$2Y8$%6"`NTX`6-!,S5UPGIKP6_1$- M25P;SX`K1@,AU!#(=9(N9-P_)G,#6<(?Q<,44T,'"!&P&`AI=6"A:*!"L"N[ M:+`$9S#&_BPG7QS24@/1>3)!^Z'$SY`S3*$7M#`$-C$0#S`&]J)4E?IB&1`# M0-`=1%`#)Q`@"2+/3;`@1%W4T7`#$PT@'#`"C[4"L0L;3RT%:."T]?/*1LT@ M>Z$0:W`'-?`7PL`%4T"C&T(I`?,"8,``-7`'9VP&.B$5=0'3L7#5@`6N`KT^0!5'@`V"@ M!&2M!#Y``&D0!W?`!+31!5U0+K=PL/(\V*3-$CKC"S20I"TP!VR`!BTCNSU@ M!3W@`B.)+J5-#7J!!)QB!C2P!G3@!5[`!5N0`GD0!)FV#]^[!6D`!R?0U5A0 M`V)0`PFQ$*(]VK=]W>``(`&2VC_3`0$``@#P&A=J``50`F&P`'_P.+:!W8*@ M,VB"U$/P(%.Q!4BP!G"P!E[,);HQ!&="'MC]W]X0)B'Q!W30`!`1PA)<27%" (X%;-WH$``#L_ ` end GRAPHIC 6 c20137c2013701.gif GRAPHIC begin 644 c20137c2013701.gif M1TE&.#EAQ0!'`.8``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``````` M+`````#%`$<```?_@`J"?W]^AH:$@C*+BQ2.CX^$DH4-#8A_E9F$AYR&F9F" M"I.'DZ6FDR0#`Z%_J22F"C(^5E:;EX6>#22[GZ>3FI*=PI\-OK9^QKZLN*1_ MBC(6%C04#]76CJ:Z%)?$Q\/$R\?)QB0J*JRI`Z;0L[7,P7X4E3WTOM3J%TD+EZT`3-FL5&'/@J2*=/?OY^8&G`45:H2LE,6&Z@B M.8#6KTK9'L*D1X^$SJLC#QR81%*%LXS.3K*41*)>,06T7O',E$[5S9\$_XD& M7?L6Z+]/0Z,>-?4HUU)5/GP\O+3DV,/"MR<.NG3J,JV?:D`O46D;1C&T#05569*>+8ZD0U6!&I%`BV#, M''(8/>8,$,V%&&9X(8!4]3;/@F8]PHM0IEEAP2+-I09:5Z_D]HA8$0F84$5[ MZ<=?#_[9%F!?!/804S\,E:,"B!>!!N$Q\TS50_^%&C:)(8?]D>>0.40:2,&( MNJARH@PI&M:6.>:TJ)Z`AM1SR(R[Z== MHAP2Q!!6V`137Y5D&)<,2P3QV2[5Q!E%%$]\)^FDMCWPQ!A/Y*E`/&4$\>88 M)(P!:JA[QJ.GIWY\QP,/R&VZCPT^V.;#$Z%&,80,1"6YGC5U-H3F(89%:=>- MA##BC"%PEO%`$#YL,,$#%`0AIR-\_E&J##2(T@@UU5"@P!(*&,J1#$'(0((/ MP'$;IYSEZ09G-65,4(8,?N@Y8+>["+AI&='R&ZTH%*QZHJOUXNH,#1-0$&<9 M2S!,PRY5O=EHG`TA=$C_M_M0>$!XXQ#[A[$*.!)GN1]$(`$4&WQ`QZ(%&T100.D"8[B83D,T44:G:_?=!^D2T/#' MM`_S#O37>1<\S7"H^00H/?-!'%1ED,(,#,^0_`P-5S&'%'9M*D*C#8QF=Y@#"?.WP1=<@3.AL($%/H"".2"@ M"A78PP76X`(7M*`%2%A!!C*(@,JAX`K0JHB:V%>);E%@#C,@P!?XX(8.F!$- M<>""$\2@%9')Z0&[T)X01L"%,*"A`V$P`AIV`($"W.`.CN`(`O;``31@(`QA M.",:T(!(`#CRD9",)`!*@`4Y)*$`#,""&HS0`0P`0?^/1VA!$L;6%:V(@04A M6"00XF`$#"P2!V*(0#1\IY0"B$$#C-1#&_00!@P880\1N)H06>4 MDH0+<*$.:-`#+SO0R@PP0H[S&%`$$^Q`#6K@`R.-0-16>I*H(YC""JH0 M@8(\(`6&^T=D:$*/9"D``1G_F((C2W`","Q`#P`P`!JPP(`";.Y9EWI"G+12 M@R\H-`8Q6```]`""/4C@@9;R@`\0L`(O`$`*<#V!8$\`U[@^]+`,'4$1$/`" M,L`A#0"(`6$78``E)$``IVO"!)[P@0$$``LE<*1@Y:J'R@KA!1L8F`T^D`03 M:*$#4B@!5\$``#L0`5H*:(<(,H`%-.#!``9P9`S``-S0;G4!,7`#&S3`@@PD MX0:JB.HXIHJ8:F0+JUHM`1C`,-D%T)0)%Q!`1*`5JC&\+P(':*L!)-O5'P"@ MKA)H&S4^X(,D!,`+4D`N>T>+V/XN%`N+;2P<@,#=$WQ5#VD8017ZP`,Y^>`# M`1C!_P\6,%ONEM8-64#`!UJE@`\((`%?R*]LNZJ'$%2A&G\2X0H2P(6#&D"N M`%B`5R/`!%GPAK$ONJEP-$`8XD,$"=1M# M"JA0`2:DPL<57TDKU:`@-T(`U,,$$` M^B;=>X@&&H0P,@'@NM`::QFX1H"!``H@96\%!4Y7[H`CM_]L`"^#>6QZJ@08 MSYS?'P!!"I-<*+.!R^W"V0*Z/S&L;:QFP!L#`$0(@`"HH+47(QO*RB_OE M"#1%3X:8-IJW3/'@:F$+0-^"$H9.]*(3/0%%*,`8[O#A-%1\SPMH-!6XY3P/ MY``#I35LQ1?P@PZ$P`$;L(*H)F`&(>!AV=B&*Q_].(8OKGC"IN;Z#]*`A2DX MH04LF((7M("!"3-4"K[\PAJ/Q)K_^'Q,Y'_0=.[(# M6L!!$1CP`L@QX`)PT,"6JT_O5O]`W3^V40`IQ# M!!S`!]RU_V12@'TX(`3C@P(B%`''Q`)'P`83MF<[R`4<@`)J8GBXEG@D%U?N MQW`5MP4<4%8HH#3%4`WZYV:89U>+\'\4$(!>0&&.I`<+P`8=T`454`!6$QB+ M$`3EL@@8HAFI10.6$H!'@(%R!01MP%16X`Z&5@B"LR`(!F9H8, MU0%ZP(9FY0.+P`FA0(<9@H=/4`"1"%M[YG@`,`,%<#4?0`9%T/\!R1=Z5%@" M8.4$#."(<#0#X@=\,78"O"AE=W`#&8!(>@`&K08$*B<$(J`PNZ``90`%D!,` M.&`'0,`&::`%(="#`>`.UN&$B*=X4MAX-:://_`#4Q``".`#`T,-6<`$'5!C M6T:,*!`*>/@`9&AC!@8`A^0$,R`!/H(LA!>&T,%#$``835)^Q=:A`566+!/$Q@!16`'>K!DLB64#N`!0_``!W`#>^!* M7'4"/["#&I`%(E`)!2$(K(,"`B`'(``"";`'#A`^TA$;/R&1[,=K<$9C#1=9 M(-`"5:`9N`*2(DF2S597)RD(UKB2R'7_`J'UD@YP4VVG,.NR+EZT#0:QDUJ! M`XF$7$MF`'JP!D1P`#(@`0R0`'IP;[+%9>@HE@NU`TD7E4B0!F`%?Y35!B_P M`5O9E7M@!''@5?2F!QVP!3@0`%%@%3R@-&NI/61`!B_P`G,0`=)Q`W9Y%[)( MD5<97!V`9K1E8!C``0%0.=&@,$*@`6EP;IZ9>4.1DBO95?KHDF'@!`Y@Q;@*0<0@!H0!_FH7P:`!UQ0G$D@`:>36LRB"IVE&8$R`%I1G1US MG5%XE8D(6W]U_P(`X)A`@`9.0`2RQ`/14@.6%EH+A7D0(`%QD9))D(SLM61& MT`8NT'%NT0"08#0[^034D#4(00&J0`$%XBA"M"JFP(:J1(RA'LF8PV%EEQ MT`8L4%9^HS-40#S]!$`4P#CELB@D(`8CH`0,):8C<`$=*0`LL`5!X!6 MV097)7`&8"818LB8LF5Q0!`&2L4_51"Q$EL%WT,&".`,(V,NT?4'(@!BNTI9 MH2@`5E`%.,`'VA5:9H1'ZQ57R)H#`>`#B30%,*`!V`=7 M;0``>*`!+3`^J1"2L06HSA8!"'N,8RB`@#J`'<`$'$``3B"W7[0>9]7I*.W M4)V44-N9LIU4!R-Z2:NP"'X[`<];!%@`7(+%56&0`Q40`1G0!G&@79/4`6V0 M`QSP6R38!BT@A#A@!$]7I'AP65CJ+7'R`:<(`JY$<=O%7N<67':0`UVP!Q6` M`!ZP`?'".+;[J),0J20G!:7EF&;D`A50`T(U>J,E!4RP!B+0E%9_&=`1@2J3(I05.(`!MMR?O0Y`2\+M?P$FAMV?[ M&F.NIG%3T`(S\`)4X`-#H$VQB+NS&%>I26%X8`1K@``5@`,Z8$]@D(@`T(IT MX$=98`>1)86'"0%;X0SXUP`Z=V/K9888N+!`VP%?@`-[`P5*HP!E,0#P$P%5 M@&1<57$G(`5M8$U(H&P&1L,YD`4MD`8C)E<=8`(4FT@LFVH:L`))@*7@\CYE M$`U@Y%-DU(+T)E?#Q5TLR08`$,MB@``2`&0I8L>*I\')5P)X$`Y.H$#:N/--R#-4#+G5BC4\``%5!&AD58)6"\2>`# M"?,'CD`#JS('>MF=H!2+`! M=Y`$15`'!871@)<&+2`&0G`&UV9QY7NS6Z$+/I!SGF>CD<7,M;>=*]M0!K!* M/1PYADH!#_8!2T`#1%0#(1`&A%RO<``#1_">B78&)GR:ALAM&M`%,&!&#(6L M1L`!W7TU5V]"%8P`!=P!&CP57_E2#EPD(Z)U">P`Y9$!`G`5:@F M!0N,`V;T="Z)`5-@HB,B,0]0"9X`1@`DYP`1&``D.@+!1P!4`X/3X0`#E@!,I,8R$0`I%E<=P5`V2:!`+@ M`@;@F(:ESSF0P^_IDEP`_P.:H0`D0A#EY0A0$`5WLST,L`(NX`5,H`3UQ&6. M2<\`T$M;,`5B0%\?%Q763+4BAMD\L`%:$0!3<':+[$@J=Y`(BMH%"P$WP-IX M4F9>L)T92;//7`,5,+'>\^;?4P65D`*,<^$Y,U5_[.$`X%X59T8O1F^#?`($ M4%8\.[VAEW((*06T%6,8X&?14"PR`"4]L!X#,#0'(`%]\`(9@`13H`&OE<,Y MBMH&Z`9;T`4O8`5Y$1;Q+0D83(M3#@!(L"IWH`("<`%,X'M6J0=`4&)A\.4# M[LB&8`-/ZP=FKFP6MV@`T`4!D`1X<^FDLS[P#C0\@1V\Q+`N@44YE[Z M>/_5*X[:`PB8KI,!8>68DV1M((BC7(4!6!``*A4+*E$3UC"!2V$%&\`#@!8%`;F!$X1#Y!K9H9M8"53]D0`Z>M%_L$ZM)`6O>('?CL)+<4$%*:/,R9: MK+9E*]!]-U`!=M`!Q[V/9[AUE<7D)P(N-&`!O=TB\S[L(:,G-+`$`_W!KA4' M,L;B!J8',;!/*"`XH1`$M6%_3Q'EKO[P2,!@#I(]0HH'V_557,=LM_CK!^#Q MA(!5^"5B)-\!!#`#$>!%D2$#*;/R=U`3+E\9AU``]Y7_:#*6B#)5;Y>M!QF` M7@?0V5E<8Z]]BS$0:R*P".`2&.C2(G7R*$\0*UL3-$C3E04@`@'0!4RPYS@: M65]5`G)`?ZD5AF60)^^M$F$OWY(J8MA6]A[P%390`2;`!!EY;@;F4`1KL-39 MM-O=`'1/6=7G2'$0GP[P`:*R$:&3,BVC&8Q:(:DR,X80`4>I9?L%8XR/!B'` M`#S0VP*0O^8X5TO9:@"@`6N0!%P"+DM2%SGC.A,."%8T&W=6%!03#T$6?1E. M:1U2`"4+,0!Z3D02&Q8R2PH/?GX*?S86%G^I?PT-JJDRJ'\%%00Q,0M2"R62 M2'T>J68^22U8,0:Z)T+!3YDR%CR08:!%CYX?/QPN M2).`2`0+-CR!$D7*5*Q4YES!2C6KUJUFNP#TZI/"SYLW$:JT^!)'HK]F,4X\ M?1;M1H]JUQIDV[:LQ+(X:)PXV'!(E"N.>"DH.$3/QA\_UAX\H#)G3]<2`,$X M1*P'L0X89$Y9*4!'1\YDNII![1#&284"K_:^:4+B0)(D6>`<03."A8@;$:#8 M4*'BB?_@!TWFS,&!!HB!AY(,F-`$U),UHJ5.N4JJ:JDL6K8T1^WE(52*%!$* MK."`Y]F_9F(UDY5VUAHV;9H=`HB#0>Z'>WY6II(X4M`@(1!@$S;+*!.FRJ MXX,/IYSRY@?LY-?D!%>@X$`('>ARY20Q@%%"H%S.(4-*!XC_D;=P M2PPFP@0F;&$+2E#"#X=(1"*"(`$9\$#K$)&("%S`026XD8W4\X\]"&!]%BA- M%6X"/\`UPPA=(((%;D>!`0S`!TV(0!(J@(,SL$$78!`4`#K`ABUH8`I.:$$+ M","I,!C!)FYQF@'LD(,Y^.""&=P@SCHH+*=(Z&>'LHT9;6`#)YF!"!<``!!T MT0$:C:D$6X!`!,Y2P^0MKP,&L`7\P."I/B$C&5(`E8UBF;428&`$`?"`%4A! M@B<\80)YR,`(="%%BP'`'Q:Z0P/T5XHYM.$[\6M&'5@@`!G(`!'_9GQ""II@ M`02LP`1`Z(``"1)'?T1$"IY"V:RXT0$\Y$`([XD/!Q7Y%U$`"W;=4X#L*/&/ MGUG`!X*9)"A28`8!5"`$;]2DK)SV#"Y%8`#U.*0";@C!0.4+8P])#RYD>:/F M)0,/6,C`!S;PB7H@(IA82$,4:;6`>@4(`06X0_X:9@,)A&!04)'0`NJ0D5-@ M,&29&"#*'#B`V1`_P(>HB4=`&R!`R^0P!5^28$K:"X+ M=>C`8!?0R03L890DF-H'#HG/M\[`!4PP@F@UHZ\?E-,?\*M7&X"@@QT@@0P> MN"`]L7H/K7*U&GH!JU@I$J%.MJ``$5@K7MKZU@"8``^IU)>^;(17'BSA`10X ME-5D&UB"%?:\R'6%F?`@010L-E$7$$">>*FG'UB1*6)H0`-'"#46L%`$ M&Z<"QQP)PJNZ@(50VR$$(<""!I!X!PH\P8RT24(&NG`$6/OZU\`.MK"Q8`(Q M2.`#*;C-QYX0`2*P.@2ACG8(3+""4[CY3AOP0`6<@(5@C]J*!Z"D`K[J(V67 M(0@>^(#F*G`!)_01`TZ-Y27:T`8L=*$&8A``BGK0`TMCM1ZLR+0":&#_`UUI M+@,KN,`*$J[P%6@"!41AG8HI$`0*W,!9#+\`$AINQ0$\X`E7L$+1(B"`#%S@ MY`U?>,91SO*6LWP%5OS`%;I\FR>@``$!R+C*5S"#*C"V70\8@NYTK?*71_JA M-AC%5__P\2'H)0A!&"D5)%```1`!X2UPP?0(,#T6Z+$&`:B`OB,0CQKZ^U>T M`98"0D;PFJ$`<[1AT=L_0'%>O8P:B>#W'3"WW[??020#.$09EA`$72F@`>1B M5@E3TH":O>GQD(^\NFXP`&JTA(F"8>Q^662%MZIC`SZX!^Y&H0`KF(&F#&96 MT39PNE&4@9=7N(*O_@#U,O19`23@]P%N@(#>__<>NBC8Y1^L489$U.7L2.'W M/`51$'M#L`$-@WRKH'RO,W[D=VY, ME"P?(1&^'$=&'"'PA&'LC`>2!B)17@;Y=``>M,ZXV9K0_A+;S`!%%`/ M5OAW9K1VJ[*%758&,',7,I!N86@!#Y,*QM=X@=&(@M%+/?AV?0>"<%AB]%%< M?P"*E3=\AT`"G<<#;&*%`X`NUB2(J4!)YY>`J<@*O=B+S>AX<7*-V)B--$`- M5[4*N><1M)%VC:&S/(.2F8ZK3.-@LAO\E@/&%0N(V5]E)2/ M+VA-(JAI])$*P-@*14B,GJ<.R*B,J;-I(.&,SRAN0P*/=$A);Y*-%(F-VVC_ M@AM$#?P6CN)(22!HCFR"CIBCCLQ"&P/@CO,!CZP@C_Q&CPI@C^B2C_JXC_WH M!Z5T#Y48<*@S1H(ADSY)`S3P)BH1&(>`%S*9%];PC3E9B:)@A-+UE%"Y%Y`H M"GZ(01Q1B;V46E8I74>Y8(_GDZ0-WX&7QH9JMLY%*!GDFR9EV*0K61"?D(I:0*8+IJ0+P01O]QA$QL67I MUBKJ*1*+&83SP"*I911M,GZ^6)&=(`-O8@5_QR(WL&=VL9,0Q@-Q0DEN.8*< M20UYF9GUA`X>,`<1P)9LR)NW$1]?&9_@Z(XU4Y]$<@_6A*&J)Y;SA'Q)-@#P MD63`B3KJL&6@9P4LTI;"N)<*H'BE@`X)@3^"Z8)B"(@O>*$\6H$RU:'6E(V, 616(C.J9D6J9F>J9HFJ9JJ@-!@0``.S\_ ` end