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) |
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)) |
2011 | 2010 | |||||||||||||||||||
(in millions) | September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
Tangible common equity to asset ratio: |
||||||||||||||||||||
Total shareholders equity |
$ | 5,400 | $ | 5,253 | $ | 5,039 | $ | 4,981 | $ | 5,567 | ||||||||||
Shareholders preferred equity |
(363 | ) | (363 | ) | (363 | ) | (363 | ) | (1,700 | ) | ||||||||||
5,037 | 4,890 | 4,676 | 4,618 | 3,867 | ||||||||||||||||
Goodwill |
(444 | ) | (444 | ) | (444 | ) | (444 | ) | (444 | ) | ||||||||||
Intangible assets |
(188 | ) | (202 | ) | (215 | ) | (229 | ) | (244 | ) | ||||||||||
Intangible asset deferred tax liability (1) |
66 | 71 | 75 | 80 | 85 | |||||||||||||||
Total tangible common equity |
$ | 4,471 | $ | 4,315 | $ | 4,092 | $ | 4,025 | $ | 3,264 | ||||||||||
Total assets |
$ | 54,979 | $ | 53,050 | $ | 52,949 | $ | 53,820 | $ | 53,247 | ||||||||||
Goodwill |
(444 | ) | (444 | ) | (444 | ) | (444 | ) | (444 | ) | ||||||||||
Other intangible assets |
(188 | ) | (202 | ) | (215 | ) | (229 | ) | (244 | ) | ||||||||||
Intangible asset deferred tax liability (1) |
66 | 71 | 75 | 80 | 85 | |||||||||||||||
Total tangible assets |
$ | 54,413 | $ | 52,475 | $ | 52,365 | $ | 53,227 | $ | 52,644 | ||||||||||
Tangible common equity to asset ratio |
8.22 | % | 8.22 | % | 7.81 | % | 7.56 | % | 6.20 | % | ||||||||||
Tier 1 common risk-based capital ratio (2) |
||||||||||||||||||||
Tier 1 capital |
$ | 5,488 | $ | 5,352 | $ | 5,179 | $ | 5,022 | $ | 5,480 | ||||||||||
Shareholders preferred equity |
(363 | ) | (363 | ) | (363 | ) | (363 | ) | (1,700 | ) | ||||||||||
Trust preferred securities |
(565 | ) | (565 | ) | (570 | ) | (570 | ) | (570 | ) | ||||||||||
REIT preferred stock |
(50 | ) | (50 | ) | (50 | ) | (50 | ) | (50 | ) | ||||||||||
Tier 1 common |
$ | 4,510 | $ | 4,374 | $ | 4,196 | $ | 4,039 | $ | 3,160 | ||||||||||
Risk weighted assets |
$ | 44,376 | $ | 44,080 | $ | 43,024 | $ | 43,471 | $ | 42,759 | ||||||||||
Tier 1 common risk-based capital ratio |
10.17 | % | 9.92 | % | 9.75 | % | 9.29 | % | 7.39 | % |
(1) | Intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate. | |
(2) | September 30, 2011 figures are estimated. |
Exhibit 99.1 | News release of Huntington Bancshares Incorporated, dated October 20, 2011. |
|
Exhibit 99.2 | Quarterly Performance Discussion, September 2011. |
|
Exhibit 99.3 | Quarterly Financial Review, September 2011. |
HUNTINGTON BANCSHARES INCORPORATED |
||||
Date: October 20, 2011 | By: | /s/ Donald R. Kimble | ||
Donald R. Kimble | ||||
Senior Executive Vice President and Chief Financial Officer |
Exhibit No. | Description | |
Exhibit 99.1 | News release of Huntington Bancshares Incorporated, October 20, 2011. |
|
Exhibit 99.2 | Quarterly Performance Discussion, September 2011. |
|
Exhibit 99.3 | Quarterly Financial Review, September 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 |
| 8% annualized growth in average total loans |
| 28% annualized growth in average demand deposits |
| $240.7 million in pre-tax, pre-provision income, down from $242.6 million |
| 3.34% net interest margin, down 6 basis points |
| 1.05% return on average assets |
| 13.0% return on average tangible common equity, down from 13.3% |
| 10.17% Tier 1 common risk-based capital, up from 9.92% |
| 7% decline in net charge-offs to an annualized 0.92%, down from 1.01% |
| 8% decline in nonaccrual loans to 1.45% of total loans and leases, down from 1.57% |
| 187% allowance for credit losses to nonaccrual loan coverage, up from 181% |
2
3
4
2011 | 2010 | |||||||||||||||||||
Third | Second | First | Fourth | Third | ||||||||||||||||
(in millions) | Quarter | Quarter | Quarter | Quarter | Quarter | |||||||||||||||
Income Before Income Taxes |
$ | 182.3 | $ | 194.9 | $ | 161.2 | $ | 157.9 | $ | 130.6 | ||||||||||
Add: Provision for credit losses |
43.6 | 35.8 | 49.4 | 87.0 | 119.2 | |||||||||||||||
Less: Securities (losses) gains |
(1.4 | ) | 1.5 | 0.0 | (0.1 | ) | (0.3 | ) | ||||||||||||
Add: Amortization of intangibles |
13.4 | 13.4 | 13.4 | 15.0 | 15.1 | |||||||||||||||
Less: Additions to litigation reserves |
| | (17.0 | ) | | | ||||||||||||||
Pre-Tax, Pre-Provision Income (1) |
$ | 240.7 | $ | 242.6 | $ | 240.9 | $ | 260.1 | $ | 265.2 | ||||||||||
Linked-quarter change amount |
$ | (1.9 | ) | $ | 1.6 | $ | (19.1 | ) | $ | (5.2 | ) | $ | (5.2 | ) | ||||||
Linked-quarter change percent |
-0.8 | % | 0.7 | % | -7.4 | % | -1.9 | % | -1.9 | % |
(1) | See Basis of Presentation for definition |
5
6
| 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 companys underlying performance trends. |
7
8
2011 | ||||||||||||||||
Third | Second | Change | ||||||||||||||
(in millions) | Quarter | Quarter | Amount | % | ||||||||||||
Net interest income |
$ | 406.5 | $ | 403.3 | $ | 3.1 | 1 | % | ||||||||
Provision for credit losses |
43.6 | 35.8 | 7.8 | 22 | ||||||||||||
Noninterest income |
258.6 | 255.8 | 2.8 | 1 | ||||||||||||
Noninterest expense |
439.1 | 428.4 | 10.7 | 2 | ||||||||||||
Income before income taxes |
182.3 | 194.9 | (12.6 | ) | (6 | ) | ||||||||||
Provison for income taxes |
38.9 | 49.0 | (10.0 | ) | (20 | ) | ||||||||||
Net income |
143.4 | 145.9 | (2.5 | ) | (2 | ) | ||||||||||
Dividends on preferred shares |
7.7 | 7.7 | (0.0 | ) | (0 | ) | ||||||||||
Net income applicable to common shares |
$ | 135.7 | $ | 138.2 | $ | (2.5 | ) | (2 | )% | |||||||
Net income per common share-diluted |
$ | 0.16 | $ | 0.16 | $ | | 0 | % | ||||||||
Revenue fully-taxable equivalent (FTE) |
||||||||||||||||
Net interest income |
$ | 406.5 | $ | 403.3 | $ | 3.1 | 1 | % | ||||||||
FTE adjustment |
3.7 | 3.8 | (0.2 | ) | (5 | ) | ||||||||||
Net interest income FTE |
410.1 | 407.2 | 3.0 | 1 | ||||||||||||
Noninterest income |
258.6 | 255.8 | 2.8 | 1 | ||||||||||||
Total revenue FTE |
$ | 668.7 | $ | 662.9 | $ | 5.8 | 1 | % | ||||||||
Three Months Ended | Impact | |||||||
(in millions, except per share) | Amount (1) | EPS (2) | ||||||
September 30, 2011 GAAP income |
$ | 143.4 | $ | 0.16 | ||||
June 30, 2011 GAAP income |
$ | 145.9 | $ | 0.16 | ||||
September 30, 2010 GAAP income |
$ | 100.9 | $ | 0.10 |
(1) | Favorable (unfavorable) impact on GAAP income; pre-tax unless otherwise noted | |
(2) | After-tax; EPS reflected on a fully diluted basis |
| 9 basis points negative impact from lower loan yields and a shift to lower-yield, higher quality credits. |
| 2 basis points negative impact from lower yield securities and the elevated level of balance sheet liquidity. |
| 6 basis points positive impact from improved deposit pricing and the addition of low cost deposits. |
2011 | ||||||||||||||||
Third | Second | Change | ||||||||||||||
(in billions) | Quarter | Quarter | Amount | % | ||||||||||||
Average Loans and Leases |
||||||||||||||||
Commercial and industrial |
$ | 13.7 | $ | 13.4 | $ | 0.3 | 2 | % | ||||||||
Commercial real estate |
6.1 | 6.2 | (0.1 | ) | (2 | ) | ||||||||||
Total commercial |
19.8 | 19.6 | 0.2 | 1 | ||||||||||||
Automobile |
6.2 | 6.0 | 0.3 | 4 | ||||||||||||
Home equity |
8.0 | 7.9 | 0.1 | 2 | ||||||||||||
Residential mortgage |
4.8 | 4.6 | 0.2 | 5 | ||||||||||||
Other consumer |
0.5 | 0.5 | (0.0 | ) | (3 | ) | ||||||||||
Total consumer |
19.5 | 18.9 | 0.6 | 3 | ||||||||||||
Total loans and leases |
$ | 39.3 | $ | 38.5 | $ | 0.8 | 2 | % | ||||||||
2
| $0.3 billion, or 2% (9% annualized), growth in average commercial and industrial (C&I) loans, reflecting increased activity from multiple business lines including large corporate, equipment finance, business banking, and middle market. C&I utilization rates were little changed from the end of the prior quarter. |
| $0.3 billion, or 4% (17% annualized), growth in average automobile loans. We continued to originate very high quality loans at 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. |
| $0.2 billion, or 5% (19% annualized), growth in residential mortgages as we experienced the continuation of a year-long trend of customer preferences shifting to shorter-term fixed-rate and/or variable rate mortgages. |
| $0.1 billion, or 2% (8% annualized), decline in average commercial real estate (CRE) loans, primarily as a result of our ongoing strategy to reduce this exposure. 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 noncore CRE loans accounted for the decrease in total CRE loans. The noncore CRE l declines reflected pay downs, refinancings, and charge-offs. Core CRE loans continued to exhibit high quality characteristics with minimal downgrade or charge-off activity. |
2011 | ||||||||||||||||
Third | Second | Change | ||||||||||||||
(in billions) | Quarter | Quarter | Amount | % | ||||||||||||
Average Deposits |
||||||||||||||||
Demand deposits noninterest bearing |
$ | 8.7 | $ | 7.8 | $ | 0.9 | 12 | % | ||||||||
Demand deposits interest bearing |
5.6 | 5.6 | 0.0 | 0 | ||||||||||||
Money market deposits |
13.3 | 12.9 | 0.4 | 3 | ||||||||||||
Savings and other domestic deposits |
4.8 | 4.8 | (0.0 | ) | (1 | ) | ||||||||||
Core certificates of deposit |
7.6 | 8.1 | (0.5 | ) | (6 | ) | ||||||||||
Total core deposits |
40.0 | 39.1 | 0.9 | 2 | ||||||||||||
Other domestic deposits of $250,000 or more |
0.4 | 0.5 | (0.1 | ) | (17 | ) | ||||||||||
Brokered deposits and negotiable CDs |
1.5 | 1.3 | 0.2 | 15 | ||||||||||||
Other deposits |
0.4 | 0.3 | 0.1 | 16 | ||||||||||||
Total deposits |
$ | 42.3 | $ | 41.3 | $ | 1.0 | 2 | % | ||||||||
3
| $0.9 billion, or 7% (28% annualized), increase in total demand deposits. This was driven primarily by growth in commercial and consumer noninterest-bearing demand deposits. Commercial demand deposits growth was particular strong, reflecting, in part, temporary deposits from several large relationships. |
| $0.4 billion, or 3% (14% annualized), increase in average money market deposits. |
| $0.5 billion, or 6% (24% annualized), decrease in core certificates of deposits. |
| $2.1 billion, or 6%, increase in average total loans and leases. |
| $0.3 billion, or 3%, decrease in average total available-for-sale and held-to-maturity securities. |
Third Quarter | Change | |||||||||||||||
(in billions) | 2011 | 2010 | Amount | % | ||||||||||||
Average Loans and Leases |
||||||||||||||||
Commercial and industrial |
$ | 13.7 | $ | 12.4 | $ | 1.3 | 10 | % | ||||||||
Commercial real estate |
6.1 | 7.1 | (1.0 | ) | (14 | ) | ||||||||||
Total commercial |
19.8 | 19.5 | 0.3 | 2 | ||||||||||||
Automobile |
6.2 | 5.1 | 1.1 | 21 | ||||||||||||
Home equity |
8.0 | 7.6 | 0.4 | 6 | ||||||||||||
Residential mortgage |
4.8 | 4.4 | 0.4 | 9 | ||||||||||||
Other consumer |
0.5 | 0.7 | (0.1 | ) | (20 | ) | ||||||||||
Total consumer |
19.5 | 17.7 | 1.8 | 10 | ||||||||||||
Total loans and leases |
$ | 39.3 | $ | 37.2 | $ | 2.1 | 6 | % | ||||||||
| $1.3 billion, or 10%, increase in average C&I loans reflected a combination of factors, including the benefits from our strategic initiatives focusing on large corporate, asset based lending, and equipment finance. In addition, we continued to see growth in more traditional middle-market and business banking loans. This growth was evident despite line utilization rates that remained well below historical norms. |
4
| $1.1 billion, or 21%, increase in average automobile loans. Automobile lending is a core competency and continued to be an area of targeted 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. |
| $0.4 billion, or 9%, increase in average residential mortgages. |
| $1.0 billion, or 14%, decrease in average CRE loans, reflecting the continued execution of our plan to reduce this exposure, primarily in the noncore CRE segment. This reduction is expected to continue, reflecting the combined impact of amortizations, pay downs, refinancings, and restructures. |
Third Quarter | Change | |||||||||||||||
(in billions) | 2011 | 2010 | Amount | % | ||||||||||||
Average Deposits |
||||||||||||||||
Demand deposits noninterest bearing |
$ | 8.7 | $ | 6.8 | $ | 2.0 | 29 | % | ||||||||
Demand deposits interest bearing |
5.6 | 5.3 | 0.3 | 5 | ||||||||||||
Money market deposits |
13.3 | 12.3 | 1.0 | 8 | ||||||||||||
Savings and other domestic deposits |
4.8 | 4.6 | 0.1 | 2 | ||||||||||||
Core certificates of deposit |
7.6 | 8.9 | (1.4 | ) | (15 | ) | ||||||||||
Total core deposits |
40.0 | 38.0 | 1.9 | 5 | ||||||||||||
Other domestic deposits of $250,000 or more |
0.4 | 0.7 | (0.3 | ) | (44 | ) | ||||||||||
Brokered deposits and negotiable CDs |
1.5 | 1.5 | 0.0 | 3 | ||||||||||||
Other deposits |
0.4 | 0.5 | (0.1 | ) | (11 | ) | ||||||||||
Total deposits |
$ | 42.3 | $ | 40.6 | $ | 1.6 | 4 | % | ||||||||
| $1.9 billion, or 5%, growth in average total core deposits. The drivers of this change were a $2.2 billion, or 18%, growth in average total demand deposits, and a $1.0 billion, or 8%, growth in average money market deposits, partially offset by $1.4 billion, or 15%, decline in average core certificates of deposit. |
| $0.3 billion, or 44%, decline in average other domestic deposits of $250,000 or more, reflecting a strategy to reduce such noncore funding. |
5
2011 | ||||||||||||||||
Third | Second | Change | ||||||||||||||
(in millions) | Quarter | Quarter | Amount | % | ||||||||||||
Noninterest Income |
||||||||||||||||
Service charges on deposit accounts |
$ | 65.2 | $ | 60.7 | $ | 4.5 | 7 | % | ||||||||
Mortgage banking income |
12.8 | 23.8 | (11.0 | ) | (46 | ) | ||||||||||
Trust services |
29.5 | 30.4 | (0.9 | ) | (3 | ) | ||||||||||
Electronic banking income |
32.7 | 31.7 | 1.0 | 3 | ||||||||||||
Insurance income |
17.2 | 16.4 | 0.8 | 5 | ||||||||||||
Brokerage income |
20.3 | 20.8 | (0.5 | ) | (2 | ) | ||||||||||
Bank owned life insurance income |
15.6 | 17.6 | (2.0 | ) | (11 | ) | ||||||||||
Automobile operating lease income |
5.9 | 7.3 | (1.4 | ) | (19 | ) | ||||||||||
Securities (losses) gains |
(1.4 | ) | 1.5 | (2.9 | ) | (190 | ) | |||||||||
Other income |
60.6 | 45.5 | 15.1 | 33 | ||||||||||||
Total noninterest income |
$ | 258.6 | $ | 255.8 | $ | 2.8 | 1 | % | ||||||||
| $15.1 million, or 33%, increase in other income, reflecting a $15.5 million automobile loan securitization gain on sale, $2.6 million higher market-related gains and capital markets income, partially offset by a $6.8 million reduction in SBA-related servicing income. |
| $4.5 million, or 7%, increase in service charges on deposit accounts, primarily reflecting an increase in personal services charges, mostly due to increased activity driven by strong customer growth. |
| $11.0 million, or 46%, decline in mortgage banking income reflecting a $13.9 million reduction in contribution from the net MSR, partially offset by a $4.1 million, or 36%, increase in origination and secondary marketing income. |
| $1.4 million securities loss in the current period compared with a $1.5 million securities gain in the second quarter. |
6
Third Quarter | Change | |||||||||||||||
(in millions) | 2011 | 2010 | Amount | % | ||||||||||||
Noninterest Income |
||||||||||||||||
Service charges on deposit accounts |
$ | 65.2 | $ | 65.9 | $ | (0.7 | ) | (1 | )% | |||||||
Mortgage banking income |
12.8 | 52.0 | (39.3 | ) | (75 | ) | ||||||||||
Trust services |
29.5 | 27.0 | 2.5 | 9 | ||||||||||||
Electronic banking income |
32.7 | 28.1 | 4.6 | 16 | ||||||||||||
Insurance Income |
17.2 | 19.8 | (2.6 | ) | (13 | ) | ||||||||||
Brokerage Income |
20.3 | 16.6 | 3.8 | 23 | ||||||||||||
Bank owned life insurance income |
15.6 | 14.1 | 1.6 | 11 | ||||||||||||
Automobile operating lease income |
5.9 | 11.4 | (5.5 | ) | (48 | ) | ||||||||||
Securities (losses) gains |
(1.4 | ) | (0.3 | ) | (1.1 | ) | (356 | ) | ||||||||
Other income |
60.6 | 32.6 | 28.1 | 86 | ||||||||||||
Total noninterest income |
$ | 258.6 | $ | 267.1 | $ | (8.6 | ) | (3 | )% | |||||||
| $39.3 million, or 75%, decrease in mortgage banking income. This primarily reflected a $21.4 million decrease in MSR net hedging income and a $20.2 million, or 56%, decrease in origination and secondary marketing income, as originations decreased 41% from the year-ago quarter. |
| $5.5 million, or 48%, decline in automobile operating lease income reflecting the impact of a declining portfolio as a result of having exited that business in 2008. |
| $28.1 million, or 86%, increase in other income, of which $15.5 million related to the automobile loan securitization. Also contributing to the growth were increases from capital markets activities, primarily interest rate protection and foreign exchange products. |
| $4.6 million, or 16%, increase in electronic banking income, reflecting an increase in debit card transaction volume and new account growth. |
| $3.8 million, or 23%, increase in brokerage income, primarily reflecting increased sales of investment products. |
7
2011 | ||||||||||||||||
Third | Second | Change | ||||||||||||||
(in millions) | Quarter | Quarter | Amount | % | ||||||||||||
Noninterest Expense |
||||||||||||||||
Personnel costs |
$ | 226.8 | $ | 218.6 | $ | 8.3 | 4 | % | ||||||||
Outside data processing and other services |
49.6 | 43.9 | 5.7 | 13 | ||||||||||||
Net occupancy |
27.0 | 26.9 | 0.1 | 0 | ||||||||||||
Deposit and other insurance expense |
17.5 | 23.8 | (6.3 | ) | (27 | ) | ||||||||||
Professional services |
20.3 | 20.1 | 0.2 | 1 | ||||||||||||
Equipment |
22.3 | 21.9 | 0.3 | 2 | ||||||||||||
Marketing |
22.3 | 20.1 | 2.1 | 11 | ||||||||||||
Amortization of intangibles |
13.4 | 13.4 | 0.0 | 0 | ||||||||||||
OREO and foreclosure expense |
4.7 | 4.4 | 0.3 | 6 | ||||||||||||
Automobile operating lease expense |
4.4 | 5.4 | (1.0 | ) | (19 | ) | ||||||||||
Other expense |
31.0 | 29.9 | 1.1 | 4 | ||||||||||||
Total noninterest expense |
$ | 439.1 | $ | 428.4 | $ | 10.7 | 2 | % | ||||||||
(in thousands) | ||||||||||||||||
Number of employees (full-time equivalent) |
11.5 | 11.5 | | 0 | % |
| $8.3 million, or 4%, increase in personnel costs, primarily reflecting higher salaries, severance and healthcare costs. |
| $5.7 million, or 13%, increase in outside data processing and other services, reflecting the costs associated with the conversion to a new debit card processor. |
| $6.3 million, or 27%, decline in deposit and other insurance expenses. |
8
Third Quarter | Change | |||||||||||||||
(in millions) | 2011 | 2010 | Amount | % | ||||||||||||
Noninterest Expense |
||||||||||||||||
Personnel costs |
$ | 226.8 | $ | 208.3 | $ | 18.6 | 9 | % | ||||||||
Outside data processing and other services |
49.6 | 38.6 | 11.0 | 29 | ||||||||||||
Net occupancy |
27.0 | 26.7 | 0.2 | 1 | ||||||||||||
Deposit and other insurance expense |
17.5 | 23.4 | (5.9 | ) | (25 | ) | ||||||||||
Professional services |
20.3 | 20.7 | (0.4 | ) | (2 | ) | ||||||||||
Equipment |
22.3 | 21.7 | 0.6 | 3 | ||||||||||||
Marketing |
22.3 | 20.9 | 1.3 | 6 | ||||||||||||
Amortization of intangibles |
13.4 | 15.1 | (1.8 | ) | (12 | ) | ||||||||||
OREO and foreclosure expense |
4.7 | 12.0 | (7.4 | ) | (61 | ) | ||||||||||
Automobile operating lease expense |
4.4 | 9.2 | (4.8 | ) | (52 | ) | ||||||||||
Other expense |
31.0 | 30.8 | 0.2 | 1 | ||||||||||||
Total noninterest expense |
$ | 439.1 | $ | 427.3 | $ | 11.8 | 3 | % | ||||||||
(in thousands) | ||||||||||||||||
Number of employees (full-time equivalent) |
11.5 | 11.3 | 0.2 | 2 | % |
| $18.6 million, or 9%, increase in personnel costs, primarily reflecting a 2% increase in full-time equivalent staff in support of strategic initiatives, as well as higher benefit-related expenses. |
| $11.0 million, or 29%, increase in outside data processing and other service, reflecting costs associated with converting to a new debit card processer and the implementation of strategic initiatives. |
| $7.4 million, or 61%, decrease in OREO and foreclosure expense. |
| $5.9 million, or 25%, decline in deposit and other insurance expenses. |
| $4.8 million, or 52%, decline in automobile operating lease expense as that portfolio continued its runoff. |
9
2011 | 2010 | |||||||||||||||||||
Third | Second | First | Fourth | Third | ||||||||||||||||
(in millions) | Quarter | Quarter | Quarter | Quarter | Quarter | |||||||||||||||
Net Charge-offs |
||||||||||||||||||||
Commercial and industrial |
$ | 17.9 | $ | 18.7 | $ | 42.2 | $ | 59.1 | $ | 62.2 | ||||||||||
Commercial real estate |
24.4 | 27.6 | 67.7 | 44.9 | 63.7 | |||||||||||||||
Total commercial |
42.3 | 46.3 | 109.9 | 104.0 | 125.9 | |||||||||||||||
Automobile |
3.9 | 2.3 | 4.7 | 7.0 | 5.6 | |||||||||||||||
Home equity |
26.2 | 25.4 | 26.7 | 29.2 | 27.8 | |||||||||||||||
Residential mortgage |
11.6 | 16.5 | 18.9 | 26.8 | 19.0 | |||||||||||||||
Other consumer |
6.6 | 7.1 | 4.9 | 5.3 | 6.3 | |||||||||||||||
Total consumer |
48.2 | 51.2 | 55.2 | 68.3 | 58.6 | |||||||||||||||
Total net charge-offs |
$ | 90.6 | $ | 97.5 | $ | 165.1 | $ | 172.3 | $ | 184.5 | ||||||||||
Net Charge-offs annualized percentages |
||||||||||||||||||||
Commercial and industrial |
0.52 | % | 0.56 | % | 1.29 | % | 1.85 | % | 2.01 | % | ||||||||||
Commercial real estate |
1.60 | 1.77 | 4.15 | 2.64 | 3.60 | |||||||||||||||
Total commercial |
0.86 | 0.94 | 2.24 | 2.13 | 2.59 | |||||||||||||||
Automobile |
0.25 | 0.15 | 0.33 | 0.51 | 0.43 | |||||||||||||||
Home equity |
1.31 | 1.29 | 1.38 | 1.51 | 1.47 | |||||||||||||||
Residential mortgage |
0.97 | 1.44 | 1.70 | 2.42 | 1.73 | |||||||||||||||
Other consumer |
5.05 | 5.27 | 3.47 | 3.66 | 3.83 | |||||||||||||||
Total consumer |
0.99 | 1.08 | 1.20 | 1.50 | 1.32 | |||||||||||||||
Total net charge-offs |
0.92 | % | 1.01 | % | 1.73 | % | 1.82 | % | 1.98 | % | ||||||||||
10
2011 | 2010 | |||||||||||||||||||
(in millions) | Sep. 30 | Jun. 30 | Mar. 31 | Dec. 31 | Sep. 30 | |||||||||||||||
Nonaccrual loans and leases (NALs): |
||||||||||||||||||||
Commercial and industrial |
$ | 209.6 | $ | 229.3 | $ | 260.4 | $ | 346.7 | $ | 398.4 | ||||||||||
Commercial real estate |
257.1 | 291.5 | 305.8 | 363.7 | 478.8 | |||||||||||||||
Residential mortgage |
61.1 | 59.9 | 44.8 | 45.0 | 83.0 | |||||||||||||||
Home equity |
37.2 | 33.5 | 25.3 | 22.5 | 21.7 | |||||||||||||||
Total nonaccrual loans and leases (NALs) |
565.0 | 614.2 | 636.3 | 777.9 | 981.8 | |||||||||||||||
Other real estate, net: |
||||||||||||||||||||
Residential |
18.6 | 20.8 | 28.7 | 31.6 | 65.8 | |||||||||||||||
Commercial |
19.4 | 17.9 | 26.0 | 35.2 | 57.3 | |||||||||||||||
Total other real estate, net |
38.0 | 38.7 | 54.6 | 66.8 | 123.1 | |||||||||||||||
Other NPAs (1) |
11.0 | | | | | |||||||||||||||
Total nonperforming assets (NPAs) |
$ | 614.0 | $ | 652.9 | $ | 690.9 | $ | 844.8 | $ | 1,104.9 | ||||||||||
NAL ratio (2) |
1.45 | % | 1.57 | % | 1.66 | % | 2.04 | % | 2.62 | % | ||||||||||
NPA ratio (3) |
1.57 | 1.67 | 1.80 | 2.21 | 2.94 | |||||||||||||||
Nonperforming Frankin assets |
||||||||||||||||||||
Residential mortgage |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Home equity |
| | | | | |||||||||||||||
OREO |
0.5 | 0.9 | 6.0 | 9.5 | 15.3 | |||||||||||||||
Impaired loans held for sale |
| | | | | |||||||||||||||
Total nonperforming Franklin assets |
$ | 0.5 | $ | 0.9 | $ | 6.0 | $ | 9.5 | $ | 15.3 | ||||||||||
(1) | Other nonperforming assets represent an investment security backed by a municipal bond | |
(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 |
11
2011 | 2010 | |||||||||||||||||||
(in millions) | Sep. 30 | Jun. 30 | Mar. 31 | Dec. 31 | Sep. 30 | |||||||||||||||
Accruing loans and leases past due 90 days or more: |
||||||||||||||||||||
Total excluding loans guaranteed by the U.S. Government |
$ | 61.0 | $ | 57.7 | $ | 73.6 | $ | 87.7 | $ | 95.4 | ||||||||||
Loans guaranteed by the U.S. Government |
84.4 | 77.0 | 94.4 | 98.3 | 94.2 | |||||||||||||||
Total loans and leases |
$ | 145.4 | $ | 134.6 | $ | 168.0 | $ | 185.9 | $ | 189.6 | ||||||||||
Ratios (1) |
||||||||||||||||||||
Excluding loans guaranteed by the U.S. government |
0.16 | % | 0.15 | % | 0.19 | % | 0.23 | % | 0.25 | % | ||||||||||
Guaranteed by U.S. government |
0.21 | 0.19 | 0.25 | 0.26 | 0.26 | |||||||||||||||
Including loans guaranteed by the U.S. government |
0.37 | 0.34 | 0.44 | 0.49 | 0.51 | |||||||||||||||
Accruing troubled debt restructured loans: |
||||||||||||||||||||
Residential mortgages |
$ | 304.4 | $ | 313.8 | $ | 333.5 | $ | 328.4 | $ | 304.4 | ||||||||||
Other consumer |
89.6 | 75.0 | 78.5 | 76.6 | 73.2 | |||||||||||||||
Commercial |
321.6 | 240.1 | 206.5 | 222.6 | 158.0 | |||||||||||||||
Total accruing troubled debt restructured loans |
715.6 | 628.9 | 618.4 | 627.6 | 535.5 | |||||||||||||||
Nonaccruing troubled debt restructured loans: |
||||||||||||||||||||
Residential mortgages |
20.9 | 14.4 | 8.5 | 5.8 | 10.6 | |||||||||||||||
Other consumer |
0.3 | 0.1 | 0.0 | | | |||||||||||||||
Commercial |
74.3 | 77.7 | 37.9 | 33.5 | 33.2 | |||||||||||||||
Total nonaccruing troubled debt restructured loans |
95.4 | 92.3 | 46.4 | 39.3 | 43.8 | |||||||||||||||
Total troubled debt restructured loans |
$ | 811.0 | $ | 721.2 | $ | 664.8 | $ | 666.9 | $ | 579.4 | ||||||||||
(1) | Percent of related loans and leases |
12
2011 | 2010 | |||||||||||||||||||
(in millions) | Sep. 30 | Jun. 30 | Mar. 31 | Dec. 31, | Sep. 30 | |||||||||||||||
Allowance for loan and lease losses (ALLL) |
$ | 1,019.7 | $ | 1,071.1 | $ | 1,133.2 | $ | 1,249.0 | $ | 1,336.4 | ||||||||||
Allowance for unfunded loan commitments
and letters of credit |
38.8 | 41.1 | 42.2 | 42.1 | 40.1 | |||||||||||||||
Allowance for credit losses (ACL) |
$ | 1,058.5 | $ | 1,112.2 | $ | 1,175.4 | $ | 1,291.1 | $ | 1,376.4 | ||||||||||
ALLL as a % of: |
||||||||||||||||||||
Total loans and leases |
2.61 | % | 2.74 | % | 2.96 | % | 3.28 | % | 3.56 | % | ||||||||||
Nonaccrual loans and leases (NALs) |
180 | 174 | 178 | 161 | 136 | |||||||||||||||
Nonperforming assets (NPAs) |
166 | 164 | 164 | 148 | 121 | |||||||||||||||
ACL as a % of: |
||||||||||||||||||||
Total loans and leases |
2.71 | % | 2.84 | % | 3.07 | % | 3.39 | % | 3.67 | % | ||||||||||
Nonaccrual loans and leases (NALs) |
187 | 181 | 185 | 166 | 140 | |||||||||||||||
Nonperforming assets (NPAs) |
172 | 170 | 170 | 153 | 125 |
13
2011 | 2010 | |||||||||||||||||||
(in millions) | Sep. 30 | Jun. 30 | Mar. 31 | Dec. 31, | Sep. 30 | |||||||||||||||
Tangible common equity / tangible assets ratio |
8.22 | % | 8.22 | % | 7.81 | % | 7.56 | % | 6.20 | % | ||||||||||
Tier 1 common risk-based capital ratio |
10.17 | % | 9.92 | % | 9.75 | % | 9.29 | % | 7.39 | % | ||||||||||
Regulatory Tier 1 risk-based capital ratio |
12.37 | % | 12.14 | % | 12.04 | % | 11.55 | % | 12.82 | % | ||||||||||
Excess over 6.0% (1) |
$ | 2,827 | $ | 2,707 | $ | 2,599 | $ | 2,413 | $ | 2,916 | ||||||||||
Regulatory Total risk-based capital ratio |
15.11 | % | 14.89 | % | 14.85 | % | 14.46 | % | 15.08 | % | ||||||||||
Excess over 10.0% (1) |
$ | 2,268 | $ | 2,156 | $ | 2,087 | $ | 1,939 | $ | 2,172 | ||||||||||
Total risk-weighted assets |
$ | 44,376 | $ | 44,081 | $ | 43,025 | $ | 43,471 | $ | 42,759 |
(1) | Well-capitalized regulatory threshold |
14
15
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 |
2011 | 2010 | Percent Changes vs. | ||||||||||||||||||
(dollar amounts in thousands, except per share amounts) | Third | Second | Third | 2Q11 | 3Q10 | |||||||||||||||
Net interest income |
$ | 406,478 | $ | 403,337 | $ | 409,962 | 1 | % | (1 | )% | ||||||||||
Provision for credit losses |
43,586 | 35,797 | 119,160 | 22 | (63 | ) | ||||||||||||||
Noninterest income |
258,559 | 255,767 | 267,143 | 1 | (3 | ) | ||||||||||||||
Noninterest expense |
439,118 | 428,409 | 427,309 | 2 | 3 | |||||||||||||||
Income before income taxes |
182,333 | 194,898 | 130,636 | (6 | ) | 40 | ||||||||||||||
Provision for income taxes |
38,942 | 48,980 | 29,690 | (20 | ) | 31 | ||||||||||||||
Net income |
$ | 143,391 | $ | 145,918 | $ | 100,946 | (2 | )% | 42 | % | ||||||||||
Dividends on preferred shares |
7,703 | 7,704 | 29,495 | | (74 | ) | ||||||||||||||
Net income applicable to common shares |
$ | 135,688 | $ | 138,214 | $ | 71,451 | (2 | )% | 90 | % | ||||||||||
Net income per common share diluted |
$ | 0.16 | $ | 0.16 | $ | 0.10 | | % | 60 | % | ||||||||||
Cash dividends declared per common share |
0.04 | 0.01 | 0.01 | 300 | 300 | |||||||||||||||
Book value per common share at end of period |
5.83 | 5.66 | 5.39 | 3 | 8 | |||||||||||||||
Tangible book value per common share at end of period |
5.17 | 5.00 | 4.55 | 3 | 14 | |||||||||||||||
Average common shares basic |
863,911 | 863,358 | 716,911 | | 21 | |||||||||||||||
Average common shares diluted(2) |
867,633 | 867,469 | 719,567 | | 21 | |||||||||||||||
Return on average assets |
1.05 | % | 1.11 | % | 0.76 | % | ||||||||||||||
Return on average common shareholders equity |
10.8 | 11.6 | 7.4 | |||||||||||||||||
Return on average tangible common shareholders equity(3) |
13.0 | 13.3 | 10.0 | |||||||||||||||||
Net interest margin(4) |
3.34 | 3.40 | 3.45 | |||||||||||||||||
Efficiency ratio(5) |
63.5 | 62.7 | 60.6 | |||||||||||||||||
Effective tax rate |
21.4 | 25.1 | 22.7 | |||||||||||||||||
Average loans and leases |
$ | 39,297,235 | $ | 38,535,019 | $ | 37,214,601 | 2 | 6 | ||||||||||||
Average loans and leases linked quarter annualized growth rate |
7.9 | % | 4.6 | % | 1.4 | % | ||||||||||||||
Average earning assets |
$ | 48,777,430 | $ | 48,017,199 | $ | 47,511,255 | 2 | 3 | ||||||||||||
Average total assets |
54,192,913 | 52,769,511 | 52,716,881 | 3 | 3 | |||||||||||||||
Average core deposits(6) |
39,957,440 | 39,106,550 | 38,009,764 | 2 | 5 | |||||||||||||||
Average core deposits linked quarter annualized growth rate |
8.7 | % | (1.7 | )% | 2.2 | % | ||||||||||||||
Average shareholders equity |
$ | 5,332,493 | $ | 5,144,771 | $ | 5,519,638 | 4 | (3 | ) | |||||||||||
Total assets at end of period |
54,978,707 | 53,050,039 | 53,246,776 | 4 | 3 | |||||||||||||||
Total shareholders equity at end of period |
5,400,479 | 5,252,643 | 5,567,403 | 3 | (3 | ) | ||||||||||||||
Net charge-offs (NCOs) |
90,555 | 97,534 | 184,514 | (7 | ) | (51 | ) | |||||||||||||
NCOs as a % of average loans and leases |
0.92 | % | 1.01 | % | 1.98 | % | ||||||||||||||
Nonaccrual loans and leases (NALs) |
$ | 565,003 | $ | 614,225 | $ | 981,780 | (8 | ) | (42 | ) | ||||||||||
NAL ratio |
1.45 | % | 1.57 | % | 2.62 | % | ||||||||||||||
Nonperforming assets (NPAs) |
$ | 613,981 | $ | 652,937 | $ | 1,104,864 | (6 | ) | (44 | ) | ||||||||||
NPA ratio |
1.57 | % | 1.67 | % | 2.94 | % | ||||||||||||||
Allowance for loan and lease losses (ALLL) as a % of
total loans and leases at the end of period |
2.61 | 2.74 | 3.56 | |||||||||||||||||
ALLL plus allowance for unfunded loan commitments
and letters of credit (ACL) as a % of total loans and
leases at the end of period |
2.71 | 2.84 | 3.67 | |||||||||||||||||
ACL as a % of NALs |
187 | 181 | 140 | |||||||||||||||||
ACL as a % of NPAs |
172 | 170 | 125 | |||||||||||||||||
Tier 1 leverage ratio (7) |
10.24 | 10.25 | 10.54 | |||||||||||||||||
Tier 1 common risk-based capital ratio(7) |
10.17 | 9.92 | 7.39 | |||||||||||||||||
Tier 1 risk-based capital ratio (7) |
12.37 | 12.14 | 12.82 | |||||||||||||||||
Total risk-based capital ratio (7) |
15.11 | 14.89 | 15.08 | |||||||||||||||||
Tangible common equity / risk-weighted assets ratio(7) |
10.08 | 9.79 | 7.63 | |||||||||||||||||
Tangible equity / tangible assets ratio(8) |
8.88 | 8.91 | 9.43 | |||||||||||||||||
Tangible common equity / tangible assets ratio(9) |
8.22 | 8.22 | 6.20 |
1
Nine Months Ended September 30, | Change | |||||||||||||||
(dollar amounts in thousands, except per share amounts) | 2011 | 2010 | Amount | Percent | ||||||||||||
Net interest income |
$ | 1,214,145 | $ | 1,203,511 | $ | 10,634 | 1 | % | ||||||||
Provision for credit losses |
128,768 | 547,574 | (418,806 | ) | (76 | ) | ||||||||||
Noninterest income |
751,271 | 777,638 | (26,367 | ) | (3 | ) | ||||||||||
Noninterest expense |
1,298,226 | 1,239,213 | 59,013 | 5 | ||||||||||||
Income before income taxes |
538,422 | 194,362 | 344,060 | 177 | ||||||||||||
Provision for income taxes |
122,667 | 4,915 | 117,752 | 2,396 | ||||||||||||
Net Income |
$ | 415,755 | $ | 189,447 | $ | 226,308 | 119 | % | ||||||||
Dividends on preferred shares |
23,110 | 88,278 | (65,168 | ) | (74 | ) | ||||||||||
Net income applicable to common shares |
$ | 392,645 | $ | 101,169 | $ | 291,476 | 288 | % | ||||||||
Net income per common share diluted |
$ | 0.45 | $ | 0.14 | $ | 0.31 | 221 | % | ||||||||
Cash dividends declared per common share |
0.06 | 0.03 | 0.03 | 100 | ||||||||||||
Average common shares basic |
863,542 | 716,604 | 146,938 | 21 | ||||||||||||
Average common shares diluted(2) |
867,446 | 719,182 | 148,264 | 21 | ||||||||||||
Return on average assets |
1.04 | % | 0.49 | % | ||||||||||||
Return on average common shareholders equity |
10.9 | 3.6 | ||||||||||||||
Return on average tangible common shareholders equity(3) |
13.2 | 5.6 | ||||||||||||||
Net interest margin(4) |
3.39 | 3.46 | ||||||||||||||
Efficiency ratio(5) |
63.6 | 60.0 | ||||||||||||||
Effective tax rate (benefit) |
22.8 | 2.5 | ||||||||||||||
Average loans and leases |
$ | 38,647,550 | $ | 37,095,295 | $ | 1,552,255 | 4 | |||||||||
Average earning assets |
48,381,447 | 46,790,569 | 1,590,878 | 3 | ||||||||||||
Average total assets |
53,446,679 | 52,044,466 | 1,402,212 | 3 | ||||||||||||
Average core deposits(6) |
39,448,587 | 37,696,027 | 1,752,560 | 5 | ||||||||||||
Average shareholders equity |
5,167,607 | 5,427,591 | (259,985 | ) | (5 | ) | ||||||||||
Net charge-offs (NCOs) |
353,172 | 702,223 | (349,051 | ) | (50 | ) | ||||||||||
NCOs as a % of average loans and leases |
1.22 | % | 2.52 | % |
2
(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 Huntingtons 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) | September 30, 2011, figures are estimated. | |
(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
Change | ||||||||||||||||||||
2011 | 2010 | September 11 vs 10 | ||||||||||||||||||
(dollar amounts in thousands, except number of shares) | September 30, | December 31, | September 30, | Amount | Percent | |||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||
Assets |
||||||||||||||||||||
Cash and due from banks |
$ | 2,190,276 | $ | 847,888 | $ | 1,139,226 | $ | 1,051,050 | 92 | % | ||||||||||
Interest-bearing deposits in banks |
105,454 | 135,038 | 274,240 | (168,786 | ) | (62 | ) | |||||||||||||
Trading account securities |
85,711 | 185,404 | 138,677 | (52,966 | ) | (38 | ) | |||||||||||||
Loans held for sale |
334,606 | 793,285 | 744,439 | (409,833 | ) | (55 | ) | |||||||||||||
Available-for-sale and other securities |
8,713,530 | 9,895,244 | 9,723,558 | (1,010,028 | ) | (10 | ) | |||||||||||||
Held-to-maturity securities |
658,250 | | | 658,250 | 100 | |||||||||||||||
Loans and leases(1) |
39,011,894 | 38,106,507 | 37,500,587 | 1,511,307 | 4 | |||||||||||||||
Allowance for loan and lease losses |
(1,019,710 | ) | (1,249,008 | ) | (1,336,352 | ) | 316,642 | (24 | ) | |||||||||||
Net loans and leases |
37,992,184 | 36,857,499 | 36,164,235 | 1,827,949 | 5 | |||||||||||||||
Bank owned life insurance |
1,494,251 | 1,458,224 | 1,450,335 | 43,916 | 3 | |||||||||||||||
Premises and equipment |
543,324 | 491,602 | 489,349 | 53,975 | 11 | |||||||||||||||
Goodwill |
444,268 | 444,268 | 444,268 | | | |||||||||||||||
Other intangible assets |
188,477 | 228,620 | 243,666 | (55,189 | ) | (23 | ) | |||||||||||||
Accrued income and other assets |
2,228,376 | 2,482,570 | 2,434,783 | (206,407 | ) | (8 | ) | |||||||||||||
Total assets |
$ | 54,978,707 | $ | 53,819,642 | $ | 53,246,776 | $ | 1,731,931 | 3 | % | ||||||||||
Liabilities and shareholders equity |
||||||||||||||||||||
Liabilities |
||||||||||||||||||||
Deposits(2) |
$ | 43,219,727 | $ | 41,853,898 | $ | 41,072,371 | $ | 2,147,356 | 5 | % | ||||||||||
Short-term borrowings |
2,224,986 | 2,040,732 | 1,859,134 | 365,852 | 20 | |||||||||||||||
Federal Home Loan Bank advances |
14,157 | 172,519 | 23,643 | (9,486 | ) | (40 | ) | |||||||||||||
Other long-term debt |
1,421,518 | 2,144,092 | 2,393,071 | (971,553 | ) | (41 | ) | |||||||||||||
Subordinated notes |
1,537,293 | 1,497,216 | 1,202,568 | 334,725 | 28 | |||||||||||||||
Accrued expenses and other liabilities |
1,160,547 | 1,130,643 | 1,128,586 | 31,961 | 3 | |||||||||||||||
Total liabilities |
49,578,228 | 48,839,100 | 47,679,373 | 1,898,855 | 4 | |||||||||||||||
Shareholders 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 |
| | 1,337,749 | (1,337,749 | ) | (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 |
8,652 | 8,642 | 7,180 | 1,472 | 21 | |||||||||||||||
Capital surplus |
7,594,090 | 7,630,093 | 6,743,724 | 850,366 | 13 | |||||||||||||||
Less treasury shares, at cost |
(10,161 | ) | (8,771 | ) | (8,969 | ) | (1,192 | ) | 13 | |||||||||||
Accumulated other comprehensive loss |
(80,404 | ) | (197,496 | ) | (28,396 | ) | ||||||||||||||
Retained earnings |
(2,474,205 | ) | (2,814,433 | ) | (2,846,392 | ) | 372,187 | (13 | ) | |||||||||||
Total shareholders equity |
5,400,479 | 4,980,542 | 5,567,403 | (166,924 | ) | (3 | ) | |||||||||||||
Total liabilities and shareholders equity |
$ | 54,978,707 | $ | 53,819,642 | $ | 53,246,776 | $ | $1,731,931 | 3 | % | ||||||||||
Common shares authorized (par value of $0.01) |
1,500,000,000 | 1,500,000,000 | 1,500,000,000 | |||||||||||||||||
Common shares issued |
865,204,511 | 864,195,369 | 718,015,276 | |||||||||||||||||
Common shares outstanding |
864,074,883 | 863,319,435 | 717,132,197 | |||||||||||||||||
Treasury shares outstanding |
1,129,628 | 875,934 | 883,079 | |||||||||||||||||
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
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||
(dollar amounts in millions) | September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||||||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||||||||||||||||||
Ending Balances by Type: |
||||||||||||||||||||||||||||||||||||||||
Commercial:(1) |
||||||||||||||||||||||||||||||||||||||||
Commercial and industrial |
$ | 13,939 | 36 | % | $ | 13,544 | 35 | % | $ | 13,299 | 35 | % | $ | 13,063 | 34 | % | $ | 12,425 | 33 | % | ||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||||||||||||
Construction |
520 | 1 | 591 | 2 | 587 | 2 | 650 | 2 | 738 | 2 | ||||||||||||||||||||||||||||||
Commercial |
5,414 | 14 | 5,573 | 14 | 5,711 | 15 | 6,001 | 16 | 6,174 | 16 | ||||||||||||||||||||||||||||||
Commercial real estate |
5,934 | 15 | 6,164 | 16 | 6,298 | 17 | 6,651 | 18 | 6,912 | 18 | ||||||||||||||||||||||||||||||
Total commercial |
19,873 | 51 | 19,708 | 51 | 19,597 | 52 | 19,714 | 52 | 19,337 | 51 | ||||||||||||||||||||||||||||||
Consumer: |
||||||||||||||||||||||||||||||||||||||||
Automobile |
5,558 | 14 | 6,190 | 16 | 5,802 | 15 | 5,614 | 15 | 5,385 | 14 | ||||||||||||||||||||||||||||||
Home equity |
8,079 | 21 | 7,952 | 20 | 7,784 | 20 | 7,713 | 20 | 7,690 | 21 | ||||||||||||||||||||||||||||||
Residential mortgage |
4,986 | 13 | 4,751 | 12 | 4,517 | 12 | 4,500 | 12 | 4,511 | 12 | ||||||||||||||||||||||||||||||
Other consumer |
516 | 1 | 525 | 1 | 546 | 1 | 566 | 1 | 578 | 2 | ||||||||||||||||||||||||||||||
Total consumer |
19,139 | 49 | 19,418 | 49 | 18,649 | 48 | 18,393 | 48 | 18,164 | 49 | ||||||||||||||||||||||||||||||
Total loans and leases |
$ | 39,012 | 100 | % | $ | 39,126 | 100 | % | $ | 38,246 | 100 | % | $ | 38,107 | 100 | % | $ | 37,501 | 100 | % | ||||||||||||||||||||
Ending Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 12,183 | 31 | % | $ | 12,019 | 31 | % | $ | 11,786 | 31 | % | $ | 11,717 | 31 | % | $ | 11,804 | 31 | % | ||||||||||||||||||||
Regional and Commercial Banking |
8,723 | 22 | 8,291 | 21 | 7,917 | 21 | 7,792 | 20 | 7,373 | 20 | ||||||||||||||||||||||||||||||
AFCRE |
12,318 | 32 | 13,273 | 34 | 13,154 | 34 | 13,283 | 35 | 13,167 | 35 | ||||||||||||||||||||||||||||||
WGH |
5,713 | 15 | 5,493 | 14 | 5,255 | 14 | 5,176 | 14 | 5,066 | 14 | ||||||||||||||||||||||||||||||
Treasury / Other |
75 | | 50 | | 134 | | 139 | | 91 | | ||||||||||||||||||||||||||||||
Total loans and leases |
$ | 39,012 | 100 | % | $ | 39,126 | 100 | % | $ | 38,246 | 100 | % | $ | 38,107 | 100 | % | $ | 37,501 | 100 | % | ||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||
Third | Second | First | Fourth | Third | ||||||||||||||||||||||||||||||||||||
Average Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 12,126 | 31 | % | $ | 11,948 | 31 | % | $ | 11,780 | 31 | % | $ | 11,274 | 30 | % | $ | 11,817 | 32 | % | ||||||||||||||||||||
Regional and Commercial Banking |
8,495 | 22 | 8,069 | 21 | 7,824 | 21 | 7,657 | 20 | 7,419 | 20 | ||||||||||||||||||||||||||||||
AFCRE |
13,101 | 33 | 13,145 | 34 | 13,208 | 35 | 13,299 | 35 | 13,085 | 35 | ||||||||||||||||||||||||||||||
WGH |
5,522 | 14 | 5,297 | 14 | 5,192 | 13 | 5,050 | 14 | 4,894 | 13 | ||||||||||||||||||||||||||||||
Treasury / Other |
53 | | 76 | | 94 | | 520 | 1 | | | ||||||||||||||||||||||||||||||
Total loans and leases |
$ | 39,297 | 100 | % | $ | 38,535 | 100 | % | $ | 38,098 | 100 | % | $ | 37,800 | 100 | % | $ | 37,215 | 100 | % | ||||||||||||||||||||
(1) | There were no commercial loans outstanding that would be considered a concentration of lending to a particular industry. |
5
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||
(dollar amounts in millions) | September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||||||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||||||||||||||||||
Ending Balances by Type: |
||||||||||||||||||||||||||||||||||||||||
Demand deposits
noninterest-bearing |
$ | 9,502 | 22 | % | $ | 8,210 | 20 | % | $ | 7,597 | 18 | % | $ | 7,217 | 17 | % | $ | 6,926 | 17 | % | ||||||||||||||||||||
Demand deposits interest-bearing |
5,763 | 13 | 5,642 | 14 | 5,532 | 13 | 5,469 | 13 | 5,347 | 13 | ||||||||||||||||||||||||||||||
Money market deposits |
13,759 | 32 | 12,643 | 31 | 13,105 | 32 | 13,410 | 32 | 12,679 | 31 | ||||||||||||||||||||||||||||||
Savings and other domestic
deposits |
4,711 | 11 | 4,752 | 11 | 4,762 | 12 | 4,643 | 11 | 4,613 | 11 | ||||||||||||||||||||||||||||||
Core certificates of deposit |
7,084 | 16 | 7,936 | 19 | 8,208 | 20 | 8,525 | 20 | 8,765 | 21 | ||||||||||||||||||||||||||||||
Total core deposits |
40,819 | 94 | 39,183 | 95 | 39,204 | 95 | 39,264 | 93 | 38,330 | 93 | ||||||||||||||||||||||||||||||
Other domestic deposits of $250,000 or more |
421 | 1 | 436 | 1 | 531 | 1 | 675 | 2 | 730 | 2 | ||||||||||||||||||||||||||||||
Brokered deposits and negotiable CDs |
1,535 | 4 | 1,486 | 4 | 1,253 | 3 | 1,532 | 4 | 1,576 | 4 | ||||||||||||||||||||||||||||||
Deposits in foreign offices |
445 | 1 | 297 | | 378 | 1 | 383 | 1 | 436 | 1 | ||||||||||||||||||||||||||||||
Total deposits |
$ | 43,220 | 100 | % | $ | 41,402 | 100 | % | $ | 41,366 | 100 | % | $ | 41,854 | 100 | % | $ | 41,072 | 100 | % | ||||||||||||||||||||
Total core deposits: |
||||||||||||||||||||||||||||||||||||||||
Commercial |
$ | 15,526 | 38 | % | $ | 13,541 | 35 | % | $ | 12,785 | 33 | % | $ | 12,476 | 32 | % | $ | 12,262 | 32 | % | ||||||||||||||||||||
Consumer |
25,293 | 62 | 25,642 | 65 | 26,419 | 67 | 26,788 | 68 | 26,068 | 68 | ||||||||||||||||||||||||||||||
Total core deposits |
$ | 40,819 | 100 | % | $ | 39,183 | 100 | % | $ | 39,204 | 100 | % | $ | 39,264 | 100 | % | $ | 38,330 | 100 | % | ||||||||||||||||||||
Ending Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 28,095 | 65 | % | $ | 28,325 | 68 | % | $ | 28,984 | 70 | % | $ | 29,298 | 70 | % | $ | 28,808 | 70 | % | ||||||||||||||||||||
Regional and Commercial Banking |
4,173 | 10 | 3,539 | 9 | 3,589 | 9 | 3,538 | 8 | 3,245 | 8 | ||||||||||||||||||||||||||||||
AFCRE |
817 | 2 | 819 | 2 | 804 | 2 | 753 | 2 | 739 | 2 | ||||||||||||||||||||||||||||||
WGH |
9,013 | 21 | 7,708 | 19 | 7,363 | 17 | 7,449 | 18 | 7,184 | 17 | ||||||||||||||||||||||||||||||
Treasury / Other(1) |
1,122 | 2 | 1,011 | 2 | 626 | 2 | 816 | 2 | 1,096 | 3 | ||||||||||||||||||||||||||||||
Total deposits |
$ | 43,220 | 100 | % | $ | 41,402 | 100 | % | $ | 41,366 | 100 | % | $ | 41,854 | 100 | % | $ | 41,072 | 100 | % | ||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||
Third | Second | First | Fourth | Third | ||||||||||||||||||||||||||||||||||||
Average Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 28,290 | 67 | % | $ | 28,780 | 70 | % | $ | 29,139 | 70 | % | $ | 29,241 | 70 | % | $ | 28,874 | 71 | % | ||||||||||||||||||||
Regional and Commercial Banking |
3,902 | 9 | 3,484 | 8 | 3,666 | 9 | 3,471 | 8 | 3,090 | 8 | ||||||||||||||||||||||||||||||
AFCRE |
796 | 2 | 784 | 2 | 763 | 2 | 752 | 2 | 714 | 1 | ||||||||||||||||||||||||||||||
WGH |
8,243 | 20 | 7,467 | 18 | 7,394 | 17 | 7,333 | 18 | 6,867 | 17 | ||||||||||||||||||||||||||||||
Treasury / Other(1) |
1,047 | 2 | 739 | 2 | 702 | 2 | 907 | 2 | 1,101 | 3 | ||||||||||||||||||||||||||||||
Total deposits |
$ | 42,278 | 100 | % | $ | 41,254 | 100 | % | $ | 41,664 | 100 | % | $ | 41,704 | 100 | % | $ | 40,646 | 100 | % | ||||||||||||||||||||
(1) | Comprised primarily of national market deposits. |
6
Change | ||||||||||||||||||||||||||||
2011 | 2010 | 3Q11 vs 3Q10 | ||||||||||||||||||||||||||
(dollar amounts in millions) | Third | Second | First | Fourth | Third | Amount | Percent | |||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||
Interest-bearing deposits in banks |
$ | 164 | $ | 131 | $ | 130 | $ | 218 | $ | 282 | $ | (118 | ) | (42 | )% | |||||||||||||
Trading account securities |
92 | 112 | 144 | 297 | 110 | (18 | ) | (16 | ) | |||||||||||||||||||
Federal funds sold and securities purchased under resale agreements |
| 21 | | | | | | |||||||||||||||||||||
Loans held for sale |
237 | 181 | 420 | 779 | 663 | (426 | ) | (64 | ) | |||||||||||||||||||
Available-for-sale and other securities: |
||||||||||||||||||||||||||||
Taxable |
7,902 | 8,428 | 9,108 | 9,747 | 8,876 | (974 | ) | (11 | ) | |||||||||||||||||||
Tax-exempt |
421 | 436 | 445 | 449 | 365 | 56 | 15 | |||||||||||||||||||||
Total available-for-sale and other securities |
8,323 | 8,864 | 9,553 | 10,196 | 9,241 | (918 | ) | (10 | ) | |||||||||||||||||||
Held-to-maturity securities taxable |
665 | 174 | | | | 665 | | |||||||||||||||||||||
Loans and leases:(1) |
||||||||||||||||||||||||||||
Commercial: |
||||||||||||||||||||||||||||
Commercial and industrial |
13,664 | 13,370 | 13,121 | 12,767 | 12,393 | 1,271 | 10 | |||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||
Construction |
670 | 554 | 611 | 716 | 989 | (319 | ) | (32 | ) | |||||||||||||||||||
Commercial |
5,441 | 5,679 | 5,913 | 6,082 | 6,084 | (643 | ) | (11 | ) | |||||||||||||||||||
Commercial real estate |
6,111 | 6,233 | 6,524 | 6,798 | 7,073 | (962 | ) | (14 | ) | |||||||||||||||||||
Total commercial |
19,775 | 19,603 | 19,645 | 19,565 | 19,466 | 309 | 2 | |||||||||||||||||||||
Consumer: |
||||||||||||||||||||||||||||
Automobile |
6,211 | 5,954 | 5,701 | 5,520 | 5,140 | 1,071 | 21 | |||||||||||||||||||||
Home equity |
8,002 | 7,874 | 7,728 | 7,709 | 7,567 | 435 | 6 | |||||||||||||||||||||
Residential mortgage |
4,788 | 4,566 | 4,465 | 4,430 | 4,389 | 399 | 9 | |||||||||||||||||||||
Other consumer |
521 | 538 | 559 | 576 | 653 | (132 | ) | (20 | ) | |||||||||||||||||||
Total consumer |
19,522 | 18,932 | 18,453 | 18,235 | 17,749 | 1,773 | 10 | |||||||||||||||||||||
Total loans and leases |
39,297 | 38,535 | 38,098 | 37,800 | 37,215 | 2,082 | 6 | |||||||||||||||||||||
Allowance for loan and lease losses |
(1,066 | ) | (1,128 | ) | (1,231 | ) | (1,323 | ) | (1,384 | ) | 318 | (23 | ) | |||||||||||||||
Net loans and leases |
38,231 | 37,407 | 36,867 | 36,477 | 35,831 | 2,400 | 7 | |||||||||||||||||||||
Total earning assets |
48,778 | 48,018 | 48,345 | 49,290 | 47,511 | 1,267 | 3 | |||||||||||||||||||||
Cash and due from banks |
1,700 | 1,068 | 1,299 | 1,187 | 1,618 | 82 | 5 | |||||||||||||||||||||
Intangible assets |
639 | 652 | 665 | 679 | 695 | (56 | ) | (8 | ) | |||||||||||||||||||
All other assets |
4,142 | 4,160 | 4,291 | 4,313 | 4,277 | (135 | ) | (3 | ) | |||||||||||||||||||
Total assets |
$ | 54,193 | $ | 52,770 | $ | 53,369 | $ | 54,146 | $ | 52,717 | $ | 1,476 | 3 | % | ||||||||||||||
Liabilities and shareholders equity |
||||||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||||||
Demand deposits noninterest-bearing |
$ | 8,719 | $ | 7,806 | $ | 7,333 | $ | 7,188 | $ | 6,768 | $ | 1,951 | 29 | % | ||||||||||||||
Demand deposits interest-bearing |
5,573 | 5,565 | 5,357 | 5,317 | 5,319 | 254 | 5 | |||||||||||||||||||||
Money market deposits |
13,321 | 12,879 | 13,492 | 13,158 | 12,336 | 985 | 8 | |||||||||||||||||||||
Savings and other domestic deposits |
4,752 | 4,778 | 4,701 | 4,640 | 4,639 | 113 | 2 | |||||||||||||||||||||
Core certificates of deposit |
7,592 | 8,079 | 8,391 | 8,646 | 8,948 | (1,356 | ) | (15 | ) | |||||||||||||||||||
Total core deposits |
39,957 | 39,107 | 39,274 | 38,949 | 38,010 | 1,947 | 5 | |||||||||||||||||||||
Other domestic deposits of $250,000 or more |
387 | 467 | 606 | 737 | 690 | (303 | ) | (44 | ) | |||||||||||||||||||
Brokered deposits and negotiable CDs |
1,533 | 1,333 | 1,410 | 1,575 | 1,495 | 38 | 3 | |||||||||||||||||||||
Deposits in foreign offices |
401 | 347 | 374 | 443 | 451 | (50 | ) | (11 | ) | |||||||||||||||||||
Total deposits |
42,278 | 41,254 | 41,664 | 41,704 | 40,646 | 1,632 | 4 | |||||||||||||||||||||
Short-term borrowings |
2,251 | 2,112 | 2,134 | 2,134 | 1,739 | 512 | 29 | |||||||||||||||||||||
Federal Home Loan Bank advances |
285 | 97 | 30 | 112 | 188 | 97 | 52 | |||||||||||||||||||||
Subordinated notes and other long-term debt |
3,030 | 3,249 | 3,525 | 3,558 | 3,672 | (642 | ) | (17 | ) | |||||||||||||||||||
Total interest-bearing liabilities |
39,125 | 38,906 | 40,020 | 40,320 | 39,477 | (352 | ) | (1 | ) | |||||||||||||||||||
All other liabilities |
1,017 | 913 | 994 | 993 | 952 | 65 | 7 | |||||||||||||||||||||
Shareholders equity |
5,332 | 5,145 | 5,022 | 5,645 | 5,520 | (188 | ) | (3 | ) | |||||||||||||||||||
Total liabilities and shareholders equity |
$ | 54,193 | $ | 52,770 | $ | 53,369 | $ | 54,146 | $ | 52,717 | $ | 1,476 | 3 | % | ||||||||||||||
(1) | Includes nonaccrual loans. |
7
2011 | 2010 | |||||||||||||||||||
(dollar amounts in thousands) | Third | Second | First | Fourth | Third | |||||||||||||||
Assets |
||||||||||||||||||||
Interest-bearing deposits in banks |
$ | 17 | $ | 73 | $ | 37 | $ | 343 | $ | 151 | ||||||||||
Trading account securities |
325 | 447 | 494 | 1,472 | 331 | |||||||||||||||
Federal funds sold and securities purchased under resale agreements |
| 5 | | | | |||||||||||||||
Loans held for sale |
2,643 | 2,247 | 4,284 | 7,799 | 9,525 | |||||||||||||||
Available-for-sale and other securities: |
||||||||||||||||||||
Taxable |
47,946 | 54,603 | 57,652 | 59,025 | 61,438 | |||||||||||||||
Tax-exempt |
4,392 | 4,385 | 5,237 | 5,150 | 4,285 | |||||||||||||||
Total available-for-sale and other securities |
52,338 | 58,988 | 62,889 | 64,175 | 65,723 | |||||||||||||||
Held-to-maturity securities taxable |
5,059 | 1,287 | | | | |||||||||||||||
Loans and leases: |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
144,151 | 145,675 | 149,964 | 161,251 | 162,678 | |||||||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
6,620 | 4,718 | 5,138 | 5,608 | 7,157 | |||||||||||||||
Commercial |
54,429 | 55,947 | 58,096 | 60,963 | 60,821 | |||||||||||||||
Commercial real estate |
61,049 | 60,665 | 63,234 | 66,571 | 67,978 | |||||||||||||||
Total commercial |
205,200 | 206,340 | 213,198 | 227,822 | 230,656 | |||||||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
76,488 | 75,110 | 73,330 | 75,951 | 75,005 | |||||||||||||||
Home equity |
89,112 | 88,358 | 87,659 | 89,516 | 89,669 | |||||||||||||||
Residential mortgage |
53,521 | 52,700 | 53,127 | 53,431 | 54,560 | |||||||||||||||
Other consumer |
9,951 | 10,416 | 10,804 | 11,490 | 11,680 | |||||||||||||||
Total consumer |
229,072 | 226,584 | 224,920 | 230,388 | 230,914 | |||||||||||||||
Total loans and leases |
434,272 | 432,924 | 438,118 | 458,210 | 461,570 | |||||||||||||||
Total earning assets |
$ | 494,654 | $ | 495,971 | $ | 505,822 | $ | 531,999 | $ | 537,300 | ||||||||||
Liabilities |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand deposits noninterest-bearing |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Demand deposits interest-bearing |
1,458 | 1,240 | 1,217 | 1,770 | 2,255 | |||||||||||||||
Money market deposits |
13,845 | 12,807 | 16,699 | 25,654 | 26,690 | |||||||||||||||
Savings and other domestic deposits |
8,231 | 8,870 | 9,410 | 10,527 | 11,585 | |||||||||||||||
Core certificates of deposit |
37,324 | 41,041 | 42,815 | 46,076 | 52,044 | |||||||||||||||
Total core deposits |
60,858 | 63,958 | 70,141 | 84,027 | 92,574 | |||||||||||||||
Other domestic deposits of $250,000 or more |
906 | 1,171 | 1,620 | 2,244 | 2,225 | |||||||||||||||
Brokered deposits and negotiable CDs |
2,963 | 2,948 | 3,850 | 6,082 | 8,334 | |||||||||||||||
Deposits in foreign offices |
258 | 227 | 185 | 194 | 247 | |||||||||||||||
Total deposits |
64,985 | 68,304 | 75,796 | 92,547 | 103,380 | |||||||||||||||
Short-term borrowings |
931 | 856 | 949 | 1,071 | 945 | |||||||||||||||
Federal Home Loan Bank advances |
233 | 215 | 220 | 272 | 602 | |||||||||||||||
Subordinated notes and other long-term debt |
18,369 | 19,425 | 20,582 | 19,107 | 19,780 | |||||||||||||||
Total interest bearing liabilities |
84,518 | 88,800 | 97,547 | 112,997 | 124,707 | |||||||||||||||
Net interest income |
$ | 410,136 | $ | 407,171 | $ | 408,275 | $ | 419,002 | $ | 412,593 | ||||||||||
8
2011 | 2010 | |||||||||||||||||||
Fully-taxable equivalent basis(1) | Third | Second | First | Fourth | Third | |||||||||||||||
Assets |
||||||||||||||||||||
Interest-bearing deposits in banks |
0.04 | % | 0.22 | % | 0.11 | % | 0.63 | % | 0.21 | % | ||||||||||
Trading account securities |
1.41 | 1.59 | 1.37 | 1.98 | 1.20 | |||||||||||||||
Federal funds sold and securities purchased under resale agreements |
| 0.09 | | | | |||||||||||||||
Loans held for sale |
4.46 | 4.97 | 4.08 | 4.01 | 5.75 | |||||||||||||||
Available-for-sale and other securities: |
||||||||||||||||||||
Taxable |
2.43 | 2.59 | 2.53 | 2.42 | 2.77 | |||||||||||||||
Tax-exempt |
4.17 | 4.02 | 4.70 | 4.59 | 4.70 | |||||||||||||||
Total available-for-sale and other securities |
2.52 | 2.66 | 2.63 | 2.52 | 2.84 | |||||||||||||||
Held-to-maturity securities taxable |
3.04 | 2.96 | | | | |||||||||||||||
Loans and leases:(2)(3) |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
4.13 | 4.31 | 4.57 | 4.94 | 5.14 | |||||||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
3.87 | 3.37 | 3.36 | 3.07 | 2.83 | |||||||||||||||
Commercial |
3.91 | 3.90 | 3.93 | 3.92 | 3.91 | |||||||||||||||
Commercial real estate |
3.91 | 3.84 | 3.88 | 3.83 | 3.76 | |||||||||||||||
Total commercial |
4.06 | 4.16 | 4.34 | 4.56 | 4.64 | |||||||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
4.89 | 5.06 | 5.22 | 5.46 | 5.79 | |||||||||||||||
Home equity |
4.45 | 4.49 | 4.54 | 4.64 | 4.74 | |||||||||||||||
Residential mortgage |
4.47 | 4.62 | 4.76 | 4.82 | 4.97 | |||||||||||||||
Other consumer |
7.57 | 7.76 | 7.85 | 7.92 | 7.10 | |||||||||||||||
Total consumer |
4.68 | 4.79 | 4.90 | 5.04 | 5.19 | |||||||||||||||
Total loans and leases |
4.37 | 4.47 | 4.61 | 4.79 | 4.90 | |||||||||||||||
Total earning assets |
4.02 | % | 4.14 | % | 4.24 | % | 4.29 | % | 4.49 | % | ||||||||||
Liabilities |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand deposits noninterest-bearing |
| % | | % | | % | | % | | % | ||||||||||
Demand deposits interest-bearing |
0.10 | 0.09 | 0.09 | 0.13 | 0.17 | |||||||||||||||
Money market deposits |
0.41 | 0.40 | 0.50 | 0.77 | 0.86 | |||||||||||||||
Savings and other domestic deposits |
0.69 | 0.74 | 0.81 | 0.90 | 0.99 | |||||||||||||||
Core certificates of deposit |
1.95 | 2.04 | 2.07 | 2.11 | 2.31 | |||||||||||||||
Total core deposits |
0.77 | 0.82 | 0.89 | 1.05 | 1.18 | |||||||||||||||
Other domestic deposits of $250,000 or more |
0.93 | 1.01 | 1.08 | 1.21 | 1.28 | |||||||||||||||
Brokered deposits and negotiable CDs |
0.77 | 0.89 | 1.11 | 1.53 | 2.21 | |||||||||||||||
Deposits in foreign offices |
0.26 | 0.26 | 0.20 | 0.17 | 0.22 | |||||||||||||||
Total deposits |
0.77 | 0.82 | 0.90 | 1.06 | 1.21 | |||||||||||||||
Short-term borrowings |
0.16 | 0.16 | 0.18 | 0.20 | 0.22 | |||||||||||||||
Federal Home Loan Bank advances |
0.32 | 0.88 | 2.98 | 0.95 | 1.25 | |||||||||||||||
Subordinated notes and other long-term debt |
2.43 | 2.39 | 2.34 | 2.15 | 2.15 | |||||||||||||||
Total interest-bearing liabilities |
0.86 | 0.91 | 0.99 | 1.11 | 1.25 | |||||||||||||||
Net interest rate spread |
3.11 | 3.19 | 3.21 | 3.16 | 3.24 | |||||||||||||||
Impact of noninterest-bearing funds on margin |
0.23 | 0.21 | 0.21 | 0.21 | 0.21 | |||||||||||||||
Net interest margin |
3.34 | % | 3.40 | % | 3.42 | % | 3.37 | % | 3.45 | % | ||||||||||
2011 | 2010 | |||||||||||||||||||
Fully-taxable equivalent basis(1) | Third | Second | First | Fourth | Third | |||||||||||||||
Commercial loans(2)(3) |
3.79 | % | 3.83 | % | 3.84 | % | 3.96 | % | 3.97 | % | ||||||||||
Impact of commercial loan derivatives |
0.27 | 0.33 | 0.50 | 0.60 | 0.67 | |||||||||||||||
Total commercial as reported |
4.06 | % | 4.16 | % | 4.34 | % | 4.56 | % | 4.64 | % | ||||||||||
Average 30 day LIBOR |
0.21 | % | 0.20 | % | 0.26 | % | 0.26 | % | 0.29 | % |
(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
2011 | 2010 | 3Q11 vs 3Q10 | ||||||||||||||||||||||||||
(dollar amounts in thousands, except per share amounts) | Third | Second | First | Fourth | Third | Amount | Percent | |||||||||||||||||||||
Interest income |
$ | 490,996 | $ | 492,137 | $ | 501,877 | $ | 528,291 | $ | 534,669 | $ | (48,732 | ) | (9 | )% | |||||||||||||
Interest expense |
84,518 | 88,800 | 97,547 | 112,997 | 124,707 | (40,189 | ) | (32 | ) | |||||||||||||||||||
Net interest income |
406,478 | 403,337 | 404,330 | 415,294 | 409,962 | (3,484 | ) | (1 | ) | |||||||||||||||||||
Provision for credit losses |
43,586 | 35,797 | 49,385 | 86,973 | 119,160 | (75,574 | ) | (63 | ) | |||||||||||||||||||
Net interest income after provision for credit losses |
362,892 | 367,540 | 354,945 | 328,321 | 290,802 | 72,090 | 25 | |||||||||||||||||||||
Service charges on deposit accounts |
65,184 | 60,675 | 54,324 | 55,810 | 65,932 | (748 | ) | (1 | ) | |||||||||||||||||||
Mortgage banking income |
12,791 | 23,835 | 22,684 | 53,169 | 52,045 | (39,254 | ) | (75 | ) | |||||||||||||||||||
Trust services |
29,473 | 30,392 | 30,742 | 29,394 | 26,997 | 2,476 | 9 | |||||||||||||||||||||
Electronic banking |
32,714 | 31,728 | 28,786 | 28,900 | 28,090 | 4,624 | 16 | |||||||||||||||||||||
Insurance income |
17,220 | 16,399 | 17,945 | 19,678 | 19,801 | (2,581 | ) | (13 | ) | |||||||||||||||||||
Brokerage income |
20,349 | 20,819 | 20,511 | 16,953 | 16,575 | 3,774 | 23 | |||||||||||||||||||||
Bank owned life insurance income |
15,644 | 17,602 | 14,819 | 16,113 | 14,091 | 1,553 | 11 | |||||||||||||||||||||
Automobile operating lease income |
5,890 | 7,307 | 8,847 | 10,463 | 11,356 | (5,466 | ) | (48 | ) | |||||||||||||||||||
Securities gains (losses) |
(1,350 | ) | 1,507 | 40 | (103 | ) | (296 | ) | (1,054 | ) | 356 | |||||||||||||||||
Other income |
60,644 | 45,503 | 38,247 | 33,843 | 32,552 | 28,092 | 86 | |||||||||||||||||||||
Total noninterest income |
258,559 | 255,767 | 236,945 | 264,220 | 267,143 | (8,584 | ) | (3 | ) | |||||||||||||||||||
Personnel costs |
226,835 | 218,570 | 219,028 | 212,184 | 208,272 | 18,563 | 9 | |||||||||||||||||||||
Outside data processing and other services |
49,602 | 43,889 | 40,282 | 40,943 | 38,553 | 11,049 | 29 | |||||||||||||||||||||
Net occupancy |
26,967 | 26,885 | 28,436 | 26,670 | 26,718 | 249 | 1 | |||||||||||||||||||||
Deposit and other insurance expense |
17,492 | 23,823 | 17,896 | 23,320 | 23,406 | (5,914 | ) | (25 | ) | |||||||||||||||||||
Professional services |
20,281 | 20,080 | 13,465 | 21,021 | 20,672 | (391 | ) | (2 | ) | |||||||||||||||||||
Equipment |
22,262 | 21,921 | 22,477 | 22,060 | 21,651 | 611 | 3 | |||||||||||||||||||||
Marketing |
22,251 | 20,102 | 16,895 | 16,168 | 20,921 | 1,330 | 6 | |||||||||||||||||||||
Amortization of intangibles |
13,387 | 13,386 | 13,370 | 15,046 | 15,145 | (1,758 | ) | (12 | ) | |||||||||||||||||||
OREO and foreclosure expense |
4,668 | 4,398 | 3,931 | 10,502 | 12,047 | (7,379 | ) | (61 | ) | |||||||||||||||||||
Automobile operating lease expense |
4,386 | 5,434 | 6,836 | 8,142 | 9,159 | (4,773 | ) | (52 | ) | |||||||||||||||||||
Other expense |
30,987 | 29,921 | 48,083 | 38,537 | 30,765 | 222 | 1 | |||||||||||||||||||||
Total noninterest expense |
439,118 | 428,409 | 430,699 | 434,593 | 427,309 | 11,809 | 3 | |||||||||||||||||||||
Income before income taxes |
182,333 | 194,898 | 161,191 | 157,948 | 130,636 | 51,697 | 40 | |||||||||||||||||||||
Provision for income taxes |
38,942 | 48,980 | 34,745 | 35,048 | 29,690 | 9,252 | 31 | |||||||||||||||||||||
Net income |
$ | 143,391 | $ | 145,918 | $ | 126,446 | $ | 122,900 | $ | 100,946 | $ | 42,445 | 42 | % | ||||||||||||||
Dividends on preferred shares |
7,703 | 7,704 | 7,703 | 83,754 | 29,495 | (21,792 | ) | (74 | ) | |||||||||||||||||||
Net income applicable to common shares |
$ | 135,688 | $ | 138,214 | $ | 118,743 | $ | 39,146 | $ | 71,451 | $ | 64,237 | 90 | % | ||||||||||||||
Average common shares basic |
863,911 | 863,358 | 863,359 | 757,924 | 716,911 | 147,000 | 21 | % | ||||||||||||||||||||
Average common shares diluted(2) |
867,633 | 867,469 | 867,237 | 760,582 | 719,567 | 148,066 | 21 | |||||||||||||||||||||
Per common share |
||||||||||||||||||||||||||||
Net income basic |
$ | 0.16 | $ | 0.16 | $ | 0.14 | $ | 0.05 | $ | 0.10 | $ | 0.06 | 60 | % | ||||||||||||||
Net income diluted |
0.16 | 0.16 | 0.14 | 0.05 | 0.10 | 0.06 | 60 | |||||||||||||||||||||
Cash dividends declared |
0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 300 | |||||||||||||||||||||
Return on average total assets |
1.05 | % | 1.11 | % | 0.96 | % | 0.90 | % | 0.76 | % | 0.29 | 38 | % | |||||||||||||||
Return on average common shareholders equity |
10.8 | 11.6 | 10.3 | 3.8 | 7.4 | 3.4 | 46 | |||||||||||||||||||||
Return on average tangible common shareholders equity(3) |
13.0 | 13.3 | 12.7 | 5.6 | 10.0 | 3.0 | 30 | |||||||||||||||||||||
Net interest margin(4) |
3.34 | 3.40 | 3.42 | 3.37 | 3.45 | (0.11 | ) | (3 | ) | |||||||||||||||||||
Efficiency ratio(5) |
63.5 | 62.7 | 64.7 | 61.4 | 60.6 | 2.9 | 5 | |||||||||||||||||||||
Effective tax rate |
21.4 | 25.1 | 21.6 | 22.2 | 22.7 | (1.3 | ) | (6 | ) | |||||||||||||||||||
Revenue fully-taxable equivalent (FTE) |
||||||||||||||||||||||||||||
Net interest income |
$ | 406,478 | $ | 403,337 | $ | 404,330 | $ | 415,294 | $ | 409,962 | $ | (3,484 | ) | (1 | )% | |||||||||||||
FTE adjustment |
3,658 | 3,834 | 3,945 | 3,708 | 2,631 | 1,027 | 39 | |||||||||||||||||||||
Net interest income(4) |
410,136 | 407,171 | 408,275 | 419,002 | 412,593 | (2,457 | ) | (1 | ) | |||||||||||||||||||
Noninterest income |
258,559 | 255,767 | 236,945 | 264,220 | 267,143 | (8,584 | ) | (3 | ) | |||||||||||||||||||
Total revenue(4) |
$ | 668,695 | $ | 662,938 | $ | 645,220 | $ | 683,222 | $ | 679,736 | $ | (11,041 | ) | (2 | )% | |||||||||||||
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 Huntingtons 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 common shareholders equity. Average tangible common shareholders equity equals average total common shareholders equity less average intangible assets and goodwill. Expense for amortization of intangibles and average intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate. | |
(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
2011 | 2010 | 3Q11 vs 3Q10 | ||||||||||||||||||||||||||
(dollar amounts in thousands, except as noted) | Third | Second | First | Fourth | Third | Amount | Percent | |||||||||||||||||||||
Mortgage banking income |
||||||||||||||||||||||||||||
Origination and secondary marketing |
$ | 15,648 | $ | 11,522 | $ | 19,799 | $ | 48,236 | $ | 35,840 | $ | (20,192 | ) | (56 | )% | |||||||||||||
Servicing fees |
12,140 | 12,417 | 12,546 | 11,474 | 12,053 | 87 | 1 | |||||||||||||||||||||
Amortization of capitalized servicing |
(9,641 | ) | (9,052 | ) | (9,863 | ) | (13,960 | ) | (13,003 | ) | 3,362 | (26 | ) | |||||||||||||||
Other mortgage banking income |
3,826 | 4,259 | 3,769 | 4,789 | 4,966 | (1,140 | ) | (23 | ) | |||||||||||||||||||
Subtotal |
21,973 | 19,146 | 26,251 | 50,539 | 39,856 | (17,883 | ) | (45 | ) | |||||||||||||||||||
MSR valuation adjustment(1) |
(39,394 | ) | (8,292 | ) | 774 | 31,319 | (12,047 | ) | (27,347 | ) | 227 | |||||||||||||||||
Net trading gains (losses) related to MSR hedging |
30,212 | 12,981 | (4,341 | ) | (28,689 | ) | 24,236 | 5,976 | 25 | |||||||||||||||||||
Total mortgage banking income |
$ | 12,791 | $ | 23,835 | $ | 22,684 | $ | 53,169 | $ | 52,045 | $ | (39,254 | ) | (75 | )% | |||||||||||||
Mortgage originations (in millions) |
$ | 953 | $ | 916 | $ | 929 | $ | 1,827 | $ | 1,619 | $ | (666 | ) | (41 | )% | |||||||||||||
Average trading account securities used to hedge MSRs (in millions) |
7 | 22 | 46 | 184 | 23 | (16 | ) | (70 | ) | |||||||||||||||||||
Capitalized mortgage servicing rights(2) |
145,277 | 189,740 | 202,559 | 196,194 | 161,594 | (16,317 | ) | (10 | ) | |||||||||||||||||||
Total mortgages serviced for others (in millions)(2) |
16,061 | 16,315 | 16,456 | 15,933 | 15,713 | 348 | 2 | |||||||||||||||||||||
MSR % of investor servicing portfolio(2) |
0.90 | % | 1.16 | % | 1.23 | % | 1.23 | % | 1.03 | % | (0.13) | % | (1,262 | ) | ||||||||||||||
Net impact of MSR hedging |
||||||||||||||||||||||||||||
MSR valuation adjustment(1) |
$ | (39,394 | ) | $ | (8,292 | ) | $ | 774 | $ | 31,319 | $ | (12,047 | ) | $ | (27,347 | ) | 227 | % | ||||||||||
Net trading gains (losses) related to MSR
hedging |
30,212 | 12,981 | (4,341 | ) | (28,689 | ) | 24,236 | 5,976 | 25 | |||||||||||||||||||
Net interest income related to MSR hedging |
17 | 84 | 99 | 713 | 32 | (15 | ) | (47 | ) | |||||||||||||||||||
Net gain (loss) of MSR hedging |
$ | (9,165 | ) | $ | 4,773 | $ | (3,468 | ) | $ | 3,343 | $ | 12,221 | $ | (21,386 | ) | (175 | )% | |||||||||||
(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
2011 | 2010 | |||||||||||||||||||
(dollar amounts in thousands) | Third | Second | First | Fourth | Third | |||||||||||||||
Allowance for loan and lease losses, beginning of period |
$ | 1,071,126 | $ | 1,133,226 | $ | 1,249,008 | $ | 1,336,352 | $ | 1,402,160 | ||||||||||
Loan and lease losses |
(115,899 | ) | (128,701 | ) | (199,007 | ) | (205,587 | ) | (221,144 | ) | ||||||||||
Recoveries of loans previously charged off |
25,344 | 31,167 | 33,924 | 33,336 | 36,630 | |||||||||||||||
Net loan and lease losses |
(90,555 | ) | (97,534 | ) | (165,083 | ) | (172,251 | ) | (184,514 | ) | ||||||||||
Provision for loan and lease losses |
45,867 | 36,948 | 49,301 | 84,907 | 118,788 | |||||||||||||||
Allowance of assets sold |
(6,728 | ) | (1,514 | ) | | | (82 | ) | ||||||||||||
Allowance for loan and lease losses, end of period |
$ | 1,019,710 | $ | 1,071,126 | $ | 1,133,226 | $ | 1,249,008 | $ | 1,336,352 | ||||||||||
Allowance for unfunded loan commitments and letters of credit, beginning of period |
$ | 41,060 | $ | 42,211 | $ | 42,127 | $ | 40,061 | $ | 39,689 | ||||||||||
Provision for (reduction in) unfunded loan commitments and letters
of credit losses |
(2,281 | ) | (1,151 | ) | 84 | 2,066 | 372 | |||||||||||||
Allowance for unfunded loan commitments and letters of credit, end of period |
$ | 38,779 | $ | 41,060 | $ | 42,211 | $ | 42,127 | $ | 40,061 | ||||||||||
Total allowance for credit losses, end of period |
$ | 1,058,489 | $ | 1,112,186 | $ | 1,175,437 | $ | 1,291,135 | $ | 1,376,413 | ||||||||||
Allowance for loan and lease losses (ALLL) as % of: |
||||||||||||||||||||
Total loans and leases |
2.61 | % | 2.74 | % | 2.96 | % | 3.28 | % | 3.56 | % | ||||||||||
Nonaccrual loans and leases (NALs) |
180 | 174 | 178 | 161 | 136 | |||||||||||||||
Nonperforming assets (NPAs) |
166 | 164 | 164 | 148 | 121 | |||||||||||||||
Total allowance for credit losses (ACL) as % of: |
||||||||||||||||||||
Total loans and leases |
2.71 | % | 2.84 | % | 3.07 | % | 3.39 | % | 3.67 | % | ||||||||||
Nonaccrual loans and leases |
187 | 181 | 185 | 166 | 140 | |||||||||||||||
Nonperforming assets |
172 | 170 | 170 | 153 | 125 |
13
2011 | 2010 | |||||||||||||||||||
(dollar amounts in thousands) | Third | Second | First | Fourth | Third | |||||||||||||||
Net charge-offs by loan and lease type: |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
$ | 17,891 | $ | 18,704 | $ | 42,191 | $ | 59,124 | $ | 62,241 | ||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
1,450 | 4,145 | 28,400 | 11,084 | 17,936 | |||||||||||||||
Commercial |
22,990 | 23,450 | 39,283 | 33,787 | 45,725 | |||||||||||||||
Commercial real estate |
24,440 | 27,595 | 67,683 | 44,871 | 63,661 | |||||||||||||||
Total commercial |
42,331 | 46,299 | 109,874 | 103,995 | 125,902 | |||||||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
3,863 | 2,255 | 4,712 | 7,035 | 5,570 | |||||||||||||||
Home equity |
26,222 | 25,441 | 26,715 | 29,175 | 27,827 | |||||||||||||||
Residential mortgage(1) |
11,562 | 16,455 | 18,932 | 26,775 | 18,961 | |||||||||||||||
Other consumer |
6,577 | 7,084 | 4,850 | 5,271 | 6,254 | |||||||||||||||
Total consumer |
48,224 | 51,235 | 55,209 | 68,256 | 58,612 | |||||||||||||||
Total net charge-offs |
$ | 90,555 | $ | 97,534 | $ | 165,083 | $ | 172,251 | $ | 184,514 | ||||||||||
Net charge-offs annualized percentages: |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
0.52 | % | 0.56 | % | 1.29 | % | 1.85 | % | 2.01 | % | ||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
0.87 | 2.99 | 18.59 | 6.19 | 7.25 | |||||||||||||||
Commercial |
1.69 | 1.65 | 2.66 | 2.22 | 3.01 | |||||||||||||||
Commercial real estate |
1.60 | 1.77 | 4.15 | 2.64 | 3.60 | |||||||||||||||
Total commercial |
0.86 | 0.94 | 2.24 | 2.13 | 2.59 | |||||||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
0.25 | 0.15 | 0.33 | 0.51 | 0.43 | |||||||||||||||
Home equity |
1.31 | 1.29 | 1.38 | 1.51 | 1.47 | |||||||||||||||
Residential mortgage(1) |
0.97 | 1.44 | 1.70 | 2.42 | 1.73 | |||||||||||||||
Other consumer |
5.05 | 5.27 | 3.47 | 3.66 | 3.83 | |||||||||||||||
Total consumer |
0.99 | 1.08 | 1.20 | 1.50 | 1.32 | |||||||||||||||
Net charge-offs as a % of average loans |
0.92 | % | 1.01 | % | 1.73 | % | 1.82 | % | 1.98 | % | ||||||||||
(1) | The 2010 fourth quarter included net charge-offs of $16,389 thousand related to the sale of certain underperforming residential mortgage loans. |
14
2011 | 2010 | |||||||||||||||||||
(dollar amounts in thousands) | September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
Nonaccrual loans and leases (NALs): |
||||||||||||||||||||
Commercial and industrial |
$ | 209,632 | $ | 229,327 | $ | 260,397 | $ | 346,720 | $ | 398,353 | ||||||||||
Commercial real estate |
257,086 | 291,500 | 305,793 | 363,692 | 478,754 | |||||||||||||||
Residential mortgage |
61,129 | 59,853 | 44,812 | 45,010 | 82,984 | |||||||||||||||
Home equity |
37,156 | 33,545 | 25,255 | 22,526 | 21,689 | |||||||||||||||
Total nonaccrual loans and leases |
565,003 | 614,225 | 636,257 | 777,948 | 981,780 | |||||||||||||||
Other real estate, net: |
||||||||||||||||||||
Residential |
18,588 | 20,803 | 28,668 | 31,649 | 65,775 | |||||||||||||||
Commercial |
19,418 | 17,909 | 25,961 | 35,155 | 57,309 | |||||||||||||||
Total other real estate, net |
38,006 | 38,712 | 54,629 | 66,804 | 123,084 | |||||||||||||||
Other NPAs (1) |
10,972 | | | | | |||||||||||||||
Total nonperforming assets |
$ | 613,981 | $ | 652,937 | $ | 690,886 | $ | 844,752 | $ | 1,104,864 | ||||||||||
Nonperforming Franklin assets: |
||||||||||||||||||||
Residential mortgage |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Home Equity |
| | | | | |||||||||||||||
OREO |
534 | 883 | 5,971 | 9,477 | 15,330 | |||||||||||||||
Impaired loans held for sale |
| | | | | |||||||||||||||
Total nonperforming Franklin assets |
$ | 534 | $ | 883 | $ | 5,971 | $ | 9,477 | $ | 15,330 | ||||||||||
Nonaccrual loans and leases as a % of total loans and leases |
1.45 | % | 1.57 | % | 1.66 | % | 2.04 | % | 2.62 | % | ||||||||||
NPA ratio(2) |
1.57 | 1.67 | 1.80 | 2.21 | 2.94 |
2011 | 2010 | |||||||||||||||||||
Third | Second | First | Fourth | Third | ||||||||||||||||
Nonperforming assets, beginning of period |
$ | 652,937 | $ | 690,886 | $ | 844,752 | $ | 1,104,864 | $ | 1,582,702 | ||||||||||
New nonperforming assets |
153,626 | 210,255 | 192,044 | 237,802 | 278,388 | |||||||||||||||
Franklin impact, net |
(349 | ) | (5,088 | ) | (3,506 | ) | (5,853 | ) | (251,412 | ) | ||||||||||
Returns to accruing status |
(25,794 | ) | (68,429 | ) | (70,886 | ) | (100,051 | ) | (111,168 | ) | ||||||||||
Loan and lease losses |
(79,992 | ) | (74,945 | ) | (128,730 | ) | (126,047 | ) | (151,013 | ) | ||||||||||
OREO losses (gains) |
(242 | ) | 388 | 1,492 | (5,117 | ) | (5,302 | ) | ||||||||||||
Payments |
(76,510 | ) | (73,009 | ) | (87,041 | ) | (191,296 | ) | (210,612 | ) | ||||||||||
Sales |
(9,695 | ) | (27,121 | ) | (57,239 | ) | (69,550 | ) | (26,719 | ) | ||||||||||
Nonperforming assets, end of period |
$ | 613,981 | $ | 652,937 | $ | 690,886 | $ | 844,752 | $ | 1,104,864 | ||||||||||
(1) | Other nonperforming assets represent an investment security backed by a municipal bond. | |
(2) | Nonperforming assets divided by the sum of loans and leases, net other real estate owned, and other NPAs. |
15
2011 | 2010 | |||||||||||||||||||
(dollar amounts in thousands) | September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
Accruing loans and leases past due 90 days or more: |
||||||||||||||||||||
Commercial and industrial |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Residential mortgage
(excluding loans
guaranteed by the U.S.
Government) |
32,850 | 33,975 | 41,858 | 53,983 | 56,803 | |||||||||||||||
Home equity |
20,420 | 17,451 | 24,130 | 23,497 | 27,160 | |||||||||||||||
Other consumer |
7,755 | 6,227 | 7,578 | 10,177 | 11,423 | |||||||||||||||
Total, excl. loans guaranteed by the U.S. Government |
61,025 | 57,653 | 73,566 | 87,657 | 95,386 | |||||||||||||||
Add: loans guaranteed by U.S. Government |
84,413 | 76,979 | 94,440 | 98,288 | 94,249 | |||||||||||||||
Total accruing loans and leases past due 90 days or more, including loans
guaranteed by the U.S. Government |
$ | 145,438 | $ | 134,632 | $ | 168,006 | $ | 185,945 | $ | 189,635 | ||||||||||
Ratios: |
||||||||||||||||||||
Excluding loans guaranteed by the U.S. Government, as a percent of total loans
and leases |
0.16 | % | 0.15 | % | 0.19 | % | 0.23 | % | 0.25 | % | ||||||||||
Guaranteed by U.S. Government, as a percent of total loans and leases |
0.21 | % | 0.19 | % | 0.25 | 0.26 | 0.26 | |||||||||||||
Including loans guaranteed by the U.S. Government, as a percent of total loans
and leases |
0.37 | % | 0.34 | % | 0.44 | 0.49 | 0.51 | |||||||||||||
Accruing troubled debt restructured loans: |
||||||||||||||||||||
Commercial |
$ | 321,598 | $ | 240,126 | $ | 206,462 | $ | 222,632 | $ | 157,971 | ||||||||||
Residential mortgage |
304,365 | 313,772 | 333,492 | 328,411 | 304,356 | |||||||||||||||
Other consumer (1) |
89,596 | 75,036 | 78,488 | 76,586 | 73,210 | |||||||||||||||
Total accruing troubled debt restructured loans |
$ | 715,559 | $ | 628,934 | $ | 618,442 | $ | 627,629 | $ | 535,537 | ||||||||||
Nonaccruing troubled debt restructured loans: |
||||||||||||||||||||
Commercial |
$ | 74,264 | $ | 77,745 | $ | 37,858 | $ | 33,462 | $ | 33,236 | ||||||||||
Residential mortgage |
20,877 | 14,378 | 8,523 | 5,789 | 10,581 | |||||||||||||||
Other consumer (1) |
279 | 140 | 14 | | | |||||||||||||||
Total nonaccruing troubled debt restructured loans |
$ | 95,420 | $ | 92,263 | $ | 46,395 | $ | 39,251 | $ | 43,817 | ||||||||||
(1) | Includes home equity, automobile, and other consumer loans. |
16
2011 | 2010 | |||||||||||||||||||
(dollar amounts in thousands, except per share amounts) | Third | Second | First | Fourth | Third | |||||||||||||||
Common stock price, per share |
||||||||||||||||||||
High(1) |
$ | 6.740 | $ | 6.920 | $ | 7.700 | $ | 7.000 | $ | 6.450 | ||||||||||
Low(1) |
4.460 | 6.000 | 6.380 | 5.430 | 5.040 | |||||||||||||||
Close |
4.800 | 6.560 | 6.640 | 6.870 | 5.690 | |||||||||||||||
Average closing price |
5.370 | 6.506 | 6.981 | 6.050 | 5.787 | |||||||||||||||
Dividends, per share |
||||||||||||||||||||
Cash dividends declared per common share |
$ | 0.04 | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.01 | ||||||||||
Common shares outstanding |
||||||||||||||||||||
Average basic |
863,911 | 863,358 | 863,359 | 757,924 | 716,911 | |||||||||||||||
Average diluted(2) |
867,633 | 867,469 | 867,237 | 760,582 | 719,567 | |||||||||||||||
Ending |
864,075 | 863,323 | 863,399 | 863,319 | 717,132 | |||||||||||||||
Book value per common share |
$ | 5.83 | $ | 5.66 | $ | 5.42 | $ | 5.35 | $ | 5.39 | ||||||||||
Tangible book value per common share(3) |
5.17 | 5.00 | 4.74 | 4.66 | 4.55 |
2011 | 2010 | |||||||||||||||||||
(dollar amounts in millions) | September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
Calculation of tangible equity / asset ratio: |
||||||||||||||||||||
Total shareholders equity |
$ | 5,400 | $ | 5,253 | $ | 5,039 | $ | 4,981 | $ | 5,567 | ||||||||||
Less: goodwill |
(444 | ) | (444 | ) | (444 | ) | (444 | ) | (444 | ) | ||||||||||
Less: other intangible assets |
(188 | ) | (202 | ) | (215 | ) | (229 | ) | (244 | ) | ||||||||||
Add: related deferred tax liability(3) |
66 | 71 | 75 | 80 | 85 | |||||||||||||||
Total tangible equity |
4,834 | 4,678 | 4,455 | 4,388 | 4,964 | |||||||||||||||
Less: preferred equity |
(363 | ) | (363 | ) | (363 | ) | (363 | ) | (1,700 | ) | ||||||||||
Total tangible common equity |
$ | 4,471 | $ | 4,315 | $ | 4,092 | $ | 4,025 | $ | 3,264 | ||||||||||
Total assets |
$ | 54,979 | $ | 53,050 | $ | 52,949 | $ | 53,820 | $ | 53,247 | ||||||||||
Less: goodwill |
(444 | ) | (444 | ) | (444 | ) | (444 | ) | (444 | ) | ||||||||||
Less: other intangible assets |
(188 | ) | (202 | ) | (215 | ) | (229 | ) | (244 | ) | ||||||||||
Add: related deferred tax liability(3) |
66 | 71 | 75 | 80 | 85 | |||||||||||||||
Total tangible assets |
$ | 54,413 | $ | 52,475 | $ | 52,365 | $ | 53,227 | $ | 52,644 | ||||||||||
Tangible equity / tangible asset ratio |
8.88 | % | 8.91 | % | 8.51 | % | 8.24 | % | 9.43 | % | ||||||||||
Tangible common equity / tangible asset ratio |
8.22 | 8.22 | 7.81 | 7.56 | 6.20 | |||||||||||||||
Other capital data: |
||||||||||||||||||||
Total risk-weighted assets(5) |
$ | 44,376 | $ | 44,081 | $ | 43,025 | $ | 43,471 | $ | 42,759 | ||||||||||
Tier 1 leverage ratio(5) |
10.24 | % | 10.25 | % | 9.80 | % | 9.41 | % | 10.54 | % | ||||||||||
Tier 1 common risk-based capital ratio(5) |
10.17 | 9.92 | 9.75 | 9.29 | 7.39 | |||||||||||||||
Tier 1 risk-based captial ratio(5) |
12.37 | 12.14 | 12.04 | 11.55 | 12.82 | |||||||||||||||
Total risk-based capital ratio(5) |
15.11 | 14.89 | 14.85 | 14.46 | 15.08 | |||||||||||||||
Tangible common equity / risk-weighted assets ratio(5) |
10.08 | 9.79 | 9.51 | 9.26 | 7.63 | |||||||||||||||
Other data: |
||||||||||||||||||||
Number of employees (full-time equivalent) |
11,473 | 11,457 | 11,319 | 11,341 | 11,279 | |||||||||||||||
Number of domestic full-service branches(4) |
650 | 643 | 622 | 620 | 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 Huntingtons 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 WGH offices. | |
(5) | September 30, 2011, figures are estimated. |
17
YTD Average Balances | ||||||||||||||||
Nine Months Ended September 30, | Change | |||||||||||||||
(dollar amounts in millions) | 2011 | 2010 | Amount | Percent | ||||||||||||
Assets |
||||||||||||||||
Interest bearing deposits in banks |
$ | 141 | $ | 313 | $ | (172 | ) | (55 | )% | |||||||
Trading account securities |
116 | 111 | 5 | 5 | ||||||||||||
Federal funds sold and securities purchased under resale agreements |
7 | | 7 | | ||||||||||||
Loans held for sale |
279 | 445 | (166 | ) | (37 | ) | ||||||||||
Available-for-sale and other securities: |
||||||||||||||||
Taxable |
8,475 | 8,428 | 47 | 1 | ||||||||||||
Tax-exempt |
434 | 399 | 35 | 9 | ||||||||||||
Total available-for-sale and other securities |
8,909 | 8,827 | 82 | 1 | ||||||||||||
Held-to-maturity securities taxable |
282 | | 282 | | ||||||||||||
Loans and leases:(1)
|
||||||||||||||||
Commercial: |
||||||||||||||||
Commercial and industrial |
13,387 | 12,317 | 1,070 | 9 | ||||||||||||
Commercial real estate: |
||||||||||||||||
Construction |
612 | 1,224 | (612 | ) | (50 | ) | ||||||||||
Commercial |
5,676 | 6,145 | (469 | ) | (8 | ) | ||||||||||
Commercial real estate |
6,288 | 7,369 | (1,081 | ) | (15 | ) | ||||||||||
Total commercial |
19,675 | 19,686 | (11 | ) | | |||||||||||
Consumer: |
||||||||||||||||
Automobile |
5,958 | 4,678 | 1,280 | 27 | ||||||||||||
Home equity |
7,869 | 7,550 | 319 | 4 | ||||||||||||
Residential mortgage |
4,607 | 4,491 | 116 | 3 | ||||||||||||
Other consumer |
539 | 690 | (151 | ) | (22 | ) | ||||||||||
Total consumer |
18,973 | 17,409 | 1,564 | 9 | ||||||||||||
Total loans and leases |
38,648 | 37,095 | 1,553 | 4 | ||||||||||||
Allowance for loan and lease losses |
(1,141 | ) | (1,466 | ) | 325 | (22 | ) | |||||||||
Net loans and leases |
37,507 | 35,629 | 1,878 | 5 | ||||||||||||
Total earning assets |
48,382 | 46,791 | 1,591 | 3 | ||||||||||||
Cash and due from banks |
1,358 | 1,629 | (271 | ) | (17 | ) | ||||||||||
Intangible assets |
652 | 709 | (57 | ) | (8 | ) | ||||||||||
All other assets |
4,196 | 4,381 | (185 | ) | (4 | ) | ||||||||||
Total assets |
$ | 53,447 | $ | 52,044 | $ | 1,403 | 3 | % | ||||||||
Liabilities and shareholders equity |
||||||||||||||||
Deposits: |
||||||||||||||||
Demand deposits noninterest-bearing |
$ | 7,958 | $ | 6,748 | $ | 1,210 | 18 | % | ||||||||
Demand deposits interest-bearing |
5,499 | 5,667 | (168 | ) | (3 | ) | ||||||||||
Money market deposits |
13,230 | 11,267 | 1,963 | 17 | ||||||||||||
Savings and other domestic deposits |
4,744 | 4,643 | 101 | 2 | ||||||||||||
Core certificates of deposit |
8,017 | 9,371 | (1,354 | ) | (14 | ) | ||||||||||
Total core deposits |
39,448 | 37,696 | 1,752 | 5 | ||||||||||||
Other domestic deposits of $250,000 or more |
486 | 683 | (197 | ) | (29 | ) | ||||||||||
Brokered deposits and negotiable CDs |
1,426 | 1,613 | (187 | ) | (12 | ) | ||||||||||
Deposits in foreign offices |
374 | 421 | (47 | ) | (11 | ) | ||||||||||
Total deposits |
41,734 | 40,413 | 1,321 | 3 | ||||||||||||
Short-term borrowings |
2,166 | 1,214 | 952 | 78 | ||||||||||||
Federal Home Loan Bank advances |
138 | 193 | (55 | ) | (28 | ) | ||||||||||
Subordinated notes and other long-term debt |
3,266 | 3,855 | (589 | ) | (15 | ) | ||||||||||
Total interest-bearing liabilities |
39,346 | 38,927 | 419 | 1 | ||||||||||||
All other liabilities |
975 | 941 | 34 | 4 | ||||||||||||
Shareholders equity |
5,168 | 5,428 | (260 | ) | (5 | ) | ||||||||||
Total liabilities and shareholders equity |
$ | 53,447 | $ | 52,044 | $ | 1,403 | 3 | % | ||||||||
(1) | Includes nonaccrual loans. |
18
YTD Interest Income / Expense | ||||||||
Nine Months Ended September 30, | ||||||||
(dollar amounts in thousands) | 2011 | 2010 | ||||||
Assets |
||||||||
Interest bearing deposits in banks |
$ | 128 | $ | 461 | ||||
Trading account securities |
1,265 | 1,404 | ||||||
Federal funds sold and securities purchased under resale agreements |
5 | | ||||||
Loans held for sale |
9,174 | 17,889 | ||||||
Available-for-sale and other securities: |
||||||||
Taxable |
160,201 | 180,039 | ||||||
Tax-exempt |
14,013 | 13,617 | ||||||
Total available-for-sale and other securities |
174,214 | 193,656 | ||||||
Held-to-maturity securities taxable |
6,346 | | ||||||
Loans and leases: |
||||||||
Commercial: |
||||||||
Commercial and industrial |
439,790 | 499,348 | ||||||
Commercial real estate: |
||||||||
Construction |
16,476 | 24,987 | ||||||
Commercial |
168,472 | 173,895 | ||||||
Commercial real estate |
184,948 | 198,882 | ||||||
Total commercial |
624,738 | 698,230 | ||||||
Consumer: |
||||||||
Automobile |
224,928 | 219,251 | ||||||
Home equity |
265,129 | 294,215 | ||||||
Residential mortgage |
159,349 | 163,374 | ||||||
Other consumer |
31,171 | 35,991 | ||||||
Total consumer |
680,577 | 712,831 | ||||||
Total loans and leases |
1,305,315 | 1,411,061 | ||||||
Total earning assets |
$ | 1,496,447 | $ | 1,624,471 | ||||
Liabilities |
||||||||
Deposits: |
||||||||
Demand deposits noninterest-bearing |
$ | | $ | | ||||
Demand deposits interest-bearing |
3,915 | 8,623 | ||||||
Money market deposits |
43,350 | 77,815 | ||||||
Savings and other domestic deposits |
26,510 | 37,675 | ||||||
Core certificates of deposit |
121,179 | 185,518 | ||||||
Total core deposits |
194,954 | 309,631 | ||||||
Other domestic deposits of $250,000 or more |
3,698 | 6,963 | ||||||
Brokered deposits and negotiable CDs |
9,761 | 29,271 | ||||||
Deposits in foreign offices |
672 | 640 | ||||||
Total deposits |
209,085 | 346,505 | ||||||
Short-term borrowings |
2,737 | 1,936 | ||||||
Federal Home Loan Bank advances |
669 | 2,848 | ||||||
Subordinated notes and other long-term debt |
58,374 | 62,302 | ||||||
Total interest-bearing liabilities |
270,865 | 413,591 | ||||||
Net interest income |
$ | 1,225,582 | $ | 1,210,880 | ||||
19
YTD Average Rates (2) | ||||||||
Nine Months Ended September 30, | ||||||||
Fully-taxable equivalent basis(1) | 2011 | 2010 | ||||||
Assets |
||||||||
Interest bearing deposits in banks |
0.12 | % | 0.20 | % | ||||
Trading account securities |
1.46 | 1.68 | ||||||
Federal funds sold and securities purchased under resale agreements |
0.09 | | ||||||
Loans held for sale |
4.39 | 5.36 | ||||||
Available-for-sale and other securities: |
||||||||
Taxable |
2.52 | 2.85 | ||||||
Tax-exempt |
4.30 | 4.56 | ||||||
Total available-for-sale and other securities |
2.61 | 2.93 | ||||||
Held-to-maturity securities taxable |
3.00 | | ||||||
Loans and leases:(3) |
||||||||
Commercial: |
||||||||
Commercial and industrial |
4.33 | 5.35 | ||||||
Commercial real estate: |
||||||||
Construction |
3.55 | 2.69 | ||||||
Commercial |
3.91 | 3.73 | ||||||
Commercial real estate |
3.88 | 3.56 | ||||||
Total commercial |
4.19 | 4.68 | ||||||
Consumer: |
||||||||
Automobile |
5.05 | 6.27 | ||||||
Home equity |
4.49 | 5.20 | ||||||
Residential mortgage |
4.61 | 4.85 | ||||||
Other consumer |
7.73 | 6.98 | ||||||
Total consumer |
4.79 | 5.46 | ||||||
Total loans and leases |
4.48 | 5.05 | ||||||
Total earning assets |
4.14 | % | 4.64 | % | ||||
Liabilities |
||||||||
Deposits: |
||||||||
Demand deposits noninterest-bearing |
| % | | % | ||||
Demand deposits interest-bearing |
0.10 | 0.20 | ||||||
Money market deposits |
0.44 | 0.92 | ||||||
Savings and other domestic deposits |
0.75 | 1.08 | ||||||
Core certificates of deposit |
2.02 | 2.65 | ||||||
Total core deposits |
0.83 | 1.34 | ||||||
Other domestic deposits of $250,000 or more |
1.02 | 1.36 | ||||||
Brokered deposits and negotiable CDs |
0.92 | 2.43 | ||||||
Deposits in foreign offices |
0.24 | 0.20 | ||||||
Total deposits |
0.83 | 1.38 | ||||||
Short-term borrowings |
0.17 | 0.21 | ||||||
Federal Home Loan Bank advances |
0.64 | 1.94 | ||||||
Subordinated notes and other long-term debt |
2.38 | 2.15 | ||||||
Total interest bearing liabilities |
0.92 | 1.42 | ||||||
Net interest rate spread |
3.17 | 3.22 | ||||||
Impact of noninterest-bearing funds on margin |
0.22 | 0.24 | ||||||
Net interest margin |
3.39 | % | 3.46 | % | ||||
YTD Average Rates (2) | ||||||||
Nine Months Ended September 30, | ||||||||
Fully-taxable equivalent basis(1) | 2011 | 2010 | ||||||
Commercial loans(2)(3) |
3.82 | % | 3.82 | % | ||||
Impact of commercial loan derivatives |
0.37 | 0.86 | ||||||
Total commercial as reported |
4.19 | % | 4.68 | % | ||||
Average 30 day LIBOR |
0.23 | % | 0.26 | % |
(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
Nine Months Ended September 30, | Change | |||||||||||||||
(dollar amounts in thousands, except per share amounts) | 2011 | 2010 | Amount | Percent | ||||||||||||
Interest income |
$ | 1,485,010 | $ | 1,617,101 | $ | (132,091 | ) | (8 | )% | |||||||
Interest expense |
270,865 | 413,590 | (142,725 | ) | (35 | ) | ||||||||||
Net interest income |
1,214,145 | 1,203,511 | 10,634 | 1 | ||||||||||||
Provision for credit losses |
128,768 | 547,574 | (418,806 | ) | (76 | ) | ||||||||||
Net interest income after provision for credit losses |
1,085,377 | 655,937 | 429,440 | 65 | ||||||||||||
Service charges on deposit accounts |
180,183 | 211,205 | (31,022 | ) | (15 | ) | ||||||||||
Mortgage banking income |
59,310 | 122,613 | (63,303 | ) | (52 | ) | ||||||||||
Trust services |
90,607 | 83,161 | 7,446 | 9 | ||||||||||||
Electronic banking |
93,228 | 81,334 | 11,894 | 15 | ||||||||||||
Insurance income |
51,564 | 56,735 | (5,171 | ) | (9 | ) | ||||||||||
Brokerage income |
61,679 | 51,901 | 9,778 | 19 | ||||||||||||
Bank owned life insurance income |
48,065 | 44,953 | 3,112 | 7 | ||||||||||||
Automobile operating lease income |
22,044 | 35,501 | (13,457 | ) | (38 | ) | ||||||||||
Securities gains (losses) |
197 | (171 | ) | 368 | N.R. | |||||||||||
Other income |
144,394 | 90,406 | 53,988 | 60 | ||||||||||||
Total noninterest income |
751,271 | 777,638 | (26,367 | ) | (3 | ) | ||||||||||
Personnel costs |
664,433 | 586,789 | 77,644 | 13 | ||||||||||||
Outside data processing and other services |
133,773 | 118,305 | 15,468 | 13 | ||||||||||||
Net occupancy |
82,288 | 81,192 | 1,096 | 1 | ||||||||||||
Deposit and other insurance expense |
59,211 | 74,228 | (15,017 | ) | (20 | ) | ||||||||||
Professional services |
53,826 | 67,757 | (13,931 | ) | (21 | ) | ||||||||||
Equipment |
66,660 | 63,860 | 2,800 | 4 | ||||||||||||
Marketing |
59,248 | 49,756 | 9,492 | 19 | ||||||||||||
Amortization of intangibles |
40,143 | 45,432 | (5,289 | ) | (12 | ) | ||||||||||
OREO and foreclosure expense |
12,997 | 28,547 | (15,550 | ) | (54 | ) | ||||||||||
Automobile operating lease expense |
16,656 | 28,892 | (12,236 | ) | (42 | ) | ||||||||||
Other expense |
108,991 | 94,455 | 14,536 | 15 | ||||||||||||
Total noninterest expense |
1,298,226 | 1,239,213 | 59,013 | 5 | ||||||||||||
Income before income taxes |
538,422 | 194,362 | 344,060 | 177 | ||||||||||||
Provision for income taxes |
122,667 | 4,915 | 117,752 | 2,396 | ||||||||||||
Net income |
$ | 415,755 | $ | 189,447 | $ | 226,308 | 119 | % | ||||||||
Dividends on preferred shares |
23,110 | 88,278 | (65,168 | ) | (74 | ) | ||||||||||
Net income applicable to common shares |
$ | 392,645 | $ | 101,169 | $ | 291,476 | 288 | % | ||||||||
Average common shares basic |
863,542 | 716,604 | 146,938 | 21 | % | |||||||||||
Average common shares diluted(2) |
867,446 | 719,182 | 148,264 | 21 | ||||||||||||
Per common share |
||||||||||||||||
Net income basic |
$ | 0.45 | $ | 0.14 | $ | 0.31 | 221 | % | ||||||||
Net income diluted |
0.45 | 0.14 | 0.31 | 221 | ||||||||||||
Cash dividends declared |
0.06 | 0.03 | 0.03 | 100 | ||||||||||||
Return on average total assets |
1.04 | % | 0.49 | % | 0.55 | 112 | % | |||||||||
Return on average common shareholders equity |
10.9 | 3.6 | 7.3 | 203 | ||||||||||||
Return on average tangible common shareholders equity(3) |
13.2 | 5.6 | 7.6 | 136 | ||||||||||||
Net interest margin(4) |
3.39 | 3.46 | (0.07 | ) | (2 | ) | ||||||||||
Efficiency ratio(5) |
63.6 | 60.0 | 3.6 | 6 | ||||||||||||
Effective tax rate |
22.8 | 2.5 | 20.3 | 812 | ||||||||||||
Revenue fully taxable equivalent (FTE) |
||||||||||||||||
Net interest income |
$ | 1,214,145 | $ | 1,203,511 | $ | 10,634 | 1 | % | ||||||||
FTE adjustment(4) |
11,437 | 7,369 | 4,068 | 55 | ||||||||||||
Net interest income |
1,225,582 | 1,210,880 | 14,702 | 1 | ||||||||||||
Noninterest income |
751,271 | 777,638 | (26,367 | ) | (3 | ) | ||||||||||
Total revenue |
$ | 1,976,853 | $ | 1,988,518 | $ | (11,665 | ) | (1 | )% | |||||||
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 Huntingtons 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 common shareholders equity. Average tangible common shareholders equity equals average total common shareholders equity less average intangible assets and goodwill. Expense for amortization of intangibles and average intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate. | |
(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
Nine Months Ended September 30, | Change | |||||||||||||||
(dollar amounts in thousands, except as noted) | 2011 | 2010 | Amount | Percent | ||||||||||||
Mortgage banking income |
||||||||||||||||
Origination and secondary marketing |
$ | 46,969 | $ | 69,204 | $ | (22,235 | ) | (32 | )% | |||||||
Servicing fees |
37,103 | 36,649 | 454 | 1 | ||||||||||||
Amortization of capitalized servicing |
(28,556 | ) | (33,205 | ) | 4,649 | (14 | ) | |||||||||
Other mortgage banking income |
11,854 | 11,840 | 14 | | ||||||||||||
Subtotal |
67,370 | 84,488 | (17,118 | ) | (20 | ) | ||||||||||
MSR valuation adjustment(1) |
(46,912 | ) | (44,040 | ) | (2,872 | ) | 7 | |||||||||
Net trading gains (losses) related to MSR hedging |
38,852 | 82,165 | (43,313 | ) | (53 | ) | ||||||||||
Total mortgage banking income |
$ | 59,310 | $ | 122,613 | $ | (63,303 | ) | (52 | )% | |||||||
Mortgage originations (in millions) |
$ | 2,798 | $ | 3,649 | $ | (851 | ) | (23 | )% | |||||||
Average trading account securities used to hedge MSRs (in millions) |
25 | 23 | 2 | 9 | ||||||||||||
Capitalized mortgage servicing rights(2) |
145,277 | 161,594 | (16,317 | ) | (10 | ) | ||||||||||
Total mortgages serviced for others (in millions)(2) |
16,061 | 15,713 | 348 | 2 | ||||||||||||
MSR % of investor servicing portfolio |
0.90 | % | 1.03 | % | (0.13 | )% | (13 | ) | ||||||||
Net impact of MSR hedging |
||||||||||||||||
MSR valuation adjustment(1) |
$ | (46,912 | ) | $ | (44,040 | ) | $ | (2,872 | ) | 7 | % | |||||
Net trading gains (losses) related to MSR hedging |
38,852 | 82,165 | (43,313 | ) | (53 | ) | ||||||||||
Net interest income related to MSR hedging |
200 | 259 | (59 | ) | (23 | ) | ||||||||||
Net gain (loss) on MSR hedging |
$ | (7,860 | ) | $ | 38,384 | $ | (46,244 | ) | (120 | )% | ||||||
(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
Nine Months Ended September 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 |
(443,607 | ) | (798,320 | ) | ||||
Recoveries of loans previously charged off |
90,435 | 96,097 | ||||||
Net loan and lease losses |
(353,172 | ) | (702,223 | ) | ||||
Provision for loan and lease losses |
132,116 | 556,392 | ||||||
Allowance of assets sold |
(8,242 | ) | (296 | ) | ||||
Allowance for loan and lease losses, end of period |
$ | 1,019,710 | $ | 1,336,352 | ||||
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 |
(3,348 | ) | (8,818 | ) | ||||
Allowance for unfunded loan commitments and letters of credit, end of period |
$ | 38,779 | $ | 40,061 | ||||
Total allowance for credit losses |
$ | 1,058,489 | $ | 1,376,413 | ||||
Allowance for loan and lease losses (ALLL) as % of: |
||||||||
Total loans and leases |
2.61 | % | 3.56 | % | ||||
Nonaccrual loans and leases (NALs) |
180 | 136 | ||||||
Nonperforming assets (NPAs) |
166 | 121 | ||||||
Total allowance for credit losses (ACL) as % of: |
||||||||
Total loans and leases |
2.71 | % | 3.67 | % | ||||
Nonaccrual loans and leases (NALs) |
187 | 140 | ||||||
Nonperforming assets (NPAs) |
172 | 125 |
24
Nine Months Ended September 30, | ||||||||
(dollar amounts in thousands) | 2011 | 2010 | ||||||
Net charge-offs by loan and lease type: |
||||||||
Commercial: |
||||||||
Commercial and industrial |
$ | 78,786 | $ | 195,808 | ||||
Commercial real estate: |
||||||||
Construction |
33,995 | 97,924 | ||||||
Commercial |
85,723 | 132,767 | ||||||
Commercial real estate |
119,718 | 230,691 | ||||||
Total commercial |
198,504 | 426,499 | ||||||
Consumer: |
||||||||
Automobile |
10,830 | 19,537 | ||||||
Home equity(1) |
78,378 | 110,198 | ||||||
Residential mortgage(2) |
46,949 | 126,120 | ||||||
Other consumer |
18,511 | 19,869 | ||||||
Total consumer |
154,668 | 275,724 | ||||||
Total net charge-offs |
$ | 353,172 | $ | 702,223 | ||||
Net charge-offs annualized percentages: |
||||||||
Commercial: |
||||||||
Commercial and industrial |
0.78 | % | 2.12 | % | ||||
Commercial real estate: |
||||||||
Construction |
7.41 | 10.67 | ||||||
Commercial |
2.01 | 2.88 | ||||||
Commercial real estate |
2.54 | 4.17 | ||||||
Total commercial |
1.35 | 2.89 | ||||||
Consumer: |
||||||||
Automobile |
0.24 | 0.56 | ||||||
Home equity(1) |
1.33 | 1.95 | ||||||
Residential mortgage(2) |
1.36 | 3.74 | ||||||
Other consumer |
4.58 | 3.84 | ||||||
Total consumer |
1.09 | 2.11 | ||||||
Net charge-offs as a % of average loans |
1.22 | % | 2.52 | % | ||||
(1) | 2010 included net charge-offs of $14,678 thousand associated with the transfer of Franklin-related loans to loans held for sale and $6,143 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 $14,914 thousand of other Franklin-related net charge-offs. |
25
September 30, | ||||||||
(dollar amounts in thousands) | 2011 | 2010 | ||||||
Nonaccrual loans and leases (NALs): |
||||||||
Commercial and industrial |
$ | 209,632 | $ | 398,353 | ||||
Commercial real estate |
257,086 | 478,754 | ||||||
Residential mortgage |
61,129 | 82,984 | ||||||
Home equity |
37,156 | 21,689 | ||||||
Total nonaccrual loans and leases |
565,003 | 981,780 | ||||||
Other real estate, net: |
||||||||
Residential |
18,588 | 65,775 | ||||||
Commercial |
19,418 | 57,309 | ||||||
Total other real estate, net |
38,006 | 123,084 | ||||||
Other NPAs (1) |
10,972 | | ||||||
Total nonperforming assets |
$ | 613,981 | $ | 1,104,864 | ||||
Nonperforming Franklin assets: |
||||||||
Commercial |
$ | | $ | | ||||
OREO |
534 | 15,330 | ||||||
Impaired loans held for sale |
| | ||||||
Total nonperforming Franklin assets |
$ | 534 | $ | 15,330 | ||||
Nonaccrual loans and leases as a % of total loans and leases |
1.45 | % | 2.62 | % | ||||
NPA ratio (2) |
1.57 | 2.94 |
Nine Months Ended September 30, | ||||||||
(dollar amounts in thousands) | 2011 | 2010 | ||||||
Nonperforming assets, beginning of period |
$ | 844,752 | $ | 2,058,091 | ||||
New nonperforming assets |
555,925 | 687,897 | ||||||
Franklin impact, net |
(8,943 | ) | (323,170 | ) | ||||
Returns to accruing status |
(165,109 | ) | (270,747 | ) | ||||
Loan and lease losses |
(283,667 | ) | (509,559 | ) | ||||
OREO losses (gains) |
1,638 | (6,979 | ) | |||||
Payments |
(236,560 | ) | (459,133 | ) | ||||
Sales |
(94,055 | ) | (71,536 | ) | ||||
Nonperforming assets, end of period |
$ | 613,981 | $ | 1,104,864 | ||||
(1) | Other nonperforming assets represent an investment security backed by a municipal bond. | |
(2) | Nonperforming assets divided by the sum of loans and leases, net other real estate owned, and other NPAs. |
26
September 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) |
32,850 | 56,803 | ||||||
Home equity |
20,420 | 27,160 | ||||||
Other consumer |
7,755 | 11,423 | ||||||
Total, excl. loans guaranteed by the U.S. Government |
61,025 | 95,386 | ||||||
Add: loans guaranteed by U.S. Government |
84,413 | 94,249 | ||||||
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government |
$ | 145,438 | $ | 189,635 | ||||
Ratios: |
||||||||
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases |
0.16 | % | 0.25 | % | ||||
Guaranteed by U.S. Government, as a percent of total loans and leases |
0.21 | % | 0.26 | % | ||||
Including loans guaranteed by the U.S. Government, as a percent of total loans and leases |
0.37 | % | 0.51 | % | ||||
Accruing troubled debt restructured loans: |
||||||||
Commercial |
$ | 321,598 | $ | 157,971 | ||||
Residential mortgages |
304,365 | 304,356 | ||||||
Other consumer (1) |
89,596 | 73,210 | ||||||
Total accruing troubled debt restructured loans |
$ | 715,559 | $ | 535,537 | ||||
Nonaccruing troubled debt restructured loans: |
||||||||
Commercial |
$ | 74,264 | $ | 33,236 | ||||
Residential mortgages |
20,877 | 10,581 | ||||||
Other consumer (1) |
279 | | ||||||
Total nonaccruing troubled debt restructured loans |
$ | 95,420 | $ | 43,817 | ||||
(1) | Includes home equity, automobile, and other consumer loans. |
27
'PF(`9O4`$?AP9:
MQG?3866VY4XT-((^D#8;$`0GB'@*8`$7,%[/UH)NIBU#0P(3\&UN8%J?%"Y[
MAGX]:%,_Z&Y".`!$&!)'^&Q*R(1.V'51F'6LMW_]5X57&(!WQ86E@H"EQGMK
M%X8/-X:\)8%S=X93DX8
$]U`4W'<:16K?8)^)4H@DEWL+6Z[5!U4<4(`>(,`WAFPCHZSDP\`Z1,".N
MVPCV%Y(.OIXA0`4_^P0V/`1"*=HIAG`/H!)(;L5I8`%.@`7Y88$"%!RQ)P-:
MUQ2N"P,\L`(:T(_NY,87-@1ACHG?$PJ"?@(YG``+`%A=(M'6=3#V!0)XR[%T
M?H(*8P;DM`+$7DY'@`#'3NQ'@`8T^!#!8%I'<`!T@"N%FJU&<`!20`!U=P(F
MQO\$&;18[\$`#1(*M]<)7%`"!O``!5A``/*