0000950123-11-090830.txt : 20111020 0000950123-11-090830.hdr.sgml : 20111020 20111020090017 ACCESSION NUMBER: 0000950123-11-090830 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20111020 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20111020 DATE AS OF CHANGE: 20111020 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HUNTINGTON BANCSHARES INC/MD CENTRAL INDEX KEY: 0000049196 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 310724920 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34073 FILM NUMBER: 111149214 BUSINESS ADDRESS: STREET 1: HUNTINGTON CTR STREET 2: 41 S HIGH ST HC0632 CITY: COLUMBUS STATE: OH ZIP: 43287 BUSINESS PHONE: 6144808300 MAIL ADDRESS: STREET 1: HUNTINGTON CENTER2 STREET 2: 41 S HIGH ST HC063 CITY: COLUMBUS STATE: OH ZIP: 43287 8-K 1 c23395e8vk.htm FORM 8-K Form 8-K
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 20, 2011
HUNTINGTON BANCSHARES INCORPORATED
(Exact name of registrant as specified in its charter)
         
Maryland   1-34073   31-0724920
         
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer Identification No.)
     
Huntington Center 41 South High Street
Columbus, Ohio
   
43287
     
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (614) 480-8300
Not Applicable
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 

 


 

Item 2.02. Results of Operations and Financial Condition.
On October 20, 2011, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended September 30, 2011. Also on October 20, 2011, Huntington made a Quarterly Performance Discussion and Financial Review available on its web site, www.huntington-ir.com.
Huntington’s senior management will host an earnings conference call October 20, 2011, at 10:00 a.m. (Eastern Time). The call may be accessed via a live Internet webcast at www.huntington-ir.com or through a dial-in telephone number at 800-267-7495, conference ID 10274284. Slides will be available at www.huntington-ir.com just prior to the call. A replay of the web cast will be archived in the Investor Relations section of Huntington’s web site at www.huntington.com. A telephone replay will be available two hours after the completion of the call through October 31, 2011, at 855-859-2056; conference call ID 10274284.
The information contained or incorporated by reference in this Current Report on Form 8-K contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: (1) worsening of credit quality performance due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success, impact, and timing of our business strategies, including market acceptance of any new products or services introduced to implement our “Fair Play” banking philosophy; (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used to prepare our financial statements; (7) extended disruption of vital infrastructure; (8) the final outcome of significant litigation; (9) the nature, extent, and timing of governmental actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as future regulations which will be adopted by the relevant regulatory agencies, including the Consumer Financial Protection Bureau (CFPB), to implement the Act’s provisions; and (10) the outcome of judicial and regulatory decisions regarding practices in the residential mortgage industry, including among other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2010 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this document are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.

 

 


 

Exhibit 99.3 includes certain ratios, specifically the tangible common equity ratio, and the Tier 1 common risk-based capital ratio, which are non-GAAP financial measures. These non-GAAP financial measures are included in this report because the Federal Reserve indicated that as part of their Supervisory Capital Assessment Program (SCAP), a year-end 2010 Tier 1 common risk-based capital ratio of 4.0% would be needed. Although Huntington is not one of the SCAP bank holding companies, the market has accepted this as a “de facto” standard for being adequately capitalized since 10 of the 19 bank holding companies included in SCAP were directed to increase their capital levels to meet this targeted threshold. Other companies may calculate these financial measures differently. Risk-weighted assets are calculated under regulatory capital rules applicable to us as discussed more fully on page 7 of our Form 10-K. The tangible common equity ratio, tangible assets, and Tier 1 common risk-based capital ratio were calculated as follows:
Capital Adequacy Reconciliations
                                         
    2011     2010  
(in millions)   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.

 

 


 

The information contained or incorporated by reference in Item 2.02 of this Form 8-K shall be treated as “furnished” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
Item 9.01. Financial Statements and Exhibits.
The exhibits referenced below shall be treated as “furnished” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
(d) Exhibits.
     
Exhibit 99.1 —  
News release of Huntington Bancshares Incorporated, dated October 20, 2011.
Exhibit 99.2 —  
Quarterly Performance Discussion, September 2011.
Exhibit 99.3 —  
Quarterly Financial Review, September 2011.

 

 


 

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
  HUNTINGTON BANCSHARES INCORPORATED
 
 
Date: October 20, 2011  By:   /s/ Donald R. Kimble    
    Donald R. Kimble   
    Senior Executive Vice President and Chief Financial Officer   
EXHIBIT INDEX
     
Exhibit No.   Description
   
 
Exhibit 99.1  
News release of Huntington Bancshares Incorporated, October 20, 2011.
   
 
Exhibit 99.2  
Quarterly Performance Discussion, September 2011.
   
 
Exhibit 99.3  
Quarterly Financial Review, September 2011.

 

 

EX-99.1 2 c23395exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
(HUNTINGTON LOGO)
(HUNTINGTON LOGO)
FOR IMMEDIATE RELEASE —
Date: October 20, 2011
     
Contact:
   
Investors
  Media
Jay Gould
  Maureen Brown
Jay.Gould@huntington.com
  Maureen.Brown@Huntington.com
(614) 480-4060
  (614) 480-5512
 
   
Todd Beekman
   
Todd.Beekman@huntington.com
   
(614) 480-3878
   
HUNTINGTON BANCSHARES INCORPORATED
REPORTS $143.4 MILLION OF NET INCOME, OR $0.16 PER COMMON SHARE,
FOR THE 2011 THIRD QUARTER, DOWN 2% AND FLAT, RESPECTIVELY,
FROM THE 2011 SECOND QUARTER
DECLARES QUARTERLY COMMON STOCK DIVIDEND OF $0.04 PER SHARE
Other specific highlights compared with 2011 Second Quarter:
    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%
COLUMBUS, Ohio — Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported 2011 third quarter net income of $143.4 million, down $2.5 million, or 2%, from $145.9 million in the prior quarter. Earnings per common share in the current quarter were $0.16, equal to the prior quarter. Net income in the year-ago quarter was $100.9 million, or $0.10 per common share.

 

 


 

For the first nine months of 2011, Huntington reported net income of $415.8 million, or $0.45 per common share. This compared with net income of $189.4 million, or $0.14 per common share, for the comparable year-ago period.
Huntington today also announced that the board of directors has declared a quarterly cash dividend on its common stock of $0.04 per common share. The dividend is payable January 3, 2012, to shareholders of record on December 20, 2011.
Summary Performance Discussion Compared with 2011 Second Quarter
“We are pleased with the quarter as it represented good progress against our strategic plan even with significant headwinds from the operating and interest rate environment,” said Stephen D. Steinour, chairman, president, and chief executive officer. “There were many positives that confirm we are making significant progress to improve profitability and add to long-term earnings growth. Revenue grew. Net interest income increased, reflecting strong loan and deposit growth. Noninterest income increased, reflecting growth in key activities such as electronic banking, and service charges on deposit accounts, as well as a gain from an automobile loan securitization. These successes are a direct result of the strategic investments we have made over the last two years. We are especially pleased with the momentum in both consumer household and commercial relationship growth resulting from our “Fair Play” banking philosophy and Optimal Customer Relationship (OCR) sales approach.”
“Generating an appropriate return while reducing risk for our shareholders is our key objective,” Steinour continued. “Over the last two years, we have significantly improved the risk profile of the balance sheet by increasing capital, strengthening reserves, and reducing the concentrations of higher risk noncore commercial real estate loans. This quarter, we took a step that will further manage concentration risk while permitting us to continue to leverage our expertise in automobile financing. Our super prime indirect automobile portfolio has performed extraordinarily well over this cycle, and recently we have seen strong growth by taking advantage of dislocations in several markets by hiring local teams and applying Huntington’s proven underwriting and sales process. By restarting our automobile securitization program this quarter, we can maintain the size of the portfolio at appropriate levels while freeing up balance sheet capacity for continued expansion of the business.”
“Disciplined management of capital to improve long-term shareholder returns is important. Last quarter’s common stock dividend increase was just one component of our longer-term plan,” he continued. “Our capital is expected to continue to increase with earnings. We continue to review potential capital management options and note that during the first quarter of 2012 we will be participating, for the first time, in the Federal Reserve’s Comprehensive Capital Analysis and Review (CCAR).”
Net income in the third quarter was $143.4 million, $2.5 million, or 2%, lower than the prior quarter. Drivers of the decrease were a $10.7 million, or 2%, increase in noninterest expense and a $7.8 million, or 22%, increase in provision expense, partially offset by a $5.8 million, or 1%, increase in fully-taxable equivalent revenue, reflecting a 1% increase in both net interest and noninterest income. Net income also benefited from a lower provision for income taxes.

 

2


 

Net interest income increased $3.1 million, or 1%, from the prior quarter. This reflected a $0.8 billion, or 2% (6% annualized), increase in average earning assets and was partially offset by a 6 basis point decline in the fully-taxable equivalent net interest margin to 3.34%. The increase in average earning assets was driven by an $0.8 billion, or 2% (8% annualized), increase in average loans. Loan growth was broad based with every category of loans growing, except noncore commercial real estate (CRE), which continued its planned decline. Growth in the average balances of the automobile portfolio and commercial and industrial loan (C&I) portfolio was strong, up 17% and 9% annualized, respectively. Residential mortgages also experienced growth of 5% (19% annualized), reflecting the continuation of a year-long trend of customer preferences for shorter-term fixed and/or variable rate mortgages, products we typically retain on our balance sheet. Average total core deposits grew $0.9 billion, or 2% (9% annualized), with the mix continuing to shift from higher cost core certificates of deposit, which declined $0.5 billion, or 6% (24% annualized), this quarter, to lower cost total demand deposits, which grew $0.9 billion, or 7% (28% annualized). Commercial demand deposit growth was particularly strong, in part reflecting temporary deposits from several large relationships.
“Two years ago, we moved to a customer relationship centric sales process, we call OCR. For commercial relationships, Huntington is now the primary bank for the vast majority of those customers and no longer just a lender. This has led to significant growth in fee-related activities such as treasury management and capital markets services, as well as commercial deposits,” Steinour noted. “The percent of commercial relationships with over four products at the end of the 2011 third quarter was 29.2%, up from 23.0% a year ago. For the first nine months of this year, commercial relationships grew at an 8.6% annualized rate, up from 4.9% for full year 2010.”
“Many banks today are struggling to figure out how to position themselves with consumers, especially now with the outlook for a slower economic recovery and a prolonged period of low interest rates,” Steinour noted. “Huntington took action more than a year ago with our clear value position built on convenience and our ‘Fair Play’ banking philosophy. Products like Asterisk-Free Checking™ and Huntington Plus Checking™, with features like 24-Hour Grace®, free identity theft protection, and a no fee debit-card, are resonating strongly with existing and potential customers. For the first nine months of this year, consumer checking account households grew at a 10.8% annualized rate, up from 6.8% and 3.0% in 2010 and 2009, respectively. The percent of consumer checking account households with four or more products at the end of the 2011 third quarter was 72.8%, up from 68.5% a year ago.”
Commenting on the net interest margin, Steinour said, “The 6 basis points linked-quarter decline in the net interest margin was more than previously expected. Over the quarter, reinvestment rates on the securities portfolio were down over 45 basis points, and we were unwilling to add credit or duration risk during this time of record low rates. Loan yields were down 10 basis points from the second quarter and, although the pace of decline continued to slow, it was only partially offset by the 5 basis points decrease in deposit costs. We continue to aggressively manage our deposits and see opportunity not only in the repricing of our certificates of deposits but also across much of the deposit portfolio.”

 

3


 

Total noninterest income increased $2.8 million, or 1%. This included an increase in other income of $15.1 million, or 33%, reflecting a $15.5 million gain on sale from the automobile securitization and a $2.6 million increase in market-related gains and capital markets income, partially offset by a $6.8 million decline in SBA servicing income. Service charges on deposit accounts and electronic banking income increased $4.5 million, or 7%, and $1.0 million, or 3%, respectively, primarily driven by increased customer activity and strong customer growth. These benefits were partially offset by an $11.0 million decline in mortgage banking income, primarily driven by a negative $13.9 million linked-quarter change in the net mortgage servicing rights (MSR) valuation, the majority of which occurred over the last two weeks of the quarter.
Steinour noted, “The fact that service charges on deposit accounts were only down less than 1% from a year ago confirms the competitive advantage our ‘Fair Play’ and OCR strategies are delivering. Our growth in consumer households and commercial relationships, along with our ability to increase product penetration, have virtually eliminated the negative financial impacts of an amendment to Reg E relating to certain overdraft fees, costs associated with our 24-Hour Grace® product feature, and our voluntary decision last year to reduce or eliminate a number of other deposit-related fees.”
Noninterest expense increased $10.7 million, or 2%. Personnel costs increased $8.3 million, or 4%, with more than half of that increase coming from increased salary, severance, and healthcare costs. Outside data processing and other services increased $5.7 million, or 13%, primarily due to costs associated with a conversion to a new debit card processor.
Steinour said, “Expenses continued to run at levels above our long-term expectations relative to revenue, as many of our more recent strategic initiatives have yet to season. The progress of each strategic initiative is analyzed monthly, and we continually evaluate their financial performance, terminating the few that do not achieve planned milestones and redeploying that capital into other programs. Our efficiency ratio in the 2011 third quarter was 64%, with our long-term objective to reduce that to the low-to-mid 50% range.”
The provision for credit losses increased $7.8 million, or 22%, from the prior quarter. This reflected the combination of strong loan growth and the expectation of a weaker and prolonged economic recovery. This was partially offset by the benefits of end-of-period declines of 8% in nonaccrual loans and 4% in total Criticized commercial loans. The period end allowance for credit losses (ACL) as a percentage of total loans and leases decreased to 2.71% from 2.84%. However, the ACL as a percentage of period end total nonaccrual loans (NALs) increased to 187% from 181%. Net charge-offs were $90.6 million, or an annualized 0.92% of average total loans and leases, down 7% from $97.5 million, or 1.01%, in the prior quarter and was the first time net charge-offs have been below 1.00% of average total loans since the third quarter of 2008.
Commenting on credit quality trends, Steinour said, “Credit quality continued its expected improvement. This reflected well on the actions taken over the last two years to address credit-related issues in our loan portfolio. Even so, many of these performance metrics remain elevated compared with historical performance. We expect to see continued declines in nonaccrual loans and net charge-offs going forward.”
The Tier 1 common risk-based capital ratio at September 30, 2011, was 10.17%, up from 9.92% at the end of the prior quarter. The tangible common equity ratio was stable at 8.22% as tangible assets grew $1.9 billion and were temporarily inflated by an increased liquidity position from the proceeds of the automobile securitization. Liquidity is expected to remain at higher than historical levels with the anticipated repayment of $0.6 billion of debt that matures in June 2012. The regulatory Tier 1 and Total capital ratios were 12.37% and 15.11%, respectively, up from 12.14% and 14.89%, respectively, at June 30, 2011.

 

4


 

Pre-Tax, Pre-Provision Income Trends
One metric we believe is useful in analyzing performance is the level of earnings adjusted to exclude provision expense, securities gains or losses, and amortization of intangibles. In addition, earnings are adjusted for items we identify to be outside of ordinary banking activities, and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by us at the time to be infrequent or short-term in nature, which we believe may distort our underlying performance trends (see Pre-Tax, Pre-Provision Income in Basis of Presentation for a full discussion).
Pre-Tax, Pre-Provision Income (1)
                                         
    2011     2010  
    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
Pre-tax, pre-provision income was $240.7 million in the current quarter, down $1.9 million, or 1%, from the prior quarter. This primarily reflected the negative impact from a lower than expected net interest margin and higher than expected noninterest expense.
Expectations
“The lack of prospects for meaningful economic improvement, higher interest rates, and wider spreads between short-term and medium-term interest rates for the foreseeable future is a challenge,” said Steinour. “These revenue headwinds are magnified by the continued fragility of borrower and consumer confidence. Nevertheless, we expect to continue making selective investments in initiatives to grow long-term profitability, remaining disciplined in our loan and deposit pricing, staying focused on increasing customer product penetration, and working to improve operating efficiency. Our success in growing and deepening relationships presents us with an opportunity to expand revenue.”

 

5


 

Net interest income is expected to continue to show very modest improvement from the third quarter level. The momentum we are seeing in loan and low cost deposit growth is expected to continue. Yet, those benefits are expected to be mostly offset by downward pressure on the net interest margin due to the anticipated continued mix shift to lower-rate higher quality loans and lower securities reinvestment rates given the low absolute level of interest rates and shape of the yield curve. If the current interest rate environment, which has partially resulted from the Federal Reserve’s “Operation Twist”, remains unchanged through 2012, it could cause our net interest margin to drop modestly below our long-term targeted range of 3.30%-3.75%. Our C&I portfolio is expected to continue to show meaningful growth with much of this reflecting the positive impact from strategic initiatives to expand our commercial lending expertise into areas like specialty banking, asset based lending, and equipment financing, in addition to our long-standing continued support of middle market and small business lending. For automobile loans, we expect to see strong growth from period-end balances. Residential mortgages are expected to show modest growth, with CRE continuing to experience modest declines.
We again anticipate the increase in total core deposits to match that of loans, reflecting continued growth in consumer households and commercial relationships. Further, we expect the shift toward low- and no-cost demand deposits and money market accounts will continue.
Noninterest income is expected to show a modest decline in the 2011 fourth quarter, primarily due to an anticipated 50% decline in electronic banking income from the third quarter, given the newly mandated lower interchange fee structure implemented October 1, 2011. We expect to see continued growth of service charge income commensurate with customer growth and increased product penetration. Mortgage banking income should return to levels seen in the first half of the year as the third quarter’s sizable MSR impairment is not expected to repeat, though a modest slowdown in refinance application volume is expected. We also anticipate continued growth in the contribution from other key fee income activities including capital markets, treasury management services, and brokerage, reflecting the impact of our cross-sell and product penetration initiatives throughout the company, as well as the positive impact from strategic initiatives.
Expense levels are expected to decline modestly in coming quarters though strategic actions like the current debit card conversion may cause short-term fluctuations.
Nonaccrual loans and net charge-offs are expected to continue to decline. The provision for credit losses should remain near current levels. However, there could be some volatility given the uncertain and uneven nature of the economic recovery.
We anticipate the effective tax rate for the foreseeable future to be in the range of 24% to 27%.
Please see the 2011 Third Quarter Performance Discussion for an additional detailed review of this quarter’s performance. This document can be found at:
http://www.investquest.com/iq/h/hban/ne/finnews/
Conference Call / Webcast Information
Huntington’s senior management will host an earnings conference call on Thursday, October 20, 2011, at 10:00 a.m. (Eastern Time). The call may be accessed via a live Internet webcast at www.huntington-ir.com or through a dial-in telephone number at (800) 267-7495; Conference ID 10274284. Slides will be available at www.huntington-ir.com about an hour prior to the call. A replay of the webcast will be archived in the Investor Relations section of Huntington’s web site, www.huntington.com. A telephone replay will be available two hours after the completion of the call through October 31, 2011 at (855) 859-2056; Conference ID 10274284.

 

6


 

Forward-looking Statement
This document contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: (1) worsening of credit quality performance due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success, impact, and timing of our business strategies, including market acceptance of any new products or services introduced to implement our “Fair Play” banking philosophy; (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used to prepare our financial statements; (7) extended disruption of vital infrastructure; (8) the final outcome of significant litigation; (9) the nature, extent, and timing of governmental actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as future regulations which will be adopted by the relevant regulatory agencies, including the Consumer Financial Protection Bureau (CFPB), to implement the Act’s provisions; and (10) the outcome of judicial and regulatory decisions regarding practices in the residential mortgage industry, including among other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2010 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this document are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.
Basis of Presentation
Use of Non-GAAP Financial Measures
This document may contain GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Huntington’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this document, the 2011 Third Quarter Performance Discussion and Quarterly Financial Review supplements to this document, the third quarter earnings conference call slides, or the Form 8-K related to this document, all of which can be found on Huntington’s website at www.huntington-ir.com.
Pre-Tax, Pre-Provision Income
One non-GAAP performance metric that Management believes is useful in analyzing underlying performance trends is pre-tax, pre-provision income. This is the level of earnings adjusted to exclude the impact of:
    provision expense, which is excluded because its absolute level is elevated and volatile in times of economic stress;
    available-for-sale and other securities gains/losses, which are excluded because in times of economic stress securities market valuations may also become particularly volatile;
    amortization of intangibles expense, which is excluded because return on tangible common equity is a key metric used by Management to gauge performance trends; and
    certain items identified by Management to be outside of ordinary banking activities, and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by Management at the time to be infrequent or short-term in nature, which Management believes may distort the company’s underlying performance trends.

 

7


 

Annualized data
Certain returns, yields, performance ratios, or quarterly growth rates are presented on an “annualized” basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full year or year-over-year amounts. For example, loan and deposit growth rates, as well as net charge-off percentages, are most often expressed in terms of an annual rate like 8%. As such, a 2% growth rate for a quarter would represent an annualized 8% growth rate.
Fully-taxable equivalent interest income and net interest margin
Income from tax-exempt earning assets is increased by an amount equivalent to the taxes that would have been paid if this income had been taxable at statutory rates. This adjustment puts all earning assets, most notably tax-exempt municipal securities and certain lease assets, on a common basis that facilitates comparison of results to results of competitors.
Earnings per share equivalent data
Significant income or expense items may be expressed on a per common share basis. This is done for analytical and decision-making purposes to better discern underlying trends in total corporate earnings per share performance excluding the impact of such items. Investors may also find this information helpful in their evaluation of the company’s financial performance against published earnings per share mean estimate amounts, which typically exclude the impact of Significant Items. Earnings per share equivalents are usually calculated by applying a 35% effective tax rate to a pre-tax amount to derive an after-tax amount, which is divided by the average shares outstanding during the respective reporting period. Occasionally, when the item involves special tax treatment, the after-tax amount is disclosed separately, with this then being the amount used to calculate the earnings per share equivalent.
Rounding
Please note that columns of data in this document may not add due to rounding.
About Huntington
Huntington Bancshares Incorporated is a $55 billion regional bank holding company headquartered in Columbus, Ohio. Huntington National Bank, founded in 1866, provides full-service commercial, small business, and consumer banking services; mortgage banking services; treasury management and foreign exchange services; equipment leasing; wealth and investment management services; trust services; brokerage services; customized insurance brokerage and service programs; and other financial products and services. The principal markets for these services are Huntington’s six-state banking franchise: Ohio, Michigan, Pennsylvania, Indiana, West Virginia, and Kentucky. The primary distribution channels include a banking network of over 650 traditional branches and convenience branches located in grocery stores and retirement centers, and through an array of alternative distribution channels including internet and mobile banking, telephone banking, and over 1,300 ATMs. Through automotive dealership relationships within its six-state banking franchise area and selected other Midwest and New England states, Huntington also provides commercial banking services to the automotive dealers and retail automobile financing for dealer customers.
###

 

8

EX-99.2 3 c23395exv99w2.htm EXHIBIT 99.2 Exhibit 99.2
Exhibit 99.2
(HUNTINGTON LOGO)
HUNTINGTON BANCSHARES
2011 THIRD QUARTER PERFORMANCE
DISCUSSION
Date: October 20, 2011
The following provides detailed earnings performance discussion that complements the summary review contained in Huntington Bancshares Incorporated’s (NASDAQ: HBAN) 2011 Third Quarter Earnings Press Release, which can be found at: http://www.investquest.com/iq/h/hban/ne/finnews/
Earnings Performance Summary
Table 1 — Earnings Performance Summary
                                 
    2011        
    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 %
 
                       
Significant Items Influencing Financial Performance Comparisons
From time-to-time, revenue, expenses, or taxes are impacted by items we judge 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 we believe their outsized impact at that time to be infrequent or short-term in nature. We believe the disclosure of such “Significant Items” in current and prior period results aids analysts/investors in better understanding corporate performance trends. (See Significant Items under the Basis of Presentation for a full discussion.)

 

 


 

As shown in Table 2 below, there were no Significant Items impacting reported results for the 2011 third and second quarters and the 2010 third quarter:
Table 2 — Significant Items Influencing Earnings Performance Comparisons
                 
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
Net Interest Income, Net Interest Margin, and Average Balance Sheet
2011 Third Quarter versus 2011 Second Quarter
Fully-taxable equivalent net interest income increased $3.0 million, or 1%, from the 2011 second quarter. This was caused by a 2% (6% annualized) increase in average earning assets. The increase in average earning assets was driven by an increase of $0.8 billion, or 2% (8% annualized) in average loans.
The fully-taxable equivalent net interest margin decreased 6 basis points to 3.34%. The primary items impacting the net interest margin decline were:
    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.
Partially offset by:
    6 basis points positive impact from improved deposit pricing and the addition of low cost deposits.
Table 3 — Loans and Leases — 3Q11 vs. 2Q11
                                 
    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


 

Average total loans and leases increased $0.8 billion, or 2% (8% annualized), from the 2011 second quarter, reflecting:
    $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.
Partially offset by:
    $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.
Table 4 — Deposits — 3Q11 vs. 2Q11
                                 
    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


 

Average total deposits increased $1.0 billion, or 2% (10% annualized), from the 2011 second quarter reflecting:
    $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.
Partially offset by:
    $0.5 billion, or 6% (24% annualized), decrease in core certificates of deposits.
2011 Third Quarter versus 2010 Third Quarter
Fully-taxable equivalent net interest income decreased $2.5 million, or less than 1%, from the year-ago quarter. This reflected the benefit of a $1.3 billion, or 3%, increase in average total earning assets, partially offset by an 11 basis point decline in the fully-taxable equivalent net interest margin. The increase in average earning assets reflected a combination of factors including:
    $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.
The 11 basis point decline in the fully-taxable equivalent net interest margin reflected a reduction in derivatives income, lower loan yields, and lower securities yields, partially offset by the positive impacts of increases in low cost deposits and lower deposit pricing.
Table 5 — Loans and Leases — 3Q11 vs. 3Q10
                                 
    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 %
 
                       
Average total loans and leases increased $2.1 billion, or 6%, from the year-ago quarter reflecting:
    $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.
Partially offset by:
    $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.
Table 6 — Deposits — 3Q11 vs. 3Q10
                                 
    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 %
 
                       
Average total deposits increased $1.6 billion, or 4%, from the year-ago quarter reflecting:
    $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.
Partially offset by:
    $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


 

Provision for Credit Losses
The provision for credit losses in the 2011 third quarter was $43.6 million, up $7.8 million, or 22%, from the prior, reflecting the combination of strong loan growth and the expectation of a weaker and prolonged economic recovery. The current quarter’s provision for credit losses was $47.0 million less than total net charge-offs. Compared to the year-ago quarter, provision for credit losses declined $75.6 million, or 63%. The decline reflected the combination of lower NCOs, NPAs, and commercial Criticized loans (see Credit Quality discussion).
Noninterest Income
2011 Third Quarter versus 2011 Second Quarter
Table 7 — Noninterest Income — 3Q11 vs. 2Q11
                                 
    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 %
 
                       
Noninterest income increased $2.8 million, or 1%, from the prior quarter reflecting:
    $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.
Partially offset by:
    $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


 

2011 Third Quarter versus 2010 Third Quarter
Table 8 — Noninterest Income — 3Q11 vs. 3Q10
                                 
    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 )%
 
                       
Noninterest income declined $8.6 million, or 3%, from the year-ago quarter reflecting:
    $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.
Partially offset by:
    $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


 

Noninterest Expense
2011 Third Quarter versus 2011 Second Quarter
Table 9 — Noninterest Expense — 3Q11 vs. 2Q11
                                 
    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 %
Noninterest expense increased $10.7 million, or 2%, from the prior quarter. This reflected:
    $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.
Partially offset by:
    $6.3 million, or 27%, decline in deposit and other insurance expenses.

 

8


 

2011 Third Quarter versus 2010 Third Quarter
Table 10 — Noninterest Expense — 3Q11 vs. 3Q10
                                 
    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 %
Noninterest expense increased $11.8 million, or 3%, from the year-ago quarter reflecting:
    $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.
Partially offset by:
    $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.
Income Taxes
The provision for income taxes in the 2011 third quarter was $38.9 million. The effective tax rate for the 2011 third quarter was 21.4%. At September 30, 2011, we had a net deferred tax asset of $364.2 million. Based on both positive and negative evidence and our level of forecasted future taxable income, there was no impairment to the deferred tax asset at September 30, 2011. The total disallowed deferred tax asset for regulatory capital purposes decreased to $19.4 million at September 30, 2011, from $48.2 million at June 30, 2011.

 

9


 

We anticipate the effective tax rate for the foreseeable future to be in the range of 24% to 27%.
Credit Quality Performance Discussion
Credit quality performance in the 2011 third quarter reflected continued improvement in the overall loan portfolio relating to net charge-off (NCO) activity, as well as continued improvement in key credit quality metrics, including an 8% decline in nonperforming assets (NPAs) and a 4% decline in the level of Criticized commercial loans compared to the prior quarter. While the trend of declining Criticized loan levels continued in the quarter, there was an increase in new Criticized commercial loan inflows compared to the prior quarter. The inflow of new Criticized loans was across all of our business segments and included one large relationship. It is important to note that while we did downgrade this relationship in the quarter, we have already noted some positives in its performance and structure. We do not believe the increase in the quarter’s inflow is an indication of future increases in the overall level of Criticized loans.
Net Charge-Offs (NCOs)
Table 11 — Net Charge-Offs
                                         
    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 %
 
                             
Total net charge-offs for the 2011 third quarter were $90.6 million, or an annualized 0.92% of average total loans and leases. This was down $6.9 million, or 7%, from $97.5 million, or an annualized 1.01%, in the prior quarter.
Total C&I net charge-offs for the 2011 third quarter were $17.9 million, or an annualized 0.52%, down 4% from $18.7 million, or an annualized 0.56% of related loans, in the prior quarter. This decline was evident across our geographic footprint and was consistent with our expectations. The current quarter’s NCOs were associated with smaller relationships, consistent with the longer-term run-rate expectations.

 

10


 

Current quarter CRE net charge-offs were $24.4 million, or an annualized 1.60% of average CRE loans. This was down $3.2 million, or 11%, from $27.6 million, or an annualized 1.77%, in the prior quarter. This performance was consistent with our expectations and was evident across our geographic footprint. We continue to anticipate lower CRE NCOs in future quarters.
Total consumer net charge-offs in the current quarter were $48.2 million, or an annualized 0.99% of average total consumer loans, down $3.0 million, or 6%, from $51.2 million, or an annualized 1.08%, in the prior quarter.
Automobile loan and lease net charge-offs were $3.9 million, or an annualized 0.25% of related average balances, up 70% from $2.3 million, or an annualized 0.15%, in the prior quarter. These relatively low levels of net charge-offs reflected the continued high credit quality of originations and a strong resale market for used vehicles.
Residential mortgage net charge-offs in the current quarter were $11.6 million, or an annualized 0.97% of related loans, down 30% from $16.5 million, or an annualized 1.44%, in the prior quarter and were consistent with expectations for a continued downward trend.
Home equity net charge-offs were $26.2 million, or an annualized 1.31% of related average balances, up 3% from $25.4 million, or an annualized 1.29%, in the prior quarter and were impacted by the weakened overall economy and the continued modest erosion in home values. This slight increase was consistent with our expectations. We continue to manage the default rate through focused delinquency monitoring as virtually all defaults for second-lien home equity loans incur significant losses reflecting the reduction of equity associated with the collateral property.
Nonaccrual Loans (NALs) and Nonperforming Assets (NPAs)
Table 12 — Nonaccrual Loans and Nonperforming Assets
                                         
    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


 

Total nonaccrual loans and leases (NALs) were $565.0 million at September 30, 2011, and represented 1.45% of total loans and leases. This was down $49.2 million, or 8%, from $614.2 million, or 1.57%, of total loans and leases, at June 30, 2011.
C&I NALs decreased $19.7 million, or 9%, from the end of the prior quarter, reflecting both NCO activity and problem credit resolutions, including payoffs. The decline was associated with loans throughout our footprint, with no specific geographic concentration.
CRE NALs decreased $34.4 million, or 12%, from the end of the prior quarter, reflecting both NCO activity and problem credit resolutions, including borrower payments and payoffs. We continue to be focused on early recognition of risks through our ongoing portfolio management processes.
In contrast, home equity and residential mortgage NALs increased $3.6 million, or 11%, and $1.3 million, or 2%, respectively. These increases reflected the current weak economic conditions and the continued decline of residential real estate property values. Both home equity and residential mortgage NALs have been written down to net realizable values less anticipated selling costs, which substantially limits any significant future risk of loss.
Nonperforming assets (NPAs), which include NALs, were $614.0 million at September 30, 2011, and represented 1.57% of related assets. This was down $39.0 million, or 6%, from $652.9 million, or 1.67%, of related assets at the end of the prior quarter.
Table 13 — Accruing Loans 90 Days Past Due and Troubled Debt Restructured Loans
                                         
    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
Total accruing loans and leases over 90 days past due, excluding loans guaranteed by the U.S. Government, were $61.0 million at September 30, 2011, up $3.3 million, or 6%, from the end of the prior quarter, and down $34.4 million, or 36%, from the end of the year-ago period. On this same basis, the over 90-day delinquency ratio was 0.16% at September 30, 2011, up from 0.15% at the end of the prior quarter, and down 9 basis points from a year earlier.

 

12


 

Allowances for Credit Losses (ACL)
We maintain two reserves, both of which are available to absorb inherent credit losses: the allowance for loan and lease losses (ALLL) and the allowance for unfunded loan commitments and letters of credit (AULC). When summed together, these reserves constitute the total ACL.
Table 14 — Allowances for Credit Losses (ACL)
                                         
    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  
At September 30, 2011, the ALLL was $1,019.7 million, down $51.4 million, or 5%, from $1,071.1 million at the end of the prior quarter. Expressed as a percent of period-end loans and leases, the ALLL ratio at September 30, 2011, was 2.61%, down from 2.74% at June 30, 2011. However, and reflecting the decline in NALs, the ALLL as a percent of NALs increased to 180% at September 30, 2011, from 174% at June 30, 2011.
At September 30, 2011, the AULC was $38.8 million, down $2.3 million, or 6%, from the end of the prior quarter.
On a combined basis, the ACL as a percent of total loans and leases at September 30, 2011, was 2.71%, down from 2.84% at June 30, 2011. The reduction was primarily a result of the continued improvement in the level of Criticized loans and a reduction in the level of specific reserves. As the ACL calculation is a reflection of the risk in the portfolio, a decline in the Criticized asset level resulted in a decrease in the required related reserve level. However, this decline was slightly offset by reserve increases associated with loan growth in total consumer loans as the risk metrics associated with those loans remained relatively unchanged. It is important to note that despite the decline in the ACL ratio, the coverage of NALs increased to 187% at September 30, 2011, up from 181% at June 30, 2011, and substantially higher than the 140% in the year-ago quarter.

 

13


 

Capital
Table 15 — Capital Ratios
                                         
    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
The tangible common equity to asset ratio at September 30, 2011, was 8.22%. Unlike risk-based capital ratios that increased from the end of the second quarter, the tangible common equity ratio was unchanged, reflecting a temporary increase in balance sheet liquidity as a result of the automobile securitization.
Our Tier 1 common risk-based capital ratio at quarter end was 10.17 %, up from 9.92% at the end of the prior quarter. In addition, our regulatory Tier 1 and Total risk-based capital ratios were 12.37% and 15.11%, respectively, up from 12.14% and 14.89%, respectively, at June 30, 2011. These increases primarily reflected the benefit of retained earnings as risk-weighted assets increased slightly.
Forward-looking Statement
This document contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: (1) worsening of credit quality performance due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success, impact, and timing of our business strategies, including market acceptance of any new products or services introduced to implement our “Fair Play” banking philosophy; (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used to prepare our financial statements; (7) extended disruption of vital infrastructure; (8) the final outcome of significant litigation; (9) the nature, extent, and timing of governmental actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as future regulations which will be adopted by the relevant regulatory agencies, including the Consumer Financial Protection Bureau (CFPB), to implement the Act’s provisions; and (10) the outcome of judicial and regulatory decisions regarding practices in the residential mortgage industry, including among other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2010 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this document are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.

 

14


 

Basis of Presentation
Use of Non-GAAP Financial Measures
This document may contain GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Huntington’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this document, the 2011 Third Quarter Earnings Press Release and Quarterly Financial Review, the 2011 third quarter earnings conference call slides, or the Form 8-K related to this document, all of which can be found on Huntington’s website at www.huntington-ir.com.
Significant Items
From time to time, revenue, expenses, or taxes are impacted by items judged by Management to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by Management at that time to be infrequent or short term in nature. We refer to such items as “Significant Items”. Most often, these Significant Items result from factors originating outside the company — e.g., regulatory actions/assessments, windfall gains, changes in accounting principles, one-time tax assessments/refunds, litigation actions, etc. In other cases they may result from Management decisions associated with significant corporate actions out of the ordinary course of business — e.g., merger/restructuring charges, recapitalization actions, goodwill impairment, etc.
Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not define a Significant Item. For example, changes in the provision for credit losses, gains/losses from investment activities, asset valuation write-downs, etc., reflect ordinary banking activities and are, therefore, typically excluded from consideration as a Significant Item.
Management believes the disclosure of “Significant Items” in current and prior period results aids analysts/investors in better understanding corporate performance and trends so that they can ascertain which of such items, if any, they may wish to include/exclude from their analysis of the company’s performance — i.e., within the context of determining how that performance differed from their expectations, as well as how, if at all, to adjust their estimates of future performance accordingly. To this end, Management has adopted a practice of listing “Significant Items” in its external disclosure documents (e.g., earnings press releases, quarterly performance discussions, investor presentations, Forms 10-Q and 10-K).
“Significant Items” for any particular period are not intended to be a complete list of items that may materially impact current or future period performance. A number of items could materially impact these periods, including those described in Huntington’s 2010 Annual Report on Form 10-K and other factors described from time to time in Huntington’s other filings with the Securities and Exchange Commission.
Annualized data
Certain returns, yields, performance ratios, or quarterly growth rates are presented on an “annualized” basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full year or year-over-year amounts. For example, loan and deposit growth rates, as well as net charge-off percentages, are most often expressed in terms of an annual rate like 8%. As such, a 2% growth rate for a quarter would represent an annualized 8% growth rate.
Fully-taxable equivalent interest income and net interest margin
Income from tax-exempt earning assets is increased by an amount equivalent to the taxes that would have been paid if this income had been taxable at statutory rates. This adjustment puts all earning assets, most notably tax-exempt municipal securities and certain lease assets, on a common basis that facilitates comparison of results to results of competitors.
Earnings per share equivalent data
Significant income or expense items may be expressed on a per common share basis. This is done for analytical and decision-making purposes to better discern underlying trends in total corporate earnings per share performance excluding the impact of such items. Investors may also find this information helpful in their evaluation of the company’s financial performance against published earnings per share mean estimate amounts, which typically exclude the impact of Significant Items. Earnings per share equivalents are usually calculated by applying a 35% effective tax rate to a pre-tax amount to derive an after-tax amount, which is divided by the average shares outstanding during the respective reporting period. Occasionally, when the item involves special tax treatment, the after-tax amount is disclosed separately, with this then being the amount used to calculate the earnings per share equivalent.
Rounding
Please note that columns of data in this document may not add due to rounding.
###

 

15

EX-99.3 4 c23395exv99w3.htm EXHIBIT 99.3 Exhibit 99.3
Exhibit 99.3
HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Review
September 2011
Table of Contents
         
Quarterly Key Statistics
    1  
 
       
Year to Date Key Statistics
    2  
 
       
Key Statistics Footnotes
    3  
 
       
Consolidated Balance Sheets
    4  
 
       
Loans and Leases Composition
    5  
 
       
Deposits Composition
    6  
 
       
Consolidated Quarterly Average Balance Sheets
    7  
 
       
Consolidated Quarterly Net Interest Margin Analysis
    8 - 9  
 
       
Selected Quarterly Income Statement Data
    10 - 11  
 
       
Quarterly Mortgage Banking Income
    12  
 
       
Quarterly Credit Reserves Analysis
    13  
 
       
Quarterly Net Charge-Off Analysis
    14  
 
       
Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
    15  
 
       
Quarterly Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans
    16  
 
       
Quarterly Common Stock Summary, Capital, and Other Data
    17  
 
       
Consolidated Year to Date Average Balance Sheets
    18  
 
       
Consolidated Year to Date Net Interest Margin Analysis
    19 - 20  
 
       
Selected Year to Date Income Statement Data
    21 - 22  
 
       
Year to Date Mortgage Banking Income
    23  
 
       
Year to Date Credit Reserves Analysis
    24  
 
       
Year to Date Net Charge-Off Analysis
    25  
 
       
Year to Date Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
    26  
 
       
Year to Date Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans
    27  
Notes:
The preparation of financial statement data in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect amounts reported. Actual results could differ from those estimates. Certain prior period amounts have been reclassified to conform to the current period’s presentation.

 

 


 

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Key Statistics
(1)
(Unaudited)
                                         
    2011     2010     Percent Changes vs.  
(dollar amounts in thousands, except per share amounts)   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                  
See Notes to the Year to Date and Quarterly Key Statistics.

 

1


 

HUNTINGTON BANCSHARES INCORPORATED
Year to Date Key Statistics(1)
(Unaudited)
                                 
    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 %                
See Notes to the Year to Date and Quarterly Key Statistics.

 

2


 

Notes to the Year to Date and Quarterly Key Statistics
     
(1)   Comparisons for all presented periods are impacted by a number of factors. Refer to Significant Items.
 
(2)   For all periods presented, the impact of the convertible preferred stock issued in 2008 and the warrants issued to the U.S. Department of the Treasury in 2008 related to Huntington’s participation in the voluntary Capital Purchase Program was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the periods. The convertible preferred stock and warrants were repurchased in December 2010 and January 2011, respectively.
 
(3)   Net income excluding expense for amortization of intangibles for the period divided by average tangible shareholders’ equity. Average tangible shareholders’ equity equals average total shareholders’ equity less average intangible assets and goodwill. Expense for amortization of intangibles and average intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
 
(4)   On a fully-taxable equivalent (FTE) basis assuming a 35% tax rate.
 
(5)   Noninterest expense less amortization of intangibles and goodwill impairment divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).
 
(6)   Includes noninterest-bearing and interest-bearing demand deposits, money market deposits, savings and other domestic deposits, and core certificates of deposit.
 
(7)   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


 

Huntington Bancshares Incorporated
Consolidated Balance Sheets
                                         
                            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  
 
                             
 
                                       
Shareholder’s equity
                                       
 
                                       
Preferred stock — authorized 6,617,808 shares-
                                       
 
                                       
5.00% Series B Non-voting, Cumulative Preferred Stock, par value of $0.01 and liquidation value per share of $1,000
                1,337,749       (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


 

Huntington Bancshares Incorporated
Loans and Leases Composition
                                                                                 
    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


 

Huntington Bancshares Incorporated
Deposits Composition
                                                                                 
    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


 

Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets

(Unaudited)
                                                         
                                            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


 

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

(Unaudited)
                                         
    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


 

Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin Analysis

(Unaudited)
                                         
    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 %
 
                             
Commercial Loan Derivative Impact
(Unaudited)
                                         
    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


 

Huntington Bancshares Incorporated
Selected Quarterly Income Statement Data
(1)
(Unaudited)
                                                         
    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 Huntington’s participation in the voluntary Capital Purchase Program was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the periods. The convertible preferred stock and warrants were repurchased in December 2010 and January 2011, respectively.
 
(3)   Net income excluding expense for amortization of intangibles for the period divided by average tangible 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


 

Huntington Bancshares Incorporated
Quarterly Mortgage Banking Income

(Unaudited)
                                                         
    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


 

Huntington Bancshares Incorporated
Quarterly Credit Reserves Analysis

(Unaudited)
                                         
    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


 

Huntington Bancshares Incorporated
Quarterly Net Charge-Off Analysis

(Unaudited)
                                         
    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


 

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

(Unaudited)
                                         
    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


 

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

(Unaudited)
                                         
    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


 

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

(Unaudited)
Quarterly common stock summary
                                         
    2011     2010  
(dollar amounts in thousands, except per share amounts)   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 Huntington’s participation in the voluntary Capital Purchase Program was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the periods. The convertible preferred stock and warrants were repurchased in December 2010 and January 2011, respectively.
 
(3)   Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
 
(4)   Includes WGH offices.
 
(5)   September 30, 2011, figures are estimated.

 

17


 

Huntington Bancshares Incorporated
Consolidated Year to Date Average Balance Sheets

(Unaudited)
                                 
    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


 

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

(Unaudited)
                 
    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


 

Huntington Bancshares Incorporated
Consolidated Year to Date Net Interest Margin Analysis

(Unaudited)
                 
    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 %
 
           
Commercial Loan Derivative Impact
(Unaudited)
                 
    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


 

Huntington Bancshares Incorporated
Selected Year to Date Income Statement Data
(1)
(Unaudited)
                                 
    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 )%
 
                       
N.R. — Not relevant, as denominator of calculation is a loss in prior period compared with income in current period.

 

21


 

     
(1)   Comparisons for presented periods are impacted by a number of factors. Refer to Significant Items.
 
(2)   For all periods presented, the impact of the convertible preferred stock issued in 2008 and the warrants issued to the U.S. Department of the Treasury in 2008 related to Huntington’s participation in the voluntary Capital Purchase Program was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the periods. The convertible preferred stock and warrants were repurchased in December 2010 and January 2011, respectively.
 
(3)   Net income excluding expense for amortization of intangibles for the period divided by average tangible 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


 

Huntington Bancshares Incorporated
Year to Date Mortgage Banking Income

(Unaudited)
                                 
    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


 

Huntington Bancshares Incorporated
Year to Date Credit Reserves Analysis

(Unaudited)
                 
    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


 

Huntington Bancshares Incorporated
Year to Date Net Charge-Off Analysis

(Unaudited)
                 
    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


 

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

(Unaudited)
                 
    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


 

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

(Unaudited)
                 
    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

GRAPHIC 5 c23395c2339500.gif GRAPHIC begin 644 c23395c2339500.gif M1TE&.#EAQP`H`.8``'NN+NSIY6RS'IJ.@^7BW%I)0.;SQ=;JJ(^U18FW,?[^ M_*.:E,G"NWQP:;K3>*ZEF]+,Q55)1-[:T^3SMLS)QOKZ^>'>V&=;5&RK'LGD MD7&U'HE\NII;%5UQ(/NOUU55$/5A'/O/ZV/+K MX_O[^OKX]G"N':C466-43/[]^OW^_O'OZ_WZ^O3ZX<+8E5Q13+NSK*S,6Z&4 MBEQ*0=?2S8_#0_/ZZO[\_*K2>5U-15-&0?K]_?_]]OCV\UE-2;ZWL%A*1?;T M\.[WR5I,1:;%9_[^^OK\^?C\Z_W^^UU,0J?-ZG6:OG\]EI'1+36;OW^^%5+2/G\\OWW^?O]^OOZ]E))/JC11?KZ M\OW\_>_XXEQ)1EI+0OO]]]_PPOS[]_S]\?SZ\G&C(;*IH&VW'_OY^U]43U!# M/OK]YV!*/E!%0FJP'TP_//[]_(^\4^/HT/W]_?[^_O[______R'Y!``````` M+`````#'`"@```?_@'^"@X2%AH>(B8J+C(V.CY"1DI.*+PH*>9=Y/$J6>1Q@ M:2=F020R34TN>2Z7"B^OL'VR?0I*?+1Y@I>R?'QY?3QYPIM]'+-]?LG*R\S- MSLS'LLF#S]76UW[1?8.TV-[>?T!<05-<;$)?;$!D1BI1:C8@)TE;)&QM7VT\ M65Y+0/]`P,!ZH80-AS(JPJA8J(+#"U\\."Q4J$)(A0H/I7W;J&S@*S\*J'$< MR%'U!->A5% M]8)#"@90&DAM`.5-"@Z_&$REVJ!&"@5\4AA=Z6U@LI""R)+TR/)/*[4<_UN^ M5,#ARY<\0':02((!CH8G1Q`($`!@2Q8968"DB#,EB!(%9/'B\F:-%RQDM!6Y8#CL6;K56K0BYYFC6[=O9V/ZD>DFT#1T#&0Z0 MT'/';X_`<.!@8&'&@7`F9+ZXF!Z$RZ6D7/B$R+RY@&>G/%R\B5"D"([-"_J$ MU8@;VG16*-MO'-A*B7WYUO[$B+%)Z(D,(NAT!'%P"'`<`L4M=T("`(APP`DS MY:%$=6#QT400"H3PPWDC;#8`*PJ(]T,1:*!QW@)\'%6447PXQ$&*?1@5(XQ% M-=.:>LA(`,&..P9P25'(*%/,C-<4AR$J\,8/:!1@8@$+I,"+D8\>^6(%O%SY(FQZ^J&4`GZDL($= M)1101`0+J*+>5[`=PP>FL+WPBYY7@J4>JZRJL,`//\Q10@DWS*(GI&'UPJ)3 MOX8%%J97XNB'EU^DP,0$>QB@QPK).3"!'AH(L,*!!:[`7`(:*&<%&\)Y`<2+ M1X8'J*`%$,K*H8D&:D*O5ZXG["TOTC)+BQ44E:*0#JEG3#8?V%&'"50P6D4, M1C*C5)%'(MEB+]:XD(+_K1$@480/O*KJEBP5N*+EGL%*R<&6'`S,J9?/V@`` M"&KHX28&UF*K+;=P>!M%`G<(@($5:XB00)K]5,;#%'^6,$(=(XQ@@KN&(EI` MH(SVB^Z17_'Q1UA.36P,,ML0@@Q=CK:X01=-=_B`"R'W4D@?5X65B*;)%O6U MUHF$*,2M:)BPV0V]2%F9UK\^5$'*MT!)5]AI%1LX2S/HL`(&($P@@IMH2KOF M@6[JS+.V8WSAP0H`(#`!$V"4P4,522^=-J&.O2%&O"=R``,%N.<.`Q\50,!` M[@P$P,?MN1>?>PX!J*">'Y_6P30.'^`.0PH$&$]!!2I(\+OUN4M@A.`II`!# M_P[<%Y_\`A&8:((/&^!.@%)"$,``$0\LL,`;1"!/:Q&(%QHF]J=2A`.F'0 M@.Y,;9])I5H=0^`"(VP@`O"`"A2+5!OB`]:P@/51H9U."*$3?.#% M']#`F$0@T7DX(T1>[I*9#0B`2'.&24VN``2!`<`3#@"<;.7L6ROXY!B"0--6 MOA*GBW+"J+H0R!()]9<+^(-1?[F9I3;UJ5,+YU2K6H2IF4!C&\WF,(>0@SS< M]9OA_$$'R&E.IZVU`2::+#.S:=GC?L`($I!#$8)J7+VZU:\+&.AY@DA/?`:5 M8TCM[:B*@(<;_($(2-AJJ)"0U5#)$P=48,!F5]#9DH)`!B#(@!H`!(!5GO:E M`E"M_PM::U-89BBGY]GI$'.8,:@.-3V[#:YOG=JWJ`[7JAA%PPT6T`!>)LH' M2&!`6",PUC":M9SGO.X^VUF`!CQ@`"W8)48C\%4(T``)AU5F`VYP`RI8%@?H M52\.B/B``%P`#9IQ@@F@<`,@ER>&<]B``B*[J`)080`LGNQDB3#@`A?HP"0X M@`@`4,#D9'`+9DA`YZS`!PJ_]L+9Q;(;O0C.VQ+5J-U!@P^,Z=1]FC@/',[[I/'Z!A`QWH0`#"<-:FX>"Z?3M/"0;`!KOZS6]$[I\7 MH8H#!K0!!4$>9I1M6X(-$*$#%@A`"\!Y60:L004W($]Q?_\@9C*?!PTML(`+ M('"!S5"-S9;D+$D+M(4#8`$`=]"`N`>#`&M-0,\YLP(0_'Q30.\UB!D#XZ(^ M7%1'*VK1Q[R`O:4*:2M.F@`N(,!8B[#I"#`3QJ5B'1U-C>IX*G,`06C#!R8; MSB+',,.+#@*N,1K5@*8W7KPJE+!A?%ENKN$!\<9HLR6KJ!800`$2N(#3!(7M MD6I2`#H`@!M6>8<[8"`!6#C`!!P@RL'\;-T]J^F?92E"&"\2D#]0E*%!;&]% M,UK?W>%WI(N[&4H'?.`,Z`.G?;#/4EV"U!=EN#K[IN551_P#B8XU!"Z.T8QO M7-<>'Z]Q;_`>`N@[RR8P.O_,;,`"#Q06"3[CS7AZ M`25TP<)#V/"V0USB%)<[W=<'`8WGNN,"M3:OWC-RP.=``2D8O#\W4-'#NQSF M,@]JH&JN[9LG1UL-RD"U2VBP`$HP';MW:FMW6:OF`F$`=QU2<;*&!)/E!,5W M=T.6=UT5,[6.2%`]Q'8(X781HP-`:@!CT` M`-FR2FYB_V?JIDHKH'Y'PF(`9O4`$?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&MRA^"(B"J"B$Z'@B M,`%J``)T5GYN4!@'D``KH"U6D`4\Z(-`2(Q#6(29F(1%L(1-V/]_GJAZH#B% MHUA'I2A[&K.%EI6*NK>*"LA6U22&%4"&0FAQM(@#MOAJ;.B&)`*'\\*+=1AX M(BA]*E<%?7A]QDA>:)",-P=:+E-`GT0ZHV4`>88!UHB-/1.)JC")[1=.ENB- M2(AEX`J.B%\@B&]HB/LDAWM6A\M_B/NCB0<]B+ M[11X31!]&U."*T>,#!F(#@F1C@A:@M$Y;B`"&3`!!W``+U6-,353@^&1+L`% M0`!HW?$#MS0KF3@")@EB%-@TU-0!0F!E4\.2YH4$ZXAE&M,!864'\:0H`]`. M,?"%K;A/3P.+':(Q179D\5(`'6`$PK;_>)PQ1[>"45JV`>VP!G"Y&;Q$!$8` M`Q]0'BG4:PII?2]GC+O$54ZY2:`E,WZA`U5Y`$D``$D@`^BV`E;P`A?T2:W$ M`5\9EAJ2F&3I"N^B-!E%*F'0A/)2`#]P`1\P`'*0,.L5BOP70G3YAXFF:550 M,-C4-SZPG!)`7>:D5NH41C>96"DD?%J%,"5P`1LP``FC?3Y)(O%4`F>PGA`P M'\0<\?XD(VG29FCF@YT!`Y@)MXBF\5!FWV@ M`^$6B;H)EAGR`Q3(5;:T+,'I-$*((A(09$Y`2U2`!'9@!S]`!=JG==&9A03P M!P10G=)5!3?0_P5[F4)S@`=4A#[5I58PP%8:XWN=\@&)E8\P8`%RD%^E*4(E MX&B!,@*`E ME29ZD!P:T`,K%2[>DF=[E@<>$&$6NIMBN1F_^0+!N5<^$(XI(`0?H#3=401V M8$1V9&(*T`%VE%2B,II\!6-E-6W5ED*>5@1SX)8UN79(()B]$@=DV$Y%\%5" M<`-S8&T<9VWZ)`8A\`4$``6A@E%92IPHA#!;178)HVQS(`<2,(RHMY04:$<^ M<)J)G"KN`<#"W`!S-1;X(0$CU1&*E!1 M!G>M-`!P,1>RS,1F6T"-!'8M!J8F!2*G")!Y+O4Y,<4!H[,""9`!J,,'T\$! M1$`#!'05NU(5#_`6L``P_0`#X$0T4T!'(`:N'S MJ!>PM5L+!020`A)@MDK;`7]P!!E@>96C`^/FIG"Z$S&K+:6$.3)E>9-W`EX` M!K[@`GP`7@1@`01``!(@/-#7!S`@`190O,4;`,6@*2H0`+S+N[W[O+LK!'T@ M!,5+O!(@`4U;`=#KNRK0"U^1I,9+`$(P/,9[O.&SN\XK`6#%!\R[N]<+<-.A M`(Q)O!8@`3D0N*5Q!EWP!K$BO+OKOKLC"W^0/1WP!@_P`"'0`02@/"G#`490 MO.AK`4ZA`NX+P4;P!UG`!/]QE1[0IBR;,ZS;E3-K=&/`!L%Q!(B!+@K`!2[` M"^&3.+<`?1&S*2D#_S=-J\*PX11[XBBSX!1;LRJPP34MD@*'8RPI\`?&H!1* M$3=:PSL9D2E]`")S6#\+P&0+$``Q@`(7()^FL;^QD@+^4@')<`P7$3B6P#LO M4+M` M\`*6<0G6H2?_$L,3`\-*O"II5,-7081;PC4O\@HOK#7+LR6\<"F?G,:1W"(R M?"PXP@']4@Q`P#735DZ[=!H0P`/"QL7ZR[\]C"3&0,1&>Q574<9]4`:(T\`< M\#$DT\O%0`C6<1!E8!,.0(VIV94A?%H+X@8Y:P!?$`.1H12TH`36D;S3$/\X M<-,+7[,O?!(XXTP-YOPU26S.>(,2@X/(>[(\_9(XLM`4$P/,8*P4^<('_Y`R MTX943E`'I_$!'?``IY&_7DP+`3,K,Y(1O*#$5Q,C:30Q.+(J$?,H?_`*VYH" M:R`#:I`$*F4SV[)2G>-225`Y)T`'U_P>+I`GJ/"##]$E42(CR3(+'P$E4G(E M,KTGR[(B'_$1.QTC5=(:L7`,)D$Q-GTEY[+*+G"_OS0"I>$#+7`:9U#5^GNU M%#/&5S(04^(1M_#36ZTE6VT241(.J_P";%`%>:`"9"`#9C`!7%5&HRM!24@N#1@`9:1 M`H.=&Z&0!GS`!FR@"E>Q!#MP``2$`8!!C0!@`Q-0`73@`@Y1!E\0&C$\&7\= MV)4]VRI!'R'2`2TP!X9%!0?M`Z5!!8L+QE1"V\WP!YK-!CQ@#DJ0P4"0!2KP M+)$32E+P(">0#JJ01C'@TZ_PUS](W-Y-$K!!0F&0`P-P`:?QV`=-!1\@MGO" M*=_-#'/\(_K2!%RP!)NM`EP`!D=``D&P!Z?0!%G``PHP!4+!S4P!"[#QW@J. =#;2`*80S/@Q0`R&0P#F``BIP+*A GRAPHIC 6 c23395c2339501.gif GRAPHIC begin 644 c23395c2339501.gif M1TE&.#EAJP`Q`.8``(6W3F*R(NOVUURM(O+YVE^P(OW]^'RN2,?DE_G\Z_7[ MZ_/ZXV&M(;;L7EB72[*VVE.*+45Z[9B?[^^]KNP^+RPJ7%=^[XX[G8E'FJ/<7< MIEVG(?WU^<+9F&.N*>GUP9#*2%>K(_S]\>3SS9K06;S1H_C\XF.T*?W\_%RR M(]'KFF2D(6FS(V6>,/O]_J7*;/OX^=WPM?W\_?;[^OKU];;,C7O`-&ZR-&JN M+&FL(>/MPH"E39*]7_#YT6NX(_S^^OW[]IG02G*K++#<9VNT+:"W:WZ[0OK[ M];G?=\3E>\_FL-OOJOOZ^U>P)&"=)6.E*?KZ[VNE+>WXQ>+NU&ZY*NWWS^_X M\5^I**W-@&&5'&2V(FRC)5^B(>_TWE>C(5::'_WX\UVS(____R'Y!``````` M+`````"K`#$```?_@!$1)R<)"1<='1P7%A9<7#!_DG\PE3"$A)(G7`86%Q<< M'4M+)4LG?Y@P7#^L/URCF*>3L[2T)R.#JER)'!R-D;L"`0+],@0LP;#4DX<0(TI\&"7"DQ/(,FALMR!#D0@;-MPS M5X0#/`4:%70#!:44IB<=+O"CH;!4&@.U3BSAQ&J(%AD5SB!`@.%,#"`TX/5* M=*_II!%D!-S0`*"JAZL>`#`Q08#1/4&"*OWP22&+!JQ7L\P`8:A2D247_X#H MR(JVKMV[=:7P&"*@018`5ZL"Z*'"R9`N7;3](&!"Q-FL@*]J:`"B(2$8"4`@ MP,M$SP]4HTKH6P#D2`,1'L;8L#%EC&L2/2:(:.!$1K]B@D8\C5JCRAH<#((S MD,#'A@H@"*GO?OW\-V+<4!`0(HO:ZX'1V+%`X(AVEA@B!8KC&%=$CBD)P$>7P3!0VB7 M#8&&"-O=86%V2`#@V1]OD<(!#174$(0-;B"!A((*8E=%%6-,T$`,`FP"4@30 M7"#'"U4`%T`!!03`P!YND(`!`0D4P1Q8740PUO]T2C`PP``^2L`&%B!:89)8YIAA7$$"#"A`@X60`V4D`@`X$)-)'%ZQHP69P M6_A0``/6L>&!`XF8<@(,0R"@07H?W/$!F!ZT8<`)122B@`!G3```!&SDH2,# M"0;W)P-TT-&"!R^8L$`"!B0YR1,7\*""A7Z$H$8('WS@!W`I.+$`#`:`]UQ( M;20@@`AYU!H""D9\4`46_C08@5R)&`!3IK$V@`1'ZAQJQ'9&L$E M`!2`,+*PP6[0QJ4NY%&`&D:HX<,`.U"92,,=:'DMQGZP/&9[2\?GM!_ACDO! M&#CPC(*%'[10!Q`MA:0(#QJPP>P'MJJ1JP]4K!!*$3`4\80`==BPX\%J%,"" M"(B!=`$-&&A@@W4#-.NHMKF*Z5ZC=^"@!!5UJ)K,+#^`0`$1AF?L="&?LXP!J^.&#V7ZHK&WP!=CA10P+7`"YY)0S0GMR=;D! MX&`*90#!$,PAB4J`3G2D*X#INI.ZU;7N24;PP1Z<1T`_T.YVMZ.=&"H@,A#$ M+7[@$U,`'H``L$0@(!B8`G:<5[_H#6`+(AC%#RR0@PTXP0/<\\/W:B6!+*!! M"T/`A0!>,(;A,:M^/HABP7Q`J_:$0'!"'(`=\"`%.)!,$I&;W-+4=2[I,<`_ M6F!(`S\7@="-[@.E,T+00)`(U=WB@C?$6O=\P``6M."/@`RD(`$IA2OTP0`$ MT`$`AN>H9A5@"A2X!7@R,`<*Q*%'`V":O3+(``V$XO\Y@E`>\QX5@.Y5808\ MZ$(?+G&$+.S`!QEL%,>2H!4*Q$`&"*C#%*S0I?;9*P![B(,+'/`_,1JN@^T) M``X@D(('+4%U#FRCZ`)PASC.L8X7&4'KLC4_Z;VN!V58P5#&2,(]VL"#%XAI>+DR8!Q40)_RG>2H1^U'0CA0 MA'5:2U_":UX`4K"`']R#-!/_*!C+-#8F.(Z!?Q^!`1D:$`8.07G.P2H&V5>$@O9%"6/V9A`BEH@`F<0(#T5@Y.%F,6T"9P!$7`8@1N MK-AE[2N'3"S!P;(:X!7A:`46"*&J%F!C2,9L#@0WA2'W^($"3,`""3Q/N07P M3Y'?5H!G,;#Q><\S$,'L#VGCV8!!5`H;41&`(!QC"Q98GI#GOX@@BX M\H,.M&0)61J"4N'!C2&,&HP`%.#&]E70X=6O`%:8@@P(P(%2M%$$5;B:)H/V M!ESO-\OUP]=X?2V$KH0Y%E_Q7##`045=C9C MS[NN:'D@`#4M@`;@/\A!6FH!#>?@'"?XQ1\(0($6Z(ILV=H!"?S5@3)00:ZX M&B\._G0N9@7`"B[0!C!`G,WV;]0+Q84!]1@$8,(1$2(0W4!05H`<:9@Z3E1C5L``(8`/N M<44HH%(KD`@0)P&VDBM.L@4!P"P"A'!>H``P<`0>@`/-DB\HP`9,X`#X4`0= MB`83``'B52LJ@VJ`HAX`H`&?I@#+X'?V(((D"'!B9"^8!RHKX`%58`5$L&?@ M0P=38`*1]0,"$`0[P#0Y2'&5H#H[!00OD"TG>(`\0@6N48JF6(I[:`(M=0N3 MM4,.5@%90#'0(STL``96X@56@']<*%)E!8I_,@4"\`-F0#6KURQJH#5R`!Z$ MT`0G@"D30`5K`"<9AR\2]"15$`9C0!@K@`9R4"?HUAR)=3`H$/\E3M``-C!3 M@1-U/I`"%4`D(.`"8;!K/Z6#<[>)V;1-$C<`/C!N.)`@Z>$D8,(`2;`@[A5J MA&`*.Y0D/R`#=?`DON0'<1`$QD("8:)J##`%04!03W2!6X`<*L`"^O1^:C`G M!'`/.A4%:7`I?4,%U[%Z+0.*L!,`80`!&E`#)@`0(LA`)4@Y'_"%>(@#(&`" M&O`%CH8P5S,``-``>_&.1%`K/V5?=&=')X!'CN(E[>$DP?$DNL,C=\``>``! M"+``0[!@%]$(S-$&DM3A5.``/#@$D_0"'VP`61``!4P1*#',H]$`#<``:E&0%8`!@52:Z"G3#>@ M!1Z@5>UA-B'0*P0`$A?!A"60`0)0`2E@(&BH-"QC<$R#.P$P!D%0`0+0>^$8 M.P70C_T@*Q`0'$[D!TI@`[WB`"ZP?S^%66\P"6PSE9[X)-B'+L-3C;;#+2%@ MC>[U#BX1`1;P`TV0!F1`&EL`/IM$,2R`!BD0!DBC+IJ'!EE`!;(C/3B0`D>P M/'.Y:\%!`4#@_V)I,$\E``4A79GL`ZJX$`'IAL>^%I"``!8X`8M>3@XF"X#@`2:PQ9. MRIE1"F!)4`H)0"!3X'P?)4%4$`1F(`)LT"-BR@!DVD!GVCK!H3%)8RL,L`5$ ML`-$D*S*2@33]04D@`!U>J>+(`K+L``]8`4V9P+,!1&*0Q2,`"%9`!'6`)GY.I8D4#/]`/:$`!0<`"=/`SJZ M3.!7>1.^"0!(0$#P`$'<`%H+$$]1!F7S$"C1`=-``'4W$`:V`' MGO(]V18\`<`'"H@&[TJ(`72PS-,2AO`&!4)%SR-+.S`%#Y`$%&:Q&*NQ:,HC M+,1`&;P!#`E1``4@D`QI@.P2T!TG@)+B)`DC@!4SKM*@5M?$Z`D70#91$`TY``3W0 MISBPCTZY+1RS!A#0`!D0"4]J3)7S/0KA"T/@`%?J9IXE08$:IL]CL=V!":8U ME3+P`EP941(43R#0!HC1!61P#)\0OHP`+(P[`JQ0#81@`$=@`]SS1+@BBRMC M!/QRF>HV`?NR9[FR!]A12JOG`W@`!@)`"A>!;\\136#Q',_!!1RJ`+*+`2+@ M4);;,\NB!A1#!+:5`!T0O":U>L1[;M"A!0@``7G@H(,#);7SO-$7O?*E&Q=0 MO5R).!(4!M"F'`B&_PJ$$`H=@,`P8&89ZK228``.X`$H@[EF0TT2S#1C<*/1 M(0);\),%QL#*5N+$1PK&B4D@90N$C[B(.KIYM]'$V5$,A/&51))P3)H,.JP/\+ MBL`!AM`*ER$.]U`$6O`">(DNM^(]O@5Z0I0$0:`(CKP"#T#*O55-'B:_6V!$ M"M#*V4"??^"!ER(`>J``NX#%X"$(I1`#-Y`%V-$]_^5L4J`%QRR\JO8]<9RC M31`%;>`$*A`&Z;DME@-\`G2Q?LQ&URP#*O!N6&-`7@90EC`.F,9:%T!@&0JO MK1L!06MG'W4KS@-4%P@!(K!:''`$/9`'XT9H.T*T1E"L*>``-*AA,*!*UYP` MZ``"P@6-6D.V/@UAJL7AH]!VD`$CG0!PL@!V!`!2"6G!#% M>BC]QYCAPE'*A4B*V+FLT^)P6JX+AQP`V<<#:`O@`73[4826,LT2`G0P/J/P M"&^@`E^@:GGG'@4@`7$`,F0`$297!!<`!PTPAR;"`*_G`@MW`5Q`!GXW([C- M?FU&:/K((V,@8&\-F4E#O!F0!FQU?F[E`#.0JXZ2G/@KC[*)"N#!.BZ,,0+W M)Z*E#LA@)=RP%*S%6FVA_\7A_1R`53$1!3]7%`(MX&?6,`2*]'R6,T`,L*XR M>'NZG`8_P.%AP"6PA#!)IP(;N`0?L;@=J`4.H`*C:R'RVRS%O``3KDG2$]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`+$7DY'@`#'3NQ'@`8T^!#!8%I'<`!T@"N%FJU&<`!20`!U=P(F MQO\$&;18[\$`#1(*M]<)7%`"!O`�`!5A``/*Z)/`+NW@,!/2`8 M&)_Q&.\:64`!_TQ9(C$":```TPY]6W4PQ5QD?R`*E.A3QH=,%_@%8)`(PN(( M,?$&:'"M'2-`^-*5$D`%'I`"-8`!0=$`3"!=,S5`[&,$6Y!HP!OPF,@\HB`( MN,P%'%`1(#T&^OA+4))J(#>5`%.Y#V:K\#I=+V=+#V.P"# M_S0.9`T2/.!*2A9>(:X&$W"9DD`0;4`!'P!+AA;NFF?_;"6*R;3SP"V&?I@RP:^T,Y;>_6+FRE3Q2=KGB!B[P3VYS*,&2`W*PHED4 M`"U7KFJ0`I%5"5#P3#"``5L`FS#/JT<``_D5`8EA`!L0!:'`8]GI`_!<.3DH M1$+4(^Y4J/-,@B80"I$(48("#@)8+_R(^ M&3$""I08*6SX"*`*'B4L/"QN:-;IDP0)]*JI7*G2BAO[+L0:-DQ/)`B1LP_(5BER!4)!`P-B:M`6 M&,`&"X@2)8I$,``C@0P5$O($"%#`IT]7+$-_H66KQ!-=SA3$T\RD4;`!@ MN,#!D/^F-@IDB&!S[14#"1`::(%AP"H7`T4(-;F50<"9(&.HT&'`V6<[2?%0 M#&"PH\J4!FAHS,D05RZ(&C;P()G.W4T+`D,,!)1(<40:`DX:0)"PA=V=,%6X M@846)T1@@04__#"$`RI\@8<5$(8B82B;56CAA17:(`)138QDR%$_")#1%TEL MD40<25C10A8Q=+#$")KD0$8'`C1@0RC!A&*%&P"<04`N!4;@C28CY.`,%]`0 M8(((!Z@G@14!0'+-=J%(@,<83*R@Q1`_6`!#>1>`@($7))39PP,]I$G``O(! M-M$(`"7P!AHNG/G`%%.@J<$,!&YP(((+KF#G`X06:NBAB![_JD$9!%S0H2:0 M_D#`"EXDJL$+0'`"HR'DT'#$!(B2T(,(,@P!PR":!$0DC&F0<<$%!,CAQ!%@ M>#&%%3BD=,<66[#P@`MF./#&$%QZ&=>IT`@@P`)#++`F(J=Z`]`)7`@"0X<& M((C(L@O0L("S>E@`8Q-II%$"-[`^J\"ZKZ[K[KOPQBN`J3`409%M0L*@P+?? M9C"'NQET$-"F^>N`/%W0)T09P3GLJ7#`3AZ#*%M1\(&44 M`3;MGRM'F\NI3#?MM-,)GEJ?(?>>+_!GETM@4BW$0Q;]#Q<=?,W%GP84-U]$ :<)VJ%<]&+YU@`NL2V[$%@J@:07T%PQ4(`#L_ ` end