0001193125-15-016843.txt : 20150122 0001193125-15-016843.hdr.sgml : 20150122 20150122074100 ACCESSION NUMBER: 0001193125-15-016843 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20150122 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150122 DATE AS OF CHANGE: 20150122 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: 15540162 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 d856356d8k.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) January 22, 2015

HUNTINGTON BANCSHARES INCORPORATED

(Exact name of registrant as specified in its charter)

 

Maryland   1-34073   31-0724920

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

Huntington Center

41 South High Street

Columbus, Ohio 43287

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code (614) 480-8300

Not Applicable

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 2.02. Results of Operations and Financial Condition.

On January 22, 2015, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended December 31, 2014. Also on January 22, 2015, Huntington made a Quarterly Financial Supplement available on the Investor Relations section of its web site, www.huntington.com.

Huntington’s senior management will host an earnings conference call on January 22, 2015, at 10:00 a.m. (Eastern Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntington’s web site, www.huntington.com or through a dial-in telephone number at (877) 684-3807; Conference ID 51410831. Slides will be available the Investor Relations section of Huntington’s web site, www.huntington.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 approximately two hours after the completion of the call through January 31, 2015 at (855) 859-2056 or (404) 537-3406; conference ID 51410831.

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 collateral that could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in general economic, political, or industry conditions; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets; (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 implementing 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, timing, and results of governmental actions, examinations, reviews, reforms, regulations, and interpretations, including those related to the Dodd-Frank Wall Street Reform and Consumer Protection Act and the Basel III regulatory capital reforms, as well as those involving the OCC, Federal Reserve, FDIC, and CFPB; 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 2013 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.


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

Item 9.01. Financial Statements and Exhibits.

The exhibits referenced below shall be treated as “furnished” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

 

(d) Exhibits.

 

Exhibit 99.1

News release of Huntington Bancshares Incorporated, dated January 22, 2015.
Exhibit 99.2

Quarterly Financial Supplement, December 2014.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

HUNTINGTON BANCSHARES INCORPORATED
Date: January 22, 2015 By:

/s/ Howell D. McCullough III

Howell D. McCullough III
Senior Executive Vice President and Chief Financial Officer


EXHIBIT INDEX

 

Exhibit No.    Description
Exhibit 99.1    News release of Huntington Bancshares Incorporated, January 22, 2015.
Exhibit 99.2    Quarterly Financial Supplement, December 2014.
EX-99.1 2 d856356dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

January 22, 2015

 

Analysts: Todd Beekman (todd.beekman@huntington.com), 614.480.3878
     Mark Muth (mark.muth@huntington.com), 614.480.4720

Media:     Maureen Brown (maureen.brown@huntington.com), 614.480.5512

HUNTINGTON BANCSHARES INCORPORATED REPORTS 2014 FOURTH QUARTER NET

INCOME OF $164 MILLION; EARNINGS PER COMMON SHARE OF $0.19;

DELIVERING STRONG LOAN GROWTH

COLUMBUS, Ohio – Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported net income for the 2014 fourth quarter of $164 million, a $9 million and $5 million increase from the prior and year-ago quarters, respectively. Earnings per common share for the 2014 fourth quarter were $0.19, an increase of $0.01 from the prior and year-ago quarters.

2014 full-year net income was $632 million, down 1% from the prior year. Earnings per common share for the year were $0.72, unchanged from the prior year.

“We met our commitments of positive operating leverage and revenue growth,” said Steve Steinour, chairman, president and CEO. “We continue to invest opportunistically to position ourselves well as we move into 2015 and beyond.”

“Last year we invested in a series of initiatives that drove revenue growth while streamlining our operations. As a result, Huntington is uniquely attractive to both consumer and commercial customers who appreciate our innovative products, strong distribution system, digital banking, and award-winning customer service,” continued Steinour. “We continue to manage risk while investing to deliver continued growth and positive operating leverage.”

“2014 was a year of accomplishments, evidenced by retail banking customers rating Huntington ‘Highest in Customer Satisfaction with Retail Banking in the North Central Region’ for the second year in a row in the J.D. Power 2014 U.S. Retail Banking Satisfaction Study. Furthermore, small business owners ranked Huntington ‘Highest in Customer Satisfaction with Small Business Banking in the Midwest Region’ in another study released by J.D. Power in 2014,” Steinour said. “Huntington has been recognized as the No. 1 SBA lender in the country in terms of number of loans, and also cited by the U.S. Treasury Department as the largest lender in its state small business credit initiative.”

Huntington today also announced that the Board of Directors declared a quarterly cash dividend on its common stock of $0.06 per common share. The dividend is payable April 1, 2015, to shareholders of record on March 18, 2015.

Specific full-year 2014 highlights compared with 2013:

 

  1.01% return on average assets, 11.8% return on average tangible common equity

 

  $100 million, or 4%, increase in fully-taxable equivalent revenue

 

  Achieved positive operating leverage for the second consecutive year

 

  $6.1 billion, or 12%, increase in average earning assets

 

  $3.6 billion, or 9%, increase in average loans and leases

 

1


  Net interest margin of 3.23%, a decrease of 13 basis points

 

  $33 million, or 3%, decrease in noninterest income, including a $42 million, or 33%, decrease in mortgage banking income

 

  $124 million, or 7%, increase in noninterest expense, largely driven by $76 million net impact of Significant Items related to acquisitions, franchise repositioning, net additions to litigation reserves, and the benefit from the prior year’s pension curtailment

 

  Net charge-offs declined to 0.27% of average loans and leases, down from 0.45%

 

  35.7 million common shares repurchased at an average price of $9.37 per share; Combined with dividends of $0.21 per share, $506 million was returned to shareholders

2014 Fourth Quarter specific highlights compared with 2013 Fourth Quarter:

 

  $0.36, or 6%, increase in tangible book value per common share to $6.62; end of period dividend yield of 2.1%

 

  $7.0 billion, or 13%, increase in average earning assets; $4.0 billion, or 9%, increase in average loans and leases

 

  $25 million, or 4%, increase in fully-taxable equivalent revenue

 

  $37 million, or 8%, increase in noninterest expense, including $13 million net increase related to Significant Items

 

  $22 million decrease in provision for credit losses

2014 Fourth Quarter specific highlights compared with 2014 Third Quarter:

 

  $1.3 billion, or 9% annualized, increase in average earning assets, including a $1.0 billion, or 8% annualized, increase in average loans and leases

 

  Net interest margin of 3.18%, a decrease of 2 basis points

 

  $14 million, or 6%, decrease in noninterest income, including an $11 million, or 44%, decrease in mortgage banking income

 

  $22 million decrease in provision for credit losses

Table 1 Earnings Performance Summary

 

     Full Year     2014     2013  

($ in millions, except per share data)

   2014     2013     Fourth
Quarter
    Third
Quarter
    Fourth
Quarter
 

Net Income

   $ 632.4     $ 641.3     $ 163.6     $ 155.0     $ 158.2  

Diluted earnings per common share

     0.72        0.72        0.19        0.18        0.18   

Return on average assets

     1.01     1.14     1.00     0.97     1.09

Return on average common equity

     10.2        11.0        10.3        9.9        10.5   

Return on average tangible common equity

     11.8        12.7        11.9        11.4        12.1   

Net interest margin

     3.23        3.36        3.18        3.20        3.28   

Efficiency ratio

     65.1        62.6        66.2        65.3        63.4   

Tangible book value per common share

   $ 6.62      $ 6.26      $ 6.62      $ 6.53      $ 6.26   

Cash dividends declared per common share

     0.21        0.19        0.06        0.05        0.05   

Average diluted shares outstanding (000’s)

     833,081        843,974        825,338        829,623        842,324   

Average earning assets

   $ 57,705      $ 51,598      $ 60,010      $ 58,707      $ 53,012   

Average loans

     45,425        41,826        47,092        46,113        43,138   

Average core deposits

     46,147        43,979        47,638        46,119        44,748   

Tangible common equity / tangible assets ratio

     8.17     8.82     8.17     8.35     8.82

Tier 1 common risk-based capital ratio

     10.23        10.31        10.23        10.31        10.90   

NCOs as a % of average loans and leases

     0.27     0.45     0.20     0.26     0.43

NAL ratio

     0.63        0.75        0.63        0.70        0.75   

ACL as a % of total loans and leases

     1.40        1.65        1.40        1.47        1.65   

 

2


Table 2 lists certain items that Management believes are significant in understanding corporate performance and trends (see Basis of Presentation). This quarter contained two Significant Items: 1) a $12 million net increase in litigation reserves, and 2) $9 million of franchise repositioning related expense for the previously announced consolidation of 26 branches and organizational actions.

Table 2 – Significant Items Influencing Earnings

 

Three Months Ended

(in millions, except per share)

   Pre-Tax Impact      After-Tax Impact  
   Amount      Amount (1)      EPS (2)  

December 31, 2014 – net income

      $ 164       $ 0.19   

• Addition to litigation reserves

   $ (12      (8      (0.01

• Franchise repositioning related expense

     (9      (6      (0.01

September 30, 2014 – net income

      $ 155       $ 0.18   

• Franchise repositioning related expense

   $ (19      (13      (0.02

• Merger and acquisition related net expenses

     (3      (2      (0.00

June 30, 2014 – net income

      $ 165       $ 0.19   

March 31, 2014 – net income

      $ 149       $ 0.17   

• Camco Financial acquisition

   $ (12      (8      (0.01

• Addition to litigation reserves

     (9      (6      (0.01

December 31, 2013 – net income

      $ 158       $ 0.18   

• Franchise repositioning related expense

   $ (7      (5      (0.01

September 30, 2013 – net income

      $ 178       $ 0.20   

• Pension curtailment gain

   $ 34         22         0.03   

• Franchise repositioning related expense

   $ (17      (11      (0.01

June 30, 2013 – net income

      $ 151       $ 0.17   

March 31, 2013 – net income

      $ 153       $ 0.17   

 

(1)  Favorable (unfavorable) impact on net income; 35% operating tax rate
(2)  EPS reflected on a fully diluted basis

Net Interest Income, Net Interest Margin, and Average Balance Sheet

Table 3 – Net Interest Income and Net Interest Margin Performance Summary

 

     2014     2013           2014     2013              
     Full     Full     Change     Fourth     Third     Fourth     Change (%)  

($ in millions)

   Year     Year     YOY     Quarter     Quarter     Quarter     LQ     YOY  

Net interest income

   $ 1,837.1     $ 1,704.6       8   $ 473.3     $ 466.3     $ 430.6        (1 )%     10

FTE adjustment

     27.6       27.3       1       7.5       7.5       8.2       —         (8 )
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income - FTE

  1,864.7     1,731.9     8     480.8     473.8     438.8     (1   10  

Noninterest income

  979.2     1,012.2     (3 )   233.3     247.3     249.9     6      (7 )
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue - FTE

$ 2,843.9   $ 2,744.1     4 $ 714.1   $ 721.2   $ 688.7      1   4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                         Change bps  

Yield / Cost

                                       LQ     YOY  

Total earning assets

     3.47     3.66     (19 )bp      3.41 %     3.44     3.58 %     (3 )bp      (17 )bp 

Total loans and leases

     3.71       3.93       (22 )     3.60       3.66       3.77       (6     (18 )

Total securities

     2.57       2.45       12       2.65       2.54       2.60       11        4  

Total interest-bearing liabilities

     0.34       0.43       (9 )     0.32       0.33       0.42       —         (10 )

Total interest-bearing deposits

     0.25       0.35       (10 )     0.23       0.23       0.32        (1 )     (9 )

Net interest rate spread

     3.13       3.23       (10 )     3.09       3.11       3.16       (3     (8 )

Impact of noninterest-bearing funds on margin

     0.10       0.13       (3 )     0.09       0.09       0.12       —         (3 )
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin

  3.23   3.36   (13 )bp    3.18 %   3.20   3.28 %   (2 )bp    (11 )bp 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See Page 8 & 18 of Quarterly Financial Supplement for additional detail.

 

3


Fully-taxable equivalent (FTE) net interest income for the 2014 fourth quarter increased $42 million, or 10%, from the 2013 fourth quarter. This reflected the benefit from the $7.0 billion, or 13%, increase in average earnings assets, including a $4.0 billion, or 9%, increase in average loans and leases and a $3.0 billion, or 31%, increase in average securities. This earning asset growth was partially offset by the 10 basis point decrease in the FTE net interest margin (NIM) to 3.18%. The NIM contraction reflected a 17 basis point decrease related to the mix and yield of earning assets and 3 basis point reduction in benefit from the impact of noninterest-bearing funds, partially offset by the 10 basis point reduction in funding costs.

Compared to the 2014 third quarter, FTE net interest income increased $7 million, or 6% annualized. While the NIM decreased 2 basis points, average earning assets increased $1.3 billion, or 9% annualized, including a $1.0 billion, or 8% annualized, increase in average loans and leases.

Table 4 – Average Earning Assets – Automobile and C&I Activity Continue to Drive Growth

 

     2014      2013            2014      2013               
     Full      Full      YOY     Fourth      Third      Fourth      Change (%)  

(in billions)

   Year      Year      Change     Quarter      Quarter      Quarter      LQ     YOY  

Average Loans and Leases

                     

Commercial and industrial

   $ 18.3       $ 17.2         7   $ 18.9       $ 18.6       $ 17.7         2 %     7 %

Commercial real estate

     5.0         5.0         (1 )     5.1         5.0         4.9         2       4  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total commercial

  23.3      22.2      5     24.0      23.5      22.6      2     6  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Automobile

  7.7      5.7      35     8.5      8.0      6.5      6     31  

Home equity

  8.4      8.3      1     8.5      8.4      8.3      —       1  

Residential mortgage

  5.6      5.2      8     5.8      5.7      5.3      —       8  

Other consumer

  0.4      0.4      (9 )   0.4      0.4      0.4      4     7  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total consumer

  22.1      19.6      13     23.1      22.6      20.6      2     12  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total loans and leases

  45.4      41.8      9     47.1      46.1      43.1      2     9  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total securities

  11.9      9.2      29     12.5      12.2      9.5      2     31  

Held-for-sale and other earning assets

  0.4      0.6      (31 )   0.5      0.4      0.4      6     17  

Total earning assets

$ 57.7    $ 51.6      12 % $ 60.0    $ 58.7    $ 53.0      2 %   13 %
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

See Page 6 & 16 of Quarterly Financial Supplement for additional detail.

Average earning assets for the 2014 fourth quarter increased $7.0 billion, or 13%, from the year-ago quarter, driven by:

 

    $3.0 billion, or 31%, increase in average securities, reflecting an increase of $1.5 billion of Liquidity Coverage Ratio (LCR) Level 1 qualified securities and $1.3 billion of direct purchase municipal instruments, which at the end of the year-ago quarter $0.6 billion were reclassified from Commercial and Industrial (C&I) loans.

 

    $2.0 billion, or 31%, increase in average Automobile loans, as originations remained strong.

 

    $1.2 billion, or 7%, increase in average C&I loans and leases, primarily reflecting growth in trade finance in support of our middle market and corporate customers.

 

    $0.4 billion, or 8%, increase in average Residential mortgage loans as a result of the Camco acquisition and a decrease in the rate of payoffs due to lower levels of refinancing.

 

4


Table 5 – Average Liabilities – Focus on Core Customer Relationships and Reducing Funding Costs Continues to Drive Shift in Funding Mix

 

     2014      2013            2014      2013               
     Full      Full      YOY     Fourth      Third      Fourth      Change (%)  

(in billions)

   Year      Year      Change     Quarter      Quarter      Quarter      LQ     YOY  

Average Deposits

                     

Demand deposits - noninterest bearing

   $ 14.0       $ 12.9         9   $ 15.2       $ 14.1       $ 13.3         8     14 %

Demand deposits - interest bearing

     5.9         5.9         1       5.9         5.9         5.8         1       3  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total demand deposits

  19.9      18.7      6     21.1      20.0      19.1      6     11  

Money market deposits

  17.9      15.7      14      18.4      17.9      16.8      3     9  

Savings and other domestic deposits

  5.0      5.0      —        5.1      5.0      4.9      1     3  

Core certificates of deposit

  3.3      4.5      (27 )   3.1      3.2      3.9      (3 )   (22 )
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total core deposits

  46.1      44.0      5     47.6      46.1      44.7      3     6  

Other domestic deposits of $250,000 or more

  0.2      0.3      (21   0.2      0.2      0.3      (10 )   (27 )

Brokered deposits and negotiable CDs

  2.1      1.6      33      2.4      2.3      1.4      8     74  

Other deposits

  0.4      0.3      8     0.5      0.4      0.4      28     35  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total deposits

  48.9      46.2      6     50.8      49.0      46.8      4     9  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Short and long-term borrowings

  6.3      3.1      104     6.6      7.2      3.7      (7 )   78  

Total Interest-bearing liabilities

$ 41.2    $ 36.4      13 $ 42.2    $ 42.0    $ 37.2      —     14 %
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

See Page 6 & 16 of Quarterly Financial Supplement for additional detail.

Average total core deposits for the 2014 fourth quarter increased $2.9 billion, or 6%, from the year-ago quarter, of which $1.1 billion were acquired deposits. Noninterest bearing deposits increased $1.8 billion, or 14%. Average interest-bearing liabilities increased $5.1 billion, or 14%, from the year-ago quarter, reflecting:

 

    $2.9 billion, or 78%, increase in short- and long-term borrowings, primarily reflecting a cost-effective method of funding incremental LCR related securities growth.

 

    $1.6 billion, or 9%, increase in money market deposits, reflecting the strategic focus on customer growth and increased share-of-wallet among both consumer and commercial customers.

 

    $1.0 billion, or 74%, increase in brokered deposits and negotiated CDs, which were used to efficiently finance balance sheet growth while continuing to manage the overall cost of funds.

Partially offset by:

 

    $0.9 billion, or 22%, decrease in average core certificates of deposit due to the strategic focus on changing the funding sources to no-cost demand deposits and lower-cost money market deposits.

Compared to the 2014 third quarter, average noninterest bearing deposits increased $1.1 billion, or 31% annualized, while average short- and long-term borrowings decreased by $0.5 billion, or 29% annualized.

 

5


Noninterest Income

Table 6 – Noninterest Income

 

     2014      2013            2014      2013               
     Full      Full      YOY     Fourth     Third      Fourth      Change (%)  

(in millions)

   Year      Year      Change     Quarter     Quarter      Quarter      LQ     YOY  

Noninterest Income

                    

Service charges on deposit accounts

   $ 273.7       $ 271.8         1   $ 67.4      $ 69.1       $ 70.0         (2 )%     (4 )% 

Trust services

     116.0         123.0         (6 )     28.8        28.0         30.7         3       (6 )

Electronic Banking

     105.4         92.6         14       28.0        27.3         24.3         3       15  

Mortgage banking income

     84.9         126.9         (33 )     14.0        25.1         24.3         (44 )     (42 )

Brokerage Income

     68.3         69.6         (2 )     16.1        17.2         15.2         (6 )     6  

Insurance income

     65.5         69.3         (5 )     16.3        16.7         15.6         (3 )     4  

Bank owned life insurance income

     57.0         56.4         1       15.0        14.9         13.8         1       8  

Capital markets fees

     43.7         45.2         (3 )     13.8        10.2         12.3         35       12  

Gain on sale of loans

     21.1         18.2         16       5.4        8.2         7.1         (34 )     (24 )

Securities (losses) gains

     17.6         0.4         4100       (0.1     0.2         1.2         (153 )     (108 )

Other income

     126.0         138.8         (9 )     28.7        30.4         35.4         (6 )     (19 )
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest income

$ 979.2    $ 1,012.2      (3 )%  $ 233.3    $ 247.3    $ 249.9      (6 )%    (7 )% 
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Noninterest income for the 2014 fourth quarter decreased $17 million, or 7%, from the year-ago quarter, primarily reflecting:

 

    $10 million, or 42%, decrease in mortgage banking income primarily related to the $6 million impact of net MSR hedging activity.

 

    $7 million, or 19%, decrease in other income, primarily related to lower fees associated with commercial loan activity.

 

    $3 million, or 4%, decrease in service charges on deposit accounts, reflecting the late July 2014 implementation of changes in consumer products that were partially offset by a 10% increase in consumer households and changing customer usage patterns.

Partially offset by:

 

    $4 million, or 15%, increase in electronic banking due to higher card related income and underlying customer growth.

Compared to the 2014 third quarter, noninterest income decreased $14 million, or 6%, primarily related to a similar decline in mortgage banking income.

 

6


Noninterest Expense (see Basis of Presentation)

Table 7 – Noninterest Expense from Continuing Operations (GAAP)

 

     2014      2013            2014      2013         
     Full      Full      YOY     Fourth      Third      Fourth      Change %  

(in millions)

   Year      Year      Change     Quarter      Quarter      Quarter      LQ     YOY  

Noninterest Expense

                     

Personnel costs

   $ 1,048.8       $ 1,001.6         5   $ 263.3       $ 275.4       $ 249.6         (4 )%      6 %

Outside data processing and other services

     212.6         199.5         7       53.7         53.1         51.1         1       5  

Net occupancy

     128.1         125.3         2       31.6         34.4         32.0         (8 )     (1 )

Equipment

     119.7         106.8         12       32.0         30.2         28.8         6       11  

Professional services

     59.6         40.6         47       15.7         13.8         11.6         14       35  

Marketing

     50.6         51.2         (1 )     12.5         12.6         13.7         (1 )     (9 )

Deposit and other insurance expense

     49.0         50.2         (2 )     13.1         11.6         10.1         13       30  

Amortization of intangibles

     39.3         41.4         (5 )     10.7         9.8         10.3         9       3  

Other expense

     174.8         141.4         24       50.9         39.5         39.0         29       31  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

$ 1,882.3    $ 1,758.0      7 $ 483.3    $ 480.3    $ 446.0      1   8 %
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

(in thousands)

                                                     

Number of employees (Average full-time equivalent)

     11.9         11.8         0.9       11.9         11.9         11.8         (1 )%      1 %

Table 8 – Impacts of Significant Items:

 

     2014      2013           2014      2013         
     Full      Full     YOY     Fourth      Third      Fourth      Change  

(in millions)

   Year      Year     Change     Quarter      Quarter      Quarter      LQ     YOY  

Noninterest Expense

                    

Personnel costs

   $ 19.8       $ (27.2   $ 47.1     $ 2.2       $ 15.3       $ 0.1       $ (13.2   $ 2.1  

Outside data processing and other services

     5.5         1.4        4.2       0.3         0.3         0.9         0.0        (0.6 )

Net occupancy

     11.2         12.1        (1.0 )     4.1         5.2         4.2         (1.1     (0.0 )

Equipment

     2.2         2.4        (0.1 )     2.0         0.1         0.8         1.9        1.2  

Professional services

     2.2         —          2.2       —           0.0         —           0.0        —     

Marketing

     1.4         —          1.4       0.0         0.8         —           (0.8     —     

Other expense

     23.1         1.0        22.2       11.6         1.1         1.0         10.6        10.7  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

$ 65.5    $ (10.5 $ 75.9   $ 20.3    $ 22.8    $ 6.9    $ (2.5 $ 13.4  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Table 9 – Adjusted Noninterest Expense (Non-GAAP):

 

     2014      2013            2014      2013         
     Full      Full      YOY     Fourth      Third      Fourth      Change %  

(in millions)

   Year      Year      Change     Quarter      Quarter      Quarter      LQ     YOY  

Noninterest Expense

                     

Personnel costs

   $ 1,028.9       $ 1,028.9         0   $ 261.1       $ 260.1       $ 249.5         0     5 %

Outside data processing and other services

     207.1         198.2         4       53.4         52.8         50.2         1       6  

Net occupancy

     116.9         113.2         3       27.4         29.2         27.8         (6 )     (1 )

Equipment

     117.4         104.4         12       30.0         30.1         27.9         (0 )     7  

Professional services

     57.3         40.6         41       15.7         13.8         11.6         14       35  

Marketing

     49.2         51.2         (4 )     12.5         11.8         13.7         6       (9 )

Deposit and other insurance expense

     49.0         50.2         (2 )     13.1         11.6         10.1         13       30  

Amortization of intangibles

     39.3         41.4         (5 )     10.7         9.8         10.3         9       3  

Other expense

     151.7         140.4         8       39.2         38.4         38.0         2       3  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

$ 1,816.9    $ 1,768.5      3 $ 463.0    $ 457.5    $ 439.1      1 %   5 %
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Reported noninterest expense for the 2014 fourth quarter increased $37 million, or 8%, from the year-ago quarter. Excluding the impact of Significant Items, noninterest expense increased $24 million, or 5%. Changes in reported noninterest expense primarily reflect:

 

    $14 million, or 6%, increase in personnel costs. Excluding the impact of Significant Items, personnel costs increased $12 million, or 5%, primarily related to a $9 million increase in salaries reflecting 1% increase in the number of full-time equivalent employees and a $4 million increase in health insurance costs.

 

    $12 million, or 31%, increase in other expense. Excluding the impact of Significant Items, other expenses increased $1 million, or 3%.

 

7


    $4 million, or 35%, increase in professional services, reflecting an increase in outside consultant expenses and legal services.

 

    $3 million, or 11%, increase in equipment. Excluding the impact of Significant Items, equipment expenses increased $2 million, or 7%, primarily reflecting higher depreciation expense.

Noninterest expense increased $3 million, or less than 1%, from the 2014 third quarter. When adjusting for the $20 million of Significant Items in the 2014 fourth quarter and the $23 million of Significant Items in the 2014 third quarter, noninterest expense increased $5 million. On a reported basis, personnel costs decreased $12 million, or 4%, reflecting the prior quarter’s franchise repositioning actions. Other expense increased $11 million, or 29%, reflecting the current quarter’s $12 million net increase to litigation reserves.

Credit Quality

Table 10 – Summary Credit Quality Metrics

 

     2014     2013  

($ in thousands)

   Dec. 31     Sep. 30     Jun. 30     Mar. 31     Dec. 31  

Total nonaccrual loans and leases

   $ 300,244     $ 325,765     $ 324,957     $ 327,158     $ 322,056  

Total other real estate, net

     35,039       36,270       34,695       35,691       27,664  

Other NPAs (1)

     2,440       2,440       2,440       2,440       2,440  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

$ 337,723   $ 364,475   $ 362,092   $ 365,289   $ 352,160  

Accruing loans and leases past due 90 days or more

  75,469     87,348     85,367     98,412     76,209  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

$ 413,192   $ 451,823   $ 447,459   $ 463,701   $ 428,369  

NAL ratio (2)

  0.63   0.70   0.71   0.74 %   0.75

NPA ratio (3)

  0.71     0.78     0.79     0.82     0.82  

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

  0.98     1.08     1.08     1.17     1.20  

Provision for credit losses

$ 2,494   $ 24,480   $ 29,385   $ 24,630   $ 24,331  

Net charge-offs

  22,975     30,023     28,643     42,986     46,447  

Net charge-offs / Average total loans

  0.20   0.26   0.25   0.40 %   0.43

Allowance for loans and lease losses

$ 605,196   $ 631,036   $ 635,101   $ 631,918   $ 647,870  

Allowance for unfunded loan commitments and letters of credit

  60,806     55,449     56,927     59,368     62,899  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for credit losses (ACL)

$ 666,002   $ 686,485   $ 692,028   $ 691,286   $ 710,769  

ACL as a % of:

Total loans and leases

  1.40   1.47   1.50   1.56 %   1.65

NALs

  222     211     213     211     221  

NPAs

  197     188     191     191     202  

 

(1) Other nonperforming assets includes certain impaired investment securities.
(2) Total NALs as a % of total loans and leases.
(3) Total NPAs as a % of sum of loans and leases, impaired loans held for sale, and net other real estate.

See Pages 11-14 & 21-24 of Quarterly Financial Supplement for additional detail.

Nonaccrual loans and leases (NALs) decreased $22 million, or 7%, compared to a year ago to $300 million, or 0.63% of total loans and leases. Nonperforming assets (NPAs) decreased $14 million, or 4%, to $338 million, or 0.71% of total loans and leases, OREO, and other NPAs.

The provision for credit losses decreased $22 million to $2 million in the 2014 fourth quarter reflecting the current quarter’s higher-than-expected level of commercial recoveries and 19% decrease in NALs within the CRE portfolio. Net charge-offs (NCOs) decreased to $23 million with less than $1 million of NCOs within the total commercial portfolio. NCOs equated to an annualized 0.20% of average loans and leases in the current quarter compared to 0.26% and 0.43% in the prior and year-ago quarters, respectively.

The period-end allowance for credit losses (ACL) as a percentage of total loans and leases decreased to 1.40% from 1.65% a year ago, while the ACL as a percentage of period-end total NALs remained consistent at 222%.

 

8


Capital

Table 11 – Capital Ratios

 

     2014     2013  

(in millions)

   Dec. 31     Sep. 30     Jun. 30     Mar. 31     Dec. 31,  

Tangible common equity / tangible assets ratio

     8.17     8.35     8.38     8.63     8.82

Tier 1 common risk-based capital ratio

     10.23     10.31     10.26     10.60     10.90

Regulatory Tier 1 risk-based capital ratio

     11.50     11.61     11.56     11.95     12.28

Excess over 6.0% (1)

   $ 2,996      $ 2,987      $ 2,949      $ 3,042      $ 3,121   

Regulatory Total risk-based capital ratio

     13.56     13.72     13.67     14.13     14.57

Excess over 10.0% (1)

   $ 1,939      $ 1,980      $ 1,946      $ 2,111      $ 2,271   

Total risk-weighted assets

   $ 54,479      $ 53,239      $ 53,035      $ 51,120      $ 49,690   

 

(1) “Well-capitalized” regulatory threshold

See Page 15 of Quarterly Financial Supplement for additional detail.

The tangible common equity to tangible assets ratio at December 31, 2014, was 8.17%, down 65 basis points from a year ago. Tier 1 common risk-based capital ratio was 10.23%, down from 10.90% a year ago. The regulatory Tier 1 risk-based capital ratio was 11.50%, down from 12.28% a year ago. Huntington estimates the negative impact to Tier 1 common risk-based capital from the 2015 first quarter implementation of the Federal Reserve’s revised Basel III capital rules will be approximately 40 basis points on a fully phased-in basis.

The decreases in the capital ratios were due to balance sheet growth and share repurchases that were partially offset by increased retained earnings and the stock issued in the Camco acquisition. Specifically, all capital ratios were impacted by the repurchase of 35.7 million common shares over the last four quarters, 3.6 million of which were repurchased during the 2014 fourth quarter. This decrease was offset partially by the increase in retained earnings, as well as the issuance of 8.7 million common shares in the Camco acquisition.

Income Taxes

The provision for income taxes in the 2014 fourth quarter was $57 million and $52 million in the 2013 fourth quarter. The effective tax rates for the 2014 fourth quarter and 2013 fourth quarter were 25.9% and 24.8%, respectively. At December 31, 2014, we had a net federal deferred tax asset of $72.1 million and a net state deferred tax asset of $45.3 million. As of December 31, 2014 and December 31, 2013, there was no disallowed deferred tax asset for regulatory capital purposes.

Expectations – 2015

“As we move into 2015, customer activity is strong, pipelines are stable, and our balance sheet is well positioned. We anticipate economic growth throughout the year. We built our plan with an assumption of no change in interest rates and with the contingent flexibility to quickly adjust to an evolving operating environment,” said Steinour. “We remain committed to investing in the business, disciplined expense control, and delivering full-year positive operating leverage.”

Excluding Significant Items and net MSR activity, we expect to deliver positive operating leverage in 2015 with revenue growth exceeding noninterest expense growth of 2-4%.

 

9


Overall, asset quality metrics are expected to remain near current levels, although moderate quarterly volatility also is expected, given the absolute low level of problem assets and credit costs. We anticipate NCOs will remain within or below our long-term normalized range of 35 to 55 basis points.

The effective tax rate for 2015 is expected to be in the range of 25% to 28%.

Conference Call / Webcast Information

Huntington’s senior management will host an earnings conference call on January 22, 2015, at 10:00 a.m. (Eastern Standard Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntington’s web site, www.huntington.com, or through a dial-in telephone number at (877) 684-3807; Conference ID# 51410831. Slides will be available the Investor Relations section of Huntington’s web site 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. A telephone replay will be available approximately two hours after the completion of the call through January 31, 2015 at (855) 859-2056 or (404) 537-3406; conference ID# 51410831.

Please see the 2014 Fourth Quarter Quarterly Financial Supplement for additional detailed financial performance metrics. This document can be found at the Investor Relations section of Huntington’s web site, www.huntington.com.

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 collateral that could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in general economic, political, or industry conditions; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets; (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 implementing 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, timing, and results of governmental actions, examinations, reviews, reforms, regulations, and interpretations, including those related to the Dodd-Frank Wall Street Reform and Consumer Protection Act and the Basel III regulatory capital reforms, as well as those involving the OCC, Federal Reserve, FDIC, and CFPB; 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 2013 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.

J.D. Power Disclaimer

Huntington National Bank received the highest numerical score in the midwest region in the proprietary J.D. Power 2014 Small Business Banking Satisfaction StudySM. Study based on 8,996 total responses, measuring 9 financial institutions in the midwest region (IL, IN, IA, KS, MI, MN, MO, NE, ND, OH, SD, WI) and measures opinions of small business customers with annual revenues from $100,000 to $10 million. Proprietary study results are based on experiences and perceptions of customers surveyed in July-September 2014. Your experiences may vary. Visit jdpower.com

Huntington National Bank received the highest numerical score among retail banks in the North Central region in the proprietary J.D. Power 2014 Retail Banking Satisfaction StudySM. Study based on 80,445 total responses measuring 25 providers in the North Central region (IN, KY, MI, OH & WV) and measures opinions of consumers with their primary banking provider. Proprietary study results are based on experiences and perceptions of consumers surveyed January 2014. Your experiences may vary. Visit jdpower.com.

 

10


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 fourth quarter earnings release, 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”, when appropriate, aids analysts/investors in better understanding corporate performance and trends so that they can ascertain which of such items, if any, they may wish to include/exclude from their analysis of the Company’s performance – i.e., within the context of determining how that performance differed from their expectations, as well as how, if at all, to adjust their estimates of future performance accordingly. To this end, Management has adopted a practice of listing “Significant Items” in its external disclosure documents (e.g., earnings press releases, quarterly performance discussions, investor presentations, Forms 10-Q and 10-K).

“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 2013 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.

About Huntington

Huntington Bancshares Incorporated is a $66 billion asset regional bank holding company headquartered in Columbus, Ohio. The Huntington National Bank, founded in 1866, and its affiliates provide 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 retail banking franchise: Ohio, Michigan, Pennsylvania, Indiana, West Virginia, and Kentucky. The primary distribution channels include a banking network of more than 700 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 more than 1,500 ATMs. Through automotive dealership relationships within its six-state retail banking franchise area and selected other Midwest and Northeast states, Huntington also provides commercial banking services to the automotive dealers and retail automobile financing for dealer customers.

###

 

11

EX-99.2 3 d856356dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

HUNTINGTON BANCSHARES INCORPORATED

Quarterly Financial Supplement

December 2014

 

 

Table of Contents

 

Quarterly Key Statistics

  1   

Annual Key Statistics

  2   

Consolidated Balance Sheets

  3   

Loans and Leases Composition

  4   

Deposits Composition

  5   

Consolidated Quarterly Average Balance Sheets

  6   

Consolidated Quarterly Net Interest Margin—Interest Income / Expense

  7   

Consolidated Quarterly Net Interest Margin—Yield

  8   

Selected Quarterly Income Statement Data

  9   

Quarterly Mortgage Banking Income

  10   

Quarterly Credit Reserves Analysis

  11   

Quarterly Net Charge-Off Analysis

  12   

Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)

  13   

Quarterly Accruing Past Due Loans and Leases and Accruing Troubled Debt Restructured Loans

  14   

Quarterly Common Stock Summary, Capital, and Other Data

  15   

Consolidated Annual Average Balance Sheets

  16   

Consolidated Annual Net Interest Margin—Interest Income / Expense

  17   

Consolidated Annual Net Interest Margin—Yield

  18   

Selected Annual Income Statement Data

  19   

Annual Mortgage Banking Income

  20   

Annual Credit Reserves Analysis

  21   

Annual Net Charge-Off Analysis

  22   

Annual Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)

  23   

Annual Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans

  24   


Notes:

The preparation of financial statement data in conformity with accounting principles generally accepted in the United States (GAAP) requires management to make estimates and assumptions that affect amounts reported. Actual results could differ from those estimates. Certain prior period amounts have been reclassified to conform to the current period’s presentation.

Non-Regulatory Capital Ratios

In addition to capital ratios defined by banking regulators, the Company considers various other measures when evaluating capital utilization and adequacy, including:

 

    Tangible common equity to tangible assets,

 

    Tier 1 common equity to risk-weighted assets using Basel I and Basel III definitions, and

 

    Tangible common equity to risk-weighted assets using Basel I definition.

These non-regulatory capital ratios are viewed by management as useful additional methods of reflecting the level of capital available to withstand unexpected market conditions. Additionally, presentation of these ratios allows readers to compare the Company’s capitalization to other financial services companies. These ratios differ from capital ratios defined by banking regulators principally in that the numerator excludes preferred securities, the nature and extent of which varies among different financial services companies. These ratios are not defined in GAAP or federal banking regulations. As a result, these non-regulatory capital ratios disclosed by the Company may be considered non-GAAP financial measures.

Because there are no standardized definitions for these non-regulatory capital ratios, the Company’s calculation methods may differ from those used by other financial services companies. Also, there may be limits in the usefulness of these measures to investors. As a result, the Company encourages readers to consider the consolidated financial statements and other financial information contained in the related press release in their entirety, and not to rely on any single financial measure. Basel III Tier 1 common capital ratio estimates are based on management’s current interpretation, expectations, and understanding of the final U.S. Basel III rules adopted by the Federal Reserve Board and released on July 2, 2013.


Huntington Bancshares Incorporated

Quarterly Key Statistics(1)

(Unaudited)

 

     2014     2013     Percent Changes vs.  

(dollar amounts in thousands, except per share amounts)

   Fourth     Third     Fourth     3Q14     4Q13  

Net interest income

   $ 473,252      $ 466,335      $ 430,649        2     10

Provision for credit losses

     2,494        24,480        24,331        (90     (90

Noninterest income

     233,278        247,349        249,892        (6     (7

Noninterest expense

     483,271        480,318        446,009        1        8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

  220,765      208,886      210,201      6      5   

Provision for income taxes

  57,151      53,870      52,029      6      10   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

$ 163,614    $ 155,016    $ 158,172      6   3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Dividends on preferred shares

  7,963      7,964      7,965      —        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income applicable to common shares

$ 155,651    $ 147,052    $ 150,207      6   4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share—diluted

$ 0.19    $ 0.18    $ 0.18      6   6

Cash dividends declared per common share

  0.06      0.05      0.05      20      20   

Book value per common share at end of period

  7.32      7.24      6.86      1      7   

Tangible book value per common share at end of period

  6.62      6.53      6.26      1      6   

Average common shares—basic

  811,967      816,497      830,590      (1   (2

Average common shares—diluted

  825,338      829,623      842,324      (1   (2

Return on average assets

  1.00   0.97   1.09

Return on average common shareholders’ equity

  10.3      9.9      10.5   

Return on average tangible common shareholders’
equity(2)

  11.9      11.4      12.1   

Net interest margin(3)

  3.18      3.20      3.28   

Efficiency ratio(4)

  66.2      65.3      63.4   

Noninterest Income/Total Revenue

  32.7      34.3      36.3   

Effective tax rate

  25.9      25.8      24.8   

Average loans and leases

$ 47,091,643    $ 46,112,829    $ 43,138,336      2      9   

Average loans and leases—linked quarter annualized growth rate

  8.5   9.7   10.9

Average earning assets

$ 60,009,528    $ 58,707,474    $ 53,011,850      2      13   

Average total assets

  64,931,767      63,472,782      57,648,191      2      13   

Average core deposits(5)

  47,637,501      46,118,771      44,747,659      3      6   

Average core deposits—linked quarter annualized growth rate

  13.2   4.5   8.9

Average shareholders’ equity

$ 6,374,331    $ 6,292,157    $ 6,055,738      1      5   

Total assets at end of period

  66,298,010      64,330,629      59,467,174      3      11   

Total shareholders’ equity at end of period

  6,328,170      6,284,210      6,090,153      1      4   

Net charge-offs (NCOs)

  22,975      30,023      46,447      (24   (51

NCOs as a % of average loans and leases

  0.20   0.26   0.43

Nonaccrual loans and leases (NALs)

$ 300,244    $ 325,765    $ 322,056      (8   (7

NAL ratio

  0.63   0.70   0.75

Nonperforming assets (NPAs)(6)

$ 337,723    $ 364,475    $ 352,160      (7   (4

NPA ratio(6)

  0.71   0.78   0.82   (9   (13

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

  1.27      1.35      1.50   

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

  1.40      1.47      1.65   

ACL as a % of NALs

  222      211      221   

ACL as a % of NPAs

  197      188      202   

Tier 1 leverage ratio(7)

  9.74      9.83      10.67   

Tier 1 common risk-based capital ratio(7)

  10.23      10.31      10.90   

Tier 1 risk-based capital ratio(7)

  11.50      11.61      12.28   

Total risk-based capital ratio(7)

  13.56      13.72      14.57   

Tangible common equity / risk-weighted assets ratio(8)

  8.17      8.35      8.82   

See Notes to the Quarterly Key Statistics.

 

1


Huntington Bancshares Incorporated

Annual Key Statistics(1)

(Unaudited)

 

     Year Ended December 31,     Change  

(dollar amounts in thousands, except per share amounts)

   2014     2013     Amount     Percent  

Net interest income

   $ 1,837,141      $ 1,704,608      $ 132,533        8

Provision for credit losses

     80,989        90,045        (9,056     (10

Noninterest income

     979,179        1,012,196        (33,017     (3

Noninterest expense

     1,882,346        1,758,003        124,343        7   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

  852,985      868,756      (15,771   (2

Provision for income taxes

  220,593      227,474      (6,881   (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

$ 632,392    $ 641,282    $ (8,890   (1 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends on preferred shares

  31,854      31,869      (15   —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income applicable to common shares

$ 600,538    $ 609,413    $ (8,875   (1 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share—diluted

$ 0.72    $ 0.72    $ —        —  

Cash dividends declared per common share

  0.21      0.19      0.02      11   

Average common shares—basic

  819,917      834,205      (14,288   (2

Average common shares—diluted

  833,081      843,974      (10,893   (1

Return on average assets

  1.01   1.14

Return on average common shareholders’ equity

  10.2      11.0   

Return on average tangible common shareholders’ equity(2)

  11.8      12.7   

Net interest margin(3)

  3.23      3.36   

Efficiency ratio(4)

  65.1      62.6   

Noninterest Income/Total Revenue

  34.4      36.9   

Effective tax rate

  25.9      26.2   

Average loans and leases

$ 45,424,872    $ 41,825,842    $ 3,599,030      9

Average earning assets

  57,705,358      51,598,472      6,106,886      12   

Average total assets

  62,498,880      56,299,313      6,199,567      11   

Average core deposits(5)

  46,147,109      43,978,894      2,168,215      5   

Average shareholders’ equity

  6,269,884      5,914,914      354,970      6   

Net charge-offs (NCOs)

  124,627      188,666      (64,039   (34

NCOs as a % of average loans and leases

  0.27   0.45   (0.18   (39

See Notes to the Annual and Quarterly Key Statistics.

 

2


Key Statistics Footnotes

 

(1)  Comparisons for all presented periods are impacted by a number of factors. Refer to Significant Items.

 

(2)  Net income excluding expense for amortization of intangibles for the period divided by average tangible common shareholders’ equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less average intangible assets and goodwill. Expense for amortization of intangibles and average intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.

 

(3)  On a fully-taxable equivalent (FTE) basis assuming a 35% tax rate.

 

(4)  Noninterest expense less amortization of intangibles and goodwill impairment divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).

 

(5)  Includes noninterest-bearing and interest-bearing demand deposits, money market deposits, savings and other domestic deposits, and core certificates of deposit.

 

(6)  NPAs include other real estate owned.

 

(7)  December 31, 2014, figures are estimated.

 

(8)  Tangible common equity (total common equity less goodwill and other intangible assets) divided by tangible assets (total assets less goodwill and other intangible assets). Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.


Huntington Bancshares Incorporated

Consolidated Balance Sheets

 

     2014     2013     Percent Changes vs.  

(dollar amounts in thousands, except number of shares)

   December 31,     September 30,     December 31,     3Q14     4Q13  
     (Unaudited)     (Unaudited)                    

Assets

          

Cash and due from banks

   $ 1,220,565      $ 879,862      $ 1,001,132        39     22

Interest-bearing deposits in banks

     64,559        72,898        57,043        (11     13   

Trading account securities

     42,191        66,460        35,573        (37     19   

Loans held for sale

     416,327        410,932        326,212        1        28   

Available-for-sale and other securities

     9,384,670        8,721,804        7,308,753        8        28   

Held-to-maturity securities

     3,379,905        3,496,493        3,836,667        (3     (12

Loans and leases(1)

     47,655,726        46,723,374        43,120,500        2        11   

Allowance for loan and lease losses

     (605,196     (631,036     (647,870     (4     (7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans and leases

  47,050,530      46,092,338      42,472,630      2      11   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Bank owned life insurance

  1,718,436      1,703,692      1,647,170      1      4   

Premises and equipment

  616,407      613,214      634,657      1      (3

Goodwill

  522,541      522,541      444,268      —        18   

Other intangible assets

  74,671      85,324      93,193      (12   (20

Accrued income and other assets

  1,807,208      1,665,071      1,609,876      9      12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

$ 66,298,010    $ 64,330,629    $ 59,467,174      3   11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and shareholders’ equity

Liabilities

Deposits(2)

$ 51,732,151    $ 50,129,837    $ 47,506,718      3   9

Short-term borrowings

  2,397,101      3,180,938      2,352,143      (25   2   

Long-term debt

  4,335,962      3,574,588      2,458,272      21      76   

Accrued expenses and other liabilities

  1,504,626      1,161,056      1,059,888      30      42   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  59,969,840      58,046,419      53,377,021      3      12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shareholder’s equity

Preferred stock—authorized 6,617,808 shares- Series A, 8.50% fixed rate, non-cumulative perpetual convertible preferred stock, par value of $0.01, and liquidation value per share of $1,000

  362,507      362,507      362,507      —        —     

Series B, floating rate, non-voting, non-cumulative perpetual preferred stock, par value of $0.01, and liquidation value per share of $1,000

  23,785      23,785      23,785      —        —     

Common stock—Par value of $0.01

  8,131      8,161      8,322      —        (2

Capital surplus

  7,221,745      7,243,879      7,398,515      —        (2

Less treasury shares, at cost

  (13,382   (12,938   (9,643   3      39   

Accumulated other comprehensive loss

  (222,292   (182,016   (214,009   22      4   

Retained (deficit) earnings

  (1,052,324   (1,159,168   (1,479,324   (9   (29
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

  6,328,170      6,284,210      6,090,153      1      4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

$ 66,298,010    $ 64,330,629    $ 59,467,174      3   11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares authorized (par value
of $0.01)

  1,500,000,000      1,500,000,000      1,500,000,000   

Common shares issued

  813,136,321      816,091,946      832,217,098   

Common shares outstanding

  811,454,676      814,453,953      830,963,427   

Treasury shares outstanding

  1,681,645      1,637,993      1,253,671   

Preferred shares issued

  1,967,071      1,967,071      1,967,071   

Preferred shares outstanding

  398,007      398,007      398,007   

 

(1)  See page 4 for detail of loans and leases.
(2)  See page 5 for detail of deposits.

 

3


Huntington Bancshares Incorporated

Loans and Leases Composition

(Unaudited)

 

    2014     2013  

(dollar amounts in millions)

  December 31,     September 30,     June 30,     March 31,     December 31,  

Ending Balances by Type:

                   

Commercial:(1)

                   

Commercial and industrial

  $ 19,033        40   $ 18,791        40   $ 18,899        41   $ 18,046        41   $ 17,594        41

Commercial real estate:

                   

Construction

    875        2        850        2        757        2        692        2        557        1   

Commercial

    4,322        9        4,141        9        4,233        9        4,339        10        4,293        10   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  5,197      11      4,991      11      4,990      11      5,031      12      4,850      11   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  24,230      51      23,782      51      23,889      52      23,077      53      22,444      52   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  8,690      18      8,322      18      7,686      17      6,999      16      6,639      15   

Home equity

  8,491      18      8,436      18      8,405      18      8,373      19      8,336      19   

Residential mortgage

  5,831      12      5,788      12      5,707      12      5,542      12      5,321      12   

Other consumer

  414      1      395      1      393      1      363      —        380      2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  23,426      49      22,941      49      22,191      48      21,277      47      20,676      48   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

$ 47,656      100 $ 46,723      100 $ 46,080      100 $ 44,354      100 $ 43,120      100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balances by Business Segment:(2)

Retail and Business Banking

$ 13,199      28 $ 13,136      28 $ 13,096      29 $ 13,027      29 $ 12,710      30

Commercial Banking

  12,362      26      11,919      26      11,846      26      10,962      25      10,735      25   

AFCRE

  15,640      33      15,229      33      14,762      32      14,125      32      13,568      31   

RBHPCG

  2,963      6      2,938      6      2,883      6      2,875      7      2,850      7   

Home Lending

  3,391      7      3,372      7      3,366      7      3,229      7      3,206      7   

Treasury / Other

  101      —        129      —        127      —        136      —        51      —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

$ 47,656      100 $ 46,723      100 $ 46,080      100 $ 44,354      100 $ 43,120      100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    2014     2013  
    Fourth     Third     Second     First     Fourth  

Average Balances by Business Segment:(2)

                   

Retail and Business Banking

  $ 13,168        28   $ 13,100        28   $ 13,040        29   $ 12,807        29   $ 12,675        29

Commercial Banking

    12,389        27        11,702        25        11,292        25        10,861        25        11,122        26   

AFCRE

    15,160        32        14,926        32        14,460        32        13,679        32        13,216        31   

RBHPCG

    2,949        6        2,901        7        2,879        7        2,840        7        2,835        7   

Home Lending

    3,327        7        3,377        8        3,289        7        3,198        7        3,223        7   

Treasury / Other

    99        —          107        —          63        —          38        —          68        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

$ 47,092      100 $ 46,113      100 $ 45,023      100 $ 43,423      100 $ 43,139      100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  As defined by regulatory guidance, there were no commercial loans outstanding that would be considered a concentration of lending to a particular industry or group of industries.
(2)  During the first quarter of 2014, we reorganized our business segments.

 

4


Huntington Bancshares Incorporated

Deposits Composition

(Unaudited)

 

    2014     2013  

(dollar amounts in millions)

  December 31,     September 30,     June 30,     March 31,     December 31,  

Ending Balances by Type:

                   

Demand deposits—noninterest-bearing

  $ 15,393        30   $ 14,754        29   $ 14,151        29   $ 14,314        29   $ 13,650        29

Demand deposits—interest-bearing

    6,248        12        6,052        12        5,921        12        5,970        12        5,880        12   

Money market deposits

    18,986        37        18,174        36        17,563        36        17,693        36        17,213        36   

Savings and other domestic deposits

    5,048        10        5,038        10        5,036        10        5,115        10        4,871        10   

Core certificates of deposit

    2,936        5        3,150        6        3,272        7        3,557        7        3,723        8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total core deposits

  48,611      94      47,168      93      45,943      94      46,649      94      45,337      95   

Other domestic deposits of $250,000 or more

  198      —        202      1      241      —        289      1      274      1   

Brokered deposits and negotiable CDs

  2,522      5      2,357      5      2,198      5      2,074      4      1,580      3   

Deposits in foreign offices

  401      1      402      1      367      1      337      1      316      1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

$ 51,732      100 $ 50,129      100 $ 48,749      100 $ 49,349      100 $ 47,507      100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total core deposits:

Commercial

$ 22,725      47 $ 21,753      46 $ 20,629      45 $ 20,507      44 $ 19,982      44

Consumer

  25,886      53      25,415      54      25,314      55      26,142      56      25,355      56   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total core deposits

$ 48,611      100 $ 47,168      100 $ 45,943      100 $ 46,649      100 $ 45,337      100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balances by Business Segment:(2)

Retail and Business Banking

$ 29,350      57 $ 29,265      58 $ 28,836      59 $ 29,370      60 $ 28,294      60

Commercial Banking

  11,185      21      10,791      22      9,793      20      10,217      21      10,188      21   

AFCRE

  1,378      3      1,362      3      1,457      3      1,203      2      1,171      2   

RBHPCG

  6,728      13      5,898      11      6,124      12      6,267      12      6,094      13   

Home Lending

  327      1      269      1      284      1      281      1      330      1   

Treasury / Other(1)

  2,764      5      2,544      5      2,255      5      2,011      4      1,430      3   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

$ 51,732      100 $ 50,129      100 $ 48,749      100 $ 49,349      100 $ 47,507      100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  2014   2013  
    Fourth     Third     Second     First     Fourth  

Average Balances by Business Segment:(2)

                   

Retail and Business Banking

  $ 29,481        58   $ 28,865        59   $ 29,108        60   $ 28,633        60   $ 28,424        61

Commercial Banking

    10,632        21        10,248        21        9,780        20        10,060        21        9,861        21   

AFCRE

    1,315        3        1,285        2        1,183        3        1,142        3        1,114        2   

RBHPCG

    6,389        12        5,958        12        5,859        12        5,906        12        5,937        13   

Home Lending

    323        1        294        1        296        1        257        1        293        1   

Treasury / Other(1)

    2,612        5        2,328        5        2,032        4        1,591        3        1,145        2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

$ 50,752      100 $ 48,978      100 $ 48,258      100 $ 47,589      100 $ 46,774      100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Comprised primarily of national market deposits.
(2)  During the first quarter of 2014, we reorganized our business segments.

 

5


Huntington Bancshares Incorporated

Consolidated Quarterly Average Balance Sheets

(Unaudited)

 

     Average Balances        
     2014     2013     Percent Changes vs.  

(dollar amounts in millions)

   Fourth     Third     Second     First     Fourth     3Q14     4Q13  

Assets

              

Interest-bearing deposits in banks

   $ 85      $ 82      $ 91      $ 83      $ 71        4     20

Loans held for sale

     374        351        288        279        322        7        16   

Securities:

              

Available-for-sale and other securities:

              

Taxable

     7,291        6,935        6,662        6,240        5,818        5        25   

Tax-exempt

     1,684        1,620        1,290        1,115        548        4        207   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total available-for-sale and other securities

  8,975      8,555      7,952      7,355      6,366      5      41   

Trading account securities

  49      50      45      38      76      (2   (36

Held-to-maturity securities—taxable

  3,435      3,556      3,677      3,783      3,038      (3   13   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total securities

  12,459      12,161      11,674      11,176      9,480      2      31   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans and leases:(1)

Commercial:

Commercial and industrial

  18,880      18,581      18,262      17,631      17,671      2      7   

Commercial real estate:

Construction

  822      775      702      612      573      6      43   

Commercial

  4,262      4,188      4,345      4,289      4,331      2      (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  5,084      4,963      5,047      4,901      4,904      2      4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  23,964      23,544      23,309      22,532      22,575      2      6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  8,512      8,012      7,349      6,786      6,502      6      31   

Home equity

  8,452      8,412      8,376      8,340      8,346      —        1   

Residential mortgage

  5,751      5,747      5,608      5,379      5,331      —        8   

Other consumer

  413      398      382      386      385      4      7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  23,128      22,569      21,715      20,891      20,564      2      12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

  47,092      46,113      45,024      43,423      43,139      2      9   

Allowance for loan and lease losses

  (631   (633   (642   (649   (668   —        (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans and leases

  46,461      45,480      44,382      42,774      42,471      2      9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

  60,010      58,707      57,077      54,961      53,012      2      13   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and due from banks

  929      887      872      904      846      5      10   

Intangible assets

  602      583      591      535      542      3      11   

All other assets

  4,022      3,929      3,932      3,941      3,917      2      3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

$ 64,932    $ 63,473    $ 61,830    $ 59,692    $ 57,649      2   13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and shareholders’ equity

Deposits:

Demand deposits—noninterest-bearing

$ 15,179    $ 14,090    $ 13,466    $ 13,192    $ 13,337      8   14

Demand deposits—interest-bearing

  5,948      5,913      5,945      5,775      5,755      1      3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total demand deposits

  21,127      20,003      19,411      18,967      19,092      6      11   

Money market deposits

  18,401      17,929      17,680      17,648      16,827      3      9   

Savings and other domestic deposits

  5,052      5,020      5,086      4,967      4,912      1      3   

Core certificates of deposit

  3,058      3,167      3,434      3,613      3,916      (3   (22
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total core deposits

  47,638      46,119      45,611      45,195      44,747      3      6   

Other domestic deposits of $250,000 or more

  201      223      262      284      275      (10   (27

Brokered deposits and negotiable CDs

  2,434      2,262      2,070      1,782      1,398      8      74   

Deposits in foreign offices

  479      374      315      328      354      28      35   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

  50,752      48,978      48,258      47,589      46,774      4      9   

Short-term borrowings

  2,683      3,193      2,788      2,372      1,471      (16   82   

Long-term debt

  3,956      3,967      3,523      2,513      2,253      —        76   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

  42,212      42,048      41,103      39,282      37,161      —        14   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

All other liabilities

  1,167      1,043      1,033      1,035      1,095      12      7   

Shareholders’ equity

  6,374      6,292      6,228      6,183      6,056      1      5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

$ 64,932    $ 63,473    $ 61,830    $ 59,692    $ 57,649      2   13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Includes Nonaccrual Loans

 

6


Huntington Bancshares Incorporated

Consolidated Quarterly Net Interest Margin—Interest Income / Expense (1)

(Unaudited)

 

     Interest Income / Expense  
     2014      2013  

(dollar amounts in thousands)

   Fourth      Third      Second      First      Fourth  

Assets

              

Interest-bearing deposits in banks

   $ 50       $ 39       $ 8       $ 6       $ 7   

Loans held for sale

     3,566         3,487         3,072         2,603         3,586   

Securities:

              

Available-for-sale and other securities:

              

Taxable

     47,531         43,066         42,027         38,456         34,554   

Tax-exempt

     13,718         12,245         10,161         8,438         8,696   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available-for-sale and other securities

  61,249      55,311      52,188      46,894      43,250   

Trading account securities

  128      107      79      107      79   

Held-to-maturity securities—taxable

  21,013      21,777      22,614      23,320      18,379   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total securities

  82,390      77,195      74,881      70,321      61,708   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans and leases:

Commercial:

Commercial and industrial

  161,530      163,765      161,173      157,016      159,686   

Commercial real estate:

Construction

  9,034      8,673      7,599      6,108      5,916   

Commercial

  37,789      38,542      45,690      41,171      43,905   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial real estate

  46,823      47,215      53,289      47,279      49,821   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

  208,353      210,980      214,462      204,295      209,507   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer:

Automobile

  71,449      68,786      63,543      59,153      60,080   

Home equity

  86,176      86,372      86,099      84,634      86,460   

Residential mortgage

  55,186      54,352      52,896      50,834      50,225   

Other consumer

  7,977      7,355      6,998      6,494      6,447   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer

  220,788      216,865      209,536      201,115      203,212   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

  429,141      427,845      423,998      405,410      412,719   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total earning assets

$ 515,147    $ 508,566    $ 501,959    $ 478,340    $ 478,020   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

Deposits:

Demand deposits—noninterest-bearing

$ —      $ —      $ —      $ —      $ —     

Demand deposits—interest-bearing

  588      601      571      512      630   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total demand deposits

  588      601      571      512      630   

Money market deposits

  10,261      10,407      10,548      10,940      11,296   

Savings and other domestic deposits

  2,091      2,050      2,179      2,459      2,925   

Core certificates of deposit

  5,764      5,909      6,938      8,387      10,330   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total core deposits

  18,704      18,967      20,236      22,298      25,181   

Other domestic deposits of $250,000 or more

  220      246      281      289      271   

Brokered deposits and negotiable CDs

  1,128      1,126      1,228      1,246      1,385   

Deposits in foreign offices

  156      121      102      104      122   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

  20,208      20,460      21,847      23,937      26,959   

Short-term borrowings

  820      878      720      522      361   

Long-term debt

  13,345      13,387      12,707      10,490      11,855   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest bearing liabilities

  34,373      34,725      35,274      34,949      39,175   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

$ 480,774    $ 473,841    $ 466,685    $ 443,391    $ 438,845   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  Fully-taxable equivalent (FTE) income and expense calculated assuming a 35% tax rate. See page 9 for the FTE adjustment.

 

7


Huntington Bancshares Incorporated

Consolidated Quarterly Net Interest Margin—Yield

(Unaudited)

 

     Average Rates (2)  
     2014     2013  

Fully-taxable equivalent basis(1)

   Fourth     Third     Second     First     Fourth  

Assets

          

Interest-bearing deposits in banks

     0.23     0.19     0.04     0.03     0.04

Loans held for sale

     3.82        3.98        4.27        3.74        4.46   

Securities:

          

Available-for-sale and other securities:

          

Taxable

     2.61        2.48        2.52        2.47        2.38   

Tax-exempt

     3.26        3.02        3.15        3.03        6.34   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total available-for-sale and other securities

  2.73      2.59      2.63      2.55      2.72   

Trading account securities

  1.05      0.85      0.70      1.12      0.42   

Held-to-maturity securities—taxable

  2.45      2.45      2.46      2.47      2.42   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total securities

  2.65      2.54      2.57      2.52      2.60   

Loans and leases:(2)(3)

Commercial:

Commercial and industrial

  3.35      3.45      3.49      3.56      3.54   

Commercial real estate:

Construction

  4.30      4.38      4.29      3.99      4.04   

Commercial

  3.47      3.60      4.16      3.84      3.97   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  3.60      3.72      4.17      3.86      3.98   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  3.40      3.51      3.64      3.63      3.63   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  3.33      3.41      3.47      3.54      3.67   

Home equity

  4.05      4.07      4.12      4.12      4.11   

Residential mortgage

  3.84      3.78      3.77      3.78      3.77   

Other consumer

  7.68      7.31      7.34      6.82      6.64   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  3.80      3.82      3.87      3.89      3.93   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

  3.60      3.66      3.75      3.75      3.77   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

  3.41   3.44   3.53   3.53   3.58
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

Deposits:

Demand deposits—noninterest-bearing

  —     —     —     —     —  

Demand deposits—interest-bearing

  0.04      0.04      0.04      0.04      0.04   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total demand deposits

  0.01      0.01      0.01      0.01      0.01   

Money market deposits

  0.22      0.23      0.24      0.25      0.27   

Savings and other domestic deposits

  0.16      0.16      0.17      0.20      0.24   

Core certificates of deposit

  0.75      0.74      0.81      0.94      1.05   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total core deposits

  0.23      0.23      0.25      0.28      0.32   

Other domestic deposits of $250,000 or more

  0.43      0.44      0.43      0.41      0.39   

Brokered deposits and negotiable CDs

  0.18      0.20      0.24      0.28      0.39   

Deposits in foreign offices

  0.13      0.13      0.13      0.13      0.14   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

  0.23      0.23      0.25      0.28      0.32   

Short-term borrowings

  0.12      0.11      0.10      0.09      0.10   

Long-term debt

  1.35      1.35      1.44      1.67      2.11   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

  0.32      0.33      0.34      0.36      0.42   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest rate spread

  3.09      3.11      3.19      3.17      3.16   

Impact of noninterest-bearing funds on margin

  0.09      0.09      0.09      0.10      0.12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin

  3.18   3.20   3.28   3.27   3.28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Commercial Loan Derivative Impact
(Unaudited)
     Average Rates (2)  
     2014     2013  

Fully-taxable equivalent basis(1)

   Fourth     Third     Second     First     Fourth  

Commercial loans(2)(3)

     3.20     3.30     3.42     3.37     3.39

Impact of commercial loan derivatives

     0.20        0.20        0.22        0.25        0.24   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial—as reported

  3.40   3.51   3.64   3.63   3.63
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average 30 day LIBOR

  0.16   0.15   0.15   0.16   0.17

 

(1)  Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 9 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.

 

8


Huntington Bancshares Incorporated

Selected Quarterly Income Statement Data(1)

(Unaudited)

 

     2014      2013  

(dollar amounts in thousands, except per share amounts)

   Fourth     Third      Second      First      Fourth  

Interest income

   $ 507,625      $ 501,060       $ 495,322       $ 472,455       $ 469,824   

Interest expense

     34,373        34,725         35,274         34,949         39,175   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

  473,252      466,335      460,048      437,506      430,649   

Provision for credit losses

  2,494      24,480      29,385      24,630      24,331   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for credit losses

  470,758      441,855      430,663      412,876      406,318   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Service charges on deposit accounts

  67,408      69,118      72,633      64,582      69,992   

Trust services

  28,781      28,045      29,581      29,565      30,711   

Electronic banking

  27,993      27,275      26,491      23,642      24,251   

Mortgage banking income

  14,030      25,051      22,717      23,089      24,327   

Brokerage income

  16,050      17,155      17,905      17,167      15,151   

Insurance income

  16,252      16,729      15,996      16,496      15,556   

Bank owned life insurance income

  14,988      14,888      13,865      13,307      13,816   

Capital markets fees

  13,791      10,246      10,500      9,194      12,332   

Gain on sale of loans

  5,408      8,199      3,914      3,570      7,144   

Securities gains (losses)

  (104   198      490      16,970      1,239   

Other income

  28,681      30,445      35,975      30,903      35,373   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

  233,278      247,349      250,067      248,485      249,892   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Personnel costs

  263,289      275,409      260,600      249,477      249,554   

Outside data processing and other services

  53,685      53,073      54,338      51,490      51,071   

Net occupancy

  31,565      34,405      28,673      33,433      31,983   

Equipment

  31,981      30,183      28,749      28,750      28,775   

Professional services

  15,665      13,763      17,896      12,231      11,567   

Marketing

  12,466      12,576      14,832      10,686      13,704   

Deposit and other insurance expense

  13,099      11,628      10,599      13,718      10,056   

Amortization of intangibles

  10,653      9,813      9,520      9,291      10,320   

Other expense

  50,868      39,468      33,429      51,045      38,979   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

  483,271      480,318      458,636      460,121      446,009   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

  220,765      208,886      222,094      201,240      210,201   

Provision for income taxes

  57,151      53,870      57,475      52,097      52,029   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net income

$ 163,614    $ 155,016    $ 164,619    $ 149,143    $ 158,172   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Dividends on preferred shares

  7,963      7,964      7,963      7,964      7,965   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net income applicable to common shares

$ 155,651    $ 147,052    $ 156,656    $ 141,179    $ 150,207   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Average common shares—basic

  811,967      816,497      821,546      829,659      830,590   

Average common shares—diluted

  825,338      829,623      834,687      842,677      842,324   

Per common share

Net income—basic

$ 0.19    $ 0.18    $ 0.19    $ 0.17    $ 0.18   

Net income—diluted

  0.19      0.18      0.19      0.17      0.18   

Cash dividends declared

  0.06      0.05      0.05      0.05      0.05   

Revenue—fully-taxable equivalent (FTE)

Net interest income

$ 473,252    $ 466,335    $ 460,048    $ 437,506    $ 430,649   

FTE adjustment

  7,522      7,506      6,637      5,885      8,196   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income(2)

  480,774      473,841      466,685      443,391      438,845   

Noninterest income

  233,278      247,349      250,067      248,485      249,892   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue(2)

$ 714,052    $ 721,190    $ 716,752    $ 691,876    $ 688,737   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

9


Huntington Bancshares Incorporated

Quarterly Mortgage Banking Income

(Unaudited)

 

    2014     2013     Percent Changes vs.  

(dollar amounts in thousands, except as noted)

  Fourth     Third     Second     First     Fourth     3Q14     4Q13  

Mortgage banking income

             

Origination and secondary marketing

  $ 12,940      $ 15,546      $ 14,289      $ 14,497      $ 14,201        (17 )%      (9 )% 

Servicing fees

    8,004        10,786        10,873        10,939        10,809        (26     (26

Amortization of capitalized servicing

    (6,050     (6,119     (5,951     (5,982     (6,062     (1     —     

Other mortgage banking income

    2,912        4,075        4,212        3,535        3,397        (29     (14
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

  17,806      24,288      23,423      22,989      22,345      (27   (20

MSR valuation adjustment(1)

  (7,080   989      (3,046   (1,597   3,458      N.R.      N.R.   

Net trading gains (losses) related to MSR hedging

  3,304      (226   2,340      1,697      (1,476   N.R.      N.R.   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage banking income

$ 14,030    $ 25,051    $ 22,717    $ 23,089    $ 24,327      (44 )%    (42 )% 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Mortgage originations (in millions)

$ 922    $ 997    $ 982    $ 657    $ 841      (8 )%    10

Capitalized mortgage servicing rights(2)

  155,598      161,900      159,860      163,279      162,301      (4   (4

Total mortgages serviced for others (in millions)(2)

  15,637      15,593      15,560      15,614      15,239      —        3   

MSR % of investor servicing portfolio(2)

  1.00   1.04   1.03   1.05   1.07   (4   (7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net impact of MSR hedging

MSR valuation adjustment(1)

$ (7,080 $ 989    $ (3,046 $ (1,597 $ 3,458      N.R.      N.R.   

Net trading gains (losses) related to MSR hedging

  3,304      (226   2,340      1,697      (1,476   N.R.      N.R.   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net gain (loss) of MSR hedging

$ (3,776 $ 763    $ (706 $ 100    $ 1,982      N.R.      N.R.   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

N.R. - Not relevant, as denominator of calculation is a gain/loss in prior period compared with a loss/gain in the current period.

 

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

 

10


Huntington Bancshares Incorporated

Quarterly Credit Reserves Analysis

(Unaudited)

 

     2014     2013  

(dollar amounts in thousands)

   Fourth     Third     Second     First     Fourth  

Allowance for loan and lease losses, beginning of period

   $ 631,036      $ 635,101      $ 631,918      $ 647,870      $ 666,030   

Loan and lease losses

     (56,252     (58,511     (58,827     (73,011     (73,684

Recoveries of loans previously charged off

     33,277        28,488        30,184        30,025        27,237   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loan and lease losses

  (22,975   (30,023   (28,643   (42,986   (46,447
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for loan and lease losses

  (2,863   25,958      31,826      28,161      28,289   

Allowance of assets sold or transferred to loans held for sale

  (2   —        —        (1,127   (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan and lease losses, end of period

$ 605,196    $ 631,036    $ 635,101    $ 631,918    $ 647,870   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

$ 55,449    $ 56,927    $ 59,368    $ 62,899    $ 66,857   

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

  5,357      (1,478   (2,441   (3,531   (3,958
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

$ 60,806    $ 55,449    $ 56,927    $ 59,368    $ 62,899   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for credit losses, end of period

$ 666,002    $ 686,485    $ 692,028    $ 691,286    $ 710,769   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan and lease losses (ALLL) as % of:

Total loans and leases

  1.27   1.35   1.38   1.42   1.50

Nonaccrual loans and leases (NALs)

  202      194      195      193      201   

Nonperforming assets (NPAs)

  179      173      175      174      184   

Total allowance for credit losses (ACL) as % of:

Total loans and leases

  1.40   1.47   1.50   1.56   1.65

Nonaccrual loans and leases

  222      211      213      211      221   

Nonperforming assets

  197      188      191      191      202   

 

11


Huntington Bancshares Incorporated

Quarterly Net Charge-Off Analysis

(Unaudited)

 

     2014     2013  

(dollar amounts in thousands)

   Fourth     Third     Second     First     Fourth  

Net charge-offs by loan and lease type:

          

Commercial:

          

Commercial and industrial

   $ 333      $ 12,587      $ 10,597      $ 8,606      $ 9,826   

Commercial real estate:

          

Construction

     (1,747     2,171        (171     918        (88

Commercial

     1,565        (8,178     (2,020     (1,905     (2,783
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  (182   (6,007   (2,191   (987   (2,871
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  151      6,580      8,406      7,619      6,955   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  6,024      3,976      2,926      4,642      3,759   

Home equity

  6,321      6,448      8,491      15,687      20,451   

Residential mortgage

  3,059      5,428      3,406      7,859      7,605   

Other consumer

  7,420      7,591      5,414      7,179      7,677   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  22,824      23,443      20,237      35,367      39,492   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

$ 22,975    $ 30,023    $ 28,643    $ 42,986    $ 46,447   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs—annualized percentages:

Commercial:

Commercial and industrial

  0.01   0.27   0.23   0.20   0.22

Commercial real estate:

Construction

  (0.85   1.12      (0.10   0.60      (0.06

Commercial

  0.15      (0.78   (0.19   (0.18   (0.26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  (0.01   (0.48   (0.17   (0.08   (0.23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  —        0.11      0.14      0.14      0.12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  0.28      0.20      0.16      0.27      0.23   

Home equity

  0.30      0.31      0.41      0.75      0.98   

Residential mortgage

  0.21      0.38      0.24      0.58      0.57   

Other consumer

  7.20      7.61      5.66      7.44      7.98   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  0.39      0.42      0.37      0.68      0.77   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs as a % of average loans

  0.20   0.26   0.25   0.40   0.43
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

12


Huntington Bancshares Incorporated

Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)

(Unaudited)

 

     2014     2013  

(dollar amounts in thousands)

   December 31,     September 30,     June 30,     March 31,     December 31,  

Nonaccrual loans and leases (NALs):

          

Commercial and industrial

   $ 71,974      $ 90,265      $ 75,274      $ 57,053      $ 56,615   

Commercial real estate

     48,523        59,812        65,398        71,344        73,417   

Automobile

     4,623        4,834        4,384        6,218        6,303   

Residential mortgage

     96,564        98,139        110,635        121,681        119,532   

Home equity

     78,560        72,715        69,266        70,862        66,189   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccrual loans and leases

  300,244      325,765      324,957      327,158      322,056   

Other real estate, net:

Residential

  29,291      30,661      31,761      30,581      23,447   

Commercial

  5,748      5,609      2,934      5,110      4,217   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other real estate, net

  35,039      36,270      34,695      35,691      27,664   

Other NPAs (1)

  2,440      2,440      2,440      2,440      2,440   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

$ 337,723    $ 364,475    $ 362,092    $ 365,289    $ 352,160   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans and leases as a % of total loans and leases

  0.63   0.70   0.71   0.74   0.75

NPA ratio(2)

  0.71      0.78      0.79      0.82      0.82   

(NPA+90days)/(Loan+OREO)(3)

  0.98      1.08      1.08      1.17      1.20   
     2014     2013  
     Fourth     Third     Second     First     Fourth  

Nonperforming assets, beginning of period

   $ 364,475      $ 362,092      $ 365,289      $ 352,160      $ 374,260   

New nonperforming assets

     87,022        102,834        123,601        117,804        109,454   

Returns to accruing status

     (20,024     (24,884     (23,000     (9,333     (12,367

Loan and lease losses

     (36,108     (36,387     (54,646     (47,596     (55,750

Payments

     (48,645     (29,121     (41,947     (39,233     (51,323

Sales

     (8,997     (10,059     (7,205     (8,513     (12,114
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming assets, end of period

$ 337,723    $ 364,475    $ 362,092    $ 365,289    $ 352,160   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Other nonperforming assets includes certain impaired investment securities.
(2)  Nonperforming assets divided by the sum of loans and leases, net other real estate owned, and other NPAs.
(3)  The sum of nonperforming assets and total accruing loans and leases past due 90 days or more divided by the sum of loans and leases and other real estate.

 

13


Huntington Bancshares Incorporated

Quarterly Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans

(Unaudited)

 

     2014     2013  

(dollar amounts in thousands)

   December 31,     September 30,     June 30,     March 31,     December 31,  

Accruing loans and leases past due 90 days or more:

          

Commercial and industrial

   $ 4,937      $ 7,458      $ 9,977      $ 11,554      $ 14,562   

Commercial real estate

     18,793        26,285        27,267        36,711        39,142   

Automobile

     5,703        4,827        2,895        4,252        5,055   

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

     33,040        33,331        29,709        29,534        2,469   

Home equity

     12,159        14,809        14,912        15,494        13,983   

Other consumer

     837        638        607        867        998   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  75,469      87,348      85,367      98,412      76,209   

Add: loans guaranteed by U.S. Government

  55,012      54,778      51,641      56,484      87,985   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

$ 130,481    $ 142,126    $ 137,008    $ 154,896    $ 164,194   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios:

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

  0.16   0.19   0.19   0.22   0.18

Guaranteed by U.S. Government, as a percent of total loans and leases

  0.12      0.11      0.11      0.13      0.20   

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

  0.27      0.30      0.30      0.35      0.38   

Accruing troubled debt restructured loans:

Commercial and industrial

$ 116,331    $ 83,026    $ 90,604    $ 102,970    $ 83,857   

Commercial real estate

  177,156      186,542      212,736      210,876      204,668   

Automobile

  26,060      31,480      31,833      27,393      30,781   

Home equity

  252,084      229,500      221,539      202,044      188,266   

Residential mortgage

  265,084      271,762      289,239      284,194      305,059   

Other consumer

  4,018      3,313      3,496      1,727      1,041   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total accruing troubled debt restructured loans

$ 840,733    $ 805,623    $ 849,447    $ 829,204    $ 813,672   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccruing troubled debt restructured loans:

Commercial and industrial

$ 20,580    $ 19,110    $ 6,677    $ 7,197    $ 7,291   

Commercial real estate

  24,964      27,980      24,396      27,972      23,981   

Automobile

  4,552      4,817      4,287      5,676      6,303   

Home equity

  27,224      25,149      22,264      20,992      20,715   

Residential mortgage

  69,305      72,729      81,546      84,441      82,879   

Other consumer

  70      74      120      120      —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccruing troubled debt restructured loans

$ 146,695    $ 149,859    $ 139,290    $ 146,398    $ 141,169   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

14


Huntington Bancshares Incorporated

Quarterly Common Stock Summary, Capital, and Other Data

(Unaudited)

Quarterly common stock summary

 

    2014     2013  

(dollar amounts in thousands, except per share amounts)

  Fourth     Third     Second     First     Fourth  

Common stock price, per share

         

High(1)

  $ 10.740      $ 10.300      $ 10.290      $ 10.010      $ 9.730   

Low(1)

    8.800        9.290        8.890        8.720        8.040   

Close

    10.520        9.730        9.540        9.970        9.650   

Average closing price

    9.972        9.790        9.406        9.499        8.982   

Dividends, per share

         

Cash dividends declared per common share

  $ 0.06      $ 0.05      $ 0.05      $ 0.05      $ 0.05   

Common shares outstanding

         

Average—basic

    811,967        816,497        821,546        829,659        830,590   

Average—diluted

    825,338        829,623        834,687        842,677        842,324   

Ending

    811,455        814,454        817,002        827,772        830,963   

Book value per common share

  $ 7.32      $ 7.24      $ 7.17      $ 6.99      $ 6.86   

Tangible book value per common share(2)

    6.62        6.53        6.48        6.31        6.26   

Common share repurchases

         

Number of shares repurchased

    3,605        5,438        12,095        14,571        —     
    2014     2013  

(dollar amounts in millions)

  December 31,     September 30,     June 30,     March 31,     December 31,  

Calculation of tangible equity / asset ratio:

         

Total shareholders’ equity

  $ 6,328      $ 6,284      $ 6,241      $ 6,176      $ 6,090   

Less: goodwill

    (523     (523     (505     (505     (444

Less: other intangible assets

    (75     (85     (81     (91     (93

Add: related deferred tax liability(2)

    26        30        28        32        33   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total tangible equity

  5,757      5,706      5,683      5,612      5,586   

Less: preferred equity

  (386   (386   (386   (386   (386
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total tangible common equity

$ 5,371    $ 5,320    $ 5,297    $ 5,226    $ 5,200   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

$ 66,298    $ 64,331    $ 63,797    $ 61,146    $ 59,467   

Less: goodwill

  (523   (523   (505   (505   (444

Less: other intangible assets

  (75   (85   (81   (91   (93

Add: related deferred tax
liability(2)

  26      30      28      32      33   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total tangible assets

$ 65,727    $ 63,753    $ 63,239    $ 60,582    $ 58,963   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible equity / tangible asset ratio

  8.76   8.95   8.99   9.26   9.47

Tangible common equity / tangible asset ratio

  8.17      8.35      8.38      8.63      8.82   

Tier 1 common risk-based capital ratio:(4)

Tier 1 capital

$ 6,266    $ 6,180    $ 6,132    $ 6,107    $ 6,100   

Shareholders’ preferred equity

  (386   (386   (386   (386   (386

Trust preferred securities

  (304   (304   (304   (304   (299
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier 1 common

$ 5,576    $ 5,490    $ 5,442    $ 5,417    $ 5,415   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total risk-weighted assets(4)

$ 54,479    $ 53,239    $ 53,035    $ 51,120    $ 49,690   

Tier 1 common risk-based capital ratio(4)

  10.23   10.31   10.26   10.60   10.90

Other capital data:

Tier 1 leverage ratio(4)

  9.74      9.83      10.01      10.32      10.67   

Tier 1 risk-based capital ratio(4)

  11.50      11.61      11.56      11.95      12.28   

Total risk-based capital ratio(4)

  13.56      13.72      13.67      14.13      14.57   

Tangible common equity / risk-weighted assets ratio(4)

  9.86      9.99      9.99      10.22      10.46   

Other data:

Number of employees (Average full-time equivalent)

  11,875      11,946      12,000      11,848      11,765   

Number of domestic full-service branches(3)

  729      753      730      727      711   

 

(1)  High and low stock prices are intra-day quotes obtained from NASDAQ.
(2)  Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
(3)  Includes Regional Banking and The Huntington Private Client Group offices.
(4)  December 31, 2014, figures are estimated and are presented on a basel 1 basis.

 

15


Huntington Bancshares Incorporated

Consolidated Annual Average Balance Sheets

(Unaudited)

 

     Annual Average Balances  
           Change from 2013           Change from 2012        

(dollar amounts in millions)

   2014     Amount     %     2013     Amount     %     2012  

Assets

              

Interest-bearing deposits in banks

   $ 85      $ 15        21   $ 70      $ (25     (26 )%    $ 95   

Loans held for sale

     323        (198     (38     521        (566     (52     1,087   

Securities:

              

Available-for-sale and other securities:

              

Taxable

     6,785        402        6        6,383        (1,515     (19     7,898   

Tax-exempt

     1,429        866        154        563        136        32        427   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total available-for-sale and other securities

  8,214      1,268      18      6,946      (1,379   (17   8,325   

Trading account securities

  46      (34   (43   80      13      19      67   

Held-to-maturity securities—taxable

  3,612      1,457      68      2,155      1,230      133      925   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total securities

  11,872      2,691      29      9,181      (136   (1   9,317   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans and leases:(1)

Commercial:

Commercial and industrial

  18,342      1,168      7      17,174      1,230      8      15,944   

Commercial real estate:

Construction

  728      148      26      580      (2   —        582   

Commercial

  4,271      (178   (4   4,449      (749   (14   5,198   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  4,999      (30   (1   5,029      (751   (13   5,780   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  23,341      1,138      5      22,203      479      2      21,724   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  7,670      1,991      35      5,679      1,153      25      4,526   

Home equity

  8,395      85      1      8,310      (5   —        8,315   

Residential mortgage

  5,623      425      8      5,198      8      —        5,190   

Other consumer

  396      (40   (9   436      (19   (4   455   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  22,084      2,461      13      19,623      1,137      6      18,486   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

  45,425      3,599      9      41,826      1,616      4      40,210   

Allowance for loan and lease losses

  (638   87      (12   (725   151      (17   (876
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans and leases

  44,787      3,686      9      41,101      1,767      4      39,334   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

  57,705      6,107      12      51,598      889      2      50,709   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and due from banks

  898      (10   (1   908      (182   (17   1,090   

Intangible assets

  578      21      4      557      (43   (7   600   

All other assets

  3,956      (5   —        3,961      (190   (5   4,151   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

$ 62,499    $ 6,200      11 $ 56,299    $ 625      1 $ 55,674   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and shareholders’ equity

Deposits:

Demand deposits—noninterest-bearing

$ 13,988    $ 1,117      9 $ 12,871    $ 671      6 $ 12,200   

Demand deposits—interest-bearing

  5,896      41      1      5,855      44      1      5,811   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total demand deposits

  19,884      1,158      6      18,726      715      4      18,011   

Money market deposits

  17,917      2,242      14      15,675      1,774      13      13,901   

Savings and other domestic deposits

  5,031      2      —        5,029      96      2      4,933   

Core certificates of deposit

  3,315      (1,234   (27   4,549      (1,672   (27   6,221   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total core deposits

  46,147      2,168      5      43,979      913      2      43,066   

Other domestic deposits of $250,000 or more

  242      (64   (21   306      (20   (6   326   

Brokered deposits and negotiable CDs

  2,139      533      33      1,606      16      1      1,590   

Deposits in foreign offices

  375      29      8      346      (26   (7   372   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

  48,903      2,666      6      46,237      883      2      45,354   

Short-term borrowings

  2,761      1,358      97      1,403      (194   (12   1,597   

Long-term debt

  3,495      1,825      109      1,670      (317   (16   1,987   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

  41,171      4,732      13      36,439      (299   (1   36,738   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

All other liabilities

  1,070      (4   —        1,074      9      1      1,065   

Shareholders’ equity

  6,270      355      6      5,915      244      4      5,671   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

$ 62,499    $ 6,200      11 $ 56,299    $ 625      1 $ 55,674   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes nonaccrual loans.

 

16


Huntington Bancshares Incorporated

Consolidated Annual Net Interest Margin—Interest Income / Expense (1)

(Unaudited)

 

     Interest Income / Expense  

(dollar amounts in thousands)

   2014      2013      2012  

Assets

        

Interest-bearing deposits in banks

   $ 103       $ 102       $ 202   

Loans held for sale

     12,728         18,905         36,960   

Securities:

        

Available-for-sale and other securities:

        

Taxable

     171,080         148,557         184,340   

Tax-exempt

     44,562         25,663         17,659   
  

 

 

    

 

 

    

 

 

 

Total available-for-sale and other securities

  215,642      174,220      201,999   

Trading account securities

  421      355      853   

Held-to-maturity securities—taxable

  88,724      50,214      24,088   
  

 

 

    

 

 

    

 

 

 

Total securities

  304,787      224,789      226,940   

Loans and leases:

Commercial:

Commercial and industrial

  643,484      643,731      639,267   

Commercial real estate:

Construction

  31,414      23,440      22,886   

Commercial

  163,192      182,622      208,552   
  

 

 

    

 

 

    

 

 

 

Commercial real estate

  194,606      206,062      231,438   
  

 

 

    

 

 

    

 

 

 

Total commercial

  838,090      849,793      870,705   
  

 

 

    

 

 

    

 

 

 

Consumer:

Automobile

  262,931      221,469      214,053   

Home equity

  343,281      345,379      355,869   

Residential mortgage

  213,268      199,601      212,661   

Other consumer

  28,824      27,939      33,279   
  

 

 

    

 

 

    

 

 

 

Total consumer

  848,304      794,388      815,862   
  

 

 

    

 

 

    

 

 

 

Total loans and leases

  1,686,394      1,644,181      1,686,567   
  

 

 

    

 

 

    

 

 

 

Total earning assets

$ 2,004,012    $ 1,887,977    $ 1,950,669   
  

 

 

    

 

 

    

 

 

 

Liabilities

Deposits:

Demand deposits—noninterest-bearing

$ —      $ —      $ —     

Demand deposits—interest-bearing

  2,272      2,525      3,579   
  

 

 

    

 

 

    

 

 

 

Total demand deposits

  2,272      2,525      3,579   

Money market deposits

  42,156      38,830      40,164   

Savings and other domestic deposits

  8,779      13,292      18,928   

Core certificates of deposit

  26,998      50,544      84,983   
  

 

 

    

 

 

    

 

 

 

Total core deposits

  80,205      105,191      147,654   

Other domestic deposits of $250,000 or more

  1,036      1,442      2,140   

Brokered deposits and negotiable CDs

  4,728      9,100      11,694   

Deposits in foreign offices

  483      508      679   
  

 

 

    

 

 

    

 

 

 

Total deposits

  86,452      116,241      162,167   

Short-term borrowings

  2,940      1,475      2,391   

Long-term debt

  49,929      38,313      55,181   
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

  139,321      156,029      219,739   
  

 

 

    

 

 

    

 

 

 

Net interest income

$ 1,864,691    $ 1,731,948    $ 1,730,930   
  

 

 

    

 

 

    

 

 

 

 

(1)  Fully-taxable equivalent (FTE) income and expense calculated assuming a 35% tax rate. See page 19 for the FTE adjustment.

 

17


Huntington Bancshares Incorporated

Consolidated Annual Net Interest Margin—Yield

(Unaudited)

 

     Annual Average Rates (2)  

Fully-taxable equivalent basis(1)

   2014     2013     2012  

Assets

      

Interest-bearing deposits in banks

     0.12     0.15     0.21

Loans held for sale

     3.94        3.63        3.40   

Securities:

      

Available-for-sale and other securities:

      

Taxable

     2.52        2.33        2.33   

Tax-exempt

     3.12        4.56        4.14   
  

 

 

   

 

 

   

 

 

 

Total available-for-sale and other securities

  2.63      2.51      2.43   

Trading account securities

  0.92      0.44      1.27   

Held-to-maturity securities—taxable

  2.46      2.33      2.60   
  

 

 

   

 

 

   

 

 

 

Total securities

  2.57      2.45      2.44   
  

 

 

   

 

 

   

 

 

 

Loans and leases:(3)

Commercial:

Commercial and industrial

  3.51      3.75      4.01   

Commercial real estate:

Construction

  4.31      4.04      3.93   

Commercial

  3.82      4.11      4.01   
  

 

 

   

 

 

   

 

 

 

Commercial real estate

  3.89      4.10      4.00   
  

 

 

   

 

 

   

 

 

 

Total commercial

  3.59      3.83      4.01   
  

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  3.43      3.90      4.73   

Home equity

  4.09      4.16      4.28   

Residential mortgage

  3.79      3.84      4.10   

Other consumer

  7.30      6.41      7.31   
  

 

 

   

 

 

   

 

 

 

Total consumer

  3.84      4.05      4.41   
  

 

 

   

 

 

   

 

 

 

Total loans and leases

  3.71      3.93      4.19   
  

 

 

   

 

 

   

 

 

 

Total earning assets

  3.47   3.66   3.85
  

 

 

   

 

 

   

 

 

 

Liabilities

Deposits:

Demand deposits—noninterest-bearing

  —     —     —  

Demand deposits—interest-bearing

  0.04      0.04      0.06   
  

 

 

   

 

 

   

 

 

 

Total demand deposit

  0.01      0.01      0.02   

Money market deposits

  0.24      0.25      0.29   

Savings and other domestic deposits

  0.17      0.26      0.38   

Core certificates of deposit

  0.81      1.11      1.37   
  

 

 

   

 

 

   

 

 

 

Total core deposits

  0.25      0.34      0.48   

Other domestic deposits of $250,000 or more

  0.43      0.47      0.66   

Brokered deposits and negotiable CDs

  0.22      0.57      0.74   

Deposits in foreign offices

  0.13      0.15      0.18   
  

 

 

   

 

 

   

 

 

 

Total deposits

  0.25      0.35      0.49   

Short-term borrowings

  0.11      0.11      0.15   

Long-term debt

  1.43      2.29      2.78   
  

 

 

   

 

 

   

 

 

 

Total interest bearing liabilities

  0.34      0.43      0.60   
  

 

 

   

 

 

   

 

 

 

Net interest rate spread

  3.13      3.23      3.25   

Impact of noninterest-bearing funds on margin

  0.10      0.13      0.16   
  

 

 

   

 

 

   

 

 

 

Net interest margin

  3.23   3.36   3.41
  

 

 

   

 

 

   

 

 

 

Commercial Loan Derivative Impact

(Unaudited)

 

     Annual Average Rates  

Fully-taxable equivalent basis(1)

   2014     2013     2012  

Commercial loans(2)(3)

     3.37     3.55     3.67

Impact of commercial loan derivatives

     0.22        0.28        0.34   
  

 

 

   

 

 

   

 

 

 

Total commercial—as reported

  3.59   3.83   4.01
  

 

 

   

 

 

   

 

 

 

Average 30 day LIBOR

  0.15   0.19   0.24

 

(1)  Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 19 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 nonacrrual loans.

 

18


Huntington Bancshares Incorporated

Selected Annual Income Statement Data(1)

(Unaudited)

 

     Year Ended December 31,  
            Change from 2013            Change from 2012        

(dollar amounts in thousands, except per share amounts)

   2014      Amount     %     2013      Amount     %     2012  

Interest income

   $ 1,976,462       $ 115,825        6   $ 1,860,637       $ (69,626     (4 )%    $ 1,930,263   

Interest expense

     139,321         (16,708     (11     156,029         (63,710     (29     219,739   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net interest income

  1,837,141      132,533      8      1,704,608      (5,916   —        1,710,524   

Provision for credit losses

  80,989      (9,056   (10   90,045      (57,343   (39   147,388   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

  1,756,152      141,589      9      1,614,563      51,427      3      1,563,136   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Service charges on deposit accounts

  273,741      1,939      1      271,802      9,623      4      262,179   

Trust services

  115,972      (7,035   (6   123,007      1,110      1      121,897   

Electronic banking

  105,401      12,810      14      92,591      10,301      13      82,290   

Mortgage banking income

  84,887      (41,968   (33   126,855      (64,237   (34   191,092   

Brokerage income

  68,277      (1,347   (2   69,624      (3,060   (4   72,684   

Insurance income

  65,473      (3,791   (5   69,264      (2,055   (3   71,319   

Bank owned life insurance income

  57,048      629      1      56,419      377      1      56,042   

Capital markets fees

  43,731      (1,489   (3   45,220      (2,126   (4   47,346   

Gain on sale of loans

  21,091      2,920      16      18,171      (40,011   (69   58,182   

Securities gains (losses)

  17,554      17,136      4,100      418      (4,351   (91   4,769   

Other income

  126,004      (12,821   (9   138,825      304      —        138,521   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest income

  979,179      (33,017   (3   1,012,196      (94,125   (9   1,106,321   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Personnel costs

  1,048,775      47,138      5      1,001,637      13,444      1      988,193   

Outside data processing and other services

  212,586      13,039      7      199,547      9,292      5      190,255   

Net occupancy

  128,076      2,732      2      125,344      14,184      13      111,160   

Equipment

  119,663      12,870      12      106,793      3,846      4      102,947   

Professional services

  59,555      18,968      47      40,587      (25,171   (38   65,758   

Marketing

  50,560      (625   (1   51,185      (13,078   (20   64,263   

Deposit and other insurance expense

  49,044      (1,117   (2   50,161      (18,169   (27   68,330   

Amortization of intangibles

  39,277      (2,087   (5   41,364      (5,185   (11   46,549   

Gain on early extinguishment of debt

  —        —        —        —        798      (100   (798

Other expense

  174,810      33,425      24      141,385      (57,834   (29   199,219   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest expense

  1,882,346      124,343      7      1,758,003      (77,873   (4   1,835,876   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Income before income taxes

  852,985      (15,771   (2   868,756      35,175      4      833,581   

Provision for income taxes

  220,593      (6,881   (3   227,474      25,183      12      202,291   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net income

$ 632,392    $ (8,890   (1 )%  $ 641,282    $ 9,992      2 $ 631,290   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Dividends on preferred shares

  31,854      (15   —        31,869      (120   —        31,989   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net income applicable to common shares

$ 600,538    $ (8,875   (1 )%  $ 609,413    $ 10,112      2 $ 599,301   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Average common shares—basic

  819,917      (14,288   (2   834,205      (23,757   (3 )%    857,962   

Average common shares—diluted

  833,081      (10,893   (1   843,974      (19,428   (2   863,402   

Per common share

Net income—basic

$ 0.73    $ —        —   $ 0.73    $ 0.03      4 $ 0.70   

Net income—diluted

  0.72      —        —        0.72      0.03      4      0.69   

Cash dividends declared

  0.21      0.02      11      0.19      0.03      19      0.16   

Revenue—fully taxable equivalent (FTE)

Net interest income

$ 1,837,141    $ 132,533      8 $ 1,704,608    $ (5,916   —   $ 1,710,524   

FTE adjustment(2)

  27,550      210      1      27,340      6,934      34      20,406   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net interest income

  1,864,691      132,743      8      1,731,948      1,018      —        1,730,930   

Noninterest income

  979,179      (33,017   (3   1,012,196      (94,125   (9   1,106,321   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total revenue

$ 2,843,870    $ 99,726      4 $ 2,744,144    $ (93,107   (3 )%  $ 2,837,251   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

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

 

19


Huntington Bancshares Incorporated

Annual Mortgage Banking Income

(Unaudited)

 

     Year Ended December 31,  

(dollar amounts in thousands, except as noted)

   2014     2013     2012     2011     2010  

Mortgage banking income

          

Origination and secondary marketing

   $ 57,272      $ 85,016      $ 146,845      $ 68,217      $ 117,440   

Servicing fees

     40,602        43,816        46,177        49,096        48,123   

Amortization of capitalized servicing

     (24,102     (28,746     (35,908     (37,369     (47,165

Other mortgage banking income

     14,734        16,206        19,607        15,506        16,629   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

  88,506      116,292      176,721      95,450      135,027   

MSR valuation adjustment(1)

  (10,734   35,556      (16,902   (53,897   (12,721

Net trading gains (losses) related to MSR hedging

  7,115      (24,993   31,273      41,855      53,476   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage banking income

$ 84,887    $ 126,855    $ 191,092    $ 83,408    $ 175,782   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Mortgage originations (in millions)

$ 3,558    $ 4,418    $ 4,833    $ 3,921    $ 5,476   

Capitalized mortgage servicing rights(2)

  155,598      162,301      120,747      137,435      196,194   

Total mortgages serviced for others (in millions)(2)

  15,637      15,239      15,623      15,886      15,933   

MSR % of investor servicing portfolio

  1.00   1.07   0.77   0.87   1.23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net impact of MSR hedging

MSR valuation adjustment(1)

$ (10,734 $ 35,556    $ (16,902 $ (53,897 $ (12,721

Net trading gains (losses) related to MSR hedging

  7,115      (24,993   31,273      41,855      53,476   

Net interest income related to MSR hedging

  —        —        (26   166      972   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net gain (loss) on MSR hedging

$ (3,619 $ 10,563    $ 14,345    $ (11,876 $ 41,727   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

20


Huntington Bancshares Incorporated

Annual Credit Reserves Analysis

(Unaudited)

 

    Year Ended December 31,  

(dollar amounts in thousands)

  2014     2013     2012     2011     2010  

Allowance for loan and lease losses, beginning of period

  $ 647,870      $ 769,075      $ 964,828      $ 1,249,008      $ 1,482,479   

Loan and lease losses

    (246,601     (306,316     (455,200     (557,753     (1,003,907

Recoveries of loans previously charged off

    121,974        117,650        112,738        120,664        129,433   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loan and lease losses

  (124,627   (188,666   (342,462   (437,089   (874,474
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for loan and lease losses

  83,082      67,797      155,193      167,730      641,299   

Allowance of assets sold or transferred to loans held for sale

  (1,129   (336   (8,484   (14,821   (296
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan and lease losses, end of period

$ 605,196    $ 647,870    $ 769,075    $ 964,828    $ 1,249,008   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

$ 62,899    $ 40,651    $ 48,456    $ 42,127    $ 48,879   

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

  (2,093   22,248      (7,805   6,329      (6,752
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

$ 60,806    $ 62,899    $ 40,651    $ 48,456    $ 42,127   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for credit losses

$ 666,002    $ 710,769    $ 809,726    $ 1,013,284    $ 1,291,135   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan and lease losses (ALLL) as % of:

Total loans and leases

  1.27   1.50   1.89   2.48   3.28

Nonaccrual loans and leases (NALs)

  202      201      189      178      161   

Nonperforming assets (NPAs)

  179      184      173      163      148   

Total allowance for credit losses (ACL) as % of:

Total loans and leases

  1.40   1.65   1.99   2.60   3.39

Nonaccrual loans and leases (NALs)

  222      221      199      187      166   

Nonperforming assets (NPAs)

  197      202      182      172      153   

 

21


Huntington Bancshares Incorporated

Annual Net Charge-Off Analysis

(Unaudited)

 

     Year Ended December 31,  

(dollar amounts in thousands)

   2014     2013     2012     2011     2010  

Net charge-offs by loan and lease type:

          

Commercial:

          

Commercial and industrial

   $ 32,123      $ 16,390      $ 64,248      $ 89,699      $ 254,932   

Commercial real estate:

          

Construction

     1,171        6,358        8,041        31,524        109,008   

Commercial

     (10,538     18,496        70,388        116,577        166,554   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  (9,367   24,854      78,429      148,101      275,562   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  22,756      41,244      142,677      237,800      530,494   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  17,568      10,537      9,442      15,067      26,572   

Home equity

  36,947      82,263      116,379      101,797      139,373   

Residential mortgage

  19,752      27,162      47,923      56,681      152,895   

Other consumer

  27,604      27,460      26,041      25,744      25,140   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  101,871      147,422      199,785      199,289      343,980   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

$ 124,627    $ 188,666    $ 342,462    $ 437,089    $ 874,474   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs—annualized percentages:

Commercial:

Commercial and industrial

  0.18   0.10   0.40   0.66   2.05

Commercial real estate:

Construction

  0.16      1.10      1.38      5.33      9.95   

Commercial

  (0.25   0.42      1.35      2.08      2.72   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial real estate

  (0.19   0.49      1.36      2.39      3.81   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  0.10      0.19      0.66      1.20      2.70   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer:

Automobile

  0.23      0.19      0.21      0.26      0.54   

Home equity

  0.44      0.99      1.40      1.28      1.84   

Residential mortgage

  0.35      0.52      0.92      1.20      3.42   

Other consumer

  6.99      6.30      5.72      4.85      3.80   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

  0.46      0.75      1.08      1.05      1.95   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs as a % of average loans

  0.27   0.45   0.85   1.12   2.35
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

22


Huntington Bancshares Incorporated

Annual Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)

(Unaudited)

 

     December 31,  

(dollar amounts in thousands)

   2014     2013     2012     2011     2010  

Nonaccrual loans and leases (NALs):

          

Commercial and industrial

   $ 71,974      $ 56,615      $ 90,705      $ 201,846      $ 346,720   

Commercial real estate

     48,523        73,417        127,128        229,889        363,692   

Automobile

     4,623        6,303        7,823        —          —     

Residential mortgage

     96,564        119,532        122,452        68,658        45,010   

Home equity

     78,560        66,189        59,525        40,687        22,526   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccrual loans and leases

  300,244      322,056      407,633      541,080      777,948   

Other real estate, net:

Residential

  29,291      23,447      21,378      20,330      31,649   

Commercial

  5,748      4,217      6,719      18,094      35,155   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other real estate, net

  35,039      27,664      28,097      38,424      66,804   

Other NPAs (1)

  2,440      2,440      10,045      10,772      —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

$ 337,723    $ 352,160    $ 445,775    $ 590,276    $ 844,752   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccrual loans and leases as a % of total loans and leases

  0.63   0.75   1.00   1.39   2.04

NPA ratio (2)

  0.71      0.82      1.09      1.51      2.21   
     December 31,  

(dollar amounts in thousands)

   2014     2013     2012     2011     2010  

Nonperforming assets, beginning of period

   $ 352,160      $ 445,775      $ 590,276      $ 844,752      $ 2,058,091   

New nonperforming assets

     431,261        466,122        741,724        745,063        925,699   

Franklin impact, net

     —          —          —          (9,477     (329,023

Returns to accruing status

     (77,241     (82,112     (140,714     (195,786     (370,798

Loan and lease losses

     (174,737     (213,138     (310,979     (362,784     (635,606

Payments

     (158,946     (230,726     (302,614     (328,294     (650,429

Sales

     (34,774     (33,761     (131,918     (103,198     (153,182
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming assets, end of period

$ 337,723    $ 352,160    $ 445,775    $ 590,276    $ 844,752   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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.

 

23


Huntington Bancshares Incorporated

Annual Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans

(Unaudited)

 

     December 31,  

(dollar amounts in thousands)

   2014     2013     2012     2011     2010  

Accruing loans and leases past due 90 days or more:

          

Commercial and industrial

   $ 4,937      $ 14,562      $ 26,648      $ —        $ —     

Commercial real estate

     18,793        39,142        56,660        —          —     

Automobile

     5,703        5,055        4,418        6,265        7,721   

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

     33,040        2,469        2,718        45,198        53,983   

Home equity

     12,159        13,983        18,200        20,198        23,497   

Other consumer

     837        998        1,672        1,988        2,456   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  75,469      76,209      110,316      73,649      87,657   

Add: loans guaranteed by U.S. Government

  55,012      87,985      90,816      96,703      98,288   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

$ 130,481    $ 164,194    $ 201,132    $ 170,352    $ 185,945   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios:

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

  0.16   0.18   0.27   0.19   0.23

Guaranteed by U.S. Government, as a percent of total loans and leases

  0.12      0.20      0.22      0.25      0.26   

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

  0.27      0.38      0.49      0.44      0.49   

Accruing troubled debt restructured loans:

Commercial and industrial

$ 116,331    $ 83,857    $ 76,586    $ 54,007    $ 70,136   

Commercial real estate

  177,156      204,668      208,901      249,968      152,496   

Automobile

  26,060      30,781      35,784      36,573      29,764   

Home equity

  252,084      188,266      110,581      52,224      37,257   

Residential mortgage

  265,084      305,059      290,011      309,678      328,411   

Other consumer

  4,018      1,041      2,544      6,108      9,565   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total accruing troubled debt restructured loans

$ 840,733    $ 813,672    $ 724,407    $ 708,558    $ 627,629   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonaccruing troubled debt restructured loans:

Commercial and industrial

$ 20,580    $ 7,291    $ 19,268    $ 48,553    $ 15,275   

Commercial real estate

  24,964      23,981      32,548      21,968      18,187   

Automobile

  4,552      6,303      7,823      —        —     

Home equity

  27,224      20,715      6,951      369      —     

Residential mortgage

  69,305      82,879      84,515      26,089      5,789   

Other consumer

  70      —        113      113      —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonaccruing troubled debt restructured loans

$ 146,695    $ 141,169    $ 151,218    $ 97,092    $ 39,251   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

24

GRAPHIC 4 g856356ex99_1pg001.jpg GRAPHIC begin 644 g856356ex99_1pg001.jpg M_]C_X``02D9)1@`!`0$!+`$L``#_X@Q824-#7U!23T9)3$4``0$```Q(3&EN M;P(0``!M;G1R4D="(%A96B`'S@`"``D`!@`Q``!A8W-P35-&5`````!)14,@ M0``9&5S8P`````````2D! M\@'Z`@,"#`(4`AT")@(O`C@"00)+`E0"70)G`G$">@*$`HX"F`*B`JP"M@+! M`LL"U0+@`NL"]0,``PL#%@,A`RT#.`-#`T\#6@-F`W(#?@.*`Y8#H@.N`[H# MQP/3`^`#[`/Y!`8$$P0@!"T$.P1(!%4$8P1Q!'X$C`2:!*@$M@3$!-,$X03P M!/X%#044%]@8&!A8&)P8W!D@& M609J!GL&C`:=!J\&P`;1!N,&]0<'!QD'*P<]!T\'80=T!X8'F0>L![\'T@?E M!_@("P@?"#((1@A:"&X(@@B6"*H(O@C2".<(^PD0"24).@E/"60)>0F/":0) MN@G/">4)^PH1"B<*/0I4"FH*@0J8"JX*Q0K<"O,+"PLB"SD+40MI"X`+F`NP M"\@+X0OY#!(,*@Q##%P,=0R.#*<,P`S9#/,-#0TF#4`-6@UT#8X-J0W##=X- M^`X3#BX.20YD#G\.FPZV#M(.[@\)#R4/00]>#WH/E@^S#\\/[!`)$"800Q!A M$'X0FQ"Y$-<0]1$3$3$13Q%M$8P1JA')$>@2!Q(F$D429!*$$J,2PQ+C$P,3 M(Q-#$V,3@Q.D$\43Y10&%"<4211J%(L4K13.%/`5$A4T%585>!6;%;T5X!8# M%B86219L%H\6LA;6%OH7'1=!%V47B1>N%](7]Q@;&$`891B*&*\8U1CZ&2`9 M11EK&9$9MQG=&@0:*AI1&G<:GAK%&NP;%!L[&V,;BANR&]H<`APJ'%(<>QRC M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB`5($$@ M;""8(,0@\"$<(4@A=2&A(B>K)]PH#2@_*'$H MHBC4*08I."EK*9TIT"H"*C4J:"J;*L\K`BLV*VDKG2O1+`4L.2QN+*(LURT, M+4$M=BVK+>$N%BY,+H(NMR[N+R0O6B^1+\<-]1B)&9T:K1O!'-4=[1\!( M!4A+2)%(UTD=26-)J4GP2C=*?4K$2PQ+4TN:2^),*DQR3+I-`DU*39--W$XE M3FY.MT\`3TE/DT_=4"=0<5"[40914%&;4>92,5)\4L=3$U-?4ZI3]E1"5(]4 MVU4H5755PE8/5EQ6J5;W5T17DE?@6"]8?5C+61I9:5FX6@=:5EJF6O5;15N5 M6^5<-5R&7-9=)UUX7&EYL7KU?#U]A7[-@!6!78*I@_&%/8:)A]6))8IQB M\&-#8Y=CZV1`9)1DZ64]99)EYV8]9I)FZ&<]9Y-GZ6@_:)9H[&E#:9II\6I( M:I]J]VM/:Z=K_VQ7;*]M"&U@;;EN$FYK;L1O'F]X;]%P*W"&<.!Q.G&5&YXS'DJ>8EYYWI& M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*" M](-7@[J$'82`A..%1X6KA@Z&I+CDTV3MI0@E(J4 M])5?EAMJ(FHI:C!J-VH^:D5J3'I3BEJ:8:IHNF_:=NI^"H M4JC$J3>IJ:H_ MR#W(O,DZR;G*.,JWRS;+MLPUS+7--:6YQ_GJ>@RZ+SI1NG0ZEOJ MY>MPZ_OLANT1[9SN*.ZT[T#OS/!8\.7Q7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*S MM+6VM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ M_\0`'P$``P$!`0$!`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0# M!`<%!`0``0)W``$"`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1 M"A8D-.$E\1<8&1HF)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI M:G-T=79W>'EZ@H.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZ MPL/$Q<;'R,G*TM/4U=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1 M`Q$`/P#]3;FYCM())KAMD42EG;&<` M!O&,<%[(1I>JE89QGA'S\C?FCPWGBS7">T>DT[22_/ MT9U9;CEBZ/,_B6YR'BCXN>%/!FI?8/$NJK9W90/Y9@D;Y3T.54BIO"7Q0\-> M.KN>U\*ZFE_/;1B251$Z;5)QGY@.]?,_[4O_`"4L?]>:5M?LA\^+M>S_`-`U M/_1@KPZ7%.,EGO\`9[C'DYFKV=]$WWM^!P1S6L\?]7LN6]NM]O4^FM8UFTT# M39[_`%:806EJA>60J6VCUP.:X3VU MPH>*170!@>_+58_X47X\_P"A:OO^^X__`(JO%CQ=Q%)76$T_P3_S.)9OF+5U M2_\`)9?YGU;I'QP\%:_J5OI^D:TEQ>73A(8A;RC^U.806EJI>60@G:OKQ7R+^S!J_]G?$Q+=F(&HVLD./4C#?^RU[G^TE MK/\`9/PNOHT;:VHRI;#UYRW_`++7HY7Q'/$Y-4QU1)2AS:+:ZVZ]=#IPF92J MX*5>2U5_P+G_``T/\/R/^1AC_P#`6;_XBNU\/^(=/\4:3#J>A7(NK*XSY

?Z5]2H'0&O"?VLM8^U>,- M-T]'^6PM,R+G^)CD'\JS?V6]%.I?$9KLK\FF6CR!O]HX7'Y,:TK<58S^W?[/ MHQBX\R5VG?SZV[]"IYM6>/\`J\$K7MY^?4^ORV/H.]<5XF^,OA'PG.T&K:S; M_:%ZQ0YE(/H=H(!^M>?_`+2_Q-O/#-E;:#H4K07.HH7N)E.&CBZ`#T)YY]J^ M9_#WAS4O%VK1V&B6\MY>7!)P.?J23V]ZKB#C"I@\5]3PE/FFK7OW?1):MCS# M.)4:OL:,;R_K0^N+?]IGP--(%EO[B!3U=[=B!^0-=YX=\9Z+XLM_/\.:C;7R M'DB-_F7ZJ>1^5?(/B']GOQEX;TEM0GM+>[AC3?*EK*7>,#KD8'Z5P_A_Q!J' MA75(K_0[F6TNH&!!4X!]B.]>5'C7-,%6C#,*%D_)IV\KMIG(L[Q=":CB*>GW M,_1!3FEKB/A%\18OB3X4CO\`:D5Y`WE7D2G[KCO]#U%=O7Z7A,32Q-&-:D[Q MDKH^GI58U8*<7=,****Z#0****`"BBB@`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`** MY_Q/XXTGPK9ZA+?7"2W&G63WDMG"P:8Q+@$[<\#)`R<=:^>?B'\:-6\=?"R[ MU'3A)HD)UY;$1V\YWR0&!G(=AW)QTP.*\G'YQA\&FI.\K-V7E^1R8C&4Z*=] M7:]CZ@AO+>Y;;;SPRG;NPCAN,D9X[9!'X5-7Q3XEUF_T"#X9W>B7EQ8W*Z#& M/-@D*D@W,F0?4'T->_:+\<5E^*>I>"]9L-C07+QV=["V5*K'O/F*>AP#R/R% M<>#XBH5I\E1/"'(=,$[2,U[SJ+EY MEJCTH+G>A]@45\[_`+$NO:GX@^&&K3Z_J-_J4Z:U(B2WEPTS*OE1G`+$G&2> M/>OD/2_B-XM?QQ9Q-XI\1M&VL(I0ZI,5*^@ZMI\\UO).)[F2-D`0`D?*2>(O^0!J/_7K)_P"@FOSQN?\`CYF_ZZ-_ M,U^AWB+_`)`&H_\`7K)_Z":_/&Z_X^)O^NC?SK\L\1_CP_\`V]^A\IQ)\5/Y M_H,*LA!8,O&01Q^(K[)_9Y^(_P#PFGA!+*_DW:GHZB*;)Y>/^!ORX_"O%_&' MPX^V?!?PIXJTN)?.M;/RKX*/O1[VVO\`@>/QKBOA=XZG^'_C"TU*,DVY;RKJ M//WXR>?Q'6O!R?%5LAS*FZOP5%%O_#)73^3_`%.#!59X#%1<_ADE]S_R.S_: MDY^)@_Z\D_K6U^R%_P`C=KW_`_P#1@KGOVE;V#4O'MM=64BRP7.GQ21N# MPRD9!KH?V0O^1NU[_L&I_P"C!79AFGQ?=?SO\F;TG?.+_P!Y_DSW?XP_\DT\ M0?\`7FU?!O1?PZU]Y?&'_DFGB#_KS:O@U>@],5MXB_[[1_P_J7Q'_'AZ?J?> M_P`,)HE^'^A!I$!%FF06%=0;B$=98_\`OH5^>,6O:M#$L<&H:@D:#"JDS``> MU2)XBUDNH.IZERP_Y;/7;AO$*G2I0I^P;LDM^WR-J?$,8PC'V>WF?H9G<,KR M#T->,?M4Z(+_`,`0WP`W:;=JY;'56^7'YL*]/\$NTGA#1FE9F=K&$LS'))V# M-9GQ7T4:]\/-=M"H8_8WD0'NR#U_M=:V/*T'2XGR',EQ(H/'&`I_5 MJ^>2QN8IH\B6W=77/8J<\_E7?_'/Q2GB?Q=;2PR!X[738(CM.1OVY/_H5 M?CF!S+V.2XG#=92C^-[_`)'Q=#$\F"JTN[7]?@>=CCUQ7T#^R/J_E:WK6G2L M-LT"2H/]H'G]`*\UT_P<;GX2ZKXA53YD&I10#C^#;DD?G5CX'^)$\,?$&TNK MAMD,D,D3^Y9<#/XU.1RGE^9X:M4T4K/Y.Z%@6\/BJ4Y;/\GH0?&S6?[<^)^N MSAMRPW!MP?9/E'X<5[-^R-HAATG6=5E',\RPQGV&=WZXKYJU*\?4=1NKJB#1OA9I((PU\K7)SU^?FO;X0@\9GT\2^G-+[WI^9W9/%UL MPE5?2[^__ASQ#]JZSFB^(5GV59LX_[Z%AFRU']SXKY# M\=?!_P`2>`IG.IV4D]DI(2\MU+QD>_\`=^AJ^),LS#+LT>8T%>-^9.U[/JF5 MF6%Q&&Q;Q--:7O?MZGVCX=\7Z+XNLUN-!U&UO8W'*HXW#V(KA+G]FOPA?>(+ MG5+R.\D%U(9'LQ($A!/)P``1^=?'EAJ-WI-RMQIES/:3H/EDBCAN+\LS%PIYG15T]'O&_INOQ.FEG M.&Q/+'%0VZ[H^H/#OA;2?"EH;7P[86]C"<;EB7!8CID]3^-:U9N@:]9>)-+@ MU#1YTN;6X7EMK>1]-345%6YOOB=-=22332:%>%I)&+,W[]. MI-3^$O"UUXL^#%W;V<]E:16_B59KFZO9Q#%!&+;!9B>O)'`R3FJG@C_CX^)G M_8"O/_1Z5A^%?")UK0I]1\0:U'HOABRNPDKL6E>6X*YV10C[SE1U.`!WK\?I MR?N+EYKJ?6W5ZMO9=SXV+^'2]T_+KW+OC;6-,U34?">E>&KF;5(]!LXK$W8M MS&+I_.9B8T/S;?FP,\FNXMO^3J-0_P"ONZ_])6KE-.\2S3W:Z)\$=`N+:>3( M.HL@GU&<=V,GW85_W<8]:L_#+2M0T+XXVUAXAO3:UO4AJD^56T23>KT?X==RX2O4B][RCJMM.B.U_8]N)1K/B.W\R3R! M:PN(MQVAM[#=CIG'>N+_`."@'_(Q^#O^O*Y_]#2NP_8]_P"1A\1_]>4/_H;5 MQ_\`P4`_Y&/P=_UY7/\`Z&E?9<-/_A(A\_\`TIGT.1_[M'Y_F<)\"OVH)/@G MX5O-%3PZNKB[OFNO.-[Y.W**NW&P_P!WKGO7DGAZ?[3XSTN;&WSM6A?;G.,S M`X_6OIC]DOX&^"OB;\/M2U+QMHPU&]M]5>".4W,L>(Q&A`PK`=6-?-.B1+#X MXT^.(;4CUB)5'H!.`*]IJ5E<]I.-W8]:_::^(GBO1OC=XJL]'\3:_8V<$L0B MM[;49(XXP8(R<*#@7?M6?\`)>_&'_7:'_TGCKMOVPO]3\,?^Q73^253;]X22]T/%?Q` M\40?LO\`@?4(/$FN1ZA=:_>1SW:7\@EE1?,VJSYR0..,UY_I>J_%76O!^J^* M-,\2>*)]$T258K^X&MR`PLV,?*7R1\R\@=ZZ'QC_`,FF^`/^QCOO_:E;OPF_ MY-)^+7_7Y#_[1I;OY!LOF:7P,^,WB;Q7X(^(?A7Q;J%QK%M#X4O;RSN;I]\T M)5-K(7/+*=X(SG&/>OG_`,%V_B:ZUI(_AVNL/K1AB_ MLX?\?/Q"_P"Q%U'_`-DK4_8J_P"2[6'_`&#;O_T`4E>5DQ_#>QI?M.>.?%WA MSQYI-E9^(?$&F%?#=@UQ;PW\D6)BAWE@#][(Y-.^+WQ!\4V'PE^$=S8^)-=M MKF_TFYDNYH;^1'N&$B@%V!RQ`]:J_MN_\EP?_L$6W\WK)^-/_)'/@Q_V!KK_ M`-&K52;3D**5HF"VK?%5?`R>,/\`A(_%!\/->&S^UC6Y"5E]"F_G4J>%_$OQ;^+?B.ZM_#/ MB3Q'?ZCY+WM:'P-^)'B_4?C'X/L]2\4^(KNUGU M>*.:"?4I72123E64M@BNF_8A&?B7K^/^A;G_`/1D=>;_``#_`.2X^"_^PW%_ MZ$:2Z,;MJK&3XT2[?XIZZND"(+@6H@SYGF_:&V;,<[LXQCO7NWC7XL_$ M3X7_``+\'Z/?76L:7XBURXOVOKO4-S7D<,<@"*I?)7.\'/7`&,5Y)'_R<0F/ M^AT'_I97N?\`P4#_`.0CX)_ZXWG\XJ$FHMB>Z1X8(_B<_@UO'8U?Q*=#6Z^S MG4?[:DW>9NQ]W?NQNXSC&:]>\`_';Q=XJ^`7Q)L];U:[EU+P]8V\MAJJ/Y=P MJ22A65G7!)&.&ZX8Y-16_P#R8;.?^HT?_2L5P/P@_P"20?&/_L#V7_I0::NF MO-`]5\S)\$ZO\5/B+J5QI_@[Q)XHO[RUM7NI(O[;DC/E*0"1N<9.6''7FNW_ M`&;/CSXRT_XI:)HVLZUJ.LZ5KMXMG<6VH3M,8V?A71FR5(.,CH1GCI4O[$'_ M`"575_\`L7;C_P!&15YQ\#/^2X^#/^P_!_Z'4IM682MJK'ZB4445WG(9WB+_ M`)`&H_\`7K)_Z":_/&X_X^)O^NC?S-?H=XB_Y`&H_P#7K)_Z":_/&X_X^)O^ MNC?S-?EGB/\`'A_27Z'RO$GQ4_G^A]L_![3X-6^"F@V=\BRV]S8-'(A&0068 M5\E?$GP5/X!\77NESJ?)1R]JY_CB/W?RZ?A7U]\#/^22>&?^O0_^AM7-_M'? M#G_A+_"IU/3HMVIZ0IBE]UM3Y&O-2N;];=;R5I1:Q^5$6ZJF<@?3FO_P"P M:G_HP5X*#Z9_&O>OV0O^1NU[_L&I_P"C!7PG"LG+.J#;UO\`^VL\'*6WC:=^ M_P"C/=_C#_R33Q!_UYM7P;G"XS^5?>7QA_Y)IX@_Z\VKX-QE1[U[_B+_`+[2 M_P`/ZGH<1_QX>GZGW/\`#;POH]SX$T26XTNQDDDM%+,\"DD_6ND/@_0S_P`P MC3O_``'7_"O"/"'[3^A^'?#.G:;P&9X/'1E]7FI);GH4,31Q"?LY7L?GGXHTM]&\1ZG82<6T#7=U#;KG,\BQC`[ MDX_K7\_9CAGA\94H+[,FOQT/SS$TG3KRI]F_S/J?PMX-\[]F:>T,9^T7UG+< M8Q_'N.T_]\@5\JJ[1L&1B&!R".,&OT(T'2!8>$[#3-H7RK!(6';.P`_K7P1X MFTW^QO$6IV&TJ+.[DB`/HK$?TK[+C3+EAJ&#DND>5_))_P"9[6=8;V<*+716 M^[^F4[6W>[NX8(1F2:0(H]2>!7Z%^'-.31]!T^RA`"6MLB*/H*^'OA#H_P#; MOQ)T&VP65;M9F7'54.X_RK[P(`!`X&/RKU?#K#6I5J[ZM+[M7^:.OANC:,ZG MHB*]O[;3;9[C4+B&V@C&6DE<*J_4FJ.C:]I7BJQDGT:YM]0M0YC=D(9=PZBO MEK]IG3_$-AXO:;4;R\N-%O0&LUW'RHO6/`XSW_&N:^$'Q>N_A?J,HDB:[TF\ M(^T6X."K#^-??V[UWXCC6-#-'A:]+E@G9M[^3MV^]V.BIG<:>*=&I&T5I?\` M7T/H_P`=?L^^&/&$4DMI;+I.H,,K<6JA06_VEZ&ODGQGX2O?`WB2ZTC5-IGM MB,.O213RK#ZBOJ>3]I[P6EC]H26]:4#(M_(^?..AYQ^M?,/Q%\:S?$#Q;=ZS M/$(5G*K'%G.U%&%'UQ7SO&=NNWF>;G+P,HJ5%KF;Z= MO,]N_9&URX==9T>5W:WB5;B)2>$.0#CTSG-?1X)-?._[)'AZ:WL-8UF="D5R M5@@)'W@#D_J*^B!7W'!\:BR>CS^=O2[L>[DRE]2AS?UJ+1117TYZ@4444`%% M%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110!\?6'@O6O!M_\1X_$5A-:K<>'[MX)L;H MYE,R$%7'!X[=17+Q_P#)"I_^QK3_`-)37W!J6FVNL6$]EJ<$=S:749CFAD&5 M=3U!%>)?$3]GO;X$NM*^'`^_JJZC]DNI_2,H4C8_4$;C^-?!YAPY5HP$_`^E>'Y?[-L]:TV.ZU(6JB-[N M0SLN9''S,,*.,XKHK7_DZF_Q_P`_ES_Z2M4^I_!OQ5XK'@*SMM.:S_LO1D2_ MFO#L2W87#DJ>Y;'.!GJ*]ZT?X4:#I/C"_P#%!@:ZUJ_F:43S-D097:1&O0<= M^M88+*L7B*D6U:,94WKV47=+YO[R*&$K5)*^B3B]?):V/*?V4_!.M:%)J^KZ MU836-GJ-O%':F<;'EPQ)8*>0N".3UK%_;%^#_B_XFZUX9G\#:0VIQ6%K.EPP MN(X]C,R$#YV&<@'I7U%17V.7Y=#!X6.'BVTNOSN>Y@Z*PU-0CK8\,_9&^'?B M'X;?#W4].\;:<=-O;C5GGCB,R2;HS'&`\5^*_B#=>*/` M%M'J\&L+&;NU,Z1202H@3(WD!E(4'KD'->6ZM^SI\:]>ALHMWW[.W@[PY::"TFM:9K M5UM;X=_`[QOHG[.?Q$\-:IH;0:WK=S$]A:FZB M)F5?*R=P;:/NGJ1TKZ_HIJDKB]J[6/C']G#]G3QCX>\3>(8_B!HTFE:7K/AV MYTXW`N8I"&E*#@*Q.<`GTXKS]_V6_C#X%\1R3>#K.9YK-F6UU73-2C@+J^---U/1=#EU)4T&R@N9VO(5)N M$4^8#N8$G)Z]Z/BC^S_X_P!?^&?PPTO2-`:XO]`TRXAU&$7<*^0[.I49+8/` M/3-?;-%'LEKY@JKT/C]?@=XW'[*+>$3H;?\`"1'Q!]K^Q?:8L^5N!W;MVW\, MYJC\%/V=?$NE>#?B-I'Q)MD\-6OB'3((;:\FNHG1)$=F!;:QP`VS.<9S7V=7 M&?&3P1/\1OACXA\.6$L<-UJ=IL@:7[OF*P=0WL2H!/O0Z:W!5'L?"6B_`CXK M>&]7N9O!`C^U0Q.K7>BZ];DO">IXD#;3QP1Z5SGP!S_PN_P3NZ_VU#G\S6QH MOP]^,'P?UZZG\.>'/$.FWTT#VDMQ96(NDEC8C(#*&4C(!SUX%=O^S=^SKXV; MXEZ'X@\2:-=Z%I.BW(NI)+]?+DF90=J(A^;DXR2`,5@HZJR-W+1W98^,7[)G MCJW^(NIZK\/[,:OINI7KWMO+%=I#+:N[%RK!F'*L>&';'0UUOB_]G?XA?$SX M+^&3XBGDF\;^'[B[\VWU*\61[F"60%5\T$@,`JD9.,9&17U_16_LHZG/[66A M^;O_``H?XT+I9\.C0=?&D&X\XV(O8_LIE_OXW[<^]>R>"OV8/%/A#X&^/+6] MA@N?%'BJU@BM]-MYU(B2.0-AI"0I8Y)ZX&!R:^OJ*%12&ZK9\>_LJ?`WQQ\/ M/B#J6H^,M#;3K*?19K>.4W44FZ1GC(7"L3T4UQ/PG_9L^)'ASXK^&-7UKPV] MMIVGZQ%/<3F\A;9&KY+8#DGCT%??%%'LEH+VKNPHHHKKVKWVF7=O$0'G M@>-2>F2,5\K3?LI^*9)9&%YI8#.3S*>Y^E?6M(17B9MD&#S-P>(3]V]K.VYP MXS+Z&*LZG0YGX:>'+CPCX'TC1M0:.2YT^#RY&C.5)W$\?G722QK+&R2`%6!! M![BG8Q2UZM"A"C2C2CM%)+T6AUTX*$%!;)6/F'QA^RUJM]XCOKGPS=6$>G7$ MIDBBEUBM3GO'N@W'B?PCJ>EV#1I/> MP&.,N<`'WKYJ'[)WBK`_TW2NG_/5O\*^MZ*VS7AS`YG4C4Q";:5E9V-,7EM# M%24JBU1\D_\`#)WBK_G]TK_OXW^%'_#)WBK_`)_=*_[^-_A7UM17F?ZAY/\` MRR_\".3^P,'V?WGRMH?[+OB?2]9L;N:[TQH[:X21@LIS@'/I7U*BXC4'L`#4 ME)BO:RK(\)E<91PR:YM[NYW8/`T<*FJ?4\6^.7P6U'XDZKI][H$]K"]O"T<_ MGL5WQD^)/#.F^*]*ET[7;9+JVF'*L.A[$'L:^=_%?[)EXD[R>#M3@EB M9LK;WF4*?\#&<_E7T[VHP*Y\TR'`YE;ZQ"[75:/[_P#,C%8"AB?XD=>_4^-E M_9@\,M3A2)&!DMK0%B_MO.,?E7TSB MBO'PW`V4TIJ3BY6Z-Z?A8XJ>18.+NTWZLI:+H]GH.FPV.DP1V]I;J%CC08`` M_K5ZD'>EK["$8QBHQ5DCV$DE9!1115#"BBB@`HHHH`****`"BBB@`HHHH`** M**`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHH MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ 3`HHHH`****`"BBB@`HHHH`__V3\_ ` end