UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) July 23, 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) |
Registrants 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 July 23, 2015, Huntington Bancshares Incorporated (Huntington) issued a news release announcing its earnings for the quarter ended June 30, 2015. Also on July 23, 2015, Huntington made a Quarterly Financial Supplement available on the Investor Relations section of its web site, www.huntington.com.
Huntingtons senior management will host an earnings conference call on July 23, 2015, at 10:00 a.m. (Eastern Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntingtons web site, www.huntington-ir.com or through a dial-in telephone number at (844) 318-8148; Conference ID 11113310. Slides will be available in the Investor Relations section of Huntingtons 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 Huntingtons web site, www.huntington.com. A telephone replay will be available approximately two hours after the completion of the call through July 30, 2015 at (855) 859-2056 or (404) 537-3406; conference ID 11113310.
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 Huntingtons 2014 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 July 23, 2015. |
Exhibit 99.2 Quarterly Financial Supplement, June 2015. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
HUNTINGTON BANCSHARES INCORPORATED | ||||||
Date: July 23, 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, July 23, 2015. | |
Exhibit 99.2 | Quarterly Financial Supplement, June 2015. |
Exhibit 99.1
FOR IMMEDIATE RELEASE
July 23, 2015
Analysts: Mark Muth (mark.muth@huntington.com), 614.480.4720
Media: Maureen Brown (maureen.brown@huntington.com), 614.480.5512
HUNTINGTON BANCSHARES INCORPORATED REPORTS RECORD NET INCOME,
21% YEAR-OVER-YEAR INCREASE IN EARNINGS PER COMMON SHARE
COLUMBUS, Ohio Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported net income for the 2015 second quarter of $196 million, or a $32 million increase from the year-ago quarter. Earnings per common share for the 2015 second quarter were $0.23, an increase of $0.04 from the year-ago quarter. Return on average assets was 1.16%, while return on average tangible common equity was 14.4%.
We reported good quarterly earnings that are increasingly being driven by our differentiated strategy and disciplined execution, said Steve Steinour, chairman, president and CEO. I am pleased with the momentum we displayed this quarter in total revenue, posting growth of 9% year-over-year. Both net interest income and fee income contributed meaningfully to revenue performance. We received an immediate benefit to our earnings from Huntington Technology Finance, while robust mortgage lending volume drove growth in mortgage banking income. Our capital markets and treasury management businesses, among others, also produced strong results.
The success we are seeing on the revenue front provides us the important opportunity to invest further in our business, though we continue to pace these investments to ensure attainment of full-year positive operating leverage, Steinour said. We also remain pleased with the credit performance of our portfolio.
The Board of Directors declared a quarterly cash dividend on the companys common stock of $0.06 per common share. The dividend is payable October 1, 2015, to shareholders of record on September 17, 2015. During the 2015 second quarter, the company repurchased 8.8 million common shares at an average price of $11.20 per share.
Specific 2015 Second Quarter highlights compared with 2014 Second Quarter:
| $64 million, or 9%, increase in fully-taxable equivalent revenue, split evenly between a $32 million, or 7%, increase in fully-taxable equivalent net interest income and a $32 million, or 13%, increase in noninterest income |
| $2.9 billion, or 6%, increase in average loans and leases |
| $1.6 billion, or 14%, increase in average securities, including a net increase of $0.8 billion of direct purchase municipal instruments originated by our Commercial segment |
| $4.4 billion, or 9%, increase in average total deposits, driven by a $3.6 billion, or 8%, increase in average core deposits |
| Net charge-offs declined to 0.21% of average loans and leases, down from 0.25% |
| $0.23, or 4%, increase in tangible book value per common share to $6.71; end of period dividend yield of 2.1% |
1
Table 1 Earnings Performance Summary
2015 | 2014 | |||||||||||||||||||
($ in millions, except per share data) |
Second Quarter |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
|||||||||||||||
Net Income |
$ | 196.2 | $ | 165.9 | $ | 163.6 | $ | 155.0 | $ | 164.6 | ||||||||||
Diluted earnings per common share |
0.23 | 0.19 | 0.19 | 0.18 | 0.19 | |||||||||||||||
Return on average assets |
1.16 | % | 1.02 | % | 1.00 | % | 0.97 | % | 1.07 | % | ||||||||||
Return on average common equity |
12.3 | 10.6 | 10.3 | 9.9 | 10.8 | |||||||||||||||
Return on average tangible common equity |
14.4 | 12.2 | 11.9 | 11.4 | 12.4 | |||||||||||||||
Net interest margin |
3.20 | 3.15 | 3.18 | 3.20 | 3.28 | |||||||||||||||
Efficiency ratio |
61.7 | 63.5 | 66.2 | 65.3 | 62.7 | |||||||||||||||
Tangible book value per common share |
$ | 6.71 | $ | 6.62 | $ | 6.62 | $ | 6.53 | $ | 6.48 | ||||||||||
Cash dividends declared per common share |
0.06 | 0.06 | 0.06 | 0.05 | 0.05 | |||||||||||||||
Average diluted shares outstanding (000s) |
820,238 | 823,809 | 825,338 | 829,623 | 834,687 | |||||||||||||||
Average earning assets |
$ | 62,569 | $ | 61,193 | $ | 60,010 | $ | 58,707 | $ | 57,077 | ||||||||||
Average loans and leases (1) |
47,899 | 47,780 | 47,092 | 46,113 | 45,024 | |||||||||||||||
Average core deposits |
49,192 | 48,777 | 47,638 | 46,119 | 45,611 | |||||||||||||||
Tangible common equity / tangible assets ratio |
7.91 | % | 7.95 | % | 8.17 | % | 8.35 | % | 8.38 | % | ||||||||||
Common equity Tier 1 risk-based capital ratio |
9.65 | 9.51 | N/A | N/A | N/A | |||||||||||||||
Tier 1 common risk-based capital ratio |
N/A | N/A | 10.23 | 10.31 | 10.26 | |||||||||||||||
NCOs as a % of average loans and leases |
0.21 | % | 0.20 | % | 0.20 | % | 0.26 | % | 0.25 | % | ||||||||||
NAL ratio |
0.75 | 0.76 | 0.63 | 0.70 | 0.71 | |||||||||||||||
ACL as a % of total loans and leases |
1.34 | 1.38 | 1.40 | 1.47 | 1.50 |
N/A denotes quarters in which the calculation did not apply
(1) | Excludes loans held for sale; $1 billion of automobile loans were moved to held for sale at end of 2015 first quarter. |
Table 2 lists certain items that Management believes are significant in understanding corporate performance and trends (see Basis of Presentation). There were no Significant Items in the 2015 second quarter. The quarter did contain $2 million of expenses related to the acquisition of Macquarie Equipment Finance, subsequently rebranded Huntington Technology Finance (HTF). Merger-related expense may be a Significant Item for the 2015 full year.
Table 2 Significant Items Influencing Earnings
Three Months Ended | Pre-Tax Impact |
After-Tax Impact | ||||||||||||
(in millions, except per share) | Amount | Amount (1) | EPS (2) | |||||||||||
June 30, 2015 net income (3) |
$ | 196 | $ | 0.23 | ||||||||||
March 31, 2015 net income (3) |
$ | 166 | $ | 0.19 | ||||||||||
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 (4) |
$ | 165 | $ | 0.19 | ||||||||||
|
Merger and acquisition related net expenses |
(1 | ) | (1 | ) | (0.00 | ) |
(1) | Favorable (unfavorable) impact on net income; 35% operating tax rate |
2
(2) | EPS reflected on a fully diluted basis |
(3) | 2015 Second Quarter and 2015 First Quarter included $2 million and $3 million, respectively, of merger-related expense that was not a Significant Item for the quarter, but merger-related expense may be a Significant Item for the 2015 full year. |
(4) | 2014 Second Quarter included $1 million of merger-related expense that was not originally reflected as a Significant Item for the quarter, but merger and acquisition-related net expense was a Significant Item for the 2014 full year, and thus is included in this table. |
Net Interest Income, Net Interest Margin, and Average Balance Sheet
Table 3 Net Interest Income and Net Interest Margin Performance Summary HTF Drives Linked Quarter NIM Expansion
2015 | 2014 | |||||||||||||||||||||||||||
($ in millions) |
Second Quarter |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
Change (%) | ||||||||||||||||||||||
LQ | YOY | |||||||||||||||||||||||||||
Net interest income |
$ | 490.7 | $ | 467.7 | $ | 473.3 | $ | 466.3 | $ | 460.0 | 5 | % | 7 | % | ||||||||||||||
FTE adjustment |
8.0 | 7.6 | 7.5 | 7.5 | 6.6 | 5 | 20 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net interest income - FTE |
498.6 | 475.2 | 480.8 | 473.8 | 466.7 | 5 | 7 | |||||||||||||||||||||
Noninterest income |
281.8 | 231.6 | 233.3 | 247.3 | 250.1 | 22 | 13 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenue - FTE |
$ | 780.4 | $ | 706.9 | $ | 714.1 | $ | 721.2 | $ | 716.8 | 10 | % | 9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Change bp | ||||||||||||||||||||||||||||
Yield / Cost |
LQ | YOY | ||||||||||||||||||||||||||
Total earning assets |
3.45 | % | 3.38 | % | 3.41 | % | 3.44 | % | 3.53 | % | 7 | (8 | ) | |||||||||||||||
Total loans and leases |
3.65 | 3.56 | 3.60 | 3.66 | 3.75 | 9 | (10 | ) | ||||||||||||||||||||
Total securities |
2.65 | 2.57 | 2.65 | 2.54 | 2.57 | 9 | 9 | |||||||||||||||||||||
Total interest-bearing liabilities |
0.36 | 0.32 | 0.32 | 0.33 | 0.34 | 3 | 1 | |||||||||||||||||||||
Total interest-bearing deposits |
0.22 | 0.22 | 0.23 | 0.23 | 0.25 | 0 | (4 | ) | ||||||||||||||||||||
Net interest rate spread |
3.09 | 3.06 | 3.09 | 3.11 | 3.19 | 3 | (10 | ) | ||||||||||||||||||||
Impact of noninterest-bearing funds on margin |
0.11 | 0.09 | 0.09 | 0.09 | 0.09 | 2 | 2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net interest margin |
3.20 | % | 3.15 | % | 3.18 | % | 3.20 | % | 3.28 | % | 5 | (8 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Pages 7-8 of Quarterly Financial Supplement for additional detail.
Fully-taxable equivalent (FTE) net interest income for the 2015 second quarter increased $32 million, or 7%, from the 2014 second quarter. This reflected the benefit from the $5.5 billion, or 10%, increase in average earning assets partially offset by an 8 basis point reduction in the FTE net interest margin (NIM) to 3.20%. Average earning asset growth included a $2.9 billion, or 6%, increase in average loans and leases, a $1.6 billion, or 14%, increase in average securities, and a $1.0 billion increase in average loans held-for-sale. The NIM contraction reflected an 8 basis point decrease related to the mix and yield of earning assets and 2 basis point increase in funding costs, partially offset by the 2 basis point increase in the benefit from noninterest-bearing funds.
Compared to the 2015 first quarter, FTE net interest income increased $23 million, or 5%. Average earning assets increased $1.4 billion, or 2%, sequentially, while the NIM increased 5 basis points. The increase in the NIM primarily reflected the addition of higher yielding assets from the HTF acquisition, which contributed 7 basis points to the NIM expansion, partially offset by continued pricing pressure across all asset classes. During the 2015 second quarter, FTE net interest income and the NIM also benefitted by $3 million and 2 basis points, respectively, from prepayment penalties within the securities portfolio.
3
Table 4 Average Earning Assets Automobile and C&I Continue to Provide Primary Sources of Loan Growth
2015 | 2014 | |||||||||||||||||||||||||||
(in billions) |
Second Quarter |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
Change (%) | ||||||||||||||||||||||
LQ | YOY | |||||||||||||||||||||||||||
Average Loans and Leases |
||||||||||||||||||||||||||||
Commercial and industrial |
$ | 19.8 | $ | 19.1 | $ | 18.9 | $ | 18.6 | $ | 18.3 | 4 | % | 9 | % | ||||||||||||||
Commercial real estate |
5.2 | 5.2 | 5.1 | 5.0 | 5.0 | 0 | 3 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total commercial |
25.0 | 24.3 | 24.0 | 23.5 | 23.3 | 3 | 7 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Automobile |
8.1 | 8.8 | 8.5 | 8.0 | 7.3 | (8 | ) | 10 | ||||||||||||||||||||
Home equity |
8.5 | 8.5 | 8.5 | 8.4 | 8.4 | 0 | 2 | |||||||||||||||||||||
Residential mortgage |
5.9 | 5.8 | 5.8 | 5.7 | 5.6 | 1 | 4 | |||||||||||||||||||||
Other consumer |
0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 6 | 18 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total consumer |
22.9 | 23.5 | 23.1 | 22.6 | 21.7 | (3 | ) | 5 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total loans and leases |
47.9 | 47.8 | 47.1 | 46.1 | 45.0 | 0 | 6 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total securities |
13.3 | 12.9 | 12.5 | 12.2 | 11.7 | 3 | 14 | |||||||||||||||||||||
Held-for-sale and other earning assets |
1.4 | 0.5 | 0.5 | 0.4 | 0.4 | 187 | 259 | |||||||||||||||||||||
Total earning assets |
$ | 62.6 | $ | 61.2 | $ | 60.0 | $ | 58.7 | $ | 57.1 | 2 | % | 10 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Page 6 of Quarterly Financial Supplement for additional detail.
Average earning assets for the 2015 second quarter increased $5.5 billion, or 10%, from the year-ago quarter, driven by:
| $1.6 billion, or 9%, increase in average Commercial and Industrial (C&I) loans and leases, primarily reflecting the $0.8 billion of equipment finance leases acquired in the HTF transaction as well as growth in the international vertical and corporate banking. |
| $1.6 billion, or 14%, increase in average securities, reflecting an increase of $1.8 billion of Liquidity Coverage Ratio (LCR) Level 1 qualified securities. The 2015 second quarters average balance also included $1.7 billion of direct purchase municipal instruments originated by our Commercial segment, up $0.8 billion from the year-ago quarter. |
| $1.0 billion increase in average loans held-for-sale, primarily related to automobile loans that were securitized and sold late in the quarter. |
| $0.7 billion, or 10%, increase in average Automobile loans, despite the impact of the previously mentioned automobile loan securitization. The 2015 second quarter represented the sixth consecutive quarter of greater than $1.0 billion in automobile loan originations. |
Compared to the 2015 first quarter, average earning assets increased $1.4 billion, or 2%. This increase reflected a $0.9 billion increase in loans held-for-sale and a $0.7 billion, or 4%, increase in C&I loans, resulting from the $0.8 billion of equipment finance leases acquired in the HTF transaction, partially offset by a $0.7 billion decrease in automobile loans. The increase in loans held-for-sale and the decrease in the automobile loans were impacted by the movement of $1 billion of automobile loans to held for sale at the end of the 2015 first quarter as well as the subsequent securitization and sale of $750 million of automobile loans during the 2015 second quarter.
4
Table 5 Average Liabilities Robust Growth in Noninterest Bearing and Interest Bearing Demand Deposits Continues
2015 | 2014 | |||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | Change (%) | |||||||||||||||||||||||
(in billions) |
Quarter | Quarter | Quarter | Quarter | Quarter | LQ | YOY | |||||||||||||||||||||
Average Deposits |
||||||||||||||||||||||||||||
Demand deposits - noninterest bearing |
$ | 15.9 | $ | 15.3 | $ | 15.2 | $ | 14.1 | $ | 13.5 | 4 | % | 18 | % | ||||||||||||||
Demand deposits - interest bearing |
6.6 | $ | 6.2 | $ | 5.9 | $ | 5.9 | $ | 5.9 | 7 | 11 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total demand deposits |
22.5 | 21.4 | 21.1 | 20.0 | 19.4 | 5 | 16 | |||||||||||||||||||||
Money market deposits |
18.8 | 19.4 | 18.4 | 17.9 | 17.7 | (3 | ) | 6 | ||||||||||||||||||||
Savings and other domestic deposits |
5.3 | 5.2 | 5.1 | 5.0 | 5.1 | 2 | 4 | |||||||||||||||||||||
Core certificates of deposit |
2.6 | 2.8 | 3.1 | 3.2 | 3.4 | (6 | ) | (23 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total core deposits |
49.1 | 48.8 | 47.6 | 46.1 | 45.6 | 1 | 8 | |||||||||||||||||||||
Other domestic deposits of $250,000 or more |
0.2 | 0.2 | 0.2 | 0.2 | 0.3 | (6 | ) | (30 | ) | |||||||||||||||||||
Brokered deposits and negotiable CDs |
2.7 | 2.6 | 2.4 | 2.3 | 2.1 | 4 | 30 | |||||||||||||||||||||
Other deposits |
0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 1 | 78 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total deposits |
52.6 | 52.1 | 50.8 | 49.0 | 48.3 | 1 | 9 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Short- and long-term borrowings |
7.3 | 6.3 | 6.6 | 7.2 | 6.3 | 17 | 16 | |||||||||||||||||||||
Total Interest-bearing liabilities |
$ | 44.0 | $ | 43.1 | $ | 42.2 | $ | 42.0 | $ | 41.1 | 2 | % | 7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Page 6 of Quarterly Financial Supplement for additional detail.
Average total deposits for the 2015 second quarter increased $4.4 billion, or 9%, from the year-ago quarter, including a $3.6 billion, or 8%, increase in average total core deposits. The growth in average total core deposits more than fully funded the year-over-year increase in average total loans and leases. The increase in total deposits included $0.7 billion of deposits acquired in the Bank of America branch acquisition. Average total interest-bearing liabilities increased $2.9 billion, or 7%, from the year-ago quarter. Year-over-year changes in total liabilities reflected:
| $2.4 billion, or 18%, increase in noninterest bearing deposits, reflecting a $2.1 billion, or 19%, increase in commercial noninterest bearing deposits and a $0.4 billion, or 15%, increase in consumer noninterest bearing deposits. |
| $1.1 billion, or 6%, increase in money market deposits, reflecting continued banker focus across all segments on obtaining our customers full deposit relationship. |
| $1.0 billion, or 16%, increase in short- and long-term borrowings, primarily reflecting a cost-effective method of funding LCR-related securities growth. The increase reflected the issuance of $1.0 billion and $0.8 billion of bank-level senior debt during the 2015 first quarter and 2014 second quarter, respectively, as well as $0.5 billion of debt assumed in the HTF acquisition, partially offset by a $0.6 billion reduction in short-term borrowings. |
| $0.6 billion, or 30%, increase in brokered deposits and negotiable CDs, which were used to efficiently finance balance sheet growth while continuing to manage the overall cost of funds. |
Partially offset by:
| $0.8 billion, or 23%, decrease in average core certificates of deposit due to the strategic focus on changing the funding sources to low- and no-cost demand deposits and money market deposits. |
5
Compared to the 2015 first quarter, average total interest-bearing liabilities increased $0.9 billion, or 2%, primarily reflecting a $1.0 billion, or 17%, increase in short- and long-term borrowings related to the 2015 first quarter bank-level senior debt issuance. While not affecting average balances, $0.8 billion of bank-level senior debt was issued at the end of the 2015 second quarter.
Noninterest Income
Table 6 Noninterest Income Robust Mortgage Banking Income and Auto Securitization Gain Highlight Quarter
2015 | 2014 | |||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | Change (%) | |||||||||||||||||||||||
(in millions) |
Quarter | Quarter | Quarter | Quarter | Quarter | LQ | YOY | |||||||||||||||||||||
Noninterest Income |
||||||||||||||||||||||||||||
Service charges on deposit accounts |
$ | 70.1 | $ | 62.2 | $ | 67.4 | $ | 69.1 | $ | 72.6 | 13 | % | (3 | )% | ||||||||||||||
Trust services |
26.6 | 29.0 | 28.8 | 28.0 | 29.6 | (9 | ) | (10 | ) | |||||||||||||||||||
Electronic banking |
30.3 | 27.4 | 28.0 | 27.3 | 26.5 | 10 | 14 | |||||||||||||||||||||
Mortgage banking income |
38.5 | 23.0 | 14.0 | 25.1 | 22.7 | 68 | 70 | |||||||||||||||||||||
Brokerage income |
15.2 | 15.5 | 16.1 | 17.2 | 17.9 | (2 | ) | (15 | ) | |||||||||||||||||||
Insurance income |
17.6 | 15.9 | 16.3 | 16.7 | 16.0 | 11 | 10 | |||||||||||||||||||||
Bank owned life insurance income |
13.2 | 13.0 | 15.0 | 14.9 | 13.9 | 1 | (5 | ) | ||||||||||||||||||||
Capital markets fees |
13.2 | 13.9 | 13.8 | 10.2 | 10.5 | (5 | ) | 26 | ||||||||||||||||||||
Gain on sale of loans |
12.5 | 4.6 | 5.4 | 8.2 | 3.9 | 171 | 218 | |||||||||||||||||||||
Securities (losses) gains |
0.1 | | (0.1 | ) | 0.2 | 0.5 | NM | (83 | ) | |||||||||||||||||||
Other income |
44.6 | 27.1 | 28.7 | 30.4 | 36.0 | 65 | 24 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total noninterest income |
$ | 281.8 | $ | 231.6 | $ | 233.3 | $ | 247.3 | $ | 250.1 | 22 | % | 13 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Pages 9-10 of Quarterly Financial Supplement for additional detail.
Noninterest income for the 2015 second quarter increased $32 million, or 13%, from the year-ago quarter. HTF contributed $12 million of noninterest income during the 2015 second quarter. The year-over-year increase primarily reflected:
| $16 million, or 70%, increase in mortgage banking income, including an 84% increase in origination and secondary marketing revenues, reflecting higher gain on sale margin and a 75% increase in volume sold, and a $7 million net benefit from MSR hedging activities. |
| $9 million, or 218%, increase in gain on sale of loans, including the $5 million gain from the automobile loan securitization. |
| $9 million, or 24%, increase in other income, primarily reflecting equipment operating lease income related to HTF. |
| $4 million, or 14%, increase in electronic banking, due to higher card related income and underlying customer growth. |
| $3 million, or 26%, increase in capital market fees, primarily related to customer foreign exchange and commodities derivatives products. |
6
Partially offset by:
| $3 million, or 3%, decrease in service charges on deposit accounts as growth in commercial deposit service charges, coupled with a 7% increase in consumer checking households, partially offset the estimated $6 million quarterly run-rate decline from the late July 2014 implementation of changes in consumer products. |
| $3 million, or 10%, decrease in trust services, primarily related to our fiduciary trust businesses moving to a more open architecture platform and a decline in assets under management in proprietary mutual funds following the 2014 second quarter transition of the fixed income Huntington Funds to a third party. |
| $3 million, or 15%, decrease in brokerage income, primarily reflecting a shift from upfront commission income to trail options and an increase in the sale of new open architecture advisory products. |
Compared to the 2015 first quarter, total noninterest income increased $50 million, or 22%. Other income increased $17 million, or 65%, including $12 million related to HTF. Mortgage banking income increased $16 million, or 68%, primarily driven by a $10 million increase in net MSR hedging activities as well as a $6 million, or 32%, increase in origination and secondary marketing income, reflecting a 48% increase in mortgage production volume as well as higher loan sales. Service charges on deposit accounts increased $8 million, or 13%, as the quarter benefitted from continued growth in consumer households and business relationships, as well as seasonality. Gain on sale of loans increased $8 million, or 171%, primarily reflecting a $5 million automobile loan securitization gain.
Noninterest Expense (see Basis of Presentation)
Table 7 Noninterest Expense from Continuing Operations (GAAP) Acquisitions and Personnel Drive Increase in Noninterest Expense
2015 | 2014 | |||||||||||||||||||||||||||
Second Quarter |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
Change (%) | |||||||||||||||||||||||
(in millions) |
LQ | YOY | ||||||||||||||||||||||||||
Noninterest Expense |
||||||||||||||||||||||||||||
Personnel costs |
$ | 282.1 | $ | 264.9 | $ | 263.3 | $ | 275.4 | $ | 260.6 | 6 | % | 8 | % | ||||||||||||||
Outside data processing and other services |
58.5 | 50.5 | 53.7 | 53.1 | 54.3 | 16 | 8 | |||||||||||||||||||||
Net occupancy |
28.9 | 31.0 | 31.6 | 34.4 | 28.7 | (7 | ) | 1 | ||||||||||||||||||||
Equipment |
31.7 | 30.2 | 32.0 | 30.2 | 28.7 | 5 | 10 | |||||||||||||||||||||
Professional services |
12.6 | 12.7 | 15.7 | 13.8 | 17.9 | (1 | ) | (30 | ) | |||||||||||||||||||
Marketing |
15.0 | 13.0 | 12.5 | 12.6 | 14.8 | 16 | 1 | |||||||||||||||||||||
Deposit and other insurance expense |
11.8 | 10.2 | 13.1 | 11.6 | 10.6 | 16 | 11 | |||||||||||||||||||||
Amortization of intangibles |
10.0 | 10.2 | 10.7 | 9.8 | 9.5 | (2 | ) | 5 | ||||||||||||||||||||
Other expense |
41.2 | 36.1 | 50.9 | 39.5 | 33.4 | 14 | 23 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total noninterest expense |
$ | 491.8 | $ | 458.9 | $ | 483.3 | $ | 480.3 | $ | 458.6 | 7 | % | 7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||
Number of employees (Average full-time equivalent) |
12.3 | 11.9 | 11.9 | 11.9 | 12.0 | 3 | % | 2 | % |
7
Table 8 - Impacts of Significant Items
2015 | 2014 | |||||||||||||||||||
Second Quarter (1) |
First Quarter (2) |
Fourth Quarter |
Third Quarter |
Second Quarter (3) |
||||||||||||||||
(in millions) |
||||||||||||||||||||
Noninterest Expense |
||||||||||||||||||||
Personnel costs |
$ | 0.3 | $ | 0.0 | $ | 2.2 | $ | 15.3 | $ | 0.0 | ||||||||||
Outside data processing and other services |
0.8 | 0.1 | 0.3 | 0.3 | 0.6 | |||||||||||||||
Net occupancy |
0.0 | 0.0 | 4.1 | 5.2 | 0.1 | |||||||||||||||
Equipment |
0.0 | 0.0 | 2.0 | 0.1 | 0.0 | |||||||||||||||
Professional services |
0.4 | 3.3 | 0.0 | 0.0 | 0.1 | |||||||||||||||
Marketing |
0.0 | 0.0 | 0.0 | 0.8 | 0.0 | |||||||||||||||
Other expense |
0.0 | 0.0 | 11.6 | 1.1 | 0.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest expense |
$ | 1.5 | $ | 3.4 | $ | 20.3 | $ | 22.8 | $ | 0.8 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Includes $2 million of merger-related expense that was not a Significant Item for the quarter, but is expected to be a Significant Item for the 2015 full year. |
(2) | Includes $3 million of merger-related expense that was not a Significant Item for the quarter, but is expected to be a Significant Item for the 2015 full year. |
(3) | Includes $1 million of merger-related expense that was not originally reflected as a Significant Item for the quarter, but was a Significant Item for the 2014 full year. |
Table 9 - Adjusted Noninterest Expense (Non-GAAP)
2015 | 2014 | |||||||||||||||||||||||||||
Second Quarter |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
Change (%) | |||||||||||||||||||||||
(in millions) |
LQ | YOY | ||||||||||||||||||||||||||
Noninterest Expense |
||||||||||||||||||||||||||||
Personnel costs |
$ | 281.8 | $ | 264.9 | $ | 261.1 | $ | 260.1 | $ | 260.6 | 6 | % | 8 | % | ||||||||||||||
Outside data processing and other services |
57.8 | 50.5 | 53.4 | 52.8 | 53.7 | 14 | 8 | |||||||||||||||||||||
Net occupancy |
28.9 | 31.0 | 27.4 | 29.2 | 28.6 | (7 | ) | 1 | ||||||||||||||||||||
Equipment |
31.7 | 30.2 | 30.0 | 30.1 | 28.7 | 5 | 10 | |||||||||||||||||||||
Professional services |
12.2 | 9.4 | 15.7 | 13.8 | 17.8 | 29 | (32 | ) | ||||||||||||||||||||
Marketing |
15.0 | 13.0 | 12.5 | 11.8 | 14.8 | 16 | 1 | |||||||||||||||||||||
Deposit and other insurance expense |
11.8 | 10.2 | 13.1 | 11.6 | 10.6 | 16 | 11 | |||||||||||||||||||||
Amortization of intangibles |
10.0 | 10.2 | 10.7 | 9.8 | 9.5 | (2 | ) | 5 | ||||||||||||||||||||
Other expense |
41.2 | 36.1 | 39.2 | 38.4 | 33.4 | 14 | 23 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total noninterest expense |
$ | 490.3 | $ | 455.5 | $ | 463.0 | $ | 457.5 | $ | 457.9 | 8 | % | 7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Page 9 of Quarterly Financial Supplement for additional detail.
Reported noninterest expense for the 2015 second quarter increased $33 million, or 7%, from the year-ago quarter. HTF contributed $16 million of noninterest expense during the 2015 second quarter. Changes in reported noninterest expense primarily reflect:
| $22 million, or 8%, increase in personnel costs, related to an $18 million increase in salaries, reflecting the May implementation of annual merit increases and a 2% increase in the number of average full-time equivalent employees, and a $4 million increase in benefits expense. HTF accounted for $7 million of incremental personnel expense and 167 of the average full-time equivalent employees. |
| $8 million, or 23%, increase in other expense, primarily reflecting $7 million of equipment operating lease expense from HTF. |
| $4 million, or 8%, increase in outside data processing and other services expense, primarily related to technology investments. |
8
Partially offset by:
| $5 million, or 30%, decrease in professional services expense as the year-ago quarter included $5 million of one-time consulting expense related to strategic planning. |
Reported noninterest expense increased $33 million, or 7%, from the 2015 first quarter. On a reported basis, personnel costs increased $17 million, or 6%, as a result of annual merit increases implemented in May and a 3% increase in the number of average full-time equivalent employees, as well as the incremental $7 million of personnel expense related to HTF. Outside data processing and other services expense increased $8 million, or 16%, primarily related to ongoing technology investments. Other expense increased $5 million, or 14%, from the prior quarter, primarily reflecting equipment operating lease expense related to HTF.
Credit Quality
Table 10 Credit Quality Metrics Credit Dividend Continues as NCOs Remain Below the Long-Term Goal, and NPAs Ease Sequentially
2015 | 2014 | |||||||||||||||||||
($ in thousands) |
Jun. 30 | Mar. 31 | Dec. 31 | Sep. 30 | Jun. 30 | |||||||||||||||
Total nonaccrual loans and leases |
$ | 364,339 | $ | 364,413 | $ | 300,244 | $ | 325,765 | $ | 324,957 | ||||||||||
Total other real estate, net |
29,232 | 33,951 | 35,039 | 36,270 | 34,695 | |||||||||||||||
Other NPAs (1) |
2,440 | 2,440 | 2,440 | 2,440 | 2,440 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total nonperforming assets |
$ | 396,011 | $ | 400,804 | $ | 337,723 | $ | 364,475 | $ | 362,092 | ||||||||||
Accruing loans and leases past due 90 days or more |
106,878 | 112,935 | 130,481 | 142,126 | 137,008 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NPAs + accruing loans and lease past due 90 days or more |
$ | 502,889 | $ | 513,739 | $ | 468,204 | $ | 506,601 | $ | 499,100 | ||||||||||
NAL ratio (2) |
0.75 | % | 0.76 | % | 0.63 | % | 0.70 | % | 0.71 | % | ||||||||||
NPA ratio (3) |
0.81 | 0.84 | 0.71 | 0.78 | 0.79 | |||||||||||||||
(NPAs+90 days)/(Loans+OREO) |
1.03 | 1.08 | 0.98 | 1.08 | 1.08 | |||||||||||||||
Provision for credit losses |
$ | 20,419 | $ | 20,591 | $ | 2,494 | $ | 24,480 | $ | 29,385 | ||||||||||
Net charge-offs |
25,375 | 24,432 | 22,975 | 30,023 | 28,643 | |||||||||||||||
Net charge-offs / Average total loans |
0.21 | % | 0.20 | % | 0.20 | % | 0.26 | % | 0.25 | % | ||||||||||
Allowance for loans and lease losses |
$ | 599,542 | $ | 605,126 | $ | 605,196 | $ | 631,036 | $ | 635,101 | ||||||||||
Allowance for unfunded loan commitments and letters of credit |
55,371 | 54,742 | 60,806 | 55,449 | 56,927 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance for credit losses (ACL) |
$ | 654,913 | $ | 659,868 | $ | 666,002 | $ | 686,485 | $ | 692,028 | ||||||||||
ACL as a % of: |
||||||||||||||||||||
Total loans and leases |
1.34 | % | 1.38 | % | 1.40 | % | 1.47 | % | 1.50 | % | ||||||||||
NALs |
180 | 181 | 222 | 211 | 213 | |||||||||||||||
NPAs |
165 | 165 | 197 | 188 | 191 |
(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 of Quarterly Financial Supplement for additional detail.
Overall asset quality remains strong, with modest volatility based on the absolute low level of problem credits. Nonaccrual loans and leases (NALs) increased $39 million, or 12%, from the year ago quarter to $364 million, or 0.75% of total loans and leases, with the increase primarily associated with a small number of loan relationships. Nonperforming assets (NPAs) increased $34 million, or 9%, to $396 million, or 1.03% of total loans and leases, OREO, and other NPAs. NALs were essentially flat with the prior quarter, while NPAs decreased $5 million, or 1%, from the prior quarter due to a $5 million decrease in residential OREO.
The provision for credit losses decreased $9 million, or 31%, year-over-year to $20 million in the 2015 second quarter. Net charge-offs (NCOs) decreased $3 million, or 11%, to $25 million. NCOs represented an annualized 0.21% of average loans and leases in the current quarter, consistent with the prior quarter results and down from 0.25% in the year-ago quarter. We
9
continue to be pleased with the net charge-off performance across the entire portfolio. Consumer credit metrics continue to show an improving trend while the commercial portfolios continue to experience some quarter-to-quarter volatility based on the absolute low level of problem loans.
The period-end allowance for credit losses (ACL) as a percentage of total loans and leases decreased to 1.34% from 1.50% a year ago, while the ACL as a percentage of period-end total NALs declined to 180% from 213%. Management believes the level of the ACL is appropriate given the improvement in the credit quality of the overall loan and lease portfolio.
Capital
Table 11 Capital Ratios Capital Levels Support Continued Balance Sheet Growth and Capital Return to Shareholders
2015 | 2014 | |||||||||||||||||||||
(in millions) |
Jun. 30 | Mar. 31 | Dec. 31 | Sep. 30 | Jun. 30 | |||||||||||||||||
Tangible common equity / tangible assets ratio |
7.91 | % | 7.95 | % | 8.17 | % | 8.35 | % | 8.38 | % | ||||||||||||
Common equity tier 1 risk-based capital ratio(1) |
Basel III | 9.65 | % | 9.51 | % | N/A | N/A | N/A | ||||||||||||||
Tier 1 common risk-based capital ratio |
Basel I | N/A | N/A | 10.23 | % | 10.31 | % | 10.26 | % | |||||||||||||
Regulatory Tier 1 risk-based capital ratio(1) |
Basel III | 10.41 | % | 10.22 | % | N/A | N/A | N/A | ||||||||||||||
Basel I |
N/A | N/A | 11.50 | % | 11.61 | % | 11.56 | % | ||||||||||||||
Regulatory Total risk-based capital ratio(1) |
Basel III | 12.62 | % | 12.48 | % | N/A | N/A | N/A | ||||||||||||||
Basel I |
N/A | N/A | 13.56 | % | 13.72 | % | 13.67 | % | ||||||||||||||
Total risk-weighted assets(1) |
Basel III | $ | 57,850 | $ | 57,840 | N/A | N/A | N/A | ||||||||||||||
Basel I |
N/A | N/A | $ | 54,479 | $ | 53,239 | $ | 53,035 |
(1) | June 30, 2015 figures are estimated and are presented on a Basel III basis, including the standardized approach for calculating risk-weighted assets. |
N/A denotes quarters in which the calculation did not apply
See Pages 15-16 of Quarterly Financial Supplement for additional detail.
The tangible common equity to tangible assets ratio was 7.91% at June 30, 2015, down 47 basis points from a year ago. On a Basel III basis, Common Equity Tier 1 (CET1) risk-based capital ratio was 9.65% at June 30, 2015, and the regulatory Tier 1 risk-based capital ratio was 10.41%. On a Basel I basis, the Tier 1 common risk-based capital ratio was 10.26% at June 30, 2014, and the regulatory Tier 1 risk-based capital ratio was 11.56%. All capital ratios were impacted by the repurchase of 22.8 million common shares over the last four quarters.
During the 2015 second quarter, the company repurchased 8.8 million common shares at an average price of $11.20 per share under the $366 million repurchase authorization included in the 2015 CCAR capital plan.
Income Taxes
The provision for income taxes in the 2015 second quarter was $64 million and $57 million in the 2014 second quarter. The effective tax rates for the 2015 second quarter and 2014 second quarter were 24.6% and 25.9%, respectively. At June 30, 2015, we had a net federal deferred tax asset of $31 million and a net state deferred tax asset of $43 million.
10
Expectations 2015
We are bullish about the Midwest economy creating increasing opportunities for us with both our consumer and business customers, Steinour said. We saw momentum build across our businesses as loan and deposit growth accelerated in the back half of the quarter and our pipelines grew. We will continue to grow our loan portfolio prudently while remaining aligned with our aggregate moderate-to-low risk appetite. We also will deliver full-year positive operating leverage as we balance investment in the businesses for the long term, including digital technology, data analytics, and in-store branches, with the near-term revenue outlook.
The commitment to positive operating leverage for full-year 2015, excluding Significant Items and net MSR activity, is both inclusive and exclusive of the impact of HTF. We continue to expect noninterest expense growth of 2-4% for the year, excluding Significant Items and the recurring expense related to HTF. On a reported basis, we expect quarterly noninterest expense will remain near the 2015 second quarter level for the remainder of 2015.
Overall, asset quality metrics are expected to remain near current levels across the portfolio. Moderate quarterly volatility 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 the remainder of 2015 is expected to be in the range of 24% to 27%.
Conference Call / Webcast Information
Huntingtons senior management will host an earnings conference call on July 23, 2015, at 10:00 a.m. (Eastern Daylight Saving Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntingtons website, www.huntington.com, or through a dial-in telephone number at (844) 318-8148; Conference ID# 11113310. Slides will be available in the Investor Relations section of Huntingtons website about an hour prior to the call. A replay of the webcast will be archived in the Investor Relations section of Huntingtons website. A telephone replay will be available approximately two hours after the completion of the call through July 30, 2015 at (855) 859-2056 or (404) 537-3406; conference ID# 11113310.
Please see the 2015 Second Quarter Quarterly Financial Supplement for additional detailed financial performance metrics. This document can be found on the Investor Relations section of Huntingtons website, www.huntington.com.
11
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 Huntingtons 2014 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this document are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.
Basis of Presentation
Use of Non-GAAP Financial Measures
This document may contain GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Huntingtons 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 Huntingtons 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 Companys 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 Huntingtons 2014 Annual Report on Form 10-K and other factors described from time to time in Huntingtons other filings with the Securities and Exchange Commission.
12
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 Companys 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 $69 billion asset regional bank holding company headquartered in Columbus, Ohio, with a network of more than 700 branches and almost 1,500 ATMs across six Midwestern states. Founded in 1866, The Huntington National Bank and its affiliates provide consumer, small business, commercial, treasury management, wealth management, brokerage, trust, and insurance services. Huntington also provides auto dealer, equipment finance, national settlement and capital market services that extend beyond its core states. Visit huntington.com for more information.
###
13
Exhibit 99.2
HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Supplement
June 2015
Table of Contents
Quarterly Key Statistics |
1 | |||
Year to Date 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 Capital Under Current Regulatory Standards (Basel III) and Other Capital Data |
15 | |||
Quarterly Common Stock Summary, Non-Regulatory Capital, and Other Data |
16 | |||
Consolidated Year to Date Average Balance Sheets |
17 | |||
Consolidated Year to Date Net Interest Margin - Interest Income / Expense |
18 | |||
Consolidated Year to Date Net Interest Margin - Yield |
19 | |||
Selected Year to Date Income Statement Data |
20 | |||
Year to Date Mortgage Banking Income |
21 | |||
Year to Date Credit Reserves Analysis |
22 | |||
Year to Date Net Charge-Off Analysis |
23 | |||
Year to Date Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs) |
24 | |||
Year to Date Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans |
25 |
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 periods 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 definitions (through 4Q 2014), and |
| Tangible common equity to risk-weighted assets using Basel I definition (through 4Q 2014) and Basel III definition (beginning 1Q 2015). |
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 Companys 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 Companys 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.
Huntington Bancshares Incorporated
Quarterly Key Statistics(1)
(Unaudited)
2015 | 2014 | Percent Changes vs. | ||||||||||||||||||||
(dollar amounts in thousands, except per share amounts) |
Second | First | Second | 1Q15 | 2Q14 | |||||||||||||||||
Net interest income |
$ | 490,686 | $ | 467,685 | $ | 460,048 | 5 | % | 7 | % | ||||||||||||
Provision for credit losses |
20,419 | 20,591 | 29,385 | (1 | ) | (31 | ) | |||||||||||||||
Noninterest income |
281,773 | 231,623 | 250,067 | 22 | 13 | |||||||||||||||||
Noninterest expense |
491,777 | 458,857 | 458,636 | 7 | 7 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before income taxes |
260,263 | 219,860 | 222,094 | 18 | 17 | |||||||||||||||||
Provision for income taxes |
64,057 | 54,006 | 57,475 | 19 | 11 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
$ | 196,206 | $ | 165,854 | $ | 164,619 | 18 | % | 19 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Dividends on preferred shares |
7,968 | 7,965 | 7,963 | | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income applicable to common shares |
$ | 188,238 | $ | 157,889 | $ | 156,656 | 19 | % | 20 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income per common share - diluted |
$ | 0.23 | $ | 0.19 | $ | 0.19 | 21 | % | 21 | % | ||||||||||||
Cash dividends declared per common share |
0.06 | 0.06 | 0.05 | | 20 | |||||||||||||||||
Book value per common share at end of period |
7.61 | 7.51 | 7.17 | 1 | 6 | |||||||||||||||||
Tangible book value per common share at end of period |
6.71 | 6.62 | 6.48 | 1 | 4 | |||||||||||||||||
Average common shares - basic |
806,891 | 809,778 | 821,546 | | (2 | ) | ||||||||||||||||
Average common shares - diluted |
820,238 | 823,809 | 834,687 | | (2 | ) | ||||||||||||||||
Return on average assets |
1.16 | % | 1.02 | % | 1.07 | % | ||||||||||||||||
Return on average common shareholders equity |
12.3 | 10.6 | 10.8 | |||||||||||||||||||
Return on average tangible common shareholders equity(2) |
14.4 | 12.2 | 12.4 | |||||||||||||||||||
Net interest margin(3) |
3.20 | 3.15 | 3.28 | |||||||||||||||||||
Efficiency ratio(4) |
61.7 | 63.5 | 62.7 | |||||||||||||||||||
Noninterest Income/Total Revenue |
36.1 | 32.8 | 34.9 | |||||||||||||||||||
Effective tax rate |
24.6 | 24.6 | 25.9 | |||||||||||||||||||
Average loans and leases |
$ | 47,899,416 | $ | 47,780,321 | $ | 45,023,793 | | 6 | ||||||||||||||
Average loans and leases - linked quarter annualized growth rate |
1.0 | % | 5.8 | % | 14.7 | % | ||||||||||||||||
Average earning assets |
$ | 62,568,617 | $ | 61,192,878 | $ | 57,076,706 | 2 | 10 | ||||||||||||||
Average total assets |
67,882,962 | 66,251,089 | 61,830,210 | 3 | 10 | |||||||||||||||||
Average core deposits(5) |
49,191,637 | 48,777,445 | 45,611,033 | 1 | 8 | |||||||||||||||||
Average core deposits - linked quarter annualized growth rate |
3.4 | % | 9.6 | % | 3.7 | % | ||||||||||||||||
Average shareholders equity |
$ | 6,516,762 | $ | 6,416,066 | $ | 6,227,809 | 2 | 5 | ||||||||||||||
Total assets at end of period |
68,845,648 | 68,002,661 | 63,797,113 | 1 | 8 | |||||||||||||||||
Total shareholders equity at end of period |
6,496,258 | 6,461,954 | 6,240,791 | 1 | 4 | |||||||||||||||||
Net charge-offs (NCOs) |
25,375 | 24,432 | 28,643 | 4 | (11 | ) | ||||||||||||||||
NCOs as a % of average loans and leases |
0.21 | % | 0.20 | % | 0.25 | % | ||||||||||||||||
Nonaccrual loans and leases (NALs) |
$ | 364,339 | $ | 364,413 | $ | 324,957 | | 12 | ||||||||||||||
NAL ratio |
0.75 | % | 0.76 | % | 0.71 | % | ||||||||||||||||
Nonperforming assets (NPAs)(6) |
$ | 396,011 | $ | 400,804 | $ | 362,092 | (1 | ) | 9 | |||||||||||||
NPA ratio(6) |
0.81 | % | 0.84 | % | 0.79 | % | (4 | ) | 3 | |||||||||||||
Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period |
1.23 | 1.27 | 1.38 | |||||||||||||||||||
ALLL plus allowance for unfunded loan commitments and letters of credit (ACL) as a % of total loans and leases at the end of period |
1.34 | 1.38 | 1.50 | |||||||||||||||||||
ACL as a % of NALs |
180 | 181 | 213 | |||||||||||||||||||
ACL as a % of NPAs |
165 | 165 | 191 | |||||||||||||||||||
Tier 1 leverage ratio(7)(9) |
8.98 | 9.04 | 10.01 | |||||||||||||||||||
Common equity tier 1 risk-based capital ratio |
9.65 | 9.51 | N.A. | |||||||||||||||||||
Tier 1 common risk-based capital ratio(7)(9) |
N.A. | N.A. | 10.26 | |||||||||||||||||||
Tier 1 risk-based capital ratio(7)(9) |
10.41 | 10.22 | 11.56 | |||||||||||||||||||
Total risk-based capital ratio(7)(9) |
12.62 | 12.48 | 13.67 | |||||||||||||||||||
Tangible common equity / tangible asset ratio(8) |
|
7.91 |
|
7.95 | 8.38 |
See Notes to the Quarterly Key Statistics.
1
Huntington Bancshares Incorporated
Year To Date Key Statistics(1)
(Unaudited)
Six Months Ended June 30, | Change | |||||||||||||||||
(dollar amounts in thousands, except per share amounts) |
2015 | 2014 | Amount | Percent | ||||||||||||||
Net interest income |
$ | 958,372 | $ | 897,554 | $ | 60,818 | 7 | % | ||||||||||
Provision for credit losses |
41,010 | 54,015 | (13,005 | ) | (24 | ) | ||||||||||||
Noninterest income |
513,396 | 498,552 | 14,844 | 3 | ||||||||||||||
Noninterest expense |
950,634 | 918,757 | 31,877 | 3 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Income before income taxes |
480,124 | 423,334 | 56,790 | 13 | ||||||||||||||
Provision for income taxes |
118,063 | 109,572 | 8,491 | 8 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net Income |
$ | 362,061 | $ | 313,762 | $ | 48,299 | 15 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Dividends on preferred shares |
15,933 | 15,927 | 6 | | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income applicable to common shares |
$ | 346,128 | $ | 297,835 | $ | 48,293 | 16 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income per common share - diluted |
$ | 0.42 | $ | 0.36 | $ | 0.06 | 17 | % | ||||||||||
Cash dividends declared per common share |
0.12 | 0.10 | 0.02 | 20 | ||||||||||||||
Average common shares - basic |
808,335 | 825,603 | (17,268 | ) | (2 | ) | ||||||||||||
Average common shares - diluted |
822,023 | 838,546 | (16,523 | ) | (2 | ) | ||||||||||||
Return on average assets |
1.09 | % | 1.04 | % | ||||||||||||||
Return on average common shareholders equity |
11.5 | 10.3 | ||||||||||||||||
Return on average tangible common shareholders equity(2) |
13.3 | 12.4 | ||||||||||||||||
Net interest margin(3) |
3.17 | 3.28 | ||||||||||||||||
Efficiency ratio(4) |
62.6 | 64.5 | ||||||||||||||||
Noninterest Income/Total Revenue |
34.5 | 35.4 | ||||||||||||||||
Effective tax rate |
24.6 | 25.9 | ||||||||||||||||
Average loans and leases |
$ | 47,840,198 | $ | 44,227,995 | 3,612,203 | 8 | ||||||||||||
Average earning assets |
61,884,548 | 56,024,814 | 5,859,734 | 10 | ||||||||||||||
Average total assets |
67,071,533 | 60,767,252 | 6,304,281 | 10 | ||||||||||||||
Average core deposits(5) |
48,985,386 | 45,403,965 | 3,581,421 | 8 | ||||||||||||||
Average shareholders equity |
6,466,692 | 6,205,474 | 261,218 | 4 | ||||||||||||||
Net charge-offs (NCOs) |
49,807 | 71,629 | (21,822 | ) | (30 | ) | ||||||||||||
NCOs as a % of average loans and leases |
0.21 | % | 0.32 | % | (0.12 | ) | (36 | ) |
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) | June 30, 2015, 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. |
(9) | On January 1, 2015, we became subject to the Basel III capital requirements and the standardized approach for calculating risk-weighted assets in accordance with subpart D of the final capital rule. Ratios prior to January 1, 2015 were not retrospectively updated and are presented on a Basel 1 basis. |
(N.A.) | Not applicable. See footnote 9 above. |
Huntington Bancshares Incorporated
Consolidated Balance Sheets
2015 | 2014 | Percent Changes vs. | ||||||||||||||||||||
(dollar amounts in thousands, except number of shares) |
June 30, | December 31, | June 30, | 4Q14 | 2Q14 | |||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||
Assets |
||||||||||||||||||||||
Cash and due from banks |
$ | 1,379,969 | $ | 1,220,565 | $ | 1,218,453 | 13 | % | 13 | % | ||||||||||||
Interest-bearing deposits in banks |
71,409 | 64,559 | 69,634 | 11 | 3 | |||||||||||||||||
Trading account securities |
59,146 | 42,191 | 50,541 | 40 | 17 | |||||||||||||||||
Loans held for sale |
548,054 | 416,327 | 317,862 | 32 | 72 | |||||||||||||||||
Available-for-sale and other securities |
10,254,871 | 9,384,670 | 8,491,037 | 9 | 21 | |||||||||||||||||
Held-to-maturity securities |
3,304,160 | 3,379,905 | 3,621,995 | (2 | ) | (9 | ) | |||||||||||||||
Loans and leases(1) |
48,752,301 | 47,655,726 | 46,079,775 | 2 | 6 | |||||||||||||||||
Allowance for loan and lease losses |
(599,542 | ) | (605,196 | ) | (635,101 | ) | (1 | ) | (6 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net loans and leases |
48,152,759 | 47,050,530 | 45,444,674 | 2 | 6 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Bank owned life insurance |
1,735,627 | 1,718,436 | 1,693,991 | 1 | 2 | |||||||||||||||||
Premises and equipment |
615,436 | 616,407 | 622,289 | | (1 | ) | ||||||||||||||||
Goodwill |
678,369 | 522,541 | 505,448 | 30 | 34 | |||||||||||||||||
Other intangible assets |
62,705 | 74,671 | 81,460 | (16 | ) | (23 | ) | |||||||||||||||
Accrued income and other assets |
1,983,143 | 1,807,208 | 1,679,729 | 10 | 18 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 68,845,648 | $ | 66,298,010 | $ | 63,797,113 | 4 | % | 8 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities and shareholders equity |
||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||
Deposits(2) |
$ | 53,473,179 | $ | 51,732,151 | $ | 48,748,765 | 3 | % | 10 | % | ||||||||||||
Short-term borrowings |
1,511,444 | 2,397,101 | 3,627,409 | (37 | ) | (58 | ) | |||||||||||||||
Long-term debt |
5,854,584 | 4,335,962 | 4,094,352 | 35 | 43 | |||||||||||||||||
Accrued expenses and other liabilities |
1,510,183 | 1,504,626 | 1,085,796 | | 39 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
62,349,390 | 59,969,840 | 57,556,322 | 4 | 8 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Shareholders 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 |
8,050 | 8,131 | 8,182 | (1 | ) | (2 | ) | |||||||||||||||
Capital surplus |
7,109,493 | 7,221,745 | 7,279,244 | (2 | ) | (2 | ) | |||||||||||||||
Less treasury shares, at cost |
(17,043 | ) | (13,382 | ) | (9,071 | ) | 27 | 88 | ||||||||||||||
Accumulated other comprehensive loss |
(185,650 | ) | (222,292 | ) | (159,727 | ) | (16 | ) | 16 | |||||||||||||
Retained (deficit) earnings |
(804,884 | ) | (1,052,324 | ) | (1,264,129 | ) | (24 | ) | (36 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total shareholders equity |
6,496,258 | 6,328,170 | 6,240,791 | 3 | 4 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and shareholders equity |
$ | 68,845,648 | $ | 66,298,010 | $ | 63,797,113 | 4 | % | 8 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Common shares authorized (par value of $0.01) |
1,500,000,000 | 1,500,000,000 | 1,500,000,000 | |||||||||||||||||||
Common shares issued |
805,035,698 | 813,136,321 | 818,248,450 | |||||||||||||||||||
Common shares outstanding |
803,065,757 | 811,454,676 | 817,002,296 | |||||||||||||||||||
Treasury shares outstanding |
1,969,941 | 1,681,645 | 1,246,154 | |||||||||||||||||||
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)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
(dollar amounts in millions) |
June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||||||||||||||||||||||||||
Ending Balances by Type: |
||||||||||||||||||||||||||||||||||||||||
Commercial:(1) |
||||||||||||||||||||||||||||||||||||||||
Commercial and industrial |
$ | 20,003 | 41 | % | $ | 20,109 | 42 | % | $ | 19,033 | 40 | % | $ | 18,791 | 40 | % | $ | 18,899 | 41 | % | ||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||||||||||||
Construction |
1,021 | 2 | 910 | 2 | 875 | 2 | 850 | 2 | 757 | 2 | ||||||||||||||||||||||||||||||
Commercial |
4,192 | 9 | 4,157 | 9 | 4,322 | 9 | 4,141 | 9 | 4,233 | 9 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Commercial real estate |
5,213 | 11 | 5,067 | 11 | 5,197 | 11 | 4,991 | 11 | 4,990 | 11 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total commercial |
25,216 | 52 | 25,176 | 53 | 24,230 | 51 | 23,782 | 51 | 23,889 | 52 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Consumer: |
||||||||||||||||||||||||||||||||||||||||
Automobile |
8,549 | 18 | 7,803 | 16 | 8,690 | 18 | 8,322 | 18 | 7,686 | 17 | ||||||||||||||||||||||||||||||
Home equity |
8,526 | 17 | 8,492 | 18 | 8,491 | 18 | 8,436 | 18 | 8,405 | 18 | ||||||||||||||||||||||||||||||
Residential mortgage |
5,987 | 12 | 5,795 | 12 | 5,831 | 12 | 5,788 | 12 | 5,707 | 12 | ||||||||||||||||||||||||||||||
Other consumer |
474 | 1 | 430 | 1 | 414 | 1 | 395 | 1 | 393 | 1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total consumer |
23,536 | 48 | 22,520 | 47 | 23,426 | 49 | 22,941 | 49 | 22,191 | 48 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total loans and leases |
$ | 48,752 | 100 | % | $ | 47,696 | 100 | % | $ | 47,656 | 100 | % | $ | 46,723 | 100 | % | $ | 46,080 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Ending Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 13,673 | 28 | % | $ | 13,515 | 28 | % | $ | 13,199 | 28 | % | $ | 13,136 | 28 | % | $ | 13,096 | 29 | % | ||||||||||||||||||||
Commercial Banking |
12,980 | 27 | 13,066 | 28 | 12,362 | 26 | 11,919 | 26 | 11,846 | 26 | ||||||||||||||||||||||||||||||
AFCRE |
15,609 | 32 | 14,812 | 31 | 15,640 | 33 | 15,229 | 33 | 14,762 | 32 | ||||||||||||||||||||||||||||||
RBHPCG |
2,968 | 6 | 2,896 | 6 | 2,963 | 6 | 2,938 | 6 | 2,883 | 6 | ||||||||||||||||||||||||||||||
Home Lending |
3,405 | 7 | 3,336 | 7 | 3,391 | 7 | 3,372 | 7 | 3,366 | 7 | ||||||||||||||||||||||||||||||
Treasury / Other |
117 | | 71 | | 101 | | 129 | | 127 | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total loans and leases |
$ | 48,752 | 100 | % | $ | 47,696 | 100 | % | $ | 47,656 | 100 | % | $ | 46,723 | 100 | % | $ | 46,080 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | ||||||||||||||||||||||||||||||||||||
Average Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 13,646 | 29 | % | $ | 13,523 | 28 | % | $ | 13,168 | 28 | % | $ | 13,100 | 28 | % | $ | 13,040 | 29 | % | ||||||||||||||||||||
Commercial Banking |
12,808 | 27 | 12,140 | 26 | 12,389 | 27 | 11,702 | 25 | 11,292 | 25 | ||||||||||||||||||||||||||||||
AFCRE |
15,071 | 31 | 15,779 | 33 | 15,160 | 32 | 14,926 | 32 | 14,460 | 32 | ||||||||||||||||||||||||||||||
RBHPCG |
2,930 | 6 | 2,890 | 6 | 2,949 | 6 | 2,901 | 7 | 2,879 | 7 | ||||||||||||||||||||||||||||||
Home Lending |
3,339 | 7 | 3,360 | 7 | 3,327 | 7 | 3,377 | 8 | 3,289 | 7 | ||||||||||||||||||||||||||||||
Treasury / Other |
105 | | 88 | | 99 | | 107 | | 63 | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total loans and leases |
$ | 47,899 | 100 | % | $ | 47,780 | 100 | % | $ | 47,092 | 100 | % | $ | 46,113 | 100 | % | $ | 45,023 | 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. |
4
Huntington Bancshares Incorporated
Deposits Composition
(Unaudited)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
(dollar amounts in millions) |
June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||||||||||||||||||||||||||
Ending Balances by Type: |
||||||||||||||||||||||||||||||||||||||||
Demand deposits - noninterest-bearing |
$ | 17,011 | 32 | % | $ | 15,960 | 30 | % | $ | 15,393 | 30 | % | $ | 14,754 | 29 | % | $ | 14,151 | 29 | % | ||||||||||||||||||||
Demand deposits - interest-bearing |
6,627 | 12 | 6,537 | 13 | 6,248 | 12 | 6,052 | 12 | 5,921 | 12 | ||||||||||||||||||||||||||||||
Money market deposits |
18,580 | 35 | 18,933 | 36 | 18,986 | 37 | 18,174 | 36 | 17,563 | 36 | ||||||||||||||||||||||||||||||
Savings and other domestic deposits |
5,240 | 10 | 5,288 | 10 | 5,048 | 10 | 5,038 | 10 | 5,036 | 10 | ||||||||||||||||||||||||||||||
Core certificates of deposit |
2,580 | 5 | 2,709 | 5 | 2,936 | 5 | 3,150 | 6 | 3,272 | 7 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total core deposits |
50,038 | 94 | 49,427 | 94 | 48,611 | 94 | 47,168 | 93 | 45,943 | 94 | ||||||||||||||||||||||||||||||
Other domestic deposits of $250,000 or more |
178 | | 189 | | 198 | | 202 | 1 | 241 | | ||||||||||||||||||||||||||||||
Brokered deposits and negotiable CDs |
2,705 | 5 | 2,682 | 5 | 2,522 | 5 | 2,357 | 5 | 2,198 | 5 | ||||||||||||||||||||||||||||||
Deposits in foreign offices |
552 | 1 | 535 | 1 | 401 | 1 | 402 | 1 | 367 | 1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total deposits |
$ | 53,473 | 100 | % | $ | 52,833 | 100 | % | $ | 51,732 | 100 | % | $ | 50,129 | 100 | % | $ | 48,749 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total core deposits: |
||||||||||||||||||||||||||||||||||||||||
Commercial |
$ | 24,103 | 48 | % | $ | 23,061 | 47 | % | $ | 22,725 | 47 | % | $ | 21,753 | 46 | % | $ | 20,629 | 45 | % | ||||||||||||||||||||
Consumer |
25,935 | 52 | 26,366 | 53 | 25,886 | 53 | 25,415 | 54 | 25,314 | 55 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total core deposits |
$ | 50,038 | 100 | % | $ | 49,427 | 100 | % | $ | 48,611 | 100 | % | $ | 47,168 | 100 | % | $ | 45,943 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Ending Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 29,983 | 56 | % | $ | 30,150 | 57 | % | $ | 29,350 | 57 | % | $ | 29,265 | 58 | % | $ | 28,836 | 59 | % | ||||||||||||||||||||
Commercial Banking |
10,908 | 20 | 11,195 | 21 | 11,185 | 21 | 10,791 | 22 | 9,793 | 20 | ||||||||||||||||||||||||||||||
AFCRE |
1,519 | 3 | 1,443 | 3 | 1,378 | 3 | 1,362 | 3 | 1,457 | 3 | ||||||||||||||||||||||||||||||
RBHPCG |
7,265 | 14 | 6,707 | 13 | 6,728 | 13 | 5,898 | 11 | 6,124 | 12 | ||||||||||||||||||||||||||||||
Home Lending |
340 | 1 | 350 | | 327 | 1 | 269 | 1 | 284 | 1 | ||||||||||||||||||||||||||||||
Treasury / Other(1) |
3,458 | 6 | 2,988 | 6 | 2,764 | 5 | 2,544 | 5 | 2,255 | 5 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total deposits |
$ | 53,473 | 100 | % | $ | 52,833 | 100 | % | $ | 51,732 | 100 | % | $ | 50,129 | 100 | % | $ | 48,749 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | ||||||||||||||||||||||||||||||||||||
Average Balances by Business Segment: |
||||||||||||||||||||||||||||||||||||||||
Retail and Business Banking |
$ | 30,126 | 57 | % | $ | 29,727 | 57 | % | $ | 29,481 | 58 | % | $ | 28,865 | 59 | % | $ | 29,108 | 60 | % | ||||||||||||||||||||
Commercial Banking |
10,848 | 20 | 11,140 | 21 | 10,632 | 21 | 10,248 | 21 | 9,780 | 20 | ||||||||||||||||||||||||||||||
AFCRE |
1,487 | 3 | 1,375 | 3 | 1,315 | 3 | 1,285 | 2 | 1,183 | 3 | ||||||||||||||||||||||||||||||
RBHPCG |
6,780 | 13 | 6,736 | 13 | 6,389 | 12 | 5,958 | 12 | 5,859 | 12 | ||||||||||||||||||||||||||||||
Home Lending |
388 | 1 | 321 | 1 | 323 | 1 | 294 | 1 | 296 | 1 | ||||||||||||||||||||||||||||||
Treasury / Other(1) |
3,010 | 6 | 2,830 | 5 | 2,612 | 5 | 2,328 | 5 | 2,032 | 4 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total deposits |
$ | 52,639 | 100 | % | $ | 52,129 | 100 | % | $ | 50,752 | 100 | % | $ | 48,978 | 100 | % | $ | 48,258 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Comprised primarily of national market deposits. |
5
Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets
(Unaudited)
Average Balances | ||||||||||||||||||||||||||||||
2015 | 2014 | Percent Changes vs. | ||||||||||||||||||||||||||||
(dollar amounts in millions) |
Second | First | Fourth | Third | Second | 1Q15 | 2Q14 | |||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||
Interest-bearing deposits in banks |
$ | 89 | $ | 94 | $ | 85 | $ | 82 | $ | 91 | (5 | )% | (2 | )% | ||||||||||||||||
Loans held for sale |
1,272 | 381 | 374 | 351 | 288 | 234 | 342 | |||||||||||||||||||||||
Securities: |
||||||||||||||||||||||||||||||
Available-for-sale and other securities: |
||||||||||||||||||||||||||||||
Taxable |
7,916 | 7,664 | 7,291 | 6,935 | 6,662 | 3 | 19 | |||||||||||||||||||||||
Tax-exempt |
2,028 | 1,874 | 1,684 | 1,620 | 1,290 | 8 | 57 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total available-for-sale and other securities |
9,944 | 9,538 | 8,975 | 8,555 | 7,952 | 4 | 25 | |||||||||||||||||||||||
Trading account securities |
41 | 53 | 49 | 50 | 45 | (23 | ) | (9 | ) | |||||||||||||||||||||
Held-to-maturity securities - taxable |
3,324 | 3,347 | 3,435 | 3,556 | 3,677 | (1 | ) | (10 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total securities |
13,309 | 12,938 | 12,459 | 12,161 | 11,674 | 3 | 14 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loans and leases:(1) |
||||||||||||||||||||||||||||||
Commercial: |
||||||||||||||||||||||||||||||
Commercial and industrial |
19,819 | 19,116 | 18,880 | 18,581 | 18,262 | 4 | 9 | |||||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||
Construction |
970 | 887 | 822 | 775 | 702 | 9 | 38 | |||||||||||||||||||||||
Commercial |
4,214 | 4,275 | 4,262 | 4,188 | 4,345 | (1 | ) | (3 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Commercial real estate |
5,184 | 5,162 | 5,084 | 4,963 | 5,047 | | 3 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial |
25,003 | 24,278 | 23,964 | 23,544 | 23,309 | 3 | 7 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Consumer: |
||||||||||||||||||||||||||||||
Automobile |
8,083 | 8,783 | 8,512 | 8,012 | 7,349 | (8 | ) | 10 | ||||||||||||||||||||||
Home equity |
8,503 | 8,484 | 8,452 | 8,412 | 8,376 | | 2 | |||||||||||||||||||||||
Residential mortgage |
5,859 | 5,810 | 5,751 | 5,747 | 5,608 | 1 | 4 | |||||||||||||||||||||||
Other consumer |
451 | 425 | 413 | 398 | 382 | 6 | 18 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total consumer |
22,896 | 23,502 | 23,128 | 22,569 | 21,715 | (3 | ) | 5 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total loans and leases |
47,899 | 47,780 | 47,092 | 46,113 | 45,024 | | 6 | |||||||||||||||||||||||
Allowance for loan and lease losses |
(608 | ) | (612 | ) | (631 | ) | (633 | ) | (642 | ) | (1 | ) | (5 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net loans and leases |
47,291 | 47,168 | 46,461 | 45,480 | 44,382 | | 7 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total earning assets |
62,569 | 61,193 | 60,010 | 58,707 | 57,077 | 2 | 10 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cash and due from banks |
926 | 935 | 929 | 887 | 872 | (1 | ) | 6 | ||||||||||||||||||||||
Intangible assets |
745 | 593 | 602 | 583 | 591 | 26 | 26 | |||||||||||||||||||||||
All other assets |
4,251 | 4,142 | 4,022 | 3,929 | 3,932 | 3 | 8 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total assets |
$ | 67,883 | $ | 66,251 | $ | 64,932 | $ | 63,473 | $ | 61,830 | 2 | % | 10 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Liabilities and shareholders equity |
||||||||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||||||||
Demand deposits - noninterest-bearing |
$ | 15,893 | $ | 15,253 | $ | 15,179 | $ | 14,090 | $ | 13,466 | 4 | % | 18 | % | ||||||||||||||||
Demand deposits - interest-bearing |
6,584 | 6,173 | 5,948 | 5,913 | 5,945 | 7 | 11 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total demand deposits |
22,477 | 21,426 | 21,127 | 20,003 | 19,411 | 5 | 16 | |||||||||||||||||||||||
Money market deposits |
18,803 | 19,368 | 18,401 | 17,929 | 17,680 | (3 | ) | 6 | ||||||||||||||||||||||
Savings and other domestic deposits |
5,273 | 5,169 | 5,052 | 5,020 | 5,086 | 2 | 4 | |||||||||||||||||||||||
Core certificates of deposit |
2,639 | 2,814 | 3,058 | 3,167 | 3,434 | (6 | ) | (23 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total core deposits |
49,192 | 48,777 | 47,638 | 46,119 | 45,611 | 1 | 8 | |||||||||||||||||||||||
Other domestic deposits of $250,000 or more |
184 | 195 | 201 | 223 | 262 | (6 | ) | (30 | ) | |||||||||||||||||||||
Brokered deposits and negotiable CDs |
2,701 | 2,600 | 2,434 | 2,262 | 2,070 | 4 | 30 | |||||||||||||||||||||||
Deposits in foreign offices |
562 | 557 | 479 | 374 | 315 | 1 | 78 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total deposits |
52,639 | 52,129 | 50,752 | 48,978 | 48,258 | 1 | 9 | |||||||||||||||||||||||
Short-term borrowings |
2,153 | 1,882 | 2,683 | 3,193 | 2,788 | 14 | (23 | ) | ||||||||||||||||||||||
Long-term debt |
5,144 | 4,374 | 3,956 | 3,967 | 3,523 | 18 | 46 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-bearing liabilities |
44,043 | 43,132 | 42,212 | 42,048 | 41,103 | 2 | 7 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
All other liabilities |
1,430 | 1,450 | 1,167 | 1,043 | 1,033 | (1 | ) | 38 | ||||||||||||||||||||||
Shareholders equity |
6,517 | 6,416 | 6,374 | 6,292 | 6,228 | 2 | 5 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total liabilities and shareholders equity |
$ | 67,883 | $ | 66,251 | $ | 64,932 | $ | 63,473 | $ | 61,830 | 2 | % | 10 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Includes nonaccrual loans |
6
Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin - Interest Income / Expense(1)
(Unaudited)
Interest Income / Expense | ||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||
(dollar amounts in thousands) |
Second | First | Fourth | Third | Second | |||||||||||||||
Assets |
||||||||||||||||||||
Interest-bearing deposits in banks |
$ | 19 | $ | 41 | $ | 50 | $ | 39 | $ | 8 | ||||||||||
Loans held for sale |
10,546 | 3,520 | 3,566 | 3,487 | 3,072 | |||||||||||||||
Securities: |
||||||||||||||||||||
Available-for-sale and other securities: |
||||||||||||||||||||
Taxable |
51,525 | 47,856 | 47,531 | 43,066 | 42,027 | |||||||||||||||
Tax-exempt |
15,875 | 14,288 | 13,718 | 12,245 | 10,161 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total available-for-sale and other securities |
67,400 | 62,144 | 61,249 | 55,311 | 52,188 | |||||||||||||||
Trading account securities |
104 | 155 | 128 | 107 | 79 | |||||||||||||||
Held-to-maturity securities - taxable |
20,741 | 20,667 | 21,013 | 21,777 | 22,614 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total securities |
88,245 | 82,966 | 82,390 | 77,195 | 74,881 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans and leases: |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
180,992 | 158,917 | 161,530 | 163,765 | 161,173 | |||||||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
8,825 | 8,462 | 9,034 | 8,673 | 7,599 | |||||||||||||||
Commercial |
36,329 | 38,197 | 37,789 | 38,542 | 45,690 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
45,154 | 46,659 | 46,823 | 47,215 | 53,289 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total commercial |
226,146 | 205,576 | 208,353 | 210,980 | 214,462 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
64,575 | 70,140 | 71,449 | 68,786 | 63,543 | |||||||||||||||
Home equity |
84,215 | 84,382 | 86,176 | 86,372 | 86,099 | |||||||||||||||
Residential mortgage |
54,496 | 54,432 | 55,186 | 54,352 | 52,896 | |||||||||||||||
Other consumer |
9,515 | 8,599 | 7,977 | 7,355 | 6,998 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer |
212,801 | 217,553 | 220,788 | 216,865 | 209,536 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total loans and leases |
438,947 | 423,129 | 429,141 | 427,845 | 423,998 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total earning assets |
$ | 537,757 | $ | 509,656 | $ | 515,147 | $ | 508,566 | $ | 501,959 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand deposits - noninterest-bearing |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Demand deposits - interest-bearing |
984 | 693 | 588 | 601 | 571 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total demand deposits |
984 | 693 | 588 | 601 | 571 | |||||||||||||||
Money market deposits |
10,435 | 10,226 | 10,261 | 10,407 | 10,548 | |||||||||||||||
Savings and other domestic deposits |
1,775 | 1,914 | 2,091 | 2,050 | 2,179 | |||||||||||||||
Core certificates of deposit |
5,161 | 5,282 | 5,764 | 5,909 | 6,938 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total core deposits |
18,355 | 18,115 | 18,704 | 18,967 | 20,236 | |||||||||||||||
Other domestic deposits of $250,000 or more |
204 | 204 | 220 | 246 | 281 | |||||||||||||||
Brokered deposits and negotiable CDs |
1,121 | 1,069 | 1,128 | 1,126 | 1,228 | |||||||||||||||
Deposits in foreign offices |
185 | 179 | 156 | 121 | 102 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total deposits |
19,865 | 19,567 | 20,208 | 20,460 | 21,847 | |||||||||||||||
Short-term borrowings |
731 | 542 | 820 | 878 | 720 | |||||||||||||||
Long-term debt |
18,513 | 14,302 | 13,345 | 13,387 | 12,707 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest bearing liabilities |
39,109 | 34,411 | 34,373 | 34,725 | 35,274 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income |
$ | 498,648 | $ | 475,245 | $ | 480,774 | $ | 473,841 | $ | 466,685 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(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) | ||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||
Fully-taxable equivalent basis(1) |
Second | First | Fourth | Third | Second | |||||||||||||||
Assets |
||||||||||||||||||||
Interest-bearing deposits in banks |
0.08 | % | 0.18 | % | 0.23 | % | 0.19 | % | 0.04 | % | ||||||||||
Loans held for sale |
3.32 | 3.69 | 3.82 | 3.98 | 4.27 | |||||||||||||||
Securities: |
||||||||||||||||||||
Available-for-sale and other securities: |
||||||||||||||||||||
Taxable |
2.60 | 2.50 | 2.61 | 2.48 | 2.52 | |||||||||||||||
Tax-exempt |
3.13 | 3.05 | 3.26 | 3.02 | 3.15 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total available-for-sale and other securities |
2.71 | 2.61 | 2.73 | 2.59 | 2.63 | |||||||||||||||
Trading account securities |
1.00 | 1.17 | 1.05 | 0.85 | 0.70 | |||||||||||||||
Held-to-maturity securities - taxable |
2.50 | 2.47 | 2.45 | 2.45 | 2.46 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total securities |
2.65 | 2.57 | 2.65 | 2.54 | 2.57 | |||||||||||||||
Loans and leases:(2)(3) |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
3.61 | 3.33 | 3.35 | 3.45 | 3.49 | |||||||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
3.60 | 3.81 | 4.30 | 4.38 | 4.29 | |||||||||||||||
Commercial |
3.41 | 3.57 | 3.47 | 3.60 | 4.16 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
3.45 | 3.62 | 3.60 | 3.72 | 4.17 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total commercial |
3.58 | 3.39 | 3.40 | 3.51 | 3.64 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
3.20 | 3.24 | 3.33 | 3.41 | 3.47 | |||||||||||||||
Home equity |
3.97 | 4.03 | 4.05 | 4.07 | 4.12 | |||||||||||||||
Residential mortgage |
3.72 | 3.75 | 3.84 | 3.78 | 3.77 | |||||||||||||||
Other consumer |
8.45 | 8.20 | 7.68 | 7.31 | 7.34 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer |
3.73 | 3.74 | 3.80 | 3.82 | 3.87 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total loans and leases |
3.65 | 3.56 | 3.60 | 3.66 | 3.75 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total earning assets |
3.45 | % | 3.38 | % | 3.41 | % | 3.44 | % | 3.53 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand deposits - noninterest-bearing |
| % | | % | | % | | % | | % | ||||||||||
Demand deposits - interest-bearing |
0.06 | 0.05 | 0.04 | 0.04 | 0.04 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total demand deposits |
0.02 | 0.01 | 0.01 | 0.01 | 0.01 | |||||||||||||||
Money market deposits |
0.22 | 0.21 | 0.22 | 0.23 | 0.24 | |||||||||||||||
Savings and other domestic deposits |
0.14 | 0.15 | 0.16 | 0.16 | 0.17 | |||||||||||||||
Core certificates of deposit |
0.78 | 0.76 | 0.75 | 0.74 | 0.81 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total core deposits |
0.22 | 0.22 | 0.23 | 0.23 | 0.25 | |||||||||||||||
Other domestic deposits of $250,000 or more |
0.44 | 0.42 | 0.43 | 0.44 | 0.43 | |||||||||||||||
Brokered deposits and negotiable CDs |
0.17 | 0.17 | 0.18 | 0.20 | 0.24 | |||||||||||||||
Deposits in foreign offices |
0.13 | 0.13 | 0.13 | 0.13 | 0.13 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total deposits |
0.22 | 0.22 | 0.23 | 0.23 | 0.25 | |||||||||||||||
Short-term borrowings |
0.14 | 0.12 | 0.12 | 0.11 | 0.10 | |||||||||||||||
Long-term debt |
1.44 | 1.31 | 1.35 | 1.35 | 1.44 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest-bearing liabilities |
0.36 | 0.32 | 0.32 | 0.33 | 0.34 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest rate spread |
3.09 | 3.06 | 3.09 | 3.11 | 3.19 | |||||||||||||||
Impact of noninterest-bearing funds on margin |
0.11 | 0.09 | 0.09 | 0.09 | 0.09 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest margin |
3.20 | % | 3.15 | % | 3.18 | % | 3.20 | % | 3.28 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
Commercial Loan Derivative Impact
(Unaudited)
Average Rates (2) | ||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||
Fully-taxable equivalent basis(1) |
Second | First | Fourth | Third | Second | |||||||||||||||
Commercial loans(2)(3) |
3.38 | % | 3.18 | % | 3.20 | % | 3.30 | % | 3.42 | % | ||||||||||
Impact of commercial loan derivatives |
0.20 | 0.21 | 0.20 | 0.20 | 0.22 | |||||||||||||||
Total commercial - as reported |
3.58 | % | 3.39 | % | 3.40 | % | 3.51 | % | 3.64 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Average 30 day LIBOR |
0.18 | % | 0.17 | % | 0.16 | % | 0.15 | % | 0.15 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
(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)
2015 | 2014 | |||||||||||||||||||
(dollar amounts in thousands, except per share amounts) |
Second | First | Fourth | Third | Second | |||||||||||||||
Interest income |
$ | 529,795 | $ | 502,096 | $ | 507,625 | $ | 501,060 | $ | 495,322 | ||||||||||
Interest expense |
39,109 | 34,411 | 34,373 | 34,725 | 35,274 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income |
490,686 | 467,685 | 473,252 | 466,335 | 460,048 | |||||||||||||||
Provision for credit losses |
20,419 | 20,591 | 2,494 | 24,480 | 29,385 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income after provision for credit losses |
470,267 | 447,094 | 470,758 | 441,855 | 430,663 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Service charges on deposit accounts |
70,118 | 62,220 | 67,408 | 69,118 | 72,633 | |||||||||||||||
Trust services |
26,550 | 29,039 | 28,781 | 28,045 | 29,581 | |||||||||||||||
Electronic banking |
30,259 | 27,398 | 27,993 | 27,275 | 26,491 | |||||||||||||||
Mortgage banking income |
38,518 | 22,961 | 14,030 | 25,051 | 22,717 | |||||||||||||||
Brokerage income |
15,184 | 15,500 | 16,050 | 17,155 | 17,905 | |||||||||||||||
Insurance income |
17,637 | 15,895 | 16,252 | 16,729 | 15,996 | |||||||||||||||
Bank owned life insurance income |
13,215 | 13,025 | 14,988 | 14,888 | 13,865 | |||||||||||||||
Capital markets fees |
13,192 | 13,905 | 13,791 | 10,246 | 10,500 | |||||||||||||||
Gain on sale of loans |
12,453 | 4,589 | 5,408 | 8,199 | 3,914 | |||||||||||||||
Securities gains (losses) |
82 | | (104 | ) | 198 | 490 | ||||||||||||||
Other income |
44,565 | 27,091 | 28,681 | 30,445 | 35,975 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest income |
281,773 | 231,623 | 233,278 | 247,349 | 250,067 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Personnel costs |
282,135 | 264,916 | 263,289 | 275,409 | 260,600 | |||||||||||||||
Outside data processing and other services |
58,508 | 50,535 | 53,685 | 53,073 | 54,338 | |||||||||||||||
Net occupancy |
28,861 | 31,020 | 31,565 | 34,405 | 28,673 | |||||||||||||||
Equipment |
31,694 | 30,249 | 31,981 | 30,183 | 28,749 | |||||||||||||||
Professional services |
12,593 | 12,727 | 15,665 | 13,763 | 17,896 | |||||||||||||||
Marketing |
15,024 | 12,975 | 12,466 | 12,576 | 14,832 | |||||||||||||||
Deposit and other insurance expense |
11,787 | 10,167 | 13,099 | 11,628 | 10,599 | |||||||||||||||
Amortization of intangibles |
9,960 | 10,206 | 10,653 | 9,813 | 9,520 | |||||||||||||||
Other expense |
41,215 | 36,062 | 50,868 | 39,468 | 33,429 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest expense |
491,777 | 458,857 | 483,271 | 480,318 | 458,636 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income before income taxes |
260,263 | 219,860 | 220,765 | 208,886 | 222,094 | |||||||||||||||
Provision for income taxes |
64,057 | 54,006 | 57,151 | 53,870 | 57,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ | 196,206 | $ | 165,854 | $ | 163,614 | $ | 155,016 | $ | 164,619 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Dividends on preferred shares |
7,968 | 7,965 | 7,963 | 7,964 | 7,963 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income applicable to common shares |
$ | 188,238 | $ | 157,889 | $ | 155,651 | $ | 147,052 | $ | 156,656 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Average common shares - basic |
806,891 | 809,778 | 811,967 | 816,497 | 821,546 | |||||||||||||||
Average common shares - diluted |
820,238 | 823,809 | 825,338 | 829,623 | 834,687 | |||||||||||||||
Per common share |
||||||||||||||||||||
Net income - basic |
$ | 0.23 | $ | 0.19 | $ | 0.19 | $ | 0.18 | $ | 0.19 | ||||||||||
Net income - diluted |
0.23 | 0.19 | 0.19 | 0.18 | 0.19 | |||||||||||||||
Cash dividends declared |
0.06 | 0.06 | 0.06 | 0.05 | 0.05 | |||||||||||||||
Revenue - fully-taxable equivalent (FTE) |
||||||||||||||||||||
Net interest income |
$ | 490,686 | $ | 467,685 | $ | 473,252 | $ | 466,335 | $ | 460,048 | ||||||||||
FTE adjustment |
7,962 | 7,560 | 7,522 | 7,506 | 6,637 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income(2) |
498,648 | 475,245 | 480,774 | 473,841 | 466,685 | |||||||||||||||
Noninterest income |
281,773 | 231,623 | 233,278 | 247,349 | 250,067 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total revenue(2) |
$ | 780,421 | $ | 706,868 | $ | 714,052 | $ | 721,190 | $ | 716,752 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(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)
2015 | 2014 | Percent Changes vs. | ||||||||||||||||||||||||||||
(dollar amounts in thousands, except as noted) |
Second | First | Fourth | Third | Second | 1Q15 | 2Q14 | |||||||||||||||||||||||
Mortgage banking income |
||||||||||||||||||||||||||||||
Origination and secondary marketing |
$ | 26,350 | $ | 20,032 | $ | 12,940 | $ | 15,546 | $ | 14,289 | 32 | % | 84 | % | ||||||||||||||||
Servicing fees |
10,677 | 10,842 | 8,004 | 10,786 | 10,873 | (2 | ) | (2 | ) | |||||||||||||||||||||
Amortization of capitalized servicing |
(6,965 | ) | (6,979 | ) | (6,050 | ) | (6,119 | ) | (5,951 | ) | | 17 | ||||||||||||||||||
Other mortgage banking income |
2,467 | 3,549 | 2,912 | 4,075 | 4,212 | (30 | ) | (41 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Subtotal |
32,529 | 27,444 | 17,806 | 24,288 | 23,423 | 19 | 39 | |||||||||||||||||||||||
MSR valuation adjustment(1) |
14,525 | (9,164 | ) | (7,080 | ) | 989 | (3,046 | ) | N.R. | N.R. | ||||||||||||||||||||
Net trading gains (losses) related to MSR hedging |
(8,536 | ) | 4,681 | 3,304 | (226 | ) | 2,340 | N.R. | N.R. | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total mortgage banking income |
$ | 38,518 | $ | 22,961 | $ | 14,030 | $ | 25,051 | $ | 22,717 | 68 | % | 70 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Mortgage originations (in millions) |
$ | 1,454 | $ | 980 | $ | 922 | $ | 997 | $ | 982 | 48 | % | 48 | % | ||||||||||||||||
Capitalized mortgage servicing rights(2) |
163,808 | 145,909 | 155,598 | 161,900 | 159,860 | 12 | 2 | |||||||||||||||||||||||
Total mortgages serviced for others (in millions)(2) |
15,722 | 15,569 | 15,637 | 15,593 | 15,560 | 1 | 1 | |||||||||||||||||||||||
MSR % of investor servicing portfolio(2) |
1.04 | % | 0.94 | % | 1.00 | % | 1.04 | % | 1.03 | % | 11 | 1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net impact of MSR hedging |
||||||||||||||||||||||||||||||
MSR valuation adjustment(1) |
$ | 14,525 | $ | (9,164 | ) | $ | (7,080 | ) | $ | 989 | $ | (3,046 | ) | N.R. | % | N.R. | % | |||||||||||||
Net trading gains (losses) related to MSR hedging |
(8,536 | ) | 4,681 | 3,304 | (226 | ) | 2,340 | N.R. | N.R. | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net gain (loss) of MSR hedging |
$ | 5,989 | $ | (4,483 | ) | $ | (3,776 | ) | $ | 763 | $ | (706 | ) | N.R. | % | N.R. | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.R. | - Not relevant. |
(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)
2015 | 2014 | |||||||||||||||||||
(dollar amounts in thousands) |
Second | First | Fourth | Third | Second | |||||||||||||||
Allowance for loan and lease losses, beginning of period |
$ | 605,126 | $ | 605,196 | $ | 631,036 | $ | 635,101 | $ | 631,918 | ||||||||||
Loan and lease losses |
(46,970 | ) | (55,075 | ) | (56,252 | ) | (58,511 | ) | (58,827 | ) | ||||||||||
Recoveries of loans previously charged off |
21,595 | 30,643 | 33,277 | 28,488 | 30,184 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net loan and lease losses |
(25,375 | ) | (24,432 | ) | (22,975 | ) | (30,023 | ) | (28,643 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Provision for loan and lease losses |
19,790 | 26,655 | (2,863 | ) | 25,958 | 31,826 | ||||||||||||||
Allowance of assets sold or transferred to loans held for sale |
1 | (2,293 | ) | (2 | ) | | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance for loan and lease losses, end of period |
$ | 599,542 | $ | 605,126 | $ | 605,196 | $ | 631,036 | $ | 635,101 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance for unfunded loan commitments and letters of credit, beginning of period |
$ | 54,742 | $ | 60,806 | $ | 55,449 | $ | 56,927 | $ | 59,368 | ||||||||||
Provision for (reduction in) unfunded loan commitments and letters of credit losses |
629 | (6,064 | ) | 5,357 | (1,478 | ) | (2,441 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance for unfunded loan commitments and letters of credit, end of period |
$ | 55,371 | $ | 54,742 | $ | 60,806 | $ | 55,449 | $ | 56,927 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total allowance for credit losses, end of period |
$ | 654,913 | $ | 659,868 | $ | 666,002 | $ | 686,485 | $ | 692,028 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance for loan and lease losses (ALLL) as % of: |
||||||||||||||||||||
Total loans and leases |
1.23 | % | 1.27 | % | 1.27 | % | 1.35 | % | 1.38 | % | ||||||||||
Nonaccrual loans and leases (NALs) |
165 | 166 | 202 | 194 | 195 | |||||||||||||||
Nonperforming assets (NPAs) |
151 | 151 | 179 | 173 | 175 | |||||||||||||||
Total allowance for credit losses (ACL) as % of: |
||||||||||||||||||||
Total loans and leases |
1.34 | % | 1.38 | % | 1.40 | % | 1.47 | % | 1.50 | % | ||||||||||
Nonaccrual loans and leases |
180 | 181 | 222 | 211 | 213 | |||||||||||||||
Nonperforming assets |
165 | 165 | 197 | 188 | 191 |
11
Huntington Bancshares Incorporated
Quarterly Net Charge-Off Analysis
(Unaudited)
2015 | 2014 | |||||||||||||||||||
(dollar amounts in thousands) |
Second | First | Fourth | Third | Second | |||||||||||||||
Net charge-offs by loan and lease type: |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
$ | 4,411 | $ | 11,403 | $ | 333 | $ | 12,587 | $ | 10,597 | ||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
164 | (383 | ) | (1,747 | ) | 2,171 | (171 | ) | ||||||||||||
Commercial |
5,361 | (3,629 | ) | 1,565 | (8,178 | ) | (2,020 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
5,525 | (4,012 | ) | (182 | ) | (6,007 | ) | (2,191 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total commercial |
9,936 | 7,391 | 151 | 6,580 | 8,406 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
3,442 | 4,248 | 6,024 | 3,976 | 2,926 | |||||||||||||||
Home equity |
4,650 | 4,625 | 6,321 | 6,448 | 8,491 | |||||||||||||||
Residential mortgage |
2,142 | 2,816 | 3,059 | 5,428 | 3,406 | |||||||||||||||
Other consumer |
5,205 | 5,352 | 7,420 | 7,591 | 5,414 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer |
15,439 | 17,041 | 22,824 | 23,443 | 20,237 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total net charge-offs |
$ | 25,375 | $ | 24,432 | $ | 22,975 | $ | 30,023 | $ | 28,643 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net charge-offs - annualized percentages: |
||||||||||||||||||||
Commercial: |
||||||||||||||||||||
Commercial and industrial |
0.09 | % | 0.24 | % | 0.01 | % | 0.27 | % | 0.23 | % | ||||||||||
Commercial real estate: |
||||||||||||||||||||
Construction |
0.07 | (0.17 | ) | (0.85 | ) | 1.12 | (0.10 | ) | ||||||||||||
Commercial |
0.51 | (0.34 | ) | 0.15 | (0.78 | ) | (0.19 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial real estate |
0.43 | (0.31 | ) | (0.01 | ) | (0.48 | ) | (0.17 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total commercial |
0.16 | 0.12 | | 0.11 | 0.14 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consumer: |
||||||||||||||||||||
Automobile |
0.17 | 0.19 | 0.28 | 0.20 | 0.16 | |||||||||||||||
Home equity |
0.22 | 0.22 | 0.30 | 0.31 | 0.41 | |||||||||||||||
Residential mortgage |
0.15 | 0.19 | 0.21 | 0.38 | 0.24 | |||||||||||||||
Other consumer |
4.61 | 5.03 | 7.20 | 7.61 | 5.66 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer |
0.27 | 0.29 | 0.39 | 0.42 | 0.37 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net charge-offs as a % of average loans |
0.21 | % | 0.20 | % | 0.20 | % | 0.26 | % | 0.25 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
12
Huntington Bancshares Incorporated
Quarterly Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
(Unaudited)
2015 | 2014 | |||||||||||||||||||
(dollar amounts in thousands) |
June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||||||
Nonaccrual loans and leases (NALs): |
||||||||||||||||||||
Commercial and industrial |
$ | 149,713 | $ | 133,363 | $ | 71,974 | $ | 90,265 | $ | 75,274 | ||||||||||
Commercial real estate |
43,888 | 49,263 | 48,523 | 59,812 | 65,398 | |||||||||||||||
Automobile |
4,190 | 4,448 | 4,623 | 4,834 | 4,384 | |||||||||||||||
Residential mortgage |
91,198 | 98,093 | 96,564 | 98,139 | 110,635 | |||||||||||||||
Home equity |
75,350 | 79,246 | 78,560 | 72,715 | 69,266 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total nonaccrual loans and leases |
364,339 | 364,413 | 300,244 | 325,765 | 324,957 | |||||||||||||||
Other real estate, net: |
||||||||||||||||||||
Residential |
25,660 | 30,544 | 29,291 | 30,661 | 31,761 | |||||||||||||||
Commercial |
3,572 | 3,407 | 5,748 | 5,609 | 2,934 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total other real estate, net |
29,232 | 33,951 | 35,039 | 36,270 | 34,695 | |||||||||||||||
Other NPAs(1) |
2,440 | 2,440 | 2,440 | 2,440 | 2,440 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total nonperforming assets |
$ | 396,011 | $ | 400,804 | $ | 337,723 | $ | 364,475 | $ | 362,092 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccrual loans and leases as a % of total loans and leases |
0.75 | % | 0.76 | % | 0.63 | % | 0.70 | % | 0.71 | % | ||||||||||
NPA ratio(2) |
0.81 | 0.84 | 0.71 | 0.78 | 0.79 | |||||||||||||||
(NPA+90days)/(Loan+OREO)(3) |
1.03 | 1.08 | 0.98 | 1.08 | 1.08 | |||||||||||||||
2015 | 2014 | |||||||||||||||||||
Second | First | Fourth | Third | Second | ||||||||||||||||
Nonperforming assets, beginning of period |
$ | 400,804 | $ | 337,723 | $ | 364,475 | $ | 362,092 | $ | 365,289 | ||||||||||
New nonperforming assets |
125,105 | 162,862 | 87,022 | 102,834 | 123,601 | |||||||||||||||
Returns to accruing status |
(46,120 | ) | (17,968 | ) | (20,024 | ) | (24,884 | ) | (23,000 | ) | ||||||||||
Loan and lease losses |
(33,797 | ) | (41,574 | ) | (36,108 | ) | (36,387 | ) | (54,646 | ) | ||||||||||
Payments |
(38,396 | ) | (30,578 | ) | (48,645 | ) | (29,121 | ) | (41,947 | ) | ||||||||||
Sales |
(11,585 | ) | (9,661 | ) | (8,997 | ) | (10,059 | ) | (7,205 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonperforming assets, end of period |
$ | 396,011 | $ | 400,804 | $ | 337,723 | $ | 364,475 | $ | 362,092 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(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)
2015 | 2014 | |||||||||||||||||||
(dollar amounts in thousands) |
June 30, | March 31, | December 31, | September 30, | June, 30 | |||||||||||||||
Accruing loans and leases past due 90 days or more: |
||||||||||||||||||||
Commercial and industrial |
$ | 6,621 | $ | 5,935 | $ | 4,937 | $ | 7,458 | $ | 9,977 | ||||||||||
Commercial real estate |
10,920 | 16,351 | 18,793 | 26,285 | 27,267 | |||||||||||||||
Automobile |
4,269 | 4,746 | 5,703 | 4,827 | 2,895 | |||||||||||||||
Residential mortgage (excluding loans guaranteed by the U.S. Government) |
21,869 | 21,034 | 33,040 | 33,331 | 29,709 | |||||||||||||||
Home equity |
11,713 | 11,132 | 12,159 | 14,809 | 14,912 | |||||||||||||||
Other consumer |
846 | 727 | 837 | 638 | 607 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total, excl. loans guaranteed by the U.S. Government |
56,238 | 59,925 | 75,469 | 87,348 | 85,367 | |||||||||||||||
Add: loans guaranteed by U.S. Government |
50,640 | 53,010 | 55,012 | 54,778 | 51,641 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government |
$ | 106,878 | $ | 112,935 | $ | 130,481 | $ | 142,126 | $ | 137,008 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ratios: |
||||||||||||||||||||
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases |
0.12 | % | 0.13 | % | 0.16 | % | 0.19 | % | 0.19 | % | ||||||||||
Guaranteed by U.S. Government, as a percent of total loans and leases |
0.10 | 0.11 | 0.12 | 0.11 | 0.11 | |||||||||||||||
Including loans guaranteed by the U.S. Government, as a percent of total loans and leases |
0.22 | 0.24 | 0.27 | 0.30 | 0.30 | |||||||||||||||
Accruing troubled debt restructured loans: |
||||||||||||||||||||
Commercial and industrial |
$ | 233,346 | $ | 162,207 | $ | 116,331 | $ | 89,783 | $ | 90,604 | ||||||||||
Commercial real estate |
158,056 | 161,515 | 177,156 | 186,542 | 212,736 | |||||||||||||||
Automobile |
24,774 | 25,876 | 26,060 | 31,480 | 31,833 | |||||||||||||||
Home equity |
279,864 | 265,207 | 252,084 | 229,500 | 221,539 | |||||||||||||||
Residential mortgage |
266,986 | 268,441 | 265,084 | 271,762 | 289,239 | |||||||||||||||
Other consumer |
4,722 | 4,879 | 4,018 | 3,313 | 3,496 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total accruing troubled debt restructured loans |
$ | 967,748 | $ | 888,125 | $ | 840,733 | $ | 812,380 | $ | 849,447 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nonaccruing troubled debt restructured loans: |
||||||||||||||||||||
Commercial and industrial |
$ | 46,303 | $ | 21,246 | $ | 20,580 | $ | 19,110 | $ | 6,677 | ||||||||||
Commercial real estate |
19,490 | 28,676 | 24,964 | 28,618 | 24,396 | |||||||||||||||
Automobile |
4,030 | 4,283 | 4,552 | 4,817 | 4,287 | |||||||||||||||
Home equity |
26,568 | 26,379 | 27,224 | 25,149 | 22,264 | |||||||||||||||
Residential mortgage |
65,415 | 69,799 | 69,305 | 72,729 | 81,546 | |||||||||||||||
Other consumer |
160 | 165 | 70 | 74 | 120 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total nonaccruing troubled debt restructured loans |
$ | 161,966 | $ | 150,548 | $ | 146,695 | $ | 150,497 | $ | 139,290 | ||||||||||
|
|
|
|
|
|
|
|
|
|
14
Huntington Bancshares Incorporated
Quarterly Capital Under Current Regulatory Standards (Basel III) and Other Capital Data
(Unaudited)
2015 | 2015 | |||||||
(dollar amounts in millions except per share amounts) |
June 30, | March 31, | ||||||
Common equity tier 1 risk-based capital ratio:(1) |
||||||||
Total shareholders equity |
$ | 6,496 | $ | 6,462 | ||||
Regulatory capital adjustments: |
||||||||
Shareholders preferred equity |
(386 | ) | (386 | ) | ||||
Accumulated other comprehensive income offset |
186 | 161 | ||||||
Goodwill and other intangibles, net of related taxes |
(701 | ) | (700 | ) | ||||
Deferred tax assets that arise from tax loss and credit carryforwards |
(15 | ) | (36 | ) | ||||
|
|
|
|
|||||
Common equity tier 1 capital |
5,580 | 5,501 | ||||||
Additional tier 1 capital |
||||||||
Shareholders preferred equity |
386 | 386 | ||||||
Qualifying capital instruments subject to phase-out |
76 | 76 | ||||||
Other |
(22 | ) | (53 | ) | ||||
|
|
|
|
|||||
Tier 1 capital |
6,020 | 5,910 | ||||||
LTD and other tier 2 qualifying instruments |
623 | 648 | ||||||
Qualifying allowance for loan and lease losses |
655 | 660 | ||||||
Other |
| | ||||||
|
|
|
|
|||||
Tier 2 capital |
1,278 | 1,308 | ||||||
Total risk-based capital |
$ | 7,298 | $ | 7,218 | ||||
Risk-weighted assets (RWA)(1) |
57,850 | 57,840 | ||||||
Common equity tier 1 risk-based capital ratio(1) |
9.65 | % | 9.51 | % | ||||
|
|
|
|
|||||
Other regulatory capital data: |
||||||||
Tier 1 leverage ratio(1) |
8.98 | % | 9.04 | % | ||||
Tier 1 risk-based capital ratio(1) |
10.41 | 10.22 | ||||||
Total risk-based capital ratio(1) |
12.62 | 12.48 | ||||||
Tangible common equity / RWA ratio(1) |
9.32 | 9.25 |
(1) | June 30, 2015, figures are estimated and are presented on a Basel III basis, including the standardized approach for calculating risk-weighted assets. |
15
Huntington Bancshares Incorporated
Quarterly Common Stock Summary, Non-Regulatory Capital, and Other Data
(Unaudited)
Quarterly common stock summary
2015 | 2014 | |||||||||||||||||||
(dollar amounts in thousands, except per share amounts) |
Second | First | Fourth | Third | Second | |||||||||||||||
Common stock price, per share |
||||||||||||||||||||
High(1) |
$ | 11.720 | $ | 11.300 | $ | 10.740 | $ | 10.300 | $ | 10.290 | ||||||||||
Low(1) |
10.670 | 9.630 | 8.800 | 9.290 | 8.890 | |||||||||||||||
Close |
11.310 | 11.050 | 10.520 | 9.730 | 9.540 | |||||||||||||||
Average closing price |
11.192 | 10.559 | 9.972 | 9.790 | 9.406 | |||||||||||||||
Dividends, per share |
||||||||||||||||||||
Cash dividends declared per common share |
$ | 0.06 | $ | 0.06 | $ | 0.06 | $ | 0.05 | $ | 0.05 | ||||||||||
Common shares outstanding |
||||||||||||||||||||
Average - basic |
806,891 | 809,778 | 811,967 | 816,497 | 821,546 | |||||||||||||||
Average - diluted |
820,238 | 823,809 | 825,338 | 829,623 | 834,687 | |||||||||||||||
Ending |
803,066 | 808,528 | 811,455 | 814,454 | 817,002 | |||||||||||||||
Book value per common share |
$ | 7.61 | $ | 7.51 | $ | 7.32 | $ | 7.24 | $ | 7.17 | ||||||||||
Tangible book value per common share(2) |
6.71 | 6.62 | 6.62 | 6.53 | 6.48 | |||||||||||||||
Common share repurchases |
||||||||||||||||||||
Number of shares repurchased |
8,834 | 4,949 | 3,605 | 5,438 | 12,095 | |||||||||||||||
Non-regulatory capital
|
| |||||||||||||||||||
2015 | 2014 | |||||||||||||||||||
(dollar amounts in millions) |
June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||||||
Calculation of tangible equity / asset ratio: |
||||||||||||||||||||
Total shareholders equity |
$ | 6,496 | $ | 6,462 | $ | 6,328 | $ | 6,284 | $ | 6,241 | ||||||||||
Less: goodwill |
(678 | ) | (678 | ) | (523 | ) | (523 | ) | (505 | ) | ||||||||||
Less: other intangible assets |
(63 | ) | (73 | ) | (75 | ) | (85 | ) | (81 | ) | ||||||||||
Add: related deferred tax liability(2) |
22 | 25 | 26 | 30 | 28 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total tangible equity |
5,777 | 5,736 | 5,756 | 5,706 | 5,683 | |||||||||||||||
Less: preferred equity |
(386 | ) | (386 | ) | (386 | ) | (386 | ) | (386 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total tangible common equity |
$ | 5,391 | $ | 5,350 | $ | 5,370 | $ | 5,320 | $ | 5,297 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 68,846 | $ | 68,003 | $ | 66,298 | $ | 64,331 | $ | 63,797 | ||||||||||
Less: goodwill |
(678 | ) | (678 | ) | (523 | ) | (523 | ) | (505 | ) | ||||||||||
Less: other intangible assets |
(63 | ) | (73 | ) | (75 | ) | (85 | ) | (81 | ) | ||||||||||
Add: related deferred tax liability(2) |
22 | 25 | 26 | 30 | 28 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total tangible assets |
$ | 68,127 | $ | 67,277 | $ | 65,726 | $ | 63,753 | $ | 63,239 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Tangible equity / tangible asset ratio |
8.48 | % | 8.53 | % | 8.76 | % | 8.95 | % | 8.99 | % | ||||||||||
Tangible common equity / tangible asset ratio |
7.91 | 7.95 | 8.17 | 8.35 | 8.38 | |||||||||||||||
Tier 1 leverage ratio(4) |
N.A. | N.A. | 9.74 | 9.83 | 10.01 | |||||||||||||||
Tier 1 risk-based capital ratio(4) |
N.A. | N.A. | 11.50 | 11.61 | 11.56 | |||||||||||||||
Total risk-based capital ratio(4) |
N.A. | N.A. | 13.56 | 13.72 | 13.67 | |||||||||||||||
Tangible common equity / risk-weighted assets ratio(4) |
N.A. | N.A. | 9.86 | 9.99 | 9.99 | |||||||||||||||
Other data: |
||||||||||||||||||||
Number of employees (Average full-time equivalent) |
12,274 | 11,914 | 11,875 | 11,946 | 12,000 | |||||||||||||||
Number of domestic full-service branches(3) |
735 | 733 | 729 | 753 | 730 |
(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) | Ratios are calculated on the Basel I basis. |
N.A. | On January 1, 2015, we became subject to the Basel III capital requirements and the standardized approach for calculating risk-weighted assets in accordance with subpart D of the final capital rule. See page 15 for Basel III capital ratios. |
16
Huntington Bancshares Incorporated
Consolidated Year to Date Average Balance Sheets
(Unaudited)
YTD Average Balances | ||||||||||||||||
Six Months Ended June 30, | Change | |||||||||||||||
(dollar amounts in millions) |
2015 | 2014 | Amount | Percent | ||||||||||||
Assets |
||||||||||||||||
Interest-bearing deposits in banks |
$ | 91 | $ | 87 | $ | 4 | 5 | % | ||||||||
Loans held for sale |
829 | 283 | 546 | 193 | ||||||||||||
Securities: |
||||||||||||||||
Available-for-sale and other securities: |
||||||||||||||||
Taxable |
7,791 | 6,452 | 1,339 | 21 | ||||||||||||
Tax-exempt |
1,952 | 1,203 | 749 | 62 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total available-for-sale and other securities |
9,743 | 7,655 | 2,088 | 27 | ||||||||||||
Trading account securities |
47 | 42 | 5 | 12 | ||||||||||||
Held-to-maturity securities - taxable |
3,335 | 3,730 | (395 | ) | (11 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total securities |
13,125 | 11,427 | 1,698 | 15 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loans and leases:(1) |
||||||||||||||||
Commercial: |
||||||||||||||||
Commercial and industrial |
19,469 | 17,948 | 1,521 | 8 | ||||||||||||
Commercial real estate: |
||||||||||||||||
Construction |
929 | 657 | 272 | 41 | ||||||||||||
Commercial |
4,244 | 4,317 | (73 | ) | (2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Commercial real estate |
5,173 | 4,974 | 199 | 4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial |
24,642 | 22,922 | 1,720 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consumer: |
||||||||||||||||
Automobile |
8,431 | 7,069 | 1,362 | 19 | ||||||||||||
Home equity |
8,494 | 8,358 | 136 | 2 | ||||||||||||
Residential mortgage |
5,835 | 5,494 | 341 | 6 | ||||||||||||
Other consumer |
438 | 385 | 53 | 14 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer |
23,198 | 21,306 | 1,892 | 9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total loans and leases |
47,840 | 44,228 | 3,612 | 8 | ||||||||||||
Allowance for loan and lease losses |
(610 | ) | (645 | ) | 35 | (5 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loans and leases |
47,230 | 43,583 | 3,647 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total earning assets |
61,885 | 56,025 | 5,860 | 10 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and due from banks |
930 | 887 | 43 | 5 | ||||||||||||
Intangible assets |
670 | 563 | 107 | 19 | ||||||||||||
All other assets |
4,197 | 3,937 | 260 | 7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 67,072 | $ | 60,767 | $ | 6,305 | 10 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities and shareholders equity |
||||||||||||||||
Deposits: |
||||||||||||||||
Demand deposits - noninterest-bearing |
$ | 15,575 | $ | 13,330 | $ | 2,245 | 17 | % | ||||||||
Demand deposits - interest-bearing |
6,380 | 5,860 | 520 | 9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total demand deposits |
21,955 | 19,190 | 2,765 | 14 | ||||||||||||
Money market deposits |
19,084 | 17,664 | 1,420 | 8 | ||||||||||||
Savings and other domestic deposits |
5,220 | 5,027 | 193 | 4 | ||||||||||||
Core certificates of deposit |
2,726 | 3,523 | (797 | ) | (23 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total core deposits |
48,985 | 45,404 | 3,581 | 8 | ||||||||||||
Other domestic deposits of $250,000 or more |
190 | 273 | (83 | ) | (30 | ) | ||||||||||
Brokered deposits and negotiable CDs |
2,651 | 1,927 | 724 | 38 | ||||||||||||
Deposits in foreign offices |
559 | 322 | 237 | 74 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total deposits |
52,385 | 47,926 | 4,459 | 9 | ||||||||||||
Short-term borrowings |
2,018 | 2,581 | (563 | ) | (22 | ) | ||||||||||
Long-term debt |
4,761 | 3,021 | 1,740 | 58 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest-bearing liabilities |
43,589 | 40,198 | 3,391 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
All other liabilities |
1,441 | 1,034 | 407 | 39 | ||||||||||||
Shareholders equity |
6,467 | 6,205 | 262 | 4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities and shareholders equity |
$ | 67,072 | $ | 60,767 | $ | 6,305 | 10 | % | ||||||||
|
|
|
|
|
|
|
|
(1) | Includes nonaccrual loans. |
17
Huntington Bancshares Incorporated
Consolidated Year to Date Net Interest Margin - Interest Income / Expense(1)
(Unaudited)
YTD Interest Income / Expense | ||||||||
Six Months Ended June 30, | ||||||||
(dollar amounts in thousands) |
2015 | 2014 | ||||||
Assets |
||||||||
Interest-bearing deposits in banks |
$ | 60 | $ | 14 | ||||
Loans held for sale |
14,066 | 5,675 | ||||||
Securities: |
||||||||
Available-for-sale and other securities: |
||||||||
Taxable |
99,381 | 80,483 | ||||||
Tax-exempt |
30,163 | 18,599 | ||||||
|
|
|
|
|||||
Total available-for-sale and other securities |
129,544 | 99,082 | ||||||
Trading account securities |
259 | 186 | ||||||
Held-to-maturity securities - taxable |
41,408 | 45,934 | ||||||
|
|
|
|
|||||
Total securities |
171,211 | 145,202 | ||||||
Loans and leases: |
||||||||
Commercial: |
||||||||
Commercial and industrial |
339,909 | 318,189 | ||||||
Commercial real estate: |
||||||||
Construction |
17,287 | 13,707 | ||||||
Commercial |
74,526 | 86,861 | ||||||
|
|
|
|
|||||
Commercial real estate |
91,813 | 100,568 | ||||||
|
|
|
|
|||||
Total commercial |
431,722 | 418,757 | ||||||
|
|
|
|
|||||
Consumer: |
||||||||
Automobile |
134,715 | 122,696 | ||||||
Home equity |
168,597 | 170,733 | ||||||
Residential mortgage |
108,928 | 103,730 | ||||||
Other consumer |
18,114 | 13,492 | ||||||
|
|
|
|
|||||
Total consumer |
430,354 | 410,651 | ||||||
|
|
|
|
|||||
Total loans and leases |
862,076 | 829,408 | ||||||
|
|
|
|
|||||
Total earning assets |
$ | 1,047,413 | $ | 980,299 | ||||
|
|
|
|
|||||
Liabilities |
||||||||
Deposits: |
||||||||
Demand deposits - noninterest-bearing |
$ | | $ | | ||||
Demand deposits - interest-bearing |
1,677 | 1,083 | ||||||
|
|
|
|
|||||
Total demand deposits |
1,677 | 1,083 | ||||||
Money market deposits |
20,661 | 21,488 | ||||||
Savings and other domestic deposits |
3,690 | 4,638 | ||||||
Core certificates of deposit |
10,443 | 15,325 | ||||||
|
|
|
|
|||||
Total core deposits |
36,471 | 42,534 | ||||||
Other domestic deposits of $250,000 or more |
407 | 570 | ||||||
Brokered deposits and negotiable CDs |
2,190 | 2,474 | ||||||
Deposits in foreign offices |
364 | 206 | ||||||
|
|
|
|
|||||
Total deposits |
39,432 | 45,784 | ||||||
Short-term borrowings |
1,273 | 1,242 | ||||||
Long-term debt |
32,815 | 23,197 | ||||||
|
|
|
|
|||||
Total interest-bearing liabilities |
73,520 | 70,223 | ||||||
|
|
|
|
|||||
Net interest income |
$ | 973,893 | $ | 910,076 | ||||
|
|
|
|
(1) | Fully-taxable equivalent (FTE) income and expense calculated assuming a 35% tax rate. See page 20 for the FTE adjustment. |
18
Huntington Bancshares Incorporated
Consolidated Year to Date Net Interest Margin - Yield
(Unaudited)
YTD Average Rates(2) | ||||||||
Six Months Ended June 30, | ||||||||
Fully-taxable equivalent basis(1) |
2015 | 2014 | ||||||
Assets |
||||||||
Interest-bearing deposits in banks |
0.13 | % | 0.03 | % | ||||
Loans held for sale |
3.39 | 4.01 | ||||||
Securities: |
||||||||
Available-for-sale and other securities: |
||||||||
Taxable |
2.55 | 2.49 | ||||||
Tax-exempt |
3.09 | 3.09 | ||||||
|
|
|
|
|||||
Total available-for-sale and other securities |
2.66 | 2.59 | ||||||
Trading account securities |
1.10 | 0.89 | ||||||
Held-to-maturity securities - taxable |
2.48 | 2.46 | ||||||
|
|
|
|
|||||
Total securities |
2.61 | 2.54 | ||||||
|
|
|
|
|||||
Loans and leases:(3) |
||||||||
Commercial: |
||||||||
Commercial and industrial |
3.47 | 3.53 | ||||||
Commercial real estate: |
||||||||
Construction |
3.70 | 4.15 | ||||||
Commercial |
3.49 | 4.00 | ||||||
|
|
|
|
|||||
Commercial real estate |
3.53 | 4.02 | ||||||
|
|
|
|
|||||
Total commercial |
3.48 | 3.63 | ||||||
|
|
|
|
|||||
Consumer: |
||||||||
Automobile |
3.22 | 3.50 | ||||||
Home equity |
4.00 | 4.12 | ||||||
Residential mortgage |
3.73 | 3.78 | ||||||
Other consumer |
8.33 | 7.08 | ||||||
|
|
|
|
|||||
Total consumer |
3.73 | 3.88 | ||||||
|
|
|
|
|||||
Total loans and leases |
3.61 | 3.75 | ||||||
|
|
|
|
|||||
Total earning assets |
3.41 | % | 3.53 | % | ||||
|
|
|
|
|||||
Liabilities |
||||||||
Deposits: |
||||||||
Demand deposits - noninterest-bearing |
| % | | % | ||||
|
|
|
|
|||||
Demand deposits - interest-bearing |
0.05 | 0.04 | ||||||
Total demand deposit |
0.02 | 0.01 | ||||||
Money market deposits |
0.22 | 0.25 | ||||||
Savings and other domestic deposits |
0.14 | 0.19 | ||||||
Core certificates of deposit |
0.77 | 0.88 | ||||||
|
|
|
|
|||||
Total core deposits |
0.22 | 0.27 | ||||||
Other domestic deposits of $250,000 or more |
0.43 | 0.42 | ||||||
Brokered deposits and negotiable CDs |
0.17 | 0.26 | ||||||
Deposits in foreign offices |
0.13 | 0.13 | ||||||
|
|
|
|
|||||
Total deposits |
0.22 | 0.27 | ||||||
Short-term borrowings |
0.13 | 0.10 | ||||||
Long-term debt |
1.38 | 1.54 | ||||||
|
|
|
|
|||||
Total interest bearing liabilities |
0.34 | 0.35 | ||||||
|
|
|
|
|||||
Net interest rate spread |
3.07 | 3.18 | ||||||
Impact of noninterest-bearing funds on margin |
0.10 | 0.10 | ||||||
|
|
|
|
|||||
Net interest margin |
3.17 | % | 3.28 | % | ||||
|
|
|
|
Commercial Loan Derivative Impact
(Unaudited)
YTD Average Rates | ||||||||
Six Months Ended June 30, | ||||||||
Fully-taxable equivalent basis(1) |
2015 | 2014 | ||||||
Commercial loans(2)(3) |
3.27 | % | 3.42 | % | ||||
Impact of commercial loan derivatives |
0.21 | 0.21 | ||||||
|
|
|
|
|||||
Total commercial - as reported |
3.48 | % | 3.63 | % | ||||
|
|
|
|
|||||
Average 30 day LIBOR |
0.18 | % | 0.15 | % |
(1) | Fully-taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 20 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. |
19
Huntington Bancshares Incorporated
Selected Year to Date Income Statement Data(1)
(Unaudited)
Six Months Ended June 30, | Change | |||||||||||||||
(dollar amounts in thousands, except per share amounts) |
2015 | 2014 | Amount | Percent | ||||||||||||
Interest income |
$ | 1,031,891 | $ | 967,777 | $ | 64,114 | 7 | % | ||||||||
Interest expense |
73,520 | 70,223 | 3,297 | 5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
958,371 | 897,554 | 60,817 | 7 | ||||||||||||
Provision for credit losses |
41,010 | 54,015 | (13,005 | ) | (24 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for credit losses |
917,361 | 843,539 | 73,822 | 9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Service charges on deposit accounts |
132,338 | 137,215 | (4,877 | ) | (4 | ) | ||||||||||
Trust services |
55,589 | 59,146 | (3,557 | ) | (6 | ) | ||||||||||
Electronic banking |
57,657 | 50,133 | 7,524 | 15 | ||||||||||||
Mortgage banking income |
61,479 | 45,807 | 15,672 | 34 | ||||||||||||
Brokerage income |
30,684 | 35,072 | (4,388 | ) | (13 | ) | ||||||||||
Insurance income |
33,532 | 32,492 | 1,040 | 3 | ||||||||||||
Bank owned life insurance income |
26,240 | 27,172 | (932 | ) | (3 | ) | ||||||||||
Capital markets fees |
27,097 | 19,694 | 7,403 | 38 | ||||||||||||
Gain on sale of loans |
17,042 | 7,484 | 9,558 | 128 | ||||||||||||
Securities gains (losses) |
82 | 17,460 | (17,378 | ) | (100 | ) | ||||||||||
Other income |
71,656 | 66,877 | 4,779 | 7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
513,396 | 498,552 | 14,844 | 3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Personnel costs |
547,051 | 510,077 | 36,974 | 7 | ||||||||||||
Outside data processing and other services |
109,043 | 105,828 | 3,215 | 3 | ||||||||||||
Net occupancy |
59,881 | 62,106 | (2,225 | ) | (4 | ) | ||||||||||
Equipment |
61,943 | 57,499 | 4,444 | 8 | ||||||||||||
Professional services |
25,320 | 30,127 | (4,807 | ) | (16 | ) | ||||||||||
Marketing |
27,999 | 25,518 | 2,481 | 10 | ||||||||||||
Deposit and other insurance expense |
21,954 | 24,317 | (2,363 | ) | (10 | ) | ||||||||||
Amortization of intangibles |
20,166 | 18,811 | 1,355 | 7 | ||||||||||||
Other expense |
77,277 | 84,474 | (7,197 | ) | (9 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
950,634 | 918,757 | 31,877 | 3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
480,123 | 423,334 | 56,789 | 13 | ||||||||||||
Provision for income taxes |
118,063 | 109,572 | 8,491 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 362,060 | $ | 313,762 | $ | 48,298 | 15 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Dividends on preferred shares |
15,933 | 15,927 | 6 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income applicable to common shares |
$ | 346,127 | $ | 297,835 | $ | 48,292 | 16 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Average common shares - basic |
808,335 | 825,603 | (17,268 | ) | (2 | )% | ||||||||||
Average common shares - diluted |
822,023 | 838,546 | (16,523 | ) | (2 | ) | ||||||||||
Per common share |
||||||||||||||||
Net income - basic |
$ | 0.43 | $ | 0.36 | $ | 0.07 | 19 | |||||||||
Net income - diluted |
0.42 | 0.36 | 0.06 | 17 | ||||||||||||
Cash dividends declared |
0.12 | 0.10 | 0.02 | 20 | ||||||||||||
Revenue - fully taxable equivalent (FTE) |
||||||||||||||||
Net interest income |
$ | 958,371 | $ | 897,554 | $ | 60,817 | 7 | |||||||||
FTE adjustment(2) |
15,522 | 12,522 | 3,000 | 24 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
973,893 | 910,076 | 63,817 | 7 | ||||||||||||
Noninterest income |
513,396 | 498,552 | 14,844 | 3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
$ | 1,487,289 | $ | 1,408,628 | $ | 78,661 | 6 | % | ||||||||
|
|
|
|
|
|
|
|
(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. |
20
Huntington Bancshares Incorporated
Year to Date Mortgage Banking Income
(Unaudited)
Six Months Ended June 30, | Change | |||||||||||||||
(dollar amounts in thousands, except as noted) |
2015 | 2014 | Amount | Percent | ||||||||||||
Mortgage banking income |
||||||||||||||||
Origination and secondary marketing |
$ | 46,382 | $ | 28,786 | $ | 17,596 | 61 | % | ||||||||
Servicing fees |
21,519 | 21,812 | (293 | ) | (1 | ) | ||||||||||
Amortization of capitalized servicing |
(13,944 | ) | (11,933 | ) | (2,011 | ) | 17 | |||||||||
Other mortgage banking income |
6,016 | 7,747 | (1,731 | ) | (22 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Subtotal |
59,973 | 46,412 | 13,561 | 29 | ||||||||||||
MSR valuation adjustment(1) |
5,361 | (4,643 | ) | N.R. | N.R. | |||||||||||
Net trading gains (losses) related to MSR hedging |
(3,855 | ) | 4,037 | N.R. | N.R. | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total mortgage banking income |
$ | 61,479 | $ | 45,806 | $ | 15,673 | 34 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Mortgage originations (in millions) |
$ | 2,434 | $ | 1,639 | $ | 795 | 49 | % | ||||||||
Capitalized mortgage servicing rights(2) |
163,808 | 159,860 | 3,948 | 2 | ||||||||||||
Total mortgages serviced for others (in millions)(2) |
15,722 | 15,560 | 162 | 1 | ||||||||||||
MSR % of investor servicing portfolio |
1.04 | % | 1.03 | % | 0.01 | % | 1 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net impact of MSR hedging |
||||||||||||||||
MSR valuation adjustment(1) |
$ | 5,361 | $ | (4,643 | ) | N.R. | N.R. | |||||||||
Net trading gains (losses) related to MSR hedging |
(3,855 | ) | 4,037 | N.R. | N.R. | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net gain (loss) on MSR hedging |
$ | 1,506 | $ | (606 | ) | N.R. | N.R. | |||||||||
|
|
|
|
|
|
|
|
N.R. | - Not relevant. |
(1) | The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing. |
(2) | At period end. |
21
Huntington Bancshares Incorporated
Year to Date Credit Reserves Analysis
(Unaudited)
Six Months Ended June 30, | ||||||||
(dollar amounts in thousands) |
2015 | 2014 | ||||||
Allowance for loan and lease losses, beginning of period |
$ | 605,196 | $ | 647,870 | ||||
Loan and lease losses |
(102,045 | ) | (131,838 | ) | ||||
Recoveries of loans previously charged off |
52,238 | 60,209 | ||||||
|
|
|
|
|||||
Net loan and lease losses |
(49,807 | ) | (71,629 | ) | ||||
|
|
|
|
|||||
Provision for loan and lease losses |
46,445 | 59,987 | ||||||
Allowance of assets sold or transferred to loans held for sale |
(2,292 | ) | (1,127 | ) | ||||
|
|
|
|
|||||
Allowance for loan and lease losses, end of period |
$ | 599,542 | $ | 635,101 | ||||
|
|
|
|
|||||
Allowance for unfunded loan commitments and letters of credit, beginning of period |
$ | 60,806 | $ | 62,899 | ||||
Provision for (reduction in) unfunded loan commitments and letters of credit losses |
(5,435 | ) | (5,972 | ) | ||||
|
|
|
|
|||||
Allowance for unfunded loan commitments and letters of credit, end of period |
$ | 55,371 | $ | 56,927 | ||||
|
|
|
|
|||||
Total allowance for credit losses |
$ | 654,913 | $ | 692,028 | ||||
|
|
|
|
|||||
Allowance for loan and lease losses (ALLL) as % of: |
||||||||
Total loans and leases |
1.23 | % | 1.38 | % | ||||
Nonaccrual loans and leases (NALs) |
165 | 195 | ||||||
Nonperforming assets (NPAs) |
151 | 175 | ||||||
Total allowance for credit losses (ACL) as % of: |
||||||||
Total loans and leases |
1.34 | % | 1.50 | % | ||||
Nonaccrual loans and leases (NALs) |
180 | 213 | ||||||
Nonperforming assets (NPAs) |
165 | 191 |
22
Huntington Bancshares Incorporated
Year to Date Net Charge-Off Analysis
(Unaudited)
Six Months Ended June 30, | ||||||||
(dollar amounts in thousands) |
2015 | 2014 | ||||||
Net charge-offs by loan and lease type: |
||||||||
Commercial: |
||||||||
Commercial and industrial |
$ | 15,814 | $ | 19,203 | ||||
Commercial real estate: |
||||||||
Construction |
(219 | ) | 747 | |||||
Commercial |
1,732 | (3,925 | ) | |||||
|
|
|
|
|||||
Commercial real estate |
1,513 | (3,178 | ) | |||||
|
|
|
|
|||||
Total commercial |
17,327 | 16,025 | ||||||
|
|
|
|
|||||
Consumer: |
||||||||
Automobile |
7,690 | 7,568 | ||||||
Home equity |
9,275 | 24,178 | ||||||
Residential mortgage |
4,958 | 11,265 | ||||||
Other consumer |
10,557 | 12,593 | ||||||
|
|
|
|
|||||
Total consumer |
32,480 | 55,604 | ||||||
|
|
|
|
|||||
Total net charge-offs |
$ | 49,807 | $ | 71,629 | ||||
|
|
|
|
|||||
Net charge-offs - annualized percentages: |
||||||||
Commercial: |
||||||||
Commercial and industrial |
0.16 | % | 0.21 | % | ||||
Commercial real estate: |
||||||||
Construction |
(0.05 | ) | 0.23 | |||||
Commercial |
0.08 | (0.18 | ) | |||||
|
|
|
|
|||||
Commercial real estate |
0.06 | (0.13 | ) | |||||
|
|
|
|
|||||
Total commercial |
0.14 | 0.14 | ||||||
|
|
|
|
|||||
Consumer: |
||||||||
Automobile |
0.18 | 0.21 | ||||||
Home equity |
0.22 | 0.58 | ||||||
Residential mortgage |
0.17 | 0.41 | ||||||
Other consumer |
4.81 | 6.55 | ||||||
|
|
|
|
|||||
Total consumer |
0.28 | 0.52 | ||||||
|
|
|
|
|||||
Net charge-offs as a % of average loans |
0.21 | % | 0.32 | % | ||||
|
|
|
|
23
Huntington Bancshares Incorporated
Year to Date Nonaccrual Loans and Leases (NALs) and Nonperforming Assets (NPAs)
(Unaudited)
June 30, | ||||||||
(dollar amounts in thousands) |
2015 | 2014 | ||||||
Nonaccrual loans and leases (NALs): |
||||||||
Commercial and industrial |
$ | 149,713 | $ | 75,274 | ||||
Commercial real estate |
43,888 | 65,398 | ||||||
Automobile |
4,190 | 4,384 | ||||||
Residential mortgage |
91,198 | 110,635 | ||||||
Home equity |
75,350 | 69,266 | ||||||
|
|
|
|
|||||
Total nonaccrual loans and leases |
364,339 | 324,957 | ||||||
Other real estate, net: |
||||||||
Residential |
25,660 | 31,761 | ||||||
Commercial |
3,572 | 2,934 | ||||||
|
|
|
|
|||||
Total other real estate, net |
29,232 | 34,695 | ||||||
Other NPAs(1) |
2,440 | 2,440 | ||||||
|
|
|
|
|||||
Total nonperforming assets |
$ | 396,011 | $ | 362,092 | ||||
|
|
|
|
|||||
Nonaccrual loans and leases as a % of total loans and leases |
0.75 | % | 0.71 | % | ||||
NPA ratio(2) |
0.81 | 0.79 | ||||||
Six Months Ended June 30, | ||||||||
(dollar amounts in thousands) |
2015 | 2014 | ||||||
Nonperforming assets, beginning of period |
$ | 337,723 | $ | 352,160 | ||||
New nonperforming assets |
287,967 | 241,405 | ||||||
Returns to accruing status |
(64,088 | ) | (32,333 | ) | ||||
Loan and lease losses |
(75,371 | ) | (102,242 | ) | ||||
Payments |
(68,974 | ) | (81,180 | ) | ||||
Sales |
(21,246 | ) | (15,718 | ) | ||||
|
|
|
|
|||||
Nonperforming assets, end of period |
$ | 396,011 | $ | 362,092 | ||||
|
|
|
|
(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. |
24
Huntington Bancshares Incorporated
Year to Date Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans
(Unaudited)
June 30, | ||||||||
(dollar amounts in thousands) |
2015 | 2014 | ||||||
Accruing loans and leases past due 90 days or more: |
||||||||
Commercial and industrial |
$ | 6,621 | $ | 9,977 | ||||
Commercial real estate |
10,920 | 27,267 | ||||||
Automobile |
4,269 | 2,895 | ||||||
Residential mortgage (excluding loans guaranteed by the U.S. Government) |
21,869 | 29,709 | ||||||
Home equity |
11,713 | 14,912 | ||||||
Other consumer |
846 | 607 | ||||||
|
|
|
|
|||||
Total, excl. loans guaranteed by the U.S. Government |
56,238 | 85,367 | ||||||
Add: loans guaranteed by U.S. Government |
50,640 | 51,641 | ||||||
|
|
|
|
|||||
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. Government |
$ | 106,878 | $ | 137,008 | ||||
|
|
|
|
|||||
Ratios: |
||||||||
Excluding loans guaranteed by the U.S. Government, as a percent of total loans and leases |
0.12 | % | 0.19 | % | ||||
Guaranteed by U.S. Government, as a percent of total loans and leases |
0.10 | 0.11 | ||||||
Including loans guaranteed by the U.S. Government, as a percent of total loans and leases |
0.22 | 0.30 | ||||||
Accruing troubled debt restructured loans: |
||||||||
Commercial and industrial |
$ | 233,346 | $ | 90,604 | ||||
Commercial real estate |
158,056 | 212,736 | ||||||
Automobile |
24,774 | 31,833 | ||||||
Home equity |
279,864 | 221,539 | ||||||
Residential mortgage |
266,986 | 289,239 | ||||||
Other consumer |
4,722 | 3,496 | ||||||
|
|
|
|
|||||
Total accruing troubled debt restructured loans |
$ | 967,748 | $ | 849,447 | ||||
|
|
|
|
|||||
Nonaccruing troubled debt restructured loans: |
||||||||
Commercial and industrial |
$ | 46,303 | $ | 6,677 | ||||
Commercial real estate |
19,490 | 24,396 | ||||||
Automobile |
4,030 | 4,287 | ||||||
Home equity |
26,568 | 22,264 | ||||||
Residential mortgage |
65,415 | 81,546 | ||||||
Other consumer |
160 | 120 | ||||||
|
|
|
|
|||||
Total nonaccruing troubled debt restructured loans |
$ | 161,966 | $ | 139,290 | ||||
|
|
|
|
25
D!
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( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*"
M](-7@[J$'82`A..%1X6KA@Z&
D!
M\@'Z`@,"#`(4`AT")@(O`C@"00)+`E0"70)G`G$">@*$`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( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*"
M](-7@[J$'82`A..%1X6KA@Z&