LOANS AND LEASES AND ALLOWANCE FOR CREDIT LOSSES |
LOANS AND LEASES AND ALLOWANCE FOR CREDIT LOSSES
Except for loans which are accounted for at fair value, loans are carried at the principal amount outstanding, net of unamortized premiums and discounts and deferred loan fees and costs, which resulted in a net premium of $262 million and $230 million, at December 31, 2015 and 2014, respectively.
Loan and Lease Portfolio Composition
The table below summarizes the Company’s primary portfolios. For ACL purposes, these portfolios are further disaggregated into classes which are also summarized in the table below.
|
|
|
Portfolio |
Class |
Commercial and industrial |
Owner occupied |
|
Purchased credit-impaired |
|
Other commercial and industrial |
|
|
Commercial real estate |
Retail properties |
|
Multi family |
|
Office |
|
Industrial and warehouse |
|
Purchased credit-impaired |
|
Other commercial real estate |
|
|
Automobile |
NA (1) |
|
|
Home equity |
Secured by first-lien |
|
Secured by junior-lien |
|
|
Residential mortgage |
Residential mortgage |
|
Purchased credit-impaired |
|
|
Other consumer |
Other consumer |
|
Purchased credit-impaired |
|
|
(1) |
Not applicable. The automobile loan portfolio is not further segregated into classes. |
Direct Financing Leases
Huntington’s loan and lease portfolio includes lease financing receivables consisting of direct financing leases on equipment, which are included in C&I loans. Net investments in lease financing receivables by category at December 31, 2015 and 2014 were as follows:
|
|
|
|
|
|
|
|
|
|
At December 31, |
(dollar amounts in thousands) |
2015 |
|
2014 |
Commercial and industrial: |
|
|
|
Lease payments receivable |
$ |
1,551,885 |
|
|
$ |
1,051,744 |
|
Estimated residual value of leased assets |
711,181 |
|
|
483,407 |
|
Gross investment in commercial lease financing receivables |
2,263,066 |
|
|
1,535,151 |
|
Net deferred origination costs |
7,068 |
|
|
2,557 |
|
Unearned income |
(208,669 |
) |
|
(131,027 |
) |
Total net investment in commercial lease financing receivables |
$ |
2,061,465 |
|
|
$ |
1,406,681 |
|
The future lease rental payments due from customers on direct financing leases at December 31, 2015, totaled $1.6 billion and therefore were as follows: $0.5 billion in 2016, $0.4 billion in 2017, $0.3 billion in 2018, $0.2 billion in 2019, $0.1 billion in 2020, and $0.1 billion thereafter.
Huntington Technology Finance acquisition
On March 31, 2015, Huntington completed its acquisition of Macquarie Equipment Finance, which was re-branded Huntington Technology Finance. Lease receivables with a fair value of $839 million, including a lease residual value of approximately $200 million, were acquired by Huntington. These leases were recorded at fair value. The fair values of the leases were estimated using discounted cash flow analyses using interest rates currently being offered for leases with similar terms (Level 3), and reflected an estimate of credit and other risk associated with the leases.
Camco Financial acquisition
On March 1, 2014, Huntington completed its acquisition of Camco Financial. Loans with a fair value of $559 million were acquired by Huntington.
Purchased Credit-Impaired Loans
The following table presents a rollforward of the accretable yield by acquisition for the year ended December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands) |
2015 |
|
2014 |
Fidelity Bank |
|
|
|
Balance at January 1, |
$ |
19,388 |
|
|
$ |
27,995 |
|
Accretion |
(11,032 |
) |
|
(13,485 |
) |
Reclassification from nonaccretable difference |
7,856 |
|
|
4,878 |
|
Balance at December 31, |
$ |
16,212 |
|
|
$ |
19,388 |
|
Camco Financial |
|
|
|
Balance at January 1, |
$ |
824 |
|
|
$ |
— |
|
Impact of acquisition on March 1, 2014 |
— |
|
|
143 |
|
Accretion |
(1,380 |
) |
|
(5,597 |
) |
Reclassification from nonaccretable difference |
556 |
|
|
6,278 |
|
Balance at December 31, |
$ |
— |
|
|
$ |
824 |
|
The allowance for loan losses recorded on the purchased credit-impaired loan portfolio at December 31, 2015 and 2014 was $3 million and $4 million, respectively. The following table reflects the ending and unpaid balances of all contractually required payments and carrying amounts of the acquired loans by acquisition at December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
December 31, 2014 |
(dollar amounts in thousands) |
Ending Balance |
|
Unpaid Balance |
|
Ending Balance |
|
Unpaid Balance |
Fidelity Bank |
|
|
|
|
|
|
|
Commercial and industrial |
$ |
21,017 |
|
|
$ |
30,676 |
|
|
$ |
22,405 |
|
|
$ |
33,622 |
|
Commercial real estate |
13,758 |
|
|
55,358 |
|
|
36,663 |
|
|
87,250 |
|
Residential mortgage |
1,454 |
|
|
2,189 |
|
|
1,912 |
|
|
3,096 |
|
Other consumer |
52 |
|
|
101 |
|
|
51 |
|
|
123 |
|
Total |
$ |
36,281 |
|
|
$ |
88,324 |
|
|
$ |
61,031 |
|
|
$ |
124,091 |
|
Camco Financial |
|
|
|
|
|
|
|
Commercial and industrial |
$ |
— |
|
|
$ |
— |
|
|
$ |
823 |
|
|
$ |
1,685 |
|
Commercial real estate |
— |
|
|
— |
|
|
1,708 |
|
|
3,826 |
|
Residential mortgage |
— |
|
|
— |
|
|
— |
|
|
— |
|
Other consumer |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total |
$ |
— |
|
|
$ |
— |
|
|
$ |
2,531 |
|
|
$ |
5,511 |
|
Loan Purchases and Sales
The following table summarizes significant portfolio loan purchase and sale activity for the years ended December 31, 2015 and 2014. The table below excludes mortgage loans originated for sale.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
and Industrial
|
|
Commercial
Real Estate
|
|
Automobile |
(1) |
Home
Equity
|
|
Residential
Mortgage
|
|
Other
Consumer
|
|
Total |
(dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio loans purchased during the: |
Year ended December 31, 2015 |
$ |
316,252 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
20,463 |
|
|
$ |
— |
|
|
$ |
336,715 |
|
Year ended December 31, 2014 |
326,557 |
|
|
— |
|
|
— |
|
|
— |
|
|
18,482 |
|
|
— |
|
|
345,039 |
|
Portfolio loans sold or transferred to loans held for sale during the: |
Year ended December 31, 2015 |
380,713 |
|
|
— |
|
|
764,540 |
|
|
96,786 |
|
|
— |
|
|
— |
|
|
1,242,039 |
|
Year ended December 31, 2014 |
352,062 |
|
|
8,447 |
|
|
— |
|
|
— |
|
|
— |
|
|
7,592 |
|
|
368,101 |
|
(1) Reflects the transfer of approximately $1.0 billion of automobile loans to loans held-for-sale at March 31, 2015, net of approximately $262 million of automobile loans transferred to loans and leases in the 2015 second quarter.
NALs and Past Due Loans
The following table presents NALs by loan class for the years ended December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
December 31, |
(dollar amounts in thousands) |
2015 |
|
2014 |
Commercial and industrial: |
|
|
|
Owner occupied |
$ |
35,481 |
|
|
$ |
41,285 |
|
Other commercial and industrial |
139,714 |
|
|
30,689 |
|
Total commercial and industrial |
175,195 |
|
|
71,974 |
|
Commercial real estate: |
|
|
|
Retail properties |
7,217 |
|
|
21,385 |
|
Multi family |
5,819 |
|
|
9,743 |
|
Office |
10,495 |
|
|
7,707 |
|
Industrial and warehouse |
2,202 |
|
|
3,928 |
|
Other commercial real estate |
3,251 |
|
|
5,760 |
|
Total commercial real estate |
28,984 |
|
|
48,523 |
|
Automobile |
6,564 |
|
|
4,623 |
|
Home equity: |
|
|
|
Secured by first-lien |
35,389 |
|
|
46,938 |
|
Secured by junior-lien |
30,889 |
|
|
31,622 |
|
Total home equity |
66,278 |
|
|
78,560 |
|
Residential mortgage |
94,560 |
|
|
96,564 |
|
Other consumer |
— |
|
|
— |
|
Total nonaccrual loans |
$ |
371,581 |
|
|
$ |
300,244 |
|
The amount of interest that would have been recorded under the original terms for total NAL loans was $20 million, $21 million, and $23 million for 2015, 2014, and 2013, respectively. The total amount of interest recorded to interest income for these loans was $10 million, $8 million, and $5 million in 2015, 2014, and 2013, respectively.
The following table presents an aging analysis of loans and leases, including past due loans and leases, by loan class for the years ended December 31, 2015 and 2014 (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
Past Due |
|
|
|
Total Loans and Leases |
|
90 or more days past due and accruing |
|
(dollar amounts in thousands) |
30-59 Days |
|
60-89 Days |
|
90 or more days |
Total |
|
Current |
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
11,947 |
|
|
$ |
3,613 |
|
|
$ |
13,793 |
|
|
$ |
29,353 |
|
|
$ |
3,983,447 |
|
|
$ |
4,012,800 |
|
|
$ |
— |
|
|
Purchased credit-impaired |
292 |
|
|
1,436 |
|
|
5,949 |
|
|
7,677 |
|
|
13,340 |
|
|
21,017 |
|
|
5,949 |
|
(3) |
Other commercial and industrial |
32,476 |
|
|
8,531 |
|
|
27,236 |
|
|
68,243 |
|
|
16,457,774 |
|
|
16,526,017 |
|
|
2,775 |
|
(2) |
Total commercial and industrial |
44,715 |
|
|
13,580 |
|
|
46,978 |
|
|
105,273 |
|
|
20,454,561 |
|
|
20,559,834 |
|
|
8,724 |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
1,823 |
|
|
195 |
|
|
3,637 |
|
|
5,655 |
|
|
1,501,054 |
|
|
1,506,709 |
|
|
— |
|
|
Multi family |
961 |
|
|
1,137 |
|
|
2,691 |
|
|
4,789 |
|
|
1,073,429 |
|
|
1,078,218 |
|
|
— |
|
|
Office |
5,022 |
|
|
256 |
|
|
3,016 |
|
|
8,294 |
|
|
886,331 |
|
|
894,625 |
|
|
— |
|
|
Industrial and warehouse |
93 |
|
|
— |
|
|
373 |
|
|
466 |
|
|
503,701 |
|
|
504,167 |
|
|
— |
|
|
Purchased credit-impaired |
102 |
|
|
3,818 |
|
|
9,549 |
|
|
13,469 |
|
|
289 |
|
|
13,758 |
|
|
9,549 |
|
(3) |
Other commercial real estate |
1,231 |
|
|
315 |
|
|
2,400 |
|
|
3,946 |
|
|
1,267,228 |
|
|
1,271,174 |
|
|
— |
|
|
Total commercial real estate |
9,232 |
|
|
5,721 |
|
|
21,666 |
|
|
36,619 |
|
|
5,232,032 |
|
|
5,268,651 |
|
|
9,549 |
|
|
Automobile |
69,553 |
|
|
14,965 |
|
|
7,346 |
|
|
91,864 |
|
|
9,388,814 |
|
|
9,480,678 |
|
|
7,162 |
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
18,349 |
|
|
7,576 |
|
|
26,304 |
|
|
52,229 |
|
|
5,139,256 |
|
|
5,191,485 |
|
|
4,499 |
|
|
Secured by junior-lien |
18,128 |
|
|
9,329 |
|
|
29,996 |
|
|
57,453 |
|
|
3,221,544 |
|
|
3,278,997 |
|
|
4,545 |
|
|
Total home equity |
36,477 |
|
|
16,905 |
|
|
56,300 |
|
|
109,682 |
|
|
8,360,800 |
|
|
8,470,482 |
|
|
9,044 |
|
|
Residential mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
102,670 |
|
|
34,298 |
|
|
119,354 |
|
|
256,322 |
|
|
5,740,624 |
|
|
5,996,946 |
|
|
69,917 |
|
(4) |
Purchased credit-impaired |
103 |
|
|
— |
|
|
— |
|
|
103 |
|
|
1,351 |
|
|
1,454 |
|
|
— |
|
|
Total residential mortgage |
102,773 |
|
|
34,298 |
|
|
119,354 |
|
|
256,425 |
|
|
5,741,975 |
|
|
5,998,400 |
|
|
69,917 |
|
|
Other consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
6,469 |
|
|
1,852 |
|
|
1,395 |
|
|
9,716 |
|
|
553,286 |
|
|
563,002 |
|
|
1,394 |
|
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
52 |
|
|
52 |
|
|
— |
|
|
Total other consumer |
6,469 |
|
|
1,852 |
|
|
1,395 |
|
|
9,716 |
|
|
553,338 |
|
|
563,054 |
|
|
1,394 |
|
|
Total loans and leases |
$ |
269,219 |
|
|
$ |
87,321 |
|
|
$ |
253,039 |
|
|
$ |
609,579 |
|
|
$ |
49,731,520 |
|
|
$ |
50,341,099 |
|
|
$ |
105,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
Past Due |
|
|
|
Total Loans and Leases |
|
90 or more days past due and accruing |
|
(dollar amounts in thousands) |
30-59 Days |
|
60-89 Days |
|
90 or more days |
Total |
|
Current |
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
5,232 |
|
|
$ |
2,981 |
|
|
$ |
18,222 |
|
|
$ |
26,435 |
|
|
$ |
4,228,440 |
|
|
$ |
4,254,875 |
|
|
$ |
— |
|
|
Purchased credit-impaired |
846 |
|
|
— |
|
|
4,937 |
|
|
5,783 |
|
|
17,445 |
|
|
23,228 |
|
|
4,937 |
|
(3) |
Other commercial and industrial |
15,330 |
|
|
1,536 |
|
|
9,101 |
|
|
25,967 |
|
|
14,729,076 |
|
|
14,755,043 |
|
|
— |
|
|
Total commercial and industrial |
21,408 |
|
|
4,517 |
|
|
32,260 |
|
|
58,185 |
|
|
18,974,961 |
|
|
19,033,146 |
|
|
4,937 |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
7,866 |
|
|
— |
|
|
4,021 |
|
|
11,887 |
|
|
1,345,859 |
|
|
1,357,746 |
|
|
— |
|
|
Multi family |
1,517 |
|
|
312 |
|
|
3,337 |
|
|
5,166 |
|
|
1,085,250 |
|
|
1,090,416 |
|
|
— |
|
|
Office |
464 |
|
|
1,167 |
|
|
4,415 |
|
|
6,046 |
|
|
974,257 |
|
|
980,303 |
|
|
— |
|
|
Industrial and warehouse |
688 |
|
|
— |
|
|
2,649 |
|
|
3,337 |
|
|
510,064 |
|
|
513,401 |
|
|
— |
|
|
Purchased credit-impaired |
89 |
|
|
289 |
|
|
18,793 |
|
|
19,171 |
|
|
19,200 |
|
|
38,371 |
|
|
18,793 |
|
(3) |
Other commercial real estate |
847 |
|
|
1,281 |
|
|
3,966 |
|
|
6,094 |
|
|
1,211,072 |
|
|
1,217,166 |
|
|
— |
|
|
Total commercial real estate |
11,471 |
|
|
3,049 |
|
|
37,181 |
|
|
51,701 |
|
|
5,145,702 |
|
|
5,197,403 |
|
|
18,793 |
|
|
Automobile |
56,272 |
|
|
10,427 |
|
|
5,963 |
|
|
72,662 |
|
|
8,617,240 |
|
|
8,689,902 |
|
|
5,703 |
|
|
Home equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
15,036 |
|
|
8,085 |
|
|
33,014 |
|
|
56,135 |
|
|
5,072,669 |
|
|
5,128,804 |
|
|
4,471 |
|
|
Secured by junior-lien |
22,473 |
|
|
12,297 |
|
|
33,406 |
|
|
68,176 |
|
|
3,293,935 |
|
|
3,362,111 |
|
|
7,688 |
|
|
Total home equity |
37,509 |
|
|
20,382 |
|
|
66,420 |
|
|
124,311 |
|
|
8,366,604 |
|
|
8,490,915 |
|
|
12,159 |
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
102,702 |
|
|
42,009 |
|
|
139,379 |
|
|
284,090 |
|
|
5,544,607 |
|
|
5,828,697 |
|
|
88,052 |
|
(5) |
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,912 |
|
|
1,912 |
|
|
— |
|
|
Total residential mortgage |
102,702 |
|
|
42,009 |
|
|
139,379 |
|
|
284,090 |
|
|
5,546,519 |
|
|
5,830,609 |
|
|
88,052 |
|
|
Other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
5,491 |
|
|
1,086 |
|
|
837 |
|
|
7,414 |
|
|
406,286 |
|
|
413,700 |
|
|
837 |
|
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
51 |
|
|
51 |
|
|
— |
|
|
Total other consumer |
5,491 |
|
|
1,086 |
|
|
837 |
|
|
7,414 |
|
|
406,337 |
|
|
413,751 |
|
|
837 |
|
|
Total loans and leases |
$ |
234,853 |
|
|
$ |
81,470 |
|
|
$ |
282,040 |
|
|
$ |
598,363 |
|
|
$ |
47,057,363 |
|
|
$ |
47,655,726 |
|
|
$ |
130,481 |
|
|
|
|
(1) |
NALs are included in this aging analysis based on the loan’s past due status. |
|
|
(2) |
Amounts include Huntington Technology Finance administrative lease delinquencies. |
|
|
(3) |
Amounts represent accruing purchased impaired loans related to acquisitions. Under the applicable accounting guidance (ASC 310-30), the loans were recorded at fair value upon acquisition and remain in accruing status. |
|
|
(4) |
Includes $56 million guaranteed by the U.S. government.
|
|
|
(5) |
Includes $55 million guaranteed by the U.S. government.
|
Allowance for Credit Losses
The ACL is increased through a provision for credit losses that is charged to earnings, based on Management’s quarterly evaluation of the factors disclosed in Note 1. Significant Accounting Policies and is reduced by charge-offs, net of recoveries, and the ACL associated with securitized or sold loans.
During the 2015 first quarter, we reviewed our existing commercial and consumer credit models and enhanced certain processes and methods of ACL estimation. During this review, we analyzed the loss emergence periods used for consumer receivables collectively evaluated for impairment and, as a result, extended our loss emergence periods for products within these portfolios. As part of these enhancements to our credit reserve process, we also evaluated the methods used to separately estimate economic risks inherent in our portfolios and decided to no longer utilize these separate estimation techniques. Rather, we now incorporate economic risks in our loss estimates elsewhere in our reserve calculation. The enhancements made to our credit reserve processes during the quarter allow for increased segmentation and analysis of the estimated incurred losses within our loan portfolios. The net ACL impact of these enhancements was immaterial.
During the 2015 third quarter, we reviewed our existing commercial and consumer credit models and completed a periodic reassessment of certain ACL assumptions. Specifically, we updated our analysis of the loss emergence periods used for commercial receivables collectively evaluated for impairment. Based on our observed portfolio experience, we extended our loss emergence periods for the C&I portfolio and CRE portfolios. We also updated loss factors in our consumer home equity and residential mortgage portfolios based on more recently observed portfolio experience. The net ACL impact of these enhancements was immaterial.
The following table presents ALLL and AULC activity by portfolio segment for the years ended December 31, 2015, 2014, and 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands) |
Commercial
and Industrial
|
|
Commercial
Real Estate
|
|
Automobile |
|
Home
Equity
|
|
Residential
Mortgage
|
|
Other
Consumer
|
|
Total |
Year ended December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL balance, beginning of period |
$ |
286,995 |
|
|
$ |
102,839 |
|
|
$ |
33,466 |
|
|
$ |
96,413 |
|
|
$ |
47,211 |
|
|
$ |
38,272 |
|
|
$ |
605,196 |
|
Loan charge-offs |
(79,724 |
) |
|
(18,076 |
) |
|
(36,489 |
) |
|
(36,481 |
) |
|
(15,696 |
) |
|
(31,415 |
) |
|
(217,881 |
) |
Recoveries of loans previously charged-off |
51,800 |
|
|
34,619 |
|
|
16,198 |
|
|
16,631 |
|
|
5,570 |
|
|
5,270 |
|
|
130,088 |
|
Provision (reduction in allowance) for loan and lease losses |
39,675 |
|
|
(19,375 |
) |
|
38,621 |
|
|
12,173 |
|
|
5,443 |
|
|
12,142 |
|
|
88,679 |
|
Write-downs of loans sold or transferred to loans held for sale |
— |
|
|
— |
|
|
(2,292 |
) |
|
(5,065 |
) |
|
(882 |
) |
|
— |
|
|
(8,239 |
) |
ALLL balance, end of period |
$ |
298,746 |
|
|
$ |
100,007 |
|
|
$ |
49,504 |
|
|
$ |
83,671 |
|
|
$ |
41,646 |
|
|
$ |
24,269 |
|
|
$ |
597,843 |
|
AULC balance, beginning of period |
$ |
48,988 |
|
|
$ |
6,041 |
|
|
$ |
— |
|
|
$ |
1,924 |
|
|
$ |
8 |
|
|
$ |
3,845 |
|
|
$ |
60,806 |
|
Provision (reduction in allowance) for unfunded loan commitments and letters of credit |
6,898 |
|
|
1,521 |
|
|
— |
|
|
144 |
|
|
10 |
|
|
2,702 |
|
|
11,275 |
|
AULC balance, end of period |
$ |
55,886 |
|
|
$ |
7,562 |
|
|
$ |
— |
|
|
$ |
2,068 |
|
|
$ |
18 |
|
|
$ |
6,547 |
|
|
$ |
72,081 |
|
ACL balance, end of period |
$ |
354,632 |
|
|
$ |
107,569 |
|
|
$ |
49,504 |
|
|
$ |
85,739 |
|
|
$ |
41,664 |
|
|
$ |
30,816 |
|
|
$ |
669,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL balance, beginning of period |
$ |
265,801 |
|
|
$ |
162,557 |
|
|
$ |
31,053 |
|
|
$ |
111,131 |
|
|
$ |
39,577 |
|
|
$ |
37,751 |
|
|
$ |
647,870 |
|
Loan charge-offs |
(76,654 |
) |
|
(24,704 |
) |
|
(31,330 |
) |
|
(54,473 |
) |
|
(25,946 |
) |
|
(33,494 |
) |
|
(246,601 |
) |
Recoveries of loans previously charged-off |
44,531 |
|
|
34,071 |
|
|
13,762 |
|
|
17,526 |
|
|
6,194 |
|
|
5,890 |
|
|
121,974 |
|
Provision (reduction in allowance) for loan and lease losses |
53,317 |
|
|
(69,085 |
) |
|
19,981 |
|
|
22,229 |
|
|
27,386 |
|
|
29,254 |
|
|
83,082 |
|
Write-downs of loans sold or transferred to loans held for sale
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,129 |
) |
|
(1,129 |
) |
ALLL balance, end of period |
$ |
286,995 |
|
|
$ |
102,839 |
|
|
$ |
33,466 |
|
|
$ |
96,413 |
|
|
$ |
47,211 |
|
|
$ |
38,272 |
|
|
$ |
605,196 |
|
AULC balance, beginning of period |
$ |
49,596 |
|
|
$ |
9,891 |
|
|
$ |
— |
|
|
$ |
1,763 |
|
|
$ |
9 |
|
|
$ |
1,640 |
|
|
$ |
62,899 |
|
Provision (reduction in allowance) for unfunded loan commitments and letters of credit |
(608 |
) |
|
(3,850 |
) |
|
— |
|
|
161 |
|
|
(1 |
) |
|
2,205 |
|
|
(2,093 |
) |
AULC balance, end of period |
$ |
48,988 |
|
|
$ |
6,041 |
|
|
$ |
— |
|
|
$ |
1,924 |
|
|
$ |
8 |
|
|
$ |
3,845 |
|
|
$ |
60,806 |
|
ACL balance, end of period |
$ |
335,983 |
|
|
$ |
108,880 |
|
|
$ |
33,466 |
|
|
$ |
98,337 |
|
|
$ |
47,219 |
|
|
$ |
42,117 |
|
|
$ |
666,002 |
|
(dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL balance, beginning of period |
$ |
241,051 |
|
|
$ |
285,369 |
|
|
$ |
34,979 |
|
|
$ |
118,764 |
|
|
$ |
61,658 |
|
|
$ |
27,254 |
|
|
$ |
769,075 |
|
Loan charge-offs |
(45,904 |
) |
|
(69,512 |
) |
|
(23,912 |
) |
|
(98,184 |
) |
|
(34,236 |
) |
|
(34,568 |
) |
|
(306,316 |
) |
Recoveries of loans previously charged-off |
29,514 |
|
|
44,658 |
|
|
13,375 |
|
|
15,921 |
|
|
7,074 |
|
|
7,108 |
|
|
117,650 |
|
Provision (reduction in allowance) for loan and lease losses |
41,140 |
|
|
(97,958 |
) |
|
6,611 |
|
|
74,630 |
|
|
5,417 |
|
|
37,957 |
|
|
67,797 |
|
Write-downs of loans sold or transferred to loans held for sale
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(336 |
) |
|
— |
|
|
(336 |
) |
ALLL balance, end of period |
$ |
265,801 |
|
|
$ |
162,557 |
|
|
$ |
31,053 |
|
|
$ |
111,131 |
|
|
$ |
39,577 |
|
|
$ |
37,751 |
|
|
$ |
647,870 |
|
AULC balance, beginning of period |
$ |
33,868 |
|
|
$ |
4,740 |
|
|
$ |
— |
|
|
$ |
1,356 |
|
|
$ |
3 |
|
|
$ |
684 |
|
|
$ |
40,651 |
|
Provision (reduction in allowance) for unfunded loan commitments and letters of credit |
15,728 |
|
|
5,151 |
|
|
— |
|
|
407 |
|
|
6 |
|
|
956 |
|
|
22,248 |
|
AULC balance, end of period |
$ |
49,596 |
|
|
$ |
9,891 |
|
|
$ |
— |
|
|
$ |
1,763 |
|
|
$ |
9 |
|
|
$ |
1,640 |
|
|
$ |
62,899 |
|
ACL balance, end of period |
$ |
315,397 |
|
|
$ |
172,448 |
|
|
$ |
31,053 |
|
|
$ |
112,894 |
|
|
$ |
39,586 |
|
|
$ |
39,391 |
|
|
$ |
710,769 |
|
Credit Quality Indicators
To facilitate the monitoring of credit quality for C&I and CRE loans, and for purposes of determining an appropriate ACL level for these loans, Huntington utilizes the following categories of credit grades:
Pass - Higher quality loans that do not fit any of the other categories described below.
OLEM - The credit risk may be relatively minor yet represent a risk given certain specific circumstances. If the potential weaknesses are not monitored or mitigated, the loan may weaken or the collateral may be inadequate to protect Huntington’s position in the future. For these reasons, Huntington considers the loans to be potential problem loans.
Substandard - Inadequately protected loans by the borrower’s ability to repay, equity, and/or the collateral pledged to secure the loan. These loans have identified weaknesses that could hinder normal repayment or collection of the debt. It is likely Huntington will sustain some loss if any identified weaknesses are not mitigated.
Doubtful - Loans that have all of the weaknesses inherent in those loans classified as Substandard, with the added elements of the full collection of the loan is improbable and that the possibility of loss is high.
The categories above, which are derived from standard regulatory rating definitions, are assigned upon initial approval of the loan or lease and subsequently updated as appropriate.
Commercial loans categorized as OLEM, Substandard, or Doubtful are considered Criticized loans. Commercial loans categorized as Substandard or Doubtful are also considered Classified loans.
For all classes within all consumer loan portfolios, each loan is assigned a specific PD factor that is partially based on the borrower’s most recent credit bureau score, which we update quarterly. A credit bureau score is a credit score developed by Fair Isaac
Corporation based on data provided by the credit bureaus. The credit bureau score is widely accepted as the standard measure of consumer credit risk used by lenders, regulators, rating agencies, and consumers. The higher the credit bureau score, the higher likelihood of repayment and therefore, an indicator of higher credit quality.
Huntington assesses the risk in the loan portfolio by utilizing numerous risk characteristics. The classifications described above, and also presented in the table below, represent one of those characteristics that are closely monitored in the overall credit risk management processes.
The following table presents each loan and lease class by credit quality indicator for the years ended December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
Credit Risk Profile by UCS Classification |
(dollar amounts in thousands) |
Pass |
|
OLEM |
|
Substandard |
|
Doubtful |
|
Total |
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
3,731,113 |
|
|
$ |
114,490 |
|
|
$ |
165,301 |
|
|
$ |
1,896 |
|
|
$ |
4,012,800 |
|
Purchased credit-impaired |
3,051 |
|
|
674 |
|
|
15,661 |
|
|
1,631 |
|
|
21,017 |
|
Other commercial and industrial |
15,523,625 |
|
|
284,175 |
|
|
714,615 |
|
|
3,602 |
|
|
16,526,017 |
|
Total commercial and industrial |
19,257,789 |
|
|
399,339 |
|
|
895,577 |
|
|
7,129 |
|
|
20,559,834 |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
Retail properties |
1,473,014 |
|
|
10,865 |
|
|
22,830 |
|
|
— |
|
|
1,506,709 |
|
Multi family |
1,029,138 |
|
|
28,862 |
|
|
19,898 |
|
|
320 |
|
|
1,078,218 |
|
Office |
822,824 |
|
|
35,350 |
|
|
36,011 |
|
|
440 |
|
|
894,625 |
|
Industrial and warehouse |
493,402 |
|
|
259 |
|
|
10,450 |
|
|
56 |
|
|
504,167 |
|
Purchased credit-impaired |
7,194 |
|
|
397 |
|
|
6,167 |
|
|
— |
|
|
13,758 |
|
Other commercial real estate |
1,240,482 |
|
|
4,054 |
|
|
25,811 |
|
|
827 |
|
|
1,271,174 |
|
Total commercial real estate |
$ |
5,066,054 |
|
|
$ |
79,787 |
|
|
$ |
121,167 |
|
|
$ |
1,643 |
|
|
$ |
5,268,651 |
|
|
|
|
|
|
|
|
|
|
|
|
Credit Risk Profile by FICO Score (1) |
|
750+ |
|
650-749 |
|
<650 |
|
Other (2) |
|
Total |
Automobile |
$ |
4,680,684 |
|
|
$ |
3,454,585 |
|
|
$ |
1,086,914 |
|
|
$ |
258,495 |
|
|
$ |
9,480,678 |
|
Home equity: |
|
|
|
|
|
|
|
|
|
Secured by first-lien |
3,369,657 |
|
|
1,441,574 |
|
|
258,328 |
|
|
121,926 |
|
|
5,191,485 |
|
Secured by junior-lien |
1,841,084 |
|
|
1,024,851 |
|
|
323,998 |
|
|
89,064 |
|
|
3,278,997 |
|
Total home equity |
5,210,741 |
|
|
2,466,425 |
|
|
582,326 |
|
|
210,990 |
|
|
8,470,482 |
|
Residential mortgage: |
|
|
|
|
|
|
|
|
|
Residential mortgage |
3,563,683 |
|
|
1,813,002 |
|
|
567,688 |
|
|
52,573 |
|
|
5,996,946 |
|
Purchased credit-impaired |
381 |
|
|
777 |
|
|
296 |
|
|
— |
|
|
1,454 |
|
Total residential mortgage |
3,564,064 |
|
|
1,813,779 |
|
|
567,984 |
|
|
52,573 |
|
|
5,998,400 |
|
Other consumer: |
|
|
|
|
|
|
|
|
|
Other consumer |
233,969 |
|
|
269,694 |
|
|
49,650 |
|
|
9,689 |
|
|
563,002 |
|
Purchased credit-impaired |
— |
|
|
52 |
|
|
— |
|
|
— |
|
|
52 |
|
Total other consumer |
$ |
233,969 |
|
|
$ |
269,746 |
|
|
$ |
49,650 |
|
|
$ |
9,689 |
|
|
$ |
563,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
Credit Risk Profile by UCS Classification |
(dollar amounts in thousands) |
Pass |
|
OLEM |
|
Substandard |
|
Doubtful |
|
Total |
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
3,959,046 |
|
|
$ |
117,637 |
|
|
$ |
175,767 |
|
|
$ |
2,425 |
|
|
$ |
4,254,875 |
|
Purchased credit-impaired |
3,915 |
|
|
741 |
|
|
14,901 |
|
|
3,671 |
|
|
23,228 |
|
Other commercial and industrial |
13,925,334 |
|
|
386,666 |
|
|
440,036 |
|
|
3,007 |
|
|
14,755,043 |
|
Total commercial and industrial |
17,888,295 |
|
|
505,044 |
|
|
630,704 |
|
|
9,103 |
|
|
19,033,146 |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
Retail properties |
1,279,064 |
|
|
10,204 |
|
|
67,911 |
|
|
567 |
|
|
1,357,746 |
|
Multi family |
1,044,521 |
|
|
12,608 |
|
|
32,322 |
|
|
965 |
|
|
1,090,416 |
|
Office |
902,474 |
|
|
33,107 |
|
|
42,578 |
|
|
2,144 |
|
|
980,303 |
|
Industrial and warehouse |
487,454 |
|
|
7,877 |
|
|
17,781 |
|
|
289 |
|
|
513,401 |
|
Purchased credit-impaired |
6,914 |
|
|
803 |
|
|
25,460 |
|
|
5,194 |
|
|
38,371 |
|
Other commercial real estate |
1,166,293 |
|
|
9,635 |
|
|
40,019 |
|
|
1,219 |
|
|
1,217,166 |
|
Total commercial real estate |
$ |
4,886,720 |
|
|
$ |
74,234 |
|
|
$ |
226,071 |
|
|
$ |
10,378 |
|
|
$ |
5,197,403 |
|
|
|
|
|
|
|
|
|
|
|
|
Credit Risk Profile by FICO Score (1) |
|
750+ |
|
650-749 |
|
<650 |
|
Other (2) |
|
Total |
Automobile |
$ |
4,165,811 |
|
|
$ |
3,249,141 |
|
|
$ |
1,028,381 |
|
|
$ |
246,569 |
|
|
$ |
8,689,902 |
|
Home equity: |
|
|
|
|
|
|
|
|
|
Secured by first-lien |
3,255,088 |
|
|
1,426,191 |
|
|
283,152 |
|
|
164,373 |
|
|
5,128,804 |
|
Secured by junior-lien |
1,832,663 |
|
|
1,095,332 |
|
|
348,825 |
|
|
85,291 |
|
|
3,362,111 |
|
Total home equity |
5,087,751 |
|
|
2,521,523 |
|
|
631,977 |
|
|
249,664 |
|
|
8,490,915 |
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
Residential mortgage |
3,285,310 |
|
|
1,785,137 |
|
|
666,562 |
|
|
91,688 |
|
|
5,828,697 |
|
Purchased credit-impaired |
594 |
|
|
1,135 |
|
|
183 |
|
|
— |
|
|
1,912 |
|
Total residential mortgage |
3,285,904 |
|
|
1,786,272 |
|
|
666,745 |
|
|
91,688 |
|
|
5,830,609 |
|
Other consumer |
|
|
|
|
|
|
|
|
|
Other consumer |
195,128 |
|
|
187,781 |
|
|
30,582 |
|
|
209 |
|
|
413,700 |
|
Purchased credit-impaired |
— |
|
|
51 |
|
|
— |
|
|
— |
|
|
51 |
|
Total other consumer |
$ |
195,128 |
|
|
$ |
187,832 |
|
|
$ |
30,582 |
|
|
$ |
209 |
|
|
$ |
413,751 |
|
|
|
(1) |
Reflects most recent customer credit scores. |
|
|
(2) |
Reflects deferred fees and costs, loans in process, loans to legal entities, etc. |
Impaired Loans
For all classes within the C&I and CRE portfolios, all loans with an outstanding balance of $1 million or greater are considered for individual evaluation on a quarterly basis for impairment . Generally, consumer loans within any class are not individually evaluated on a regular basis for impairment. However, certain home equity and residential mortgage loans are measured for impairment based on the underlying collateral value. All TDRs, regardless of the outstanding balance amount, are also considered to be impaired. Loans acquired with evidence of deterioration of credit quality since origination for which it is probable at acquisition that all contractually required payments will not be collected are also considered to be impaired.
Once a loan has been identified for an assessment of impairment, the loan is considered impaired when, based on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected. This determination requires significant judgment and use of estimates, and the eventual outcome may differ significantly from those estimates.
The following tables present the balance of the ALLL attributable to loans by portfolio segment individually and collectively evaluated for impairment and the related loan and lease balance for the years ended December 31, 2015 and 2014 (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands) |
Commercial
and
Industrial
|
|
Commercial
Real Estate
|
|
Automobile |
|
Home
Equity
|
|
Residential
Mortgage
|
|
Other
Consumer
|
|
Total |
ALL at December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of ALLL balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
2,602 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
127 |
|
|
$ |
— |
|
|
$ |
2,729 |
|
Attributable to loans individually evaluated for impairment |
19,314 |
|
|
8,114 |
|
|
1,779 |
|
|
16,242 |
|
|
16,811 |
|
|
176 |
|
|
62,436 |
|
Attributable to loans collectively evaluated for impairment |
276,830 |
|
|
91,893 |
|
|
47,725 |
|
|
67,429 |
|
|
24,708 |
|
|
24,093 |
|
|
532,678 |
|
Total ALLL balance |
$ |
298,746 |
|
|
$ |
100,007 |
|
|
$ |
49,504 |
|
|
$ |
83,671 |
|
|
$ |
41,646 |
|
|
$ |
24,269 |
|
|
$ |
597,843 |
|
Loan and Lease Ending Balances at December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of loan and lease ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
21,017 |
|
|
$ |
13,758 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,454 |
|
|
$ |
52 |
|
|
$ |
36,281 |
|
Individually evaluated for impairment |
481,033 |
|
|
144,977 |
|
|
31,304 |
|
|
248,839 |
|
|
366,995 |
|
|
4,640 |
|
|
1,277,788 |
|
Collectively evaluated for impairment |
20,057,784 |
|
|
5,109,916 |
|
|
9,449,374 |
|
|
8,221,643 |
|
|
5,629,951 |
|
|
558,362 |
|
|
49,027,030 |
|
Total loans and leases evaluated for impairment |
$ |
20,559,834 |
|
|
$ |
5,268,651 |
|
|
$ |
9,480,678 |
|
|
$ |
8,470,482 |
|
|
$ |
5,998,400 |
|
|
$ |
563,054 |
|
|
$ |
50,341,099 |
|
Portion of ending balance of impaired loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
With allowance assigned to the loan and lease balances |
$ |
246,249 |
|
|
$ |
90,475 |
|
|
$ |
31,304 |
|
|
$ |
248,839 |
|
|
$ |
368,449 |
|
|
$ |
4,640 |
|
|
$ |
989,956 |
|
With no allowance assigned to the loan and lease balances |
255,801 |
|
|
68,260 |
|
|
— |
|
|
— |
|
|
— |
|
|
52 |
|
|
324,113 |
|
Total |
$ |
502,050 |
|
|
$ |
158,735 |
|
|
$ |
31,304 |
|
|
$ |
248,839 |
|
|
$ |
368,449 |
|
|
$ |
4,692 |
|
|
$ |
1,314,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balance of impaired loans |
$ |
382,051 |
|
|
$ |
202,192 |
|
|
$ |
30,163 |
|
|
$ |
292,014 |
|
|
$ |
373,573 |
|
|
$ |
4,726 |
|
|
$ |
1,284,719 |
|
ALLL on impaired loans |
21,916 |
|
|
8,114 |
|
|
1,779 |
|
|
16,242 |
|
|
16,938 |
|
|
176 |
|
|
65,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands) |
Commercial
and
Industrial
|
|
Commercial
Real Estate
|
|
Automobile |
|
Home
Equity
|
|
Residential
Mortgage
|
|
Other
Consumer
|
|
Total |
ALLL at December 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of ALLL balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
3,846 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
8 |
|
|
$ |
245 |
|
|
$ |
4,099 |
|
Attributable to loans individually evaluated for impairment |
11,049 |
|
|
18,887 |
|
|
1,531 |
|
|
26,027 |
|
|
16,535 |
|
|
214 |
|
|
74,243 |
|
Attributable to loans collectively evaluated for impairment |
272,100 |
|
|
83,952 |
|
|
31,935 |
|
|
70,386 |
|
|
30,668 |
|
|
37,813 |
|
|
526,854 |
|
Total ALLL balance: |
$ |
286,995 |
|
|
$ |
102,839 |
|
|
$ |
33,466 |
|
|
$ |
96,413 |
|
|
$ |
47,211 |
|
|
$ |
38,272 |
|
|
$ |
605,196 |
|
Loan and Lease Ending Balances at December 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of loan and lease ending balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
23,228 |
|
|
$ |
38,371 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,912 |
|
|
$ |
51 |
|
|
$ |
63,562 |
|
Individually evaluated for impairment |
216,993 |
|
|
217,262 |
|
|
30,612 |
|
|
310,446 |
|
|
369,577 |
|
|
4,088 |
|
|
1,148,978 |
|
Collectively evaluated for impairment |
18,792,925 |
|
|
4,941,770 |
|
|
8,659,290 |
|
|
8,180,469 |
|
|
5,459,120 |
|
|
409,612 |
|
|
46,443,186 |
|
Total loans and leases evaluated for impairment |
$ |
19,033,146 |
|
|
$ |
5,197,403 |
|
|
$ |
8,689,902 |
|
|
$ |
8,490,915 |
|
|
$ |
5,830,609 |
|
|
$ |
413,751 |
|
|
$ |
47,655,726 |
|
Portion of ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
With allowance assigned to the loan and lease balances |
$ |
202,376 |
|
|
$ |
144,162 |
|
|
$ |
30,612 |
|
|
$ |
310,446 |
|
|
$ |
371,489 |
|
|
$ |
4,139 |
|
|
$ |
1,063,224 |
|
With no allowance assigned to the loan and lease balances |
37,845 |
|
|
111,471 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
149,316 |
|
Total |
$ |
240,221 |
|
|
$ |
255,633 |
|
|
$ |
30,612 |
|
|
$ |
310,446 |
|
|
$ |
371,489 |
|
|
$ |
4,139 |
|
|
$ |
1,212,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balance of impaired loans |
$ |
174,316 |
|
|
$ |
511,590 |
|
|
$ |
34,637 |
|
|
$ |
258,881 |
|
|
$ |
384,026 |
|
|
$ |
2,879 |
|
|
$ |
1,366,329 |
|
ALLL on impaired loans |
14,895 |
|
|
18,887 |
|
|
1,531 |
|
|
26,027 |
|
|
16,543 |
|
|
459 |
|
|
78,342 |
|
The following tables present by class the ending, unpaid principal balance, and the related ALLL, along with the average balance and interest income recognized only for loans and leases individually evaluated for impairment and purchased credit-impaired loans for the years ended December 31, 2015 and 2014 (1), (2):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
December 31, 2015 |
|
December 31, 2015 |
(dollar amounts in thousands) |
Ending
Balance
|
|
Unpaid
Principal
Balance (5)
|
|
Related
Allowance
|
|
Average
Balance
|
|
Interest
Income
Recognized
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
57,832 |
|
|
$ |
65,812 |
|
|
$ |
— |
|
|
$ |
30,672 |
|
|
$ |
520 |
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Other commercial and industrial |
197,969 |
|
|
213,739 |
|
|
— |
|
|
83,717 |
|
|
2,064 |
|
Total commercial and industrial |
255,801 |
|
|
279,551 |
|
|
$ |
— |
|
|
114,389 |
|
|
2,584 |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
Retail properties |
42,009 |
|
|
54,021 |
|
|
— |
|
|
48,903 |
|
|
2,031 |
|
Multi family |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Office |
9,030 |
|
|
12,919 |
|
|
— |
|
|
7,767 |
|
|
309 |
|
Industrial and warehouse |
1,720 |
|
|
1,741 |
|
|
— |
|
|
777 |
|
|
47 |
|
Purchased credit-impaired |
13,758 |
|
|
55,358 |
|
|
— |
|
|
28,168 |
|
|
4,707 |
|
Other commercial real estate |
1,743 |
|
|
1,775 |
|
|
— |
|
|
2,558 |
|
|
105 |
|
Total commercial real estate |
68,260 |
|
|
125,814 |
|
|
— |
|
|
88,173 |
|
|
7,199 |
|
Other consumer |
|
|
|
|
|
|
|
|
|
Other consumer |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Purchased credit-impaired |
52 |
|
|
101 |
|
|
— |
|
|
51 |
|
|
17 |
|
Total other consumer |
$ |
52 |
|
|
$ |
101 |
|
|
$ |
— |
|
|
$ |
51 |
|
|
$ |
17 |
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
Commercial and industrial: (3) |
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
54,092 |
|
|
$ |
62,527 |
|
|
$ |
4,171 |
|
|
$ |
54,785 |
|
|
$ |
1,985 |
|
Purchased credit-impaired |
21,017 |
|
|
30,676 |
|
|
2,602 |
|
|
21,046 |
|
|
7,190 |
|
Other commercial and industrial |
171,140 |
|
|
181,000 |
|
|
15,143 |
|
|
191,831 |
|
|
5,935 |
|
Total commercial and industrial |
246,249 |
|
|
274,203 |
|
|
21,916 |
|
|
267,662 |
|
|
15,110 |
|
Commercial real estate: (4) |
|
|
|
|
|
|
|
|
|
Retail properties |
9,096 |
|
|
11,121 |
|
|
1,190 |
|
|
31,636 |
|
|
1,204 |
|
Multi family |
34,349 |
|
|
37,208 |
|
|
1,593 |
|
|
17,043 |
|
|
740 |
|
Office |
14,365 |
|
|
17,350 |
|
|
1,177 |
|
|
31,148 |
|
|
1,301 |
|
Industrial and warehouse |
9,721 |
|
|
10,550 |
|
|
1,540 |
|
|
7,311 |
|
|
301 |
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Other commercial real estate |
22,944 |
|
|
28,701 |
|
|
2,614 |
|
|
26,881 |
|
|
1,287 |
|
Total commercial real estate |
90,475 |
|
|
104,930 |
|
|
8,114 |
|
|
114,019 |
|
|
4,833 |
|
Automobile |
31,304 |
|
|
31,878 |
|
|
1,779 |
|
|
30,163 |
|
|
2,224 |
|
Home equity: |
|
|
|
|
|
|
|
|
|
Secured by first-lien |
52,672 |
|
|
57,224 |
|
|
4,359 |
|
|
108,942 |
|
|
4,186 |
|
Secured by junior-lien |
196,167 |
|
|
227,733 |
|
|
11,883 |
|
|
183,072 |
|
|
8,906 |
|
Total home equity |
248,839 |
|
|
284,957 |
|
|
16,242 |
|
|
292,014 |
|
|
13,092 |
|
Residential mortgage (6): |
|
|
|
|
|
|
|
|
|
Residential mortgage |
366,995 |
|
|
408,925 |
|
|
16,811 |
|
|
371,756 |
|
|
12,391 |
|
Purchased credit-impaired |
1,454 |
|
|
2,189 |
|
|
127 |
|
|
1,817 |
|
|
498 |
|
Total residential mortgage |
368,449 |
|
|
411,114 |
|
|
16,938 |
|
|
373,573 |
|
|
12,889 |
|
Other consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
4,640 |
|
|
4,649 |
|
|
176 |
|
|
4,675 |
|
|
254 |
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total other consumer |
$ |
4,640 |
|
|
$ |
4,649 |
|
|
$ |
176 |
|
|
$ |
4,675 |
|
|
$ |
254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
December 31, 2014 |
|
December 31, 2014 |
(dollar amounts in thousands) |
Ending
Balance
|
|
Unpaid
Principal
Balance (5)
|
|
Related
Allowance
|
|
Average
Balance
|
|
Interest
Income
Recognized
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
13,536 |
|
|
$ |
13,536 |
|
|
$ |
— |
|
|
$ |
5,740 |
|
|
$ |
205 |
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Other commercial and industrial |
24,309 |
|
|
26,858 |
|
|
— |
|
|
7,536 |
|
|
375 |
|
Total commercial and industrial |
37,845 |
|
|
40,394 |
|
|
— |
|
|
13,276 |
|
|
580 |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
Retail properties |
61,915 |
|
|
91,627 |
|
|
— |
|
|
53,121 |
|
|
2,454 |
|
Multi family |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Office |
1,130 |
|
|
3,574 |
|
|
— |
|
|
3,709 |
|
|
311 |
|
Industrial and warehouse |
3,447 |
|
|
3,506 |
|
|
— |
|
|
5,012 |
|
|
248 |
|
Purchased credit-impaired |
38,371 |
|
|
91,075 |
|
|
— |
|
|
59,424 |
|
|
11,519 |
|
Other commercial real estate |
6,608 |
|
|
6,815 |
|
|
— |
|
|
6,598 |
|
|
286 |
|
Total commercial real estate |
111,471 |
|
|
196,597 |
|
|
— |
|
|
127,864 |
|
|
14,818 |
|
Automobile |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Home equity: |
|
|
|
|
|
|
|
|
|
Secured by first-lien |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Secured by junior-lien |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total home equity |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Residential mortgage: |
|
|
|
|
|
|
|
|
|
Residential mortgage |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total residential mortgage |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Other consumer: |
|
|
|
|
|
|
|
|
|
Other consumer |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total other consumer |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
Commercial and industrial: (3) |
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
44,869 |
|
|
$ |
53,639 |
|
|
$ |
4,220 |
|
|
$ |
40,192 |
|
|
$ |
1,557 |
|
Purchased credit-impaired |
23,228 |
|
|
35,307 |
|
|
3,846 |
|
|
32,253 |
|
|
6,973 |
|
Other commercial and industrial |
134,279 |
|
|
162,908 |
|
|
6,829 |
|
|
88,595 |
|
|
2,686 |
|
Total commercial and industrial |
202,376 |
|
|
251,854 |
|
|
14,895 |
|
|
161,040 |
|
|
11,216 |
|
Commercial real estate: (4) |
|
|
|
|
|
|
|
|
|
Retail properties |
37,081 |
|
|
38,397 |
|
|
3,536 |
|
|
63,393 |
|
|
1,983 |
|
Multi family |
17,277 |
|
|
23,725 |
|
|
2,339 |
|
|
16,897 |
|
|
659 |
|
Office |
52,953 |
|
|
56,268 |
|
|
8,399 |
|
|
52,831 |
|
|
2,381 |
|
Industrial and warehouse |
8,888 |
|
|
10,396 |
|
|
720 |
|
|
9,092 |
|
|
274 |
|
Purchased credit-impaired |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other commercial real estate |
27,963 |
|
|
33,472 |
|
|
3,893 |
|
|
241,513 |
|
|
1,831 |
|
Total commercial real estate |
144,162 |
|
|
162,258 |
|
|
18,887 |
|
|
383,726 |
|
|
7,128 |
|
Automobile |
30,612 |
|
|
32,483 |
|
|
1,531 |
|
|
34,637 |
|
|
2,637 |
|
Home equity: |
|
|
|
|
|
|
|
|
|
Secured by first-lien |
145,566 |
|
|
157,978 |
|
|
8,296 |
|
|
126,602 |
|
|
5,496 |
|
Secured by junior-lien |
164,880 |
|
|
208,118 |
|
|
17,731 |
|
|
132,279 |
|
|
6,379 |
|
Total home equity |
310,446 |
|
|
366,096 |
|
|
26,027 |
|
|
258,881 |
|
|
11,875 |
|
Residential mortgage: (6) |
|
|
|
|
|
|
|
|
|
Residential mortgage |
369,577 |
|
|
415,280 |
|
|
16,535 |
|
|
381,745 |
|
|
11,594 |
|
Purchased credit-impaired |
1,912 |
|
|
3,096 |
|
|
8 |
|
|
2,281 |
|
|
574 |
|
Total residential mortgage |
371,489 |
|
|
418,376 |
|
|
16,543 |
|
|
384,026 |
|
|
12,168 |
|
Other consumer: |
|
|
|
|
|
|
|
|
|
Other consumer |
4,088 |
|
|
4,209 |
|
|
214 |
|
|
2,796 |
|
|
202 |
|
Purchased credit-impaired |
51 |
|
|
123 |
|
|
245 |
|
|
83 |
|
|
15 |
|
Total other consumer |
$ |
4,139 |
|
|
$ |
4,332 |
|
|
$ |
459 |
|
|
$ |
2,879 |
|
|
$ |
217 |
|
|
|
(1) |
These tables do not include loans fully charged-off. |
|
|
(2) |
All automobile, home equity, residential mortgage, and other consumer impaired loans included in these tables are considered impaired due to their status as a TDR. |
|
|
(3) |
At December 31, 2015, $91 million of the $246 million C&I loans with an allowance recorded were considered impaired due to their status as a TDR. At December 31, 2014, $63 million of the $202 million C&I loans with an allowance recorded were considered impaired due to their status as a TDR.
|
|
|
(4) |
At December 31, 2015, $35 million of the $90 million CRE loans with an allowance recorded were considered impaired due to their status as a TDR. At December 31, 2014, $27 million of the $144 million CRE loans with an allowance recorded were considered impaired due to their status as a TDR.
|
|
|
(5) |
The differences between the ending balance and unpaid principal balance amounts represent partial charge-offs. |
|
|
(6) |
At December 31, 2015, $29 million of the $368 million residential mortgage loans with an allowance recorded were guaranteed by the U.S. government. At December 31, 2014, $24 million of the $371 million residential mortgage loans with an allowance recorded were guaranteed by the U.S. government.
|
TDR Loans
The amount of interest that would have been recorded under the original terms for total accruing TDR loans was $46 million, $45 million, and $44 million for 2015, 2014, and 2013, respectively. The total amount of interest recorded to interest income for these loans was $41 million, $39 million, and $36 million for 2015, 2014, and 2013, respectively.
TDR Concession Types
The Company’s standards relating to loan modifications consider, among other factors, minimum verified income requirements, cash flow analyses, and collateral valuations. Each potential loan modification is reviewed individually and the terms of the loan are modified to meet a borrower’s specific circumstances at a point in time. All commercial TDRs are reviewed and approved by our SAD. The types of concessions provided to borrowers include:
|
|
• |
Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the debt. |
|
|
• |
Amortization or maturity date change beyond what the collateral supports, including any of the following: |
|
|
• |
Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and could increase the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven. |
|
|
• |
Reduces the amount of loan principal to be amortized and increases the amount of the balloon payment at the end of the term of the loan. This concession also reduces the minimum monthly payment. Principal is generally not forgiven. |
|
|
• |
Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan. |
|
|
• |
Chapter 7 bankruptcy: A bankruptcy court’s discharge of a borrower’s debt is considered a concession when the borrower does not reaffirm the discharged debt. |
|
|
• |
Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest. Principal forgiveness may result from any TDR modification of any concession type. However, the aggregate amount of principal forgiven as a result of loans modified as TDRs during the years ended December 31, 2015 and 2014, was not significant.
|
Following is a description of TDRs by the different loan types:
Commercial loan TDRs – Commercial accruing TDRs often result from loans receiving a concession with terms that are not considered a market transaction to Huntington. The TDR remains in accruing status as long as the customer is less than 90-days past due on payments per the restructured loan terms and no loss is expected.
Commercial nonaccrual TDRs result from either: (1) an accruing commercial TDR being placed on nonaccrual status, or (2) a workout where an existing commercial NAL is restructured and a concession is given. At times, these workouts restructure the NAL so that two or more new notes are created. The primary note is underwritten based upon our normal underwriting standards and is sized so projected cash flows are sufficient to repay contractual principal and interest. The terms on the secondary note(s) vary by situation, and may include notes that defer principal and interest payments until after the primary note is repaid. Creating two or more notes often allows the borrower to continue a project and allows Huntington to right-size a loan based upon the current expectations for a borrower’s or project’s performance.
Our strategy involving TDR borrowers includes working with these borrowers to allow them to refinance elsewhere, as well as allow them time to improve their financial position and remain our customer through refinancing their notes according to market terms and conditions in the future. A subsequent refinancing or modification of a loan may occur when either the loan matures according to the terms of the TDR-modified agreement or the borrower requests a change to the loan agreements. At that time, the loan is evaluated to determine if it is creditworthy. It is subjected to the normal underwriting standards and processes for other similar credit extensions, both new and existing. The refinanced note is evaluated to determine if it is considered a new loan or a continuation of the prior loan. A new loan is considered for removal of the TDR designation, whereas a continuation of the prior note requires a continuation of the TDR designation. In order for a TDR designation to be removed, the borrower must no longer be experiencing financial difficulties and the terms of the refinanced loan must not represent a concession.
Residential Mortgage loan TDRs – Residential mortgage TDRs represent loan modifications associated with traditional first-lien mortgage loans in which a concession has been provided to the borrower. The primary concessions given to residential mortgage borrowers are amortization or maturity date changes and interest rate reductions. Residential mortgages identified as TDRs involve borrowers unable to refinance their mortgages through the Company’s normal mortgage origination channels or through other independent sources. Some, but not all, of the loans may be delinquent.
Automobile, Home Equity, and Other Consumer loan TDRs – The Company may make similar interest rate, term, and principal concessions as with residential mortgage loan TDRs.
TDR Impact on Credit Quality
Huntington’s ALLL is largely determined by updated risk ratings assigned to commercial loans, updated borrower credit scores on consumer loans, and borrower delinquency history in both the commercial and consumer portfolios. These updated risk ratings and credit scores consider the default history of the borrower, including payment redefaults. As such, the provision for credit losses is impacted primarily by changes in borrower payment performance rather than the TDR classification. TDRs can be classified as either accrual or nonaccrual loans. Nonaccrual TDRs are included in NALs whereas accruing TDRs are excluded from NALs as it is probable that all contractual principal and interest due under the restructured terms will be collected.
Our TDRs may include multiple concessions and the disclosure classifications are presented based on the primary concession provided to the borrower. The majority of our concessions for the C&I and CRE portfolios are the extension of the maturity date , but could also include an increase in the interest rate. In these instances, the primary concession is the maturity date extension.
TDR concessions may also result in the reduction of the ALLL within the C&I and CRE portfolios. This reduction is derived from payments and the resulting application of the reserve calculation within the ALLL. The transaction reserve for non-TDR C&I and CRE loans is calculated based upon several estimated probability factors, such as PD and LGD, both of which were previously discussed. Upon the occurrence of a TDR in our C&I and CRE portfolios, the reserve is measured based on discounted expected cash flows or collateral value, less anticipated selling costs, of the modified loan in accordance with ASC 310-10. The resulting TDR ALLL calculation often results in a lower ALLL amount because (1) the discounted expected cash flows or collateral value, less anticipated selling costs, indicate a lower estimated loss, (2) if the modification includes a rate increase, the discounting of the cash flows on the modified loan, using the pre-modification interest rate, exceeds the carrying value of the loan, or (3) payments may occur as part of the modification. The ALLL for C&I and CRE loans may increase as a result of the modification, as the discounted cash flow analysis may indicate additional reserves are required.
TDR concessions on consumer loans may increase the ALLL. The concessions made to these borrowers often include interest rate reductions, and therefore, the TDR ALLL calculation results in a greater ALLL compared with the non-TDR calculation as the reserve is measured based on the estimation of the discounted expected cash flows or collateral value, less anticipated selling costs, on the modified loan in accordance with ASC 310-10. The resulting TDR ALLL calculation often results in a higher ALLL amount because (1) the discounted expected cash flows or collateral value, less anticipated selling costs, indicate a higher estimated loss or, (2) due to the rate decrease, the discounting of the cash flows on the modified loan, using the pre-modification interest rate, indicates a reduction in the present value of expected cash flows or collateral value, less anticipated selling costs. In certain instances, the ALLL may decrease as a result of payments made in connection with the modification.
Commercial loan TDRs – In instances where the bank substantiates that it will collect its outstanding balance in full, the note is considered for return to accrual status upon the borrower showing a sustained period of repayment performance for a six-month period of time. This six-month period could extend before or after the restructure date. If a charge-off was taken as part of the restructuring, any interest or principal payments received on that note are applied to first reduce the bank’s outstanding book balance and then to recoveries of charged-off principal, unpaid interest, and/or fee expenses while the TDR is in nonaccrual status.
Residential Mortgage, Automobile, Home Equity, and Other Consumer loan TDRs – Modified loans identified as TDRs are aggregated into pools for analysis. Cash flows and weighted average interest rates are used to calculate impairment at the pooled-loan level. Once the loans are aggregated into the pool, they continue to be classified as TDRs until contractually repaid or charged-off.
Residential mortgage loans not guaranteed by a U.S. government agency such as the FHA, VA, and the USDA, including TDR loans, are reported as accrual or nonaccrual based upon delinquency status. Nonaccrual TDRs are those that are greater than 150-days contractually past due. Loans guaranteed by U.S. government organizations continue to accrue interest on guaranteed rates upon delinquency.
The following table presents by class and by the reason for the modification the number of contracts, post-modification outstanding balance, and the financial effects of the modification for the years ended December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Troubled Debt Restructurings During The Year Ended (1) |
|
December 31, 2015 |
|
December 31, 2014 |
(dollar amounts in thousands) |
Number of
Contracts
|
|
Post-modification
Outstanding
Ending
Balance
|
|
Financial effects
of modification(2)
|
|
Number of
Contracts
|
|
Post-modification
Outstanding
Balance
|
|
Financial effects
of modification(2)
|
C&I—Owner occupied: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
4 |
|
|
$ |
372 |
|
|
$ |
(3 |
) |
|
19 |
|
|
$ |
2,484 |
|
|
$ |
20 |
|
Amortization or maturity date change |
222 |
|
|
103,686 |
|
|
(2,089 |
) |
|
97 |
|
|
32,145 |
|
|
336 |
|
Other |
4 |
|
|
661 |
|
|
(22 |
) |
|
7 |
|
|
2,051 |
|
|
(36 |
) |
Total C&I—Owner occupied |
230 |
|
|
104,719 |
|
|
(2,114 |
) |
|
123 |
|
|
36,680 |
|
|
320 |
|
C&I—Other commercial and industrial: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
9 |
|
|
7,871 |
|
|
(1,039 |
) |
|
25 |
|
|
50,534 |
|
|
(1,982 |
) |
Amortization or maturity date change |
543 |
|
|
420,670 |
|
|
(3,764 |
) |
|
285 |
|
|
149,339 |
|
|
(2,407 |
) |
Other |
12 |
|
|
29,181 |
|
|
(427 |
) |
|
21 |
|
|
7,613 |
|
|
(7 |
) |
Total C&I—Other commercial and industrial |
564 |
|
|
457,722 |
|
|
(5,230 |
) |
|
331 |
|
|
207,486 |
|
|
(4,396 |
) |
CRE—Retail properties: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
2 |
|
|
1,803 |
|
|
(11 |
) |
|
5 |
|
|
11,381 |
|
|
420 |
|
Amortization or maturity date change |
23 |
|
|
16,377 |
|
|
(1,658 |
) |
|
24 |
|
|
27,415 |
|
|
(267 |
) |
Other |
— |
|
|
— |
|
|
— |
|
|
9 |
|
|
13,765 |
|
|
(35 |
) |
Total CRE—Retail properties |
25 |
|
|
18,180 |
|
|
(1,669 |
) |
|
38 |
|
|
52,561 |
|
|
118 |
|
CRE—Multi family: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
1 |
|
|
90 |
|
|
— |
|
|
20 |
|
|
3,484 |
|
|
(75 |
) |
Amortization or maturity date change |
50 |
|
|
35,369 |
|
|
(1,843 |
) |
|
40 |
|
|
9,791 |
|
|
197 |
|
Other |
8 |
|
|
216 |
|
|
(6 |
) |
|
8 |
|
|
5,016 |
|
|
57 |
|
Total CRE—Multi family |
59 |
|
|
35,675 |
|
|
(1,849 |
) |
|
68 |
|
|
18,291 |
|
|
179 |
|
CRE—Office: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
1 |
|
|
356 |
|
|
7 |
|
|
2 |
|
|
120 |
|
|
(1 |
) |
Amortization or maturity date change |
30 |
|
|
73,148 |
|
|
902 |
|
|
22 |
|
|
18,157 |
|
|
(424 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
1 |
|
|
30 |
|
|
(2 |
) |
|
5 |
|
|
35,476 |
|
|
(3,153 |
) |
Total CRE—Office |
32 |
|
|
73,534 |
|
|
907 |
|
|
29 |
|
|
53,753 |
|
|
(3,578 |
) |
CRE—Industrial and warehouse: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
4,046 |
|
|
— |
|
Amortization or maturity date change |
13 |
|
|
6,383 |
|
|
1,279 |
|
|
17 |
|
|
9,187 |
|
|
164 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
977 |
|
|
— |
|
Total CRE—Industrial and Warehouse |
13 |
|
|
6,383 |
|
|
1,279 |
|
|
20 |
|
|
14,210 |
|
|
164 |
|
CRE—Other commercial real estate: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
— |
|
|
— |
|
|
— |
|
|
8 |
|
|
5,224 |
|
|
146 |
|
Amortization or maturity date change |
27 |
|
|
9,961 |
|
|
71 |
|
|
55 |
|
|
76,353 |
|
|
(2,789 |
) |
Other |
2 |
|
|
234 |
|
|
(22 |
) |
|
4 |
|
|
1,809 |
|
|
(127 |
) |
Total CRE—Other commercial real estate |
29 |
|
|
10,195 |
|
|
49 |
|
|
67 |
|
|
83,386 |
|
|
(2,770 |
) |
Automobile: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
41 |
|
|
121 |
|
|
5 |
|
|
92 |
|
|
758 |
|
|
15 |
|
Amortization or maturity date change |
1,591 |
|
|
12,268 |
|
|
533 |
|
|
1,880 |
|
|
12,120 |
|
|
151 |
|
Chapter 7 bankruptcy |
926 |
|
|
7,390 |
|
|
423 |
|
|
625 |
|
|
4,938 |
|
|
66 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total Automobile |
2,558 |
|
|
19,779 |
|
|
961 |
|
|
2,597 |
|
|
17,816 |
|
|
232 |
|
Residential mortgage: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
15 |
|
|
1,565 |
|
|
(61 |
) |
|
27 |
|
|
3,692 |
|
|
19 |
|
Amortization or maturity date change |
518 |
|
|
57,859 |
|
|
(455 |
) |
|
333 |
|
|
44,027 |
|
|
552 |
|
Chapter 7 bankruptcy |
139 |
|
|
14,183 |
|
|
(164 |
) |
|
182 |
|
|
18,635 |
|
|
715 |
|
Other |
11 |
|
|
1,266 |
|
|
— |
|
|
5 |
|
|
526 |
|
|
5 |
|
Total Residential mortgage |
683 |
|
|
74,873 |
|
|
(680 |
) |
|
547 |
|
|
66,880 |
|
|
1,291 |
|
First-lien home equity: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
37 |
|
|
3,665 |
|
|
112 |
|
|
193 |
|
|
15,172 |
|
|
764 |
|
Amortization or maturity date change |
204 |
|
|
19,005 |
|
|
(953 |
) |
|
289 |
|
|
23,272 |
|
|
(1,051 |
) |
Chapter 7 bankruptcy |
117 |
|
|
7,350 |
|
|
428 |
|
|
105 |
|
|
7,296 |
|
|
727 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total First-lien home equity |
358 |
|
|
30,020 |
|
|
(413 |
) |
|
587 |
|
|
45,740 |
|
|
440 |
|
Junior-lien home equity: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
18 |
|
|
734 |
|
|
49 |
|
|
187 |
|
|
6,960 |
|
|
296 |
|
Amortization or maturity date change |
1,387 |
|
|
60,018 |
|
|
(9,686 |
) |
|
1,467 |
|
|
58,129 |
|
|
(6,955 |
) |
Chapter 7 bankruptcy |
213 |
|
|
2,505 |
|
|
3,843 |
|
|
201 |
|
|
3,014 |
|
|
3,141 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total Junior-lien home equity |
1,618 |
|
|
63,257 |
|
|
(5,794 |
) |
|
1,855 |
|
|
68,103 |
|
|
(3,518 |
) |
Other consumer: (3) |
|
|
|
|
|
|
|
|
|
|
|
Interest rate reduction |
1 |
|
|
96 |
|
|
3 |
|
|
7 |
|
|
123 |
|
|
3 |
|
Amortization or maturity date change |
10 |
|
|
198 |
|
|
8 |
|
|
48 |
|
|
1,803 |
|
|
12 |
|
Chapter 7 bankruptcy |
11 |
|
|
69 |
|
|
9 |
|
|
25 |
|
|
483 |
|
|
(50 |
) |
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total Other consumer |
22 |
|
|
363 |
|
|
20 |
|
|
80 |
|
|
2,409 |
|
|
(35 |
) |
Total new troubled debt restructurings |
6,191 |
|
|
$ |
894,700 |
|
|
$ |
(14,533 |
) |
|
6,342 |
|
|
$ |
667,315 |
|
|
$ |
(11,553 |
) |
|
|
(1) |
TDRs may include multiple concessions and the disclosure classifications are based on the primary concession provided to the borrower. |
|
|
(2) |
Amounts represent the financial impact via provision (recovery) for loan and lease losses as a result of the modification. |
|
|
(3) |
Post-modification balances approximate pre-modification balances. The aggregate amount of charge-offs as a result of a restructuring are not significant. |
Any loan within any portfolio or class is considered as payment redefaulted at 90-days past due.
The following table presents TDRs that have redefaulted within one year of modification during the years ended December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings That Have Redefaulted
Within One Year of Modification During The Year Ended
|
|
December 31, 2015 (1) |
|
December 31, 2014 (1) |
(dollar amounts in thousands) |
Number of
Contracts
|
|
Ending
Balance
|
|
Number of
Contracts
|
|
Ending
Balance
|
C&I—Owner occupied: |
|
|
|
|
|
|
|
Interest rate reduction |
1 |
|
|
$ |
110 |
|
|
— |
|
|
$ |
— |
|
Amortization or maturity date change |
7 |
|
|
1,440 |
|
|
6 |
|
|
946 |
|
Other |
— |
|
|
— |
|
|
1 |
|
|
230 |
|
Total C&I—Owner occupied |
8 |
|
|
1,550 |
|
|
7 |
|
|
1,176 |
|
C&I—Other commercial and industrial: |
|
|
|
|
|
|
|
Interest rate reduction |
1 |
|
|
27 |
|
|
1 |
|
|
30 |
|
Amortization or maturity date change |
29 |
|
|
3,566 |
|
|
14 |
|
|
1,555 |
|
Other |
— |
|
|
— |
|
|
3 |
|
|
37 |
|
Total C&I—Other commercial and industrial |
30 |
|
|
3,593 |
|
|
18 |
|
|
1,622 |
|
CRE—Retail Properties: |
|
|
|
|
|
|
|
Interest rate reduction |
1 |
|
|
47 |
|
|
— |
|
|
— |
|
Amortization or maturity date change |
3 |
|
|
8,020 |
|
|
1 |
|
|
483 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total CRE—Retail properties |
4 |
|
|
8,067 |
|
|
1 |
|
|
483 |
|
CRE—Multi family: |
|
|
|
|
|
|
|
Interest rate reduction |
— |
|
|
— |
|
|
— |
|
|
— |
|
Amortization or maturity date change |
10 |
|
|
1,354 |
|
|
4 |
|
|
2,827 |
|
Other |
1 |
|
|
140 |
|
|
1 |
|
|
176 |
|
Total CRE—Multi family |
11 |
|
|
1,494 |
|
|
5 |
|
|
3,003 |
|
CRE—Office: |
|
|
|
|
|
|
|
Interest rate reduction |
— |
|
|
— |
|
|
— |
|
|
— |
|
Amortization or maturity date change |
3 |
|
|
2,984 |
|
|
3 |
|
|
1,738 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total CRE—Office |
3 |
|
|
2,984 |
|
|
3 |
|
|
1,738 |
|
CRE—Industrial and Warehouse: |
|
|
|
|
|
|
|
Interest rate reduction |
— |
|
|
— |
|
|
1 |
|
|
1,339 |
|
Amortization or maturity date change |
2 |
|
|
822 |
|
|
1 |
|
|
756 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total CRE—Industrial and Warehouse |
2 |
|
|
822 |
|
|
2 |
|
|
2,095 |
|
CRE—Other commercial real estate: |
|
|
|
|
|
|
|
Interest rate reduction |
— |
|
|
— |
|
|
1 |
|
|
169 |
|
Amortization or maturity date change |
1 |
|
|
93 |
|
|
2 |
|
|
758 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total CRE—Other commercial real estate |
1 |
|
|
93 |
|
|
3 |
|
|
927 |
|
Automobile: |
|
|
|
|
|
|
|
Interest rate reduction |
1 |
|
|
4 |
|
|
— |
|
|
— |
|
Amortization or maturity date change |
41 |
|
|
423 |
|
|
40 |
|
|
328 |
|
Chapter 7 bankruptcy |
21 |
|
|
172 |
|
|
53 |
|
|
374 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Automobile |
63 |
|
|
599 |
|
|
93 |
|
|
702 |
|
Residential mortgage: |
|
|
|
|
|
|
|
Interest rate reduction |
3 |
|
|
239 |
|
|
11 |
|
|
1,516 |
|
Amortization or maturity date change |
73 |
|
|
6,776 |
|
|
82 |
|
|
8,974 |
|
Chapter 7 bankruptcy |
8 |
|
|
843 |
|
|
37 |
|
|
3,187 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total Residential mortgage |
84 |
|
|
7,858 |
|
|
130 |
|
|
13,677 |
|
First-lien home equity: |
|
|
|
|
|
|
|
Interest rate reduction |
4 |
|
|
387 |
|
|
5 |
|
|
335 |
|
Amortization or maturity date change |
4 |
|
|
258 |
|
|
16 |
|
|
2,109 |
|
Chapter 7 bankruptcy |
28 |
|
|
2,283 |
|
|
16 |
|
|
1,005 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total First-lien home equity |
36 |
|
|
2,928 |
|
|
37 |
|
|
3,449 |
|
Junior-lien home equity: |
|
|
|
|
|
|
|
Interest rate reduction |
3 |
|
|
411 |
|
|
1 |
|
|
11 |
|
Amortization or maturity date change |
41 |
|
|
1,644 |
|
|
31 |
|
|
1,841 |
|
Chapter 7 bankruptcy |
18 |
|
|
401 |
|
|
39 |
|
|
620 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total Junior-lien home equity |
62 |
|
|
2,456 |
|
|
71 |
|
|
2,472 |
|
Other consumer: |
|
|
|
|
|
|
|
Interest rate reduction |
— |
|
|
— |
|
|
— |
|
|
— |
|
Amortization or maturity date change |
— |
|
|
— |
|
|
— |
|
|
— |
|
Chapter 7 bankruptcy |
— |
|
|
— |
|
|
— |
|
|
— |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total Other consumer |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total troubled debt restructurings with subsequent redefault |
304 |
|
|
$ |
32,444 |
|
|
370 |
|
|
$ |
31,344 |
|
|
|
(1) |
Subsequent redefault is defined as a payment redefault within 12 months of the restructuring date. Payment redefault is defined as 90-days past due for any loan in any portfolio or class. Any loan in any portfolio may be considered to be in payment redefault prior to the guidelines noted above when collection of principal or interest is in doubt.
|
Pledged Loans and Leases
The Bank has access to the Federal Reserve’s discount window and advances from the FHLB – Cincinnati. As of December 31, 2015, these borrowings and advances are secured by $17.5 billion of loans and securities.
On March 31, 2015, Huntington completed its acquisition of Macquarie Equipment Finance, which we have re-branded Huntington Technology Finance. Huntington assumed debt associated with two securitizations. As of December 31, 2015, the debt is secured by $185 million of on balance sheet leases held by the trusts.
|