Annual report pursuant to Section 13 and 15(d)

LOAN SALES AND SECURITIZATIONS (Tables)

v3.3.1.900
LOAN SALES AND SECURITIZATIONS (Tables)
12 Months Ended
Dec. 31, 2015
Transfers and Servicing [Abstract]  
Schedule of activity relating to loans securitized sold with servicing rights
The following table summarizes activity relating to residential mortgage loans sold with servicing retained for the years ended December 31, 2015, 2014, and 2013:
 
  
Year Ended December 31,
(dollar amounts in thousands)
2015
 
2014
 
2013
Residential mortgage loans sold with servicing retained
$
3,322,723

 
$
2,330,060

 
$
3,221,239

Pretax gains resulting from above loan sales (1)
83,148

 
57,590

 
102,935

 
(1)
Recorded in mortgage banking income.
The following table summarizes activity relating to automobile loans sold and/or securitized with servicing retained for the years ended December 31, 2015, 2014, and 2013:
 
 
Year Ended December 31,
(dollar amounts in thousands)
2015
 
2014 (1)
 
2013 (1)
Automobile loans securitized with servicing retained
$
750,000

 

 

Pretax gains resulting from above loan sales (2)
5,333

 

 

 
(1)
Huntington did not sell or securitize any automobile loans in 2014 or 2013.
(2)
Recorded in gain on sale of loans
The following table summarizes activity relating to SBA loans sold with servicing retained for the years ended December 31, 2015, 2014, and 2013:
 
 
Year Ended December 31,
(dollar amounts in thousands)
2015
 
2014
 
2013
SBA loans sold with servicing retained
$
232,848

 
$
214,760

 
$
178,874

Pretax gains resulting from above loan sales (1)
18,626

 
24,579

 
19,556

 
(1)
Recorded in gain on sale of loans.
Servicing asset at fair value
The following tables summarize the changes in MSRs recorded using either the fair value method or the amortization method for the years ended December 31, 2015 and 2014:
Fair Value Method
 
(dollar amounts in thousands)
2015
 
2014
Fair value, beginning of year
$
22,786

 
$
34,236

Change in fair value during the period due to:
 
 
 
Time decay (1)
(1,295
)
 
(2,232
)
Payoffs (2)
(3,031
)
 
(5,814
)
Changes in valuation inputs or assumptions (3)
(875
)
 
(3,404
)
Fair value, end of year
$
17,585

 
$
22,786

Weighted-average contractual life (years)
4.6

 
4.6

 
(1)
Represents decrease in value due to passage of time, including the impact from both regularly scheduled loan principal payments and partial loan paydowns.
(2)
Represents decrease in value associated with loans that paid off during the period.
(3)
Represents change in value resulting primarily from market-driven changes in interest rates and prepayment speeds.
Servicing asset at amortized cost
Changes in the carrying value of automobile loan servicing rights for the years ended December 31, 2015, and 2014, and the fair value at the end of each period were as follows:
 
(dollar amounts in thousands)
2015
 
2014
Carrying value, beginning of year
$
6,898

 
$
17,672

New servicing assets created
11,180

 

Amortization and other
(9,307
)
 
(10,774
)
Carrying value, end of year
$
8,771

 
$
6,898

Fair value, end of year
$
9,127

 
$
6,948

Weighted-average contractual life (years)
3.2

 
2.6

Amortization Method
 
(dollar amounts in thousands)
2015
 
2014
Carrying value, beginning of year
$
132,812

 
$
128,064

New servicing assets created
35,407

 
24,629

Servicing assets acquired

 
3,505

Impairment recovery (charge)
(2,732
)
 
(7,330
)
Amortization and other
(22,354
)
 
(16,056
)
Carrying value, end of year
$
143,133

 
$
132,812

Fair value, end of year
$
143,435

 
$
133,049

Weighted-average contractual life (years)
5.9

 
5.9

The following tables summarize the changes in the carrying value of the servicing asset for the years ended December 31, 2015, and 2014:
 
(dollar amounts in thousands)
2015
 
2014
Carrying value, beginning of year
$
18,536

 
$
16,865

New servicing assets created
8,012

 
7,269

Amortization and other
(6,801
)
 
(5,598
)
Carrying value, end of year
$
19,747

 
$
18,536

Fair value, end of year
$
22,649

 
$
20,495

Weighted-average contractual life (years)
3.3

 
3.5

Summary of key assumptions and the sensitivity analysis of servicing rights
For MSRs under the fair value method, a summary of key assumptions and the sensitivity of the MSR value to changes in these assumptions at December 31, 2015, and 2014 follows:
 
December 31, 2015
 
December 31, 2014
 
 
 
Decline in fair value due to
 
 
 
Decline in fair value due to
(dollar amounts in thousands)
Actual
 
10%
adverse
change
 
20%
adverse
change
 
Actual
 
10%
adverse
change
 
20%
adverse
change
Constant prepayment rate (annualized)
14.70
%
 
$
(864
)
 
$
(1,653
)
 
15.60
%
 
$
(1,176
)
 
$
(2,248
)
Spread over forward interest rate swap rates
539 bps

 
(559
)
 
(1,083
)
 
546 bps

 
(699
)
 
(1,355
)
For MSRs under the amortization method, a summary of key assumptions and the sensitivity of the MSR value to changes in these assumptions at December 31, 2015, and 2014 follows:
 
 
December 31, 2015
 
December 31, 2014
 
 
 
Decline in fair value due to
 
 
 
Decline in fair value due to
(dollar amounts in thousands)
Actual
 
10%
adverse
change
 
20%
adverse
change
 
Actual
 
10%
adverse
change
 
20%
adverse
change
Constant prepayment rate (annualized)
11.10
%
 
$
(5,543
)
 
$
(10,648
)
 
11.40
%
 
$
(5,289
)
 
$
(10,164
)
Spread over forward interest rate swap rates
875 bps

 
(4,662
)
 
(9,017
)
 
856 bps

 
(4,343
)
 
(8,403
)
A summary of key assumptions and the sensitivity of the SBA loan servicing rights value to changes in these assumptions at December 31, 2015, and 2014 follows:


 
December 31, 2015
 
December 31, 2014
 
 
 
Decline in fair value due to
 
 
 
Decline in fair value due to
(dollar amounts in thousands)
Actual
 
10%
adverse
change
 
20%
adverse
change
 
Actual
 
10%
adverse
change
 
20%
adverse
change
Constant prepayment rate (annualized)
7.60
%
 
$
(313
)
 
$
(622
)
 
5.60
%
 
$
(211
)
 
$
(419
)
Discount rate
15.00

 
(610
)
 
(1,194
)
 
15.00

 
(563
)
 
(1,102
)
A summary of key assumptions and the sensitivity of the automobile loan servicing rights value to changes in these assumptions at December 31, 2015, and 2014 follows:
 
 
December 31, 2015
 
December 31, 2014
 
 
 
Decline in fair value due to
 
 
 
Decline in fair value due to
(dollar amounts in thousands)
Actual
 
10%
adverse
change
 
20%
adverse
change
 
Actual
 
10%
adverse
change
 
20%
adverse
change
Constant prepayment rate (annualized)
18.36
%
 
$
(500
)
 
$
(895
)
 
14.62
%
 
$
(305
)
 
$
(496
)
Spread over forward interest rate swap rates
500 bps

 
(10
)
 
(19
)
 
500 bps

 
(2
)
 
(4
)