Quarterly report pursuant to Section 13 or 15(d)

Fair Values of Assets and Liabilities (Tables)

v2.4.0.6
Fair Values of Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2012
Fair Values of Assets and Liabilities [Abstract]  
Assets and liabilities measured at fair value on a recurring basis

Assets and Liabilities measured at fair value on a recurring basis

 

Assets and liabilities measured at fair value on a recurring basis at March 31, 2012, December 31, 2011, and March 31, 2011 are summarized below:

Fair Value Measurements at Reporting Date Using   Netting     Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3   Adjustments (1)   March 31, 2012
Assets                            
Loans held for sale $ ---   $ 309,307   $ ---   $ ---   $ 309,307
                               
Trading account securities:                            
  U.S. Treasury securities   ---     ---     ---     ---     ---
  Federal agencies: Mortgage-backed   ---     4,651     ---     ---     4,651
  Federal agencies: Other agencies   ---     ---     ---     ---     ---
  Municipal securities   ---     21,747     ---     ---     21,747
  Other securities   33,054     211     ---     ---     33,265
      33,054     26,609     ---     ---     59,663
                               
Available-for-sale and other securities:                            
  U.S. Treasury securities   64,640     ---     ---     ---     64,640
  Federal agencies: Mortgage-backed   ---     5,264,508     ---     ---     5,264,508
  TLGP securities   ---     ---     ---     ---     ---
  Federal agencies: Other agencies   ---     683,806     ---     ---     683,806
  Municipal securities   ---     305,759     85,447     ---     391,206
  Private-label CMO   ---     ---     70,231     ---     70,231
  Asset-backed securities   ---     996,872     125,696     ---     1,122,568
  Covered bonds   ---     401,856     ---     ---     401,856
  Corporate debt   ---     560,820     ---     ---     560,820
  Other securities   54,910     3,885     ---     ---     58,795
      119,550     8,217,506     281,374     ---     8,618,430
                               
Automobile loans   ---     ---     250,774     ---     250,774
                               
MSRs   ---     ---     62,454     ---     62,454
                               
Derivative assets   6,043     416,126     7,956     (82,468)     347,657
                               
Liabilities                            
Securitization trust notes payable   ---     76,691     ---     ---     76,691
                               
Derivative liabilities   7,189     233,228     513     (4,002)     236,928
                               
Other liabilities   ---     1,474     ---     ---     1,474
                               
Fair Value Measurements at Reporting Date Using   Netting     Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3   Adjustments (1)   December 31, 2011
Assets                            
Mortgage loans held for sale $ ---   $ 343,588   $ ---   $ ---   $ 343,588
                               
Trading account securities:                            
  U.S. Treasury securities   ---     ---     ---     ---     ---
  Federal agencies: Mortgage-backed   ---     5,541     ---     ---     5,541
  Federal agencies: Other agencies   ---     ---     ---     ---     ---
  Municipal securities   ---     8,147     ---     ---     8,147
  Other securities   32,085     126     ---     ---     32,211
      32,085     13,814     ---     ---     45,899
                               
Available-for-sale and other securities:                            
  U.S. Treasury securities   53,204     ---     ---     ---     53,204
  Federal agencies: Mortgage-backed   ---     4,464,892     ---     ---     4,464,892
  TLGP securities   ---     ---     ---     ---     ---
  Federal agencies: Other agencies   ---     735,544     ---     ---     735,544
  Municipal securities   ---     312,634     95,092     ---     407,726
  Private-label CMO   ---     ---     72,364     ---     72,364
  Asset-backed securities   ---     845,390     121,698     ---     967,088
  Covered bonds   ---     504,045     ---     ---     504,045
  Corporate debt   ---     528,883     ---     ---     528,883
  Other securities   53,619     4,134     ---     ---     57,753
      106,823     7,395,522     289,154     ---     7,791,499
                               
Automobile loans   ---     ---     296,250     ---     296,250
                               
MSRs   ---     ---     65,001     ---     65,001
                               
Derivative assets   4,886     485,428     6,770     (94,082)     403,002
                               
Liabilities                            
Securitization trust notes payable   ---     123,039     ---     ---     123,039
                               
Derivative liabilities   12,245     246,132     6,939     ---     265,316
                               
Other liabilities   ---     751     ---     ---     751
                               
                               
Fair Value Measurements at Reporting Date Using   Netting     Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3   Adjustments (1)   March 31, 2011
Assets                            
Mortgage loans held for sale $ ---   $ 162,768   $ ---   $ ---   $ 162,768
                               
Trading account securities:                            
  U.S. Treasury securities   ---     ---     ---     ---     ---
  Federal agencies: Mortgage-backed   ---     8,883     ---     ---     8,883
  Federal agencies: Other agencies   ---     49,742     ---     ---     49,742
  Municipal securities   ---     27,398     ---     ---     27,398
  Other securities   75,610     2,856     ---     ---     78,466
      75,610     88,879     ---     ---     164,489
                               
Available-for-sale and other securities:                            
  U.S. Treasury securities   51,453     ---     ---     ---     51,453
  Federal agencies: Mortgage-backed   ---     4,971,085     ---     ---     4,971,085
  TLGP securities   ---     157,196     ---     ---     157,196
  Federal agencies: Other agencies   ---     1,283,510     ---     ---     1,283,510
  Municipal securities   ---     304,871     135,276     ---     440,147
  Private-label CMO   ---     ---     115,546     ---     115,546
  Asset-backed securities   ---     813,487     165,599     ---     979,086
  Covered bonds 0 ---     545,069     ---     ---     545,069
  Corporate debt   ---     409,032     ---     ---     409,032
  Other securities   52,218     9,635     ---     ---     61,853
      103,671     8,493,885     416,421     ---     9,013,977
                               
Automobile loans   ---     ---     458,851     ---     458,851
                               
MSRs   ---     ---     119,207     ---     119,207
                               
Derivative assets   4,113     294,166     2,996     (50,070)     251,205
                               
Liabilities                            
Securitization trust notes payable   ---     294,905     ---     ---     294,905
                               
Derivative liabilities   4,748     183,993     3,828     ---     192,569
                               
Other liabilities   8,408     ---     ---     ---     8,408
                               
Rollforward of financial instruments measured on a recurring basis and classified as Level 3
        Level 3 Fair Value Measurements
        Three Months Ended March 31, 2012
                Available-for-sale securities    
                        Asset-    
            Derivative   Municipal   Private-   backed   Automobile
(dollar amounts in thousands)     MSRs   instruments   securities   label CMO   securities   loans
Opening balance   $ 65,001 $ (169) $ 95,092 $ 72,364 $ 121,698 $ 296,250
Transfers into Level 3     ---   ---   ---   ---   ---   ---
Transfers out of Level 3     ---   ---   ---   ---   ---   ---
Total gains/losses for the period:                          
  Included in earnings     (2,547)   725   ---   (990)   (176)   (92)
  Included in OCI     ---   ---   ---   4,173   7,793   ---
Purchases     ---   ---   ---   ---   ---   ---
Sales     ---   ---   ---   ---   ---   ---
Repayments     ---   ---   ---   ---   ---   (45,384)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   6,887   (9,645)   (5,316)   (3,619)   ---
Closing balance   $ 62,454 $ 7,443 $ 85,447 $ 70,231 $ 125,696 $ 250,774
                             
Change in unrealized gains                          
  or losses for the period                          
  included in earnings                          
  (or changes in net assets)                          
  for assets held at                          
  end of the reporting date   $ (2,547) $ 559 $ --- $ (4,178) $ (7,793) $ (92)
                             
                             
        Level 3 Fair Value Measurements
        Three Months Ended March 31, 2011
                Available-for-sale securities    
                        Asset-    
            Derivative   Municipal   Private-   backed   Automobile
(dollar amounts in thousands)     MSRs   instruments   securities   label CMO   securities   loans
Opening balance   $ 125,679 $ 966 $ 149,806 $ 121,925 $ 162,684 $ 522,717
Transfers into Level 3     ---   ---   ---   ---   ---   ---
Transfers out of Level 3     ---   ---   ---   ---   ---   ---
Total gains/losses for the period:                          
  Included in earnings     (6,472)   (1,704)   ---   (442)   (3,270)   (2,511)
  Included in OCI     ---   ---   ---   3,727   10,297   ---
Purchases     ---   ---   ---   ---   ---   ---
Sales     ---   ---   ---   ---   ---   ---
Repayments     ---   ---   ---   ---   ---   (61,355)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   (94)   (14,530)   (9,664)   (4,112)   ---
Closing balance   $ 119,207 $ (832) $ 135,276 $ 115,546 $ 165,599 $ 458,851
                             
Change in unrealized gains                          
  or losses for the period                          
  included in earnings                          
  (or changes in net assets)                          
  for assets held at                          
  end of the reporting date   $ (6,472) $ (1,798) $ --- $ 3,727 $ 10,297 $ (2,511)
                             
Classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities

The table below summarizes the classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities for the three-month periods ended March 31, 2012 and 2011:

        Level 3 Fair Value Measurements
        Three Months Ended March 31, 2012
                Available-for-sale securities    
                        Asset-    
            Derivative   Municipal   Private-   backed   Automobile
(dollar amounts in thousands)     MSRs   instruments   securities   label CMO   securities   loans
Classification of gains and losses in earnings:                    
                             
Mortgage banking income (loss)   $ (2,547) $ 1,393 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (1,237)   ---   ---
Interest and fee income     ---   ---   ---   247   (176)   (2,024)
Noninterest income     ---   (668)   ---   ---   ---   1,932
Total   $ (2,547) $ 725 $ --- $ (990) $ (176) $ (92)
                             
        Level 3 Fair Value Measurements
        Three Months Ended March 31, 2011
                Available-for-sale securities    
                        Asset-    
            Derivative   Municipal   Private-   backed   Automobile
(dollar amounts in thousands)     MSRs   instruments   securities   label CMO   securities   loans
Classification of gains and losses in earnings:                    
                             
Mortgage banking income (loss)   $ (6,472) $ (1,704) $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (788)   (3,377)   ---
Interest and fee income     ---   ---   ---   346   107   (2,439)
Noninterest income     ---   ---   ---   ---   ---   (72)
Total   $ (6,472) $ (1,704) $ --- $ (442) $ (3,270) $ (2,511)
                             
Assets and liabilities under the fair value option

Huntington has elected the fair value option for certain loans in the held for sale portfolio. The following table presents the fair value and aggregate principal balance of loans held for sale under the fair value option.

 

      March 31,     December 31,     March 31,
(dollar amounts in thousands)   2012     2011     2011
Fair value $ 309,307   $ 343,588   $ 162,768
Aggregate outstanding principal balance   299,406     328,641     157,883

The following tables present the net gains (losses) from fair value changes, including net gains (losses) associated with instrument specific credit risk for the three-month periods ended March 31, 2012 and 2011.

      Net gains (losses) from fair value changes
        Three Months Ended  
      March 31,  
(dollar amounts in thousands)     2012       2011  
                   
Assets                
  Mortgage loans held for sale   $ (4,895)     $ 6,073  
  Automobile loans     (93)       (2,511)  
Liabilities                
  Securitization trust notes payable     (1,344)       (2,249)  

      Gains (losses) included
      in fair value changes associated
      with instrument specific credit risk
        Three Months Ended  
        March 31,  
(dollar amounts in thousands)     2012       2011  
Assets                
  Automobile loans   $ 566     $ 107  
Assets measured at fair value on a nonrecurring basis

At March 31, 2012, assets measured at fair value on a nonrecurring basis were as follows:

          Fair Value Measurements Using        
          Quoted Prices     Significant     Significant     Total  
          In Active     Other     Other     Gains/(Losses)  
          Markets for     Observable     Unobservable     For the Three  
    Fair Value at     Identical Assets     Inputs     Inputs     Months Ended  
(dollar amounts in thousands) March 31, 2012   (Level 1)     (Level 2)   (Level 3) March 31, 2012
Impaired loans $ 7,327   $ ---   $ ---   $ 7,327   $ (2,069)  
Accrued income and other assets   48,747     ---     ---     48,747   $ (543)  
Quantitative information about significant unobservable level 3 fair value measurement inputs

Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis

 

The table below presents quantitative information about the significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at March 31, 2012.

Quantitative Information about Level 3 Fair Value Measurements
            Significant    
(dollar amounts in thousands, Fair Value at   Valuation   Unobservable   Range
except net costs to service) March 31, 2012   Technique   Input   (Weighted Average)
MSRs $ 62,454   Discounted cash flow   Constant prepayment rate (CPR)   8% - 35% (18%)
            Option Adjusted Spread (OAS)   -856 - 4,375 (654)
            Net costs to service   $10 - $107 ($35)
                 
Derivative assets   7,956   Consensus Pricing   Net market price   -4.4% - 12.9% (1.7%)
Derivative liabilities   513       Estimated Pull thru %   50% - 90% (76%)
                 
Municipal securities   85,447   Discounted cash flow   Discount rate   0.6% - 7.0% (2.4%)
                 
Private-label CMO   70,231   Discounted cash flow   Discount rate   3.6% - 10.5% (7.6%)
            Constant prepayment rate (CPR)   0.8% - 26.7% (12.1%)
            Probability of default   0.0% - 13.0% (2.1%)
            Loss Severity   5.0% - 100% (31.5%)
                 
Asset-backed securities   125,696   Discounted cash flow   Discount rate   5.5% - 16.5% (9.4%)
            Constant prepayment rate (CPR)   5.1% - 9.8% (6.2%)
            Cumulative prepayment rate   0.0% - 100% (4.3%)
            Constant default   0.3% - 4.1% (2.8%)
            Cumulative default   1.1% - 100% (21.3%)
            Loss given default   85% - 100% (93.0%)
            Cure given deferral   0.0% - 100% (40.7%)
            Loss severity   20.0% - 75.0% (63.5%)
                 
Automobile loans   250,774   Discounted cash flow   Absolute prepayment speed (ABS)   1.3%
            Discount rate   1.0% - 9.0% (3.8%)
            Life of pool cumulative losses   2.4%
                 
Impaired loans   7,327   Appraisal value   NA   NA
                 
Other real estate owned   48,747   Appraisal value   NA   NA
                 
Carrying amounts and estimated fair values of financial instruments
      March 31, 2012     December 31, 2011     March 31, 2011
      Carrying     Fair     Carrying     Fair     Carrying     Fair
(dollar amounts in thousands)   Amount     Value     Amount     Value     Amount     Value
Financial Assets:                                  
  Cash and short-term assets $ 1,263,190   $ 1,263,190   $ 1,206,911   $ 1,206,911   $ 1,338,819   $ 1,338,819
  Trading account securities   59,663     59,663     45,899     45,899     164,489     164,489
  Loans held for sale   310,383     310,383     1,618,391     1,638,276     164,282     164,282
  Available-for-sale and other securities   8,909,733     8,909,733     8,078,014     8,078,014     9,322,434     9,322,434
  Held-to-maturity securities   621,798     642,871     640,551     660,186     ---     ---
  Net loans and direct financing leases   39,765,473     38,347,021     37,958,955     36,669,829     37,112,610     35,782,739
  Derivatives   347,657     347,657     403,002     403,002     251,205     251,205
                                     
Financial Liabilities:                                  
  Deposits   (45,008,964)     (45,116,447)     (43,279,625)     (43,406,125)     (41,366,487)     (41,554,364)
  Short-term borrowings   (1,504,086)     (1,487,965)     (1,441,092)     (1,429,717)     (2,051,258)     (2,012,436)
  Federal Home Loan Bank advances   (56,938)     (56,938)     (362,972)     (362,972)     (21,379)     (21,379)
  Other long-term debt   (1,058,167)     (1,059,824)     (1,231,517)     (1,232,975)     (1,900,555)     (1,914,565)
  Subordinated notes   (1,494,263)     (1,424,931)     (1,503,368)     (1,410,392)     (1,487,566)     (1,406,068)
  Derivatives   (236,928)     (236,928)     (265,316)     (265,316)     (192,569)     (192,569)

Estimated Fair Value Measurements at Reporting Date Using   Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3     March 31, 2012
                         
Financial Assets                      
  Loans held for sale $ ---   $ ---   $ ---   $ ---
  Held-to-maturity securities   ---     642,871     ---     642,871
  Net loans and direct financing leases   ---     ---     37,575,683     37,575,683
Financial liabilities                      
  Deposits   ---     (36,216,305)     (8,187,600)     (44,403,905)
  Short-term borrowings   ---     ---     (1,487,965)     (1,487,965)
  Other long-term debt   ---     (829,353)     (153,780)     (983,133)
  Subordinated notes   ---     ---     (1,424,931)     (1,424,931)
                         
Fair Value Measurements at Reporting Date Using   Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3     December 31, 2011
                         
Financial Assets                      
  Loans held for sale $ ---   $ ---   $ 1,291,755   $ 1,291,755
  Held-to-maturity securities   ---     660,186     ---     660,186
  Net loans and direct financing leases   ---     ---     36,373,579     36,373,579
Financial liabilities                      
  Deposits   ---     (35,049,194)     (8,356,931)     (43,406,125)
  Short-term borrowings   ---     ---     (1,429,717)     (1,429,717)
  Other long-term debt   ---     (937,959)     (171,977)     (1,109,936)
  Subordinated notes   ---     ---     (1,410,392)     (1,410,392)
                         
Fair Value Measurements at Reporting Date Using   Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3     March 31, 2011
                         
Financial Assets                      
  Loans held for sale $ ---   $ ---   $ ---   $ ---
  Held-to-maturity securities   ---     ---     ---     ---
  Net loans and direct financing leases   ---     ---     35,323,888     35,323,888
Financial liabilities                      
  Deposits   ---     (31,084,419)     (10,469,945)     (41,554,364)
  Short-term borrowings   ---     ---     (2,012,436)     (2,012,436)
  Other long-term debt   ---     (1,353,467)     (266,193)     (1,619,660)
  Subordinated notes   ---     ---     (1,406,068)     (1,406,068)