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
Jun. 30, 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 June 30, 2012 and December 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)   June 30, 2012
Assets                            
Loans held for sale $ ---   $ 570,189   $ ---   $ ---   $ 570,189
                               
Trading account securities:                            
  U.S. Treasury securities   ---     ---     ---     ---     ---
  Federal agencies: Mortgage-backed   ---     3,775     ---     ---     3,775
  Federal agencies: Other agencies   ---     ---     ---     ---     ---
  Municipal securities   ---     15,537     ---     ---     15,537
  Other securities   34,007     518     ---     ---     34,525
      34,007     19,830     ---     ---     53,837
                               
Available-for-sale and other securities:                            
  U.S. Treasury securities   52,718     ---     ---     ---     52,718
  Federal agencies: Mortgage-backed   ---     5,194,017     ---     ---     5,194,017
  Federal agencies: Other agencies   ---     695,745     ---     ---     695,745
  Municipal securities   ---     301,510     78,151     ---     379,661
  Private-label CMO   ---     ---     67,145     ---     67,145
  Asset-backed securities   ---     940,786     119,674     ---     1,060,460
  Covered bonds   ---     287,649     ---     ---     287,649
  Corporate debt   ---     574,645     ---     ---     574,645
  Other securities   54,812     3,893     ---     ---     58,705
      107,530     7,998,245     264,970     ---     8,370,745
                               
Automobile loans   ---     ---     210,031     ---     210,031
                               
MSRs   ---     ---     45,061     ---     45,061
                               
Derivative assets   4,293     496,263     12,844     (109,647)     403,753
                               
Liabilities                            
Securitization trust notes payable   ---     32,794     ---     ---     32,794
                               
Derivative liabilities   11,658     258,682     453     (80,720)     190,073
                               
Other liabilities   ---     ---     ---     ---     ---
                               
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
  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
                               
Rollforward of financial instruments measured on a recurring basis and classified as Level 3
        Level 3 Fair Value Measurements
        Three Months Ended June 30, 2012
                Available-for-sale securities    
                        Asset-    
            Derivative   Municipal   Private-   backed   Automobile
(dollar amounts in thousands)     MSRs   instruments   securities   label CMO   securities   loans
Opening balance   $ 62,454 $ 7,443 $ 85,447 $ 70,231 $ 125,696 $ 250,774
Transfers into Level 3     ---   ---   ---   ---   ---   ---
Transfers out of Level 3     ---   ---   ---   ---   ---   ---
Total gains/losses for the period:                          
  Included in earnings     (17,393)   5,496   ---   (16)   40   (558)
  Included in OCI     ---   ---   ---   706   (2,615)   ---
Purchases     ---   ---   ---   ---   ---   ---
Sales     ---   ---   (7,000)   ---   ---   ---
Repayments     ---   ---   ---   ---   ---   (40,185)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   (548)   (296)   (3,776)   (3,447)   ---
Closing balance   $ 45,061 $ 12,391 $ 78,151 $ 67,145 $ 119,674 $ 210,031
                             
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   $ (17,393) $ 4,949 $ --- $ 706 $ (2,615) $ (558)
                             
                             
        Level 3 Fair Value Measurements
        Three Months Ended June 30, 2011
                Available-for-sale securities    
                        Asset-    
            Derivative   Municipal   Private-   backed   Automobile
(dollar amounts in thousands)     MSRs   instruments   securities   label CMO   securities   loans
Opening balance   $ 119,207 $ (832) $ 135,276 $ 115,546 $ 165,599 $ 458,851
Transfers into Level 3     ---   ---   ---   ---   ---   ---
Transfers out of Level 3     ---   ---   ---   ---   ---   ---
Total gains/losses for the period:                          
  Included in earnings     (14,210)   1,411   ---   59   9   1,127
  Included in OCI     ---   ---   ---   (110)   3,293   ---
Purchases     ---   ---   1,760   ---   ---   ---
Sales     ---   ---   ---   (20,958)   ---   ---
Repayments     ---   ---   ---   ---   ---   (59,043)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   (161)   (13,236)   (5,767)   (3,159)   ---
Closing balance   $ 104,997 $ 418 $ 123,800 $ 88,770 $ 165,742 $ 400,935
                             
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   $ (14,210) $ 1,250 $ --- $ (1,164) $ 3,293 $ 1,127
                             

        Level 3 Fair Value Measurements
        Six Months Ended June 30, 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     (19,940)   6,221   ---   (1,006)   (136)   (650)
  Included in OCI     ---   ---   ---   4,879   5,178   ---
Purchases     ---   ---   ---   ---   ---   ---
Sales     ---   ---   (7,000)   ---   ---   ---
Repayments     ---   ---   ---   ---   ---   (85,569)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   6,339   (9,941)   (9,092)   (7,066)   ---
Closing balance   $ 45,061 $ 12,391 $ 78,151 $ 67,145 $ 119,674 $ 210,031
                             
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   $ (19,940) $ 5,508 $ --- $ 4,879 $ 5,178 $ (650)
                             
                             
        Level 3 Fair Value Measurements
        Six Months Ended June 30, 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     (20,682)   (293)   ---   (383)   (3,261)   (1,384)
  Included in OCI     ---   ---   ---   3,617   13,590   ---
Purchases     ---   ---   1,760   ---   ---   ---
Sales     ---   ---   ---   (20,958)   ---   ---
Repayments     ---   ---   ---   ---   ---   (120,398)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   (255)   (27,766)   (15,431)   (7,271)   ---
Closing balance   $ 104,997 $ 418 $ 123,800 $ 88,770 $ 165,742 $ 400,935
                             
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   $ (20,682) $ (548) $ --- $ 1,774 $ 13,590 $ (1,384)
                             
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 and six-month periods ended June 30, 2012 and 2011:

        Level 3 Fair Value Measurements
        Three Months Ended June 30, 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)   $ (17,393) $ 5,496 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (249)   ---   ---
Interest and fee income     ---   ---   ---   233   40   (2,265)
Noninterest income     ---   ---   ---   ---   ---   1,707
Total   $ (17,393) $ 5,496 $ --- $ (16) $ 40 $ (558)
                             
        Level 3 Fair Value Measurements
        Three Months Ended June 30, 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)   $ (14,210) $ (774) $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (124)   (59)   ---
Interest and fee income     ---   ---   ---   183   68   (2,786)
Noninterest income     ---   2,185   ---   ---   ---   3,913
Total   $ (14,210) $ 1,411 $ --- $ 59 $ 9 $ 1,127
                             

        Level 3 Fair Value Measurements
        Six Months Ended June 30, 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)   $ (19,940) $ 6,889 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (1,485)   ---   ---
Interest and fee income     ---   ---   ---   479   (136)   (4,289)
Noninterest income     ---   (668)   ---   ---   ---   3,639
Total   $ (19,940) $ 6,221 $ --- $ (1,006) $ (136) $ (650)
                             
        Level 3 Fair Value Measurements
        Six Months Ended June 30, 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)   $ (20,682) $ 662 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (912)   (3,436)   ---
Interest and fee income     ---   ---   ---   529   175   (5,225)
Noninterest income     ---   (955)   ---   ---   ---   3,841
Total   $ (20,682) $ (293) $ --- $ (383) $ (3,261) $ (1,384)
                             
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.

 

      June 30,     December 31,
(dollar amounts in thousands)   2012     2011
Fair value $ 570,189   $ 343,588
Aggregate outstanding principal balance   542,085     328,641
Difference $ 28,104   $ 14,947

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 and six-month periods ended June 30, 2012 and 2011.

    Net gains (losses) from fair value changes  
      Three Months Ended       Six Months Ended  
    June 30,       June 30,  
(dollar amounts in thousands)   2012       2011       2012       2011  
                                 
Assets                              
  Mortgage loans held for sale $ 8,585     $ 1,829     $ 3,690     $ 7,902  
  Automobile loans   (558)       1,127       (651)       (1,384)  
Liabilities                              
  Securitization trust notes payable   (579)       (1,368)       (1,922)       (3,617)  

    Gains (losses) included  
    in fair value changes associated  
    with instrument specific credit risk  
      Three Months Ended       Six Months Ended  
      June 30,       June 30,  
(dollar amounts in thousands)   2012       2011       2012       2011  
Assets                              
  Automobile loans $ 2,012     $ 2,175     $ 2,578     $ 2,282  
Assets measured at fair value on a nonrecurring basis

At June 30, 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 Six  
    Fair Value at     Identical Assets     Inputs     Inputs     Months Ended  
(dollar amounts in thousands) June 30, 2012   (Level 1)     (Level 2)   (Level 3) June 30, 2012
Impaired loans $ 22,949   $ ---   $ ---   $ 22,949   $ (7,638)  
Accrued income and other assets   38,608     ---     ---     38,608   $ (1,546)  
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 June 30, 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) June 30, 2012   Technique   Input   (Weighted Average)
MSRs $ 45,061   Discounted cash flow   Constant prepayment rate (CPR)   9.0% - 38.0% (19.0%)
            Option Adjusted Spread (OAS)   -636 - 4,552 (1,229)
            Net costs to service   -$10 - $110 ($35)
                 
Derivative assets   12,844   Consensus Pricing   Net market price   -1.8% - 12.4% (2.8%)
Derivative liabilities   453       Estimated Pull thru %   38% - 93% (74%)
                 
Municipal securities   78,151   Discounted cash flow   Discount rate   0.6% - 7.0% (2.4%)
                 
Private-label CMO   67,145   Discounted cash flow   Discount rate   3.5% - 10.4% (7.4%)
            Constant prepayment rate (CPR)   0.8% - 26.7% (12.0%)
            Probability of default   0.0% - 6.9% (1.9%)
            Loss Severity   5.0% - 100% (30.5%)
                 
Asset-backed securities   119,674   Discounted cash flow   Discount rate   5.7% - 17.5% (9.8%)
            Constant prepayment rate (CPR)   5.1% - 9.8% (6.2%)
            Cumulative prepayment rate   0.0% - 100% (4.4%)
            Constant default   0.3% - 4.0% (2.7%)
            Cumulative default   0.8% - 100% (20.2%)
            Loss given default   85% - 100% (93.4%)
            Cure given deferral   0% - 100% (44.0%)
            Loss severity   20% - 75% (63.2%)
                 
Automobile loans   210,031   Discounted cash flow   Absolute prepayment speed (ABS)   1.3%
            Discount rate   0.8% - 9.0% (3.94%)
            Life of pool cumulative losses   2.2%
                 
Impaired loans   22,949   Appraisal value   NA   NA
                 
Other real estate owned   38,608   Appraisal value   NA   NA
                 
Carrying amounts and estimated fair values of financial instruments

The following table provides the carrying amounts and estimated fair values of Huntington's financial instruments that are carried either at fair value or cost at June 30, 2012 and December 31, 2011:

      June 30, 2012     December 31, 2011
      Carrying     Fair     Carrying     Fair
(dollar amounts in thousands)   Amount     Value     Amount     Value
Financial Assets:                      
  Cash and short-term assets $ 1,307,413   $ 1,307,413   $ 1,206,911   $ 1,206,911
  Trading account securities   53,837     53,837     45,899     45,899
  Loans held for sale   2,123,371     2,152,405     1,618,391     1,638,276
  Available-for-sale and other securities   8,666,778     8,666,778     8,078,014     8,078,014
  Held-to-maturity securities   598,385     623,302     640,551     660,186
  Net loans and direct financing leases   39,099,534     37,726,642     37,958,955     36,669,829
  Derivatives   403,753     403,753     403,002     403,002
                         
Financial Liabilities:                      
  Deposits   (46,076,075)     (46,177,572)     (43,279,625)     (43,406,125)
  Short-term borrowings   (1,205,995)     (1,199,021)     (1,441,092)     (1,429,717)
  Federal Home Loan Bank advances   (835,653)     (835,653)     (362,972)     (362,972)
  Other long-term debt   (310,043)     (313,033)     (1,231,517)     (1,232,975)
  Subordinated notes   (1,418,216)     (1,358,614)     (1,503,368)     (1,410,392)
  Derivatives   (190,073)     (190,073)     (265,316)     (265,316)

Estimated Fair Value Measurements at Reporting Date Using   Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3     June 30, 2012
                         
Financial Assets                      
  Loans held for sale $ ---   $ ---   $ 1,580,384   $ 1,580,384
  Held-to-maturity securities   ---     623,302     ---     623,302
  Net loans and direct financing leases   ---     ---     38,376,257     38,376,257
Financial liabilities                      
  Deposits   ---     (37,997,809)     (8,179,763)     (46,177,572)
  Short-term borrowings   ---     ---     (1,199,021)     (1,199,021)
  Other long-term debt   ---     (122,329)     (157,910)     (280,239)
  Subordinated notes   ---     ---     (1,358,614)     (1,358,614)
                         
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)