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
Sep. 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 September 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)   September 30, 2012
Assets                            
Loans held for sale $ ---   $ 518,659   $ ---   $ ---   $ 518,659
                               
Trading account securities:                            
  U.S. Treasury securities   ---     ---     ---     ---     ---
  Federal agencies: Mortgage-backed   ---     3,312     ---     ---     3,312
  Federal agencies: Other agencies   ---     25     ---     ---     25
  Municipal securities   ---     11,529     ---     ---     11,529
  Other securities   77,029     75     ---     ---     77,104
      77,029     14,941     ---     ---     91,970
                               
Available-for-sale and other securities:                            
  U.S. Treasury securities   52,571     ---     ---     ---     52,571
  Federal agencies: Mortgage-backed   ---     4,568,602     ---     ---     4,568,602
  Federal agencies: Other agencies   ---     364,147     ---     ---     364,147
  Municipal securities   ---     409,289     66,336     ---     475,625
  Private-label CMO   ---     24,092     51,690     ---     75,782
  Asset-backed securities   ---     867,342     106,277     ---     973,619
  Covered bonds   ---     291,965     ---     ---     291,965
  Corporate debt   ---     653,289     ---     ---     653,289
  Other securities   17,608     3,896     ---     ---     21,504
      70,179     7,182,622     224,303     ---     7,477,104
                               
Automobile loans   ---     ---     173,639     ---     173,639
                               
MSRs   ---     ---     36,621     ---     36,621
                               
Derivative assets   6,515     525,888     18,418     (108,411)     442,410
                               
Liabilities                            
Securitization trust notes payable   ---     ---     ---     ---     ---
                               
Derivative liabilities   20,360     255,861     450     (95,616)     181,055
                               
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 September 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   $ 45,061 $ 12,391 $ 78,151 $ 67,145 $ 119,674 $ 210,031
Transfers into Level 3     ---   ---   ---   ---   ---   ---
Transfers out of Level 3     ---   ---   ---   ---   ---   ---
Total gains/losses for the period:                          
  Included in earnings     (8,440)   7,481   ---   93   39   (546)
  Included in OCI     ---   ---   ---   2,632   10,484   ---
Purchases     ---   ---   ---   ---   ---   ---
Sales     ---   ---   ---   (15,183)   (20,852)   ---
Repayments     ---   ---   ---   ---   ---   (35,846)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   (1,904)   (11,815)   (2,997)   (3,068)   ---
Closing balance   $ 36,621 $ 17,968 $ 66,336 $ 51,690 $ 106,277 $ 173,639
                             
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   $ (8,440) $ 5,577 $ --- $ 2,632 $ 10,484 $ (546)
                             
                             
        Level 3 Fair Value Measurements
        Three Months Ended September 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   $ 104,997 $ 418 $ 123,800 $ 88,770 $ 165,742 $ 400,935
Transfers into Level 3     ---   ---   ---   ---   ---   ---
Transfers out of Level 3     ---   ---   ---   ---   ---   ---
Total gains/losses for the period:                          
  Included in earnings     (31,173)   7,557   ---   (872)   (354)   (3,695)
  Included in OCI     ---   ---   ---   (2,543)   (9,874)   ---
Purchases     ---   ---   ---   ---   ---   ---
Sales     ---   ---   ---   ---   ---   ---
Repayments     ---   ---   ---   ---   ---   (52,711)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   (41)   (22,373)   (6,455)   (2,495)   ---
Closing balance   $ 73,824 $ 7,934 $ 101,427 $ 78,900 $ 153,019 $ 344,529
                             
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   $ (31,173) $ 7,516 $ --- $ (2,543) $ (9,874) $ (3,695)
                             

        Level 3 Fair Value Measurements
        Nine Months Ended September 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     (28,380)   13,702   ---   (912)   (97)   (1,196)
  Included in OCI     ---   ---   ---   7,511   15,663   ---
Purchases     ---   ---   ---   ---   ---   ---
Sales     ---   ---   ---   (15,183)   (20,852)   ---
Repayments     ---   ---   ---   ---   ---   (121,415)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   4,435   (28,756)   (12,090)   (10,135)   ---
Closing balance   $ 36,621 $ 17,968 $ 66,336 $ 51,690 $ 106,277 $ 173,639
                             
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   $ (28,380) $ 11,084 $ --- $ 7,511 $ 15,663 $ (1,196)
                             
                             
        Level 3 Fair Value Measurements
        Nine Months Ended September 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     (51,855)   7,264   ---   (1,255)   (3,615)   (5,079)
  Included in OCI     ---   ---   ---   1,074   3,716   ---
Purchases     ---   ---   1,760   ---   ---   ---
Sales     ---   ---   ---   (20,958)   ---   ---
Repayments     ---   ---   ---   ---   ---   (173,109)
Issues     ---   ---   ---   ---   ---   ---
Settlements     ---   (296)   (50,139)   (21,886)   (9,766)   ---
Closing balance   $ 73,824 $ 7,934 $ 101,427 $ 78,900 $ 153,019 $ 344,529
                             
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   $ (51,855) $ 6,968 $ --- $ 769 $ 3,716 $ (5,079)
                             
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 nine-month periods ended September 30, 2012 and 2011:

        Level 3 Fair Value Measurements
        Three Months Ended September 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)   $ (8,440) $ 7,481 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (116)   ---   ---
Interest and fee income     ---   ---   ---   209   39   (1,451)
Noninterest income     ---   ---   ---   ---   ---   905
Total   $ (8,440) $ 7,481 $ --- $ 93 $ 39 $ (546)
                             
        Level 3 Fair Value Measurements
        Three Months Ended September 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)   $ (31,173) $ 7,101 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (1,029)   (335)   ---
Interest and fee income     ---   ---   ---   157   (19)   (3,627)
Noninterest income     ---   456   ---   ---   ---   (68)
Total   $ (31,173) $ 7,557 $ --- $ (872) $ (354) $ (3,695)
                             

        Level 3 Fair Value Measurements
        Nine Months Ended September 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)   $ (28,380) $ 13,702 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (1,601)   ---   ---
Interest and fee income     ---   ---   ---   689   (97)   (5,740)
Noninterest income     ---   ---   ---   ---   ---   4,544
Total   $ (28,380) $ 13,702 $ --- $ (912) $ (97) $ (1,196)
                             
        Level 3 Fair Value Measurements
        Nine Months Ended September 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)   $ (51,855) $ 7,763 $ --- $ --- $ --- $ ---
Securities gains (losses)     ---   ---   ---   (1,941)   (3,771)   ---
Interest and fee income     ---   ---   ---   686   156   (8,852)
Noninterest income     ---   (499)   ---   ---   ---   3,773
Total   $ (51,855) $ 7,264 $ --- $ (1,255) $ (3,615) $ (5,079)
                             
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.

 

      September 30, 2012     December 31, 2011
      Fair value     Aggregate           Fair value     Aggregate      
      carrying     unpaid           carrying     unpaid      
      amount     principal     Difference     amount     principal     Difference
Assets                                  
  Mortgage loans held for sale   518,659     487,042     31,617     343,588     328,641     14,947
  Automobile loans   173,639     171,760     1,879     296,250     293,174     3,076
Liabilities                                  
  Securitization trust notes payable   ---     ---     ---     123,039     121,016     2,023

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 nine-month periods ended September 30, 2012 and 2011.

    Net gains (losses) from fair value changes  
      Three Months Ended       Nine Months Ended  
    September 30,       September 30,  
(dollar amounts in thousands)   2012       2011       2012       2011  
                                 
Assets                              
  Mortgage loans held for sale $ 9,224     $ 5,823     $ 12,913     $ 13,725  
  Automobile loans   (546)       (3,695)       (1,197)       (5,079)  
Liabilities                              
  Securitization trust notes payable   (101)       (2,485)       (2,023)       (6,102)  

    Gains (losses) included  
    in fair value changes associated  
    with instrument specific credit risk  
      Three Months Ended       Nine Months Ended  
      September 30,       September 30,  
(dollar amounts in thousands)   2012       2011       2012       2011  
Assets                              
  Automobile loans $ 1,137     $ 2,498     $ 3,715     $ 4,780  
Assets measured at fair value on a nonrecurring basis

At September 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 Nine  
    Fair Value at     Identical Assets     Inputs     Inputs     Months Ended  
(dollar amounts in thousands) September 30, 2012   (Level 1)     (Level 2)   (Level 3) September 30, 2012
Impaired loans $ 129,312   $ ---   $ ---   $ 129,312   $ (41,322)  
Accrued income and other assets   54,206     ---     ---     54,206     (2,113)  
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 September 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) September 30, 2012   Technique   Input   (Weighted Average)
MSRs $ 36,621   Discounted cash flow   Constant prepayment rate (CPR)   10.0% - 34.0% (22.0%)
            Spread over forward interest rate swap rates   -603 - 4,552 (1,291)
                 
Derivative assets   18,418   Consensus Pricing   Net market price   -1.0% - 11.7% (4.1%)
Derivative liabilities   450       Estimated Pull thru %   50.0% - 88.0% (69.0%)
                 
Municipal securities   66,336   Discounted cash flow   Discount rate   0.6% - 7.0% (2.5%)
                 
Private-label CMO   51,690   Discounted cash flow   Discount rate   3.1% - 8.8% (6.4%)
            Constant prepayment rate (CPR)   5.1% - 26.7% (14.9%)
            Probability of default   0.1% - 4.0% (1.3%)
            Loss Severity   0.0% - 64.0% (28.5%)
                 
Asset-backed securities   106,277   Discounted cash flow   Discount rate   5.3% - 16.6% (9.4%)
            Constant prepayment rate (CPR)   5.1% - 9.8% (4.1%)
            Cumulative prepayment rate   0.0% - 100.0% (6.9%)
            Constant default   0.3% - 4.0% (2.3%)
            Cumulative default   0.8% - 100.0% (20.4%)
            Loss given default   85.0% - 100.0% (93.3%)
            Cure given deferral   0.0% - 100.0% (37.0%)
            Loss severity   20.0% - 72.0% (50.1%)
                 
Automobile loans   173,639   Discounted cash flow   Absolute prepayment speed (ABS)   1.3%
            Discount rate   0.6% - 9.0% (4.1%)
                 
Impaired loans   129,312   Appraisal value   NA   NA
                 
Other real estate owned   54,206   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 September 30, 2012 and December 31, 2011:

      September 30, 2012     December 31, 2011
      Carrying     Fair     Carrying     Fair
(dollar amounts in thousands)   Amount     Value     Amount     Value
Financial Assets:                      
  Cash and short-term assets $ 863,236   $ 863,236   $ 1,206,911   $ 1,206,911
  Trading account securities   91,970     91,970     45,899     45,899
  Loans held for sale   1,852,919     1,890,882     1,618,391     1,638,276
  Available-for-sale and other securities   7,778,568     7,778,568     8,078,014     8,078,014
  Held-to-maturity securities   1,582,150     1,624,970     640,551     660,186
  Net loans and direct financing leases   39,471,275     37,944,350     37,958,955     36,669,829
  Derivatives   442,410     442,410     403,002     403,002
                         
Financial Liabilities:                      
  Deposits   46,741,286     46,833,300     43,279,625     43,406,125
  Short-term borrowings   1,259,771     1,252,276     1,441,092     1,429,717
  Federal Home Loan Bank advances   9,406     9,406     362,972     362,972
  Other long-term debt   185,613     182,703     1,231,517     1,232,975
  Subordinated notes   1,306,273     1,285,493     1,503,368     1,410,392
  Derivatives   181,055     181,055     265,316     265,316

Estimated Fair Value Measurements at Reporting Date Using   Balance at
(dollar amounts in thousands)   Level 1     Level 2     Level 3     September 30, 2012
                         
Financial Assets                      
  Loans held for sale $ ---   $ ---   $ 1,369,610   $ 1,369,610
  Held-to-maturity securities   ---     1,624,970     ---     1,624,970
  Net loans and direct financing leases   ---     ---     37,770,711     37,770,711
Financial liabilities                      
  Deposits   ---     39,291,228     7,542,072     46,833,300
  Short-term borrowings   ---     ---     1,252,276     1,252,276
  Other long-term debt   ---     29,038     153,665     182,703
  Subordinated notes   ---     ---     1,285,493     1,285,493
                         
Estimated 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