Annual report pursuant to Section 13 and 15(d)

Loans sales and securitizations (Tables)

v2.4.0.8
Loans sales and securitizations (Tables)
12 Months Ended
Dec. 31, 2013
Loan Sales and Securitizations [Abstract]  
Summarizes activity relating to loans securitized sold with servicing retained

Residential Mortgage Portfolio

 

The following table summarizes activity relating to residential mortgage loans sold with servicing retained for the years ended December 31, 2013, 2012, and 2011:

      Year Ended December 31,
(dollar amounts in thousands)   2013     2012     2011
Residential mortgage loans sold with servicing retained $ 3,221,239   $ 3,954,762   $ 3,078,475
Pretax gains (1)   102,935     128,408     77,591
                   
(1) Recorded in mortgage banking income.

(dollar amounts in thousands)   2013 (1)     2012     2011
Automobile loans sold with servicing retained $ ---   $ 169,324   $ ---
Automobile loans securitized with servicing retained   ---     2,300,018     1,020,146
Pretax gains (2)   ---     42,251     15,454
                   
(1) Huntington did not sell or securitize any automobile loans in 2013.
(2) Recorded in noninterest income

Summarizes activity relating to loans sold with servicing retained using the fair value method
Fair Value Method          
(dollar amounts in thousands)   2013     2012
Fair value, beginning of year $ 35,202   $ 65,001
Change in fair value during the period due to:          
  Time decay (1)   (2,648)     (2,881)
  Payoffs (2)   (11,851)     (14,389)
  Changes in valuation inputs or assumptions (3)   13,533     (12,529)
Fair value, end of year $ 34,236   $ 35,202
Weighted-average life (years)   4.2     3.2
             
(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.
Summarizes activity relating to loans sold with servicing retained using the amortization method
             
Amortization Method          
(dollar amounts in thousands)   2013     2012
Carrying value, beginning of year $ 85,545   $ 72,434
New servicing assets created   34,743     36,123
Impairment recovery (charge)   22,023     (4,374)
Amortization and other   (14,247)     (18,638)
Carrying value, end of year $ 128,064   $ 85,545
Fair value, end of year $ 143,304   $ 85,612

             
(dollar amounts in thousands)   2013     2012
Carrying value, beginning of year $ 35,606   $ 13,377
New servicing assets created   ---     38,043
Impairment charge   ---     (75)
Amortization and other   (17,934)     (15,739)
Carrying value, end of year $ 17,672   $ 35,606
             
Fair value, end of year $ 18,193   $ 36,470
Weighted-average life (years)   3.6     4.3

             
(dollar amounts in thousands)   2013     2012
Carrying value, beginning of year $ 15,147   $ 12,022
New servicing assets created   6,105     6,947
Amortization and other   (4,387)     (3,822)
Carrying value, end of year $ 16,865   $ 15,147
             
Fair value, end of year $ 16,865   $ 15,147
             
Weighted-average life (years)   3.5     3.5
Summary of key assumptions and the sensitivity of the servicing rights value to changes in the assumptions

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, 2013, and 2012 follows:

 

    December 31, 2013   December 31, 2012
            Decline in fair value due to           Decline in fair value due to
            10%     20%           10%     20%
            adverse     adverse           adverse     adverse
(dollar amounts in thousands)   Actual     change     change   Actual     change     change
Constant prepayment rate (annualized)   11.90 %   $ (1,935)   $ (3,816)   19.52 %   $ (2,608)   $ (5,051)
Spread over forward interest rate swap rates   1,069 bps     (1,376)     (2,753)   1,288 bps     (1,290)     (2,580)

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, 2013 and 2012 follows:

    December 31, 2013   December 31, 2012
            Decline in fair value due to           Decline in fair value due to
            10%     20%           10%     20%
            adverse     adverse           adverse     adverse
(dollar amounts in thousands)   Actual     change     change   Actual     change     change
Constant prepayment rate (annualized)   6.70 %   $ (6,813)   $ (12,977)   15.45 %   $ (4,936)   $ (9,451)
Spread over forward interest rate swap rates   940 bps     (6,027)     (12,054)   940 bps     (3,060)     (6,119)

A summary of key assumptions and the sensitivity of the automobile loan servicing rights value to changes in these assumptions at December 31, 2013 and 2012 follows:

    December 31, 2013   December 31, 2012
            Decline in fair value due to           Decline in fair value due to
            10%     20%           10%     20%
            adverse     adverse           adverse     adverse
(dollar amounts in thousands)   Actual     change     change   Actual     change     change
Constant prepayment rate (annualized)   14.65 %   $ (584)   $ (1,183)   13.80 %   $ (880)   $ (1,771)
Spread over forward interest rate swap rates   500 bps     (7)     (15)   500 bps     (18)     (36)

    December 31, 2013   December 31, 2012
            Decline in fair value due to           Decline in fair value due to
            10%     20%           10%     20%
            adverse     adverse           adverse     adverse
(dollar amounts in thousands)   Actual     change     change   Actual     change     change
Constant prepayment rate (annualized)   5.90 %   $ (221)   $ (438)   6.40 %   $ (201)   $ (398)
Discount rate   1,500 bps     (446)     (873)   1,500 bps     (374)     (731)