Quarterly report pursuant to Section 13 or 15(d)

Loan Sales and Securitizations

v3.2.0.727
Loan Sales and Securitizations
3 Months Ended
Jun. 30, 2015
Loan Sales and Securitizations [Abstract]  
LOAN SALES AND SECURITIZATIONS

6. Loan sales and Securitizations

Residential Mortgage Loans

The following table summarizes activity relating to residential mortgage loans sold with servicing retained for the three-month and six-month periods ended June 30, 2015 and 2014:

Three Months Ended Six Months Ended
June 30, June 30,
(dollar amounts in thousands) 2015 2014 2015 2014
Residential mortgage loans sold with servicing retained $ 938,412 $ 566,471 $ 1,569,096 $ 1,048,308
Pretax gains resulting from above loan sales (1) 27,471 14,996 42,334 27,072
(1) Recorded in mortgage banking income.

A MSR is established only when the servicing is contractually separated from the underlying mortgage loans by sale or securitization of the loans with servicing rights retained. At initial recognition, the MSR asset is established at its fair value using assumptions consistent with assumptions used to estimate the fair value of existing MSRs. At the time of initial capitalization, MSRs may be recorded using either the fair value method or the amortization method. The election of the fair value method or amortization method is made at the time each servicing class is established. Subsequently, servicing rights are accounted for based on the methodology chosen for each respective servicing class. Any increase or decrease in the fair value of MSRs carried under the fair value method, as well as amortization or impairment of MSRs recorded using the amortization method, during the period is recorded as an increase or decrease in mortgage banking income, which is reflected in noninterest income in the Unaudited Condensed Consolidated Statements of Income.

The following tables summarize the changes in MSRs recorded using either the fair value method or the amortization method for the three-month and six-month periods ended June 30, 2015 and 2014:

Three Months Ended Six Months Ended
Fair Value Method: June 30, June 30,
(dollar amounts in thousands) 2015 2014 2015 2014
Fair value, beginning of period $ 20,455 $ 30,628 $ 22,786 $ 34,236
Change in fair value during the period due to:
Time decay (1) (332) (656) (671) (1,381)
Payoffs (2) (997) (1,611) (1,815) (3,525)
Changes in valuation inputs or assumptions (3) 1,555 (1,614) 381 (2,583)
Fair value, end of period: $ 20,681 $ 26,747 $ 20,681 $ 26,747
Weighted-average life (years) 5.1 3.9 5.1 3.9
(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.
Three Months Ended Six Months Ended
Amortization Method: June 30, June 30,
(dollar amounts in thousands) 2015 2014 2015 2014
Carrying value, beginning of period $ 125,454 $ 132,651 $ 132,813 $ 128,064
New servicing assets created 10,338 5,578 16,792 10,631
Servicing assets acquired --- --- --- 3,505
Impairment (charge) / recovery 12,970 (3,685) 4,980 (7,027)
Amortization and other (5,635) (1,431) (11,458) (2,060)
Carrying value, end of period $ 143,127 $ 133,113 $ 143,127 $ 133,113
Fair value, end of period $ 143,434 $ 139,915 $ 143,434 $ 139,915
Weighted-average life (years) 6.5 5.9 6.5 5.9

MSRs do not trade in an active, open market with readily observable prices. While sales of MSRs occur, the precise terms and conditions are typically not readily available. Therefore, the fair value of MSRs is estimated using a discounted future cash flow model. The model considers portfolio characteristics, contractually specified servicing fees and assumptions related to prepayments, delinquency rates, late charges, other ancillary revenues, costs to service, and other economic factors. Changes in the assumptions used may have a significant impact on the valuation of MSRs.

MSR values are very sensitive to movements in interest rates as expected future net servicing income depends on the projected outstanding principal balances of the underlying loans, which can be greatly impacted by the level of prepayments. Huntington hedges the value of certain MSRs against changes in value attributable to changes in interest rates using a combination of derivative instruments and trading securities.

For MSRs under the fair value method, a summary of key assumptions and the sensitivity of the MSR value at June 30, 2015 and December 31, 2014, to changes in these assumptions follows:

June 30, 2015 December 31, 2014
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) 13.60 % $ (955) $ (1,833) 15.60 % $ (1,176) $ (2,248)
Spread over forward interest rate swap rates 597 bps (659) (1,277) 546 bps (699) (1,355)

For MSRs under the amortization method, a summary of key assumptions and the sensitivity of the MSR value at June 30, 2015 and December 31, 2014, to changes in these assumptions follows:

June 30, 2015 December 31, 2014
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) 9.80 % $ (4,935) $ (9,525) 11.40 % $ (5,289) $ (10,164)
Spread over forward interest rate swap rates 969 bps (4,776) (9,240) 856 bps (4,343) (8,403)

Total servicing, late and other ancillary fees, net of amortization of capitalized servicing assets included in mortgage banking income amounted to $3.7 million and $4.9 million for the three-month periods ended June 30, 2015 and 2014, respectively. For the six-month periods ended June 30, 2015 and 2014, total servicing fees included in mortgage banking income were $7.6 million and $9.9 million, respectively. The unpaid principal balance of residential mortgage loans serviced for third parties was $15.7 billion and $15.6 billion at June 30, 2015 and December 31, 2014, respectively.

Automobile Loans and Leases

The following table summarizes activity relating to automobile loans sold and/or securitized with servicing retained for the three-month and six-month periods ended June 30, 2015 and 2014:

Three Months Ended Six Months Ended
June 30, June 30,
(dollar amounts in thousands) 2015 2014 2015 2014
Automobile loans securitized with servicing retained $ 750,000 $ --- $ 750,000 $ ---
Pretax gains resulting from above loan sales (1) 5,333 --- 5,333 ---
(1) Recorded in gain on sale of loans.

In the 2015 second quarter, the UPB of automobile loans totaling $750.0 million were transferred to a trust in a securitization transaction in exchange for $780.1 million of net proceeds. The securitization and resulting sale of all underlying securities qualified for sale accounting. As a result of this transaction, Huntington recognized a $5.3 million gain which is reflected in gain on sale of loans on the Condensed Consolidated Statement of Income and recorded an $11.2 million servicing asset which is reflected in accrued income and other assets on the Condensed Consolidated Balance Sheet.

Huntington has retained servicing responsibilities on sold automobile loans and receives annual servicing fees and other ancillary fees on the outstanding loan balances. Automobile loan servicing rights are accounted for using the amortization method. A servicing asset is established at fair value at the time of the sale. The servicing asset is then amortized against servicing income. Impairment, if any, is recognized when carrying value exceeds the fair value as determined by calculating the present value of expected net future cash flows. The primary risk characteristic for measuring servicing assets is payoff rates of the underlying loan pools. Valuation calculations rely on the predicted payoff assumption and, if actual payoff is quicker than expected, then future value would be impaired.

Changes in the carrying value of automobile loan servicing rights for the three-month and six-month periods ended June 30, 2015 and 2014, and the fair value at the end of each period were as follows:

Three Months Ended Six Months Ended
June 30, June 30,
(dollar amounts in thousands) 2015 2014 2015 2014
Carrying value, beginning of period $ 5,063 $ 14,357 $ 6,898 $ 17,672
New servicing assets created 11,180 --- 11,180 ---
Amortization and other (1,913) (2,842) (3,748) (6,157)
Carrying value, end of period $ 14,330 $ 11,515 $ 14,330 $ 11,515
Fair value, end of period $ 14,336 $ 11,846 $ 14,336 $ 11,846
Weighted-average life (years) 3.2 3.0 3.2 3.0

A summary of key assumptions and the sensitivity of the automobile loan servicing rights value to changes in these assumptions at June 30, 2015 and December 31, 2014 follows:

June 30, 2015 December 31, 2014
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) 15.60 % $ (622) $ (1,203) 14.62 % $ (305) $ (496)
Spread over forward interest rate swap rates 500 bps (15) (30) 500 bps (2) (4)

Servicing income, net of amortization of capitalized servicing assets and impairment, amounted to $1.4 million and $2.0 million for the three-month periods ending June 30, 2015, and 2014, respectively. For the six-month periods ended June 30, 2015 and 2014, total servicing income, net of amortization of capitalized servicing assets and impairment, were $2.8 million and $4.1 million, respectively. The unpaid principal balance of automobile loans serviced for third parties was $1.3 billion and $0.8 billion at June 30, 2015 and December 31, 2014, respectively.

Small Business Association (SBA) Portfolio

The following table summarizes activity relating to SBA loans sold with servicing retained for the three-month and six-month periods ended June 30, 2015 and 2014:

Three Months Ended Six Months Ended
June 30, June 30,
(dollar amounts in thousands) 2015 2014 2015 2014
SBA loans sold with servicing retained $ 53,534 $ 45,229 $ 95,935 $ 86,101
Pretax gains resulting from above loan sales (1) 4,696 5,396 8,270 9,772
(1) Recorded in gain on sale of loans.

Huntington has retained servicing responsibilities on sold SBA loans and receives annual servicing fees on the outstanding loan balances. SBA loan servicing rights are accounted for using the amortization method. A servicing asset is established at fair value at the time of the sale using a discounted future cash flow model. The servicing asset is then amortized against servicing income. Impairment, if any, is recognized when carrying value exceeds the fair value as determined by calculating the present value of expected net future cash flows.

The following tables summarize the changes in the carrying value of the servicing asset for the three-month and six-month periods ended June 30, 2015 and 2014, and the fair value at the end of each period were as follows:

Three Months Ended Six Months Ended
June 30, June 30,
(dollar amounts in thousands) 2015 2014 2015 2014
Carrying value, beginning of period $ 17,947 $ 17,028 $ 18,536 $ 16,865
New servicing assets created 1,839 1,526 3,296 2,861
Amortization and other (1,514) (1,362) (3,560) (2,534)
Carrying value, end of period $ 18,272 $ 17,192 $ 18,272 $ 17,192
Fair value, end of period $ 20,350 $ 17,192 $ 20,350 $ 17,192
Weighted-average life (years) 3.3 3.5 3.3 3.5

A summary of key assumptions and the sensitivity of the SBA loan servicing rights value to changes in these assumptions at June 30, 2015 and December 31, 2014 follows:

June 30, 2015 December 31, 2014
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) 7.70 % $ (287) $ (569) 5.60 % $ (211) $ (419)
Discount rate 1,500 bps (547) (1,071) 1,500 bps (563) (1,102)

Servicing income, net of amortization of capitalized servicing assets, amounted to $2.1 million and $1.8 million for the three-month periods ending June 30, 2015, and 2014, respectively. For the six-month periods ended June 30, 2015 and 2014, total servicing income, net of amortization of capitalized servicing assets, was $4.1 million and $3.6 million, respectively. The unpaid principal balance of SBA loans serviced for third parties was $929.4 million and $898.0 million at June 30, 2015 and December 31, 2014, respectively.