Carrying amount and classification of the trusts assets and liabilities |
The following tables present the carrying amount and classification of the consolidated trusts’ assets and liabilities that were included in the Consolidated Balance Sheets at December 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016 |
|
Huntington Technology Funding Trust |
|
Other Consolidated VIEs |
|
Total |
(dollar amounts in thousands) |
|
Series 2014A |
|
|
Assets: |
|
|
|
|
|
|
Cash |
|
$ |
1,564 |
|
|
$ |
— |
|
|
$ |
1,564 |
|
Net loans and leases |
|
69,825 |
|
|
— |
|
|
69,825 |
|
Accrued income and other assets |
|
— |
|
|
281 |
|
|
281 |
|
Total assets |
|
$ |
71,389 |
|
|
$ |
281 |
|
|
$ |
71,670 |
|
Liabilities: |
|
|
|
|
|
|
Other long-term debt |
|
$ |
57,494 |
|
|
$ |
— |
|
|
$ |
57,494 |
|
Accrued interest and other liabilities |
|
— |
|
|
281 |
|
|
281 |
|
Total liabilities |
|
57,494 |
|
|
281 |
|
|
57,775 |
|
Equity: |
|
|
|
|
|
|
Beneficial Interest owned by third party |
|
13,895 |
|
|
— |
|
|
13,895 |
|
Total liabilities and equity |
|
$ |
71,389 |
|
|
$ |
281 |
|
|
$ |
71,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
Huntington Technology Funding Trust |
|
Other Consolidated VIEs |
|
Total |
(dollar amounts in thousands) |
Series 2012A |
|
Series 2014A |
|
|
Assets: |
|
|
|
|
|
|
|
Cash |
$ |
1,377 |
|
|
$ |
1,561 |
|
|
$ |
— |
|
|
$ |
2,938 |
|
Net loans and leases |
32,180 |
|
|
152,331 |
|
|
— |
|
|
184,511 |
|
Accrued income and other assets |
— |
|
|
— |
|
|
229 |
|
|
229 |
|
Total assets |
$ |
33,557 |
|
|
$ |
153,892 |
|
|
$ |
229 |
|
|
$ |
187,678 |
|
Liabilities: |
|
|
|
|
|
|
|
Other long-term debt |
$ |
27,153 |
|
|
$ |
123,577 |
|
|
$ |
— |
|
|
$ |
150,730 |
|
Accrued interest and other liabilities |
— |
|
|
— |
|
|
229 |
|
|
229 |
|
Total liabilities |
27,153 |
|
|
123,577 |
|
|
229 |
|
|
150,959 |
|
Equity: |
|
|
|
|
|
|
|
Beneficial Interest owned by third party |
$ |
6,404 |
|
|
$ |
30,315 |
|
|
— |
|
|
36,719 |
|
Total liabilities and equity |
$ |
33,557 |
|
|
$ |
153,892 |
|
|
$ |
229 |
|
|
$ |
187,678 |
|
The following tables provide a summary of the assets and liabilities included in Huntington’s Consolidated Financial Statements, as well as the maximum exposure to losses, associated with its interests related to unconsolidated VIEs for which Huntington holds an interest, but is not the primary beneficiary, to the VIE at December 31, 2016, and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016 |
(dollar amounts in thousands) |
Total Assets |
|
Total Liabilities |
|
Maximum Exposure to Loss |
2016-1 Automobile Trust |
$ |
14,770 |
|
|
$ |
— |
|
|
$ |
14,770 |
|
2015-1 Automobile Trust |
2,227 |
|
|
— |
|
|
2,227 |
|
2012-1 Automobile Trust |
— |
|
|
— |
|
|
— |
|
2012-2 Automobile Trust |
— |
|
|
— |
|
|
— |
|
Trust Preferred Securities |
13,919 |
|
|
252,552 |
|
|
— |
|
Low Income Housing Tax Credit Partnerships |
576,880 |
|
|
292,721 |
|
|
576,880 |
|
Other Investments |
79,195 |
|
|
42,316 |
|
|
79,195 |
|
Total |
$ |
686,991 |
|
|
$ |
587,589 |
|
|
$ |
673,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
(dollar amounts in thousands) |
Total Assets |
|
Total Liabilities |
|
Maximum Exposure to Loss |
2015-1 Automobile Trust |
$ |
7,695 |
|
|
$ |
— |
|
|
$ |
7,695 |
|
2012-1 Automobile Trust |
94 |
|
|
— |
|
|
94 |
|
2012-2 Automobile Trust |
771 |
|
|
— |
|
|
771 |
|
Trust Preferred Securities |
13,919 |
|
|
317,106 |
|
|
— |
|
Low Income Housing Tax Credit Partnerships |
425,500 |
|
|
196,001 |
|
|
425,500 |
|
Other Investments |
68,746 |
|
|
25,762 |
|
|
68,746 |
|
Total |
$ |
516,725 |
|
|
$ |
538,869 |
|
|
$ |
502,806 |
|
|
Summary of outstanding trust preferred securities |
Huntington’s long-term debt consisted of the following:
|
|
|
|
|
|
|
|
|
|
At December 31, |
(dollar amounts in thousands) |
2016 |
|
2015 |
The Parent Company: |
|
|
|
Senior Notes: |
|
|
|
3.19% Huntington Bancshares Incorporated medium-term notes due 2021 |
$ |
972,625 |
|
|
$ |
— |
|
2.33% Huntington Bancshares Incorporated senior note due 2022 |
953,674 |
|
|
— |
|
2.64% Huntington Bancshares Incorporated senior note due 2018 |
399,278 |
|
|
399,169 |
|
Subordinated Notes: |
|
|
|
7.00% Huntington Bancshares Incorporated subordinated notes due 2020 |
319,857 |
|
|
326,379 |
|
3.55% Huntington Bancshares Incorporated subordinated notes due 2023 |
248,156 |
|
|
— |
|
Sky Financial Capital Trust IV 2.40% junior subordinated debentures due 2036 (1) |
74,320 |
|
|
74,320 |
|
Sky Financial Capital Trust III 2.40% junior subordinated debentures due 2036 (1) |
72,165 |
|
|
72,165 |
|
Huntington Capital I Trust Preferred 1.70% junior subordinated debentures due 2027 (2) |
68,720 |
|
|
110,706 |
|
Huntington Capital II Trust Preferred 1.06% junior subordinated debentures due 2028 (3) |
31,576 |
|
|
54,030 |
|
Camco Statutory Trust I 2.30% due 2037 (4) |
4,244 |
|
|
4,212 |
|
Total notes issued by the parent |
3,144,615 |
|
|
1,040,981 |
|
The Bank: |
|
|
|
Senior Notes: |
|
|
|
2.24% Huntington National Bank senior notes due 2018 |
843,568 |
|
|
841,313 |
|
2.10% Huntington National Bank senior notes due 2018 |
747,170 |
|
|
745,894 |
|
1.75% Huntington National Bank senior notes due 2018 |
499,732 |
|
|
501,006 |
|
1.43% Huntington National Bank senior note due 2019 |
499,686 |
|
|
498,678 |
|
2.23% Huntington National Bank senior note due 2017 |
499,445 |
|
|
500,416 |
|
2.43% Huntington National Bank senior notes due 2020 |
498,448 |
|
|
498,185 |
|
2.97% Huntington National Bank senior notes due 2020 |
495,088 |
|
|
495,998 |
|
1.42% Huntington National Bank senior notes due 2017 (5) |
250,000 |
|
|
250,000 |
|
5.04% Huntington National Bank medium-term notes due 2018 |
36,351 |
|
|
37,469 |
|
1.31% Huntington National Bank senior note due 2016 |
— |
|
|
498,360 |
|
1.40% Huntington National Bank senior note due 2016 |
— |
|
|
349,399 |
|
Subordinated Notes: |
|
|
|
3.86% Huntington National Bank subordinated notes due 2026 |
239,293 |
|
|
— |
|
6.67% Huntington National Bank subordinated notes due 2018 |
131,910 |
|
|
136,227 |
|
5.45% Huntington National Bank subordinated notes due 2019 |
81,155 |
|
|
83,833 |
|
5.59% Huntington National Bank subordinated notes due 2016 |
— |
|
|
103,357 |
|
Total notes issued by the bank |
4,821,846 |
|
|
5,540,135 |
|
FHLB Advances: |
|
|
|
3.47% weighted average rate, varying maturities greater than one year |
7,540 |
|
|
7,800 |
|
Other: |
|
|
|
Huntington Technology Finance nonrecourse debt, 3.43% effective interest rate, varying maturities |
277,523 |
|
|
301,577 |
|
Huntington Technology Finance ABS Trust 2014 1.70% due 2020 |
57,494 |
|
|
123,577 |
|
Huntington Technology Finance ABS Trust 2012 1.79% due 2017 |
— |
|
|
27,153 |
|
Other |
141 |
|
|
141 |
|
Total other |
335,158 |
|
|
452,448 |
|
|
|
|
|
Total long-term debt |
$ |
8,309,159 |
|
|
$ |
7,041,364 |
|
|
|
(1) |
Variable effective rate at December 31, 2016, based on three-month LIBOR +1.400%
|
|
|
(2) |
Variable effective rate at December 31, 2016, based on three-month LIBOR +0.70%
|
|
|
(3) |
Variable effective rate at December 31, 2016, based on three-month LIBOR +0.625%
|
|
|
(4) |
Variable effective rate at December 31, 2016, based on three-month LIBOR +1.33%.
|
|
|
(5) |
Variable effective rate at December 31, 2016, based on three-month LIBOR +0.425%.
|
The trust securities are the obligations of the trusts, and as such, are not consolidated within Huntington’s Consolidated Financial Statements. A list of trust-preferred securities outstanding at December 31, 2016 follows:
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands) |
Rate |
|
Principal amount of
subordinated note/
debenture issued to trust (1)
|
|
Investment in
unconsolidated
subsidiary
|
Huntington Capital I |
1.59 |
% |
(2) |
$ |
69,730 |
|
|
$ |
6,186 |
|
Huntington Capital II |
1.59 |
|
(3) |
32,093 |
|
|
3,093 |
|
Sky Financial Capital Trust III |
2.40 |
|
(4) |
72,165 |
|
|
2,165 |
|
Sky Financial Capital Trust IV |
2.25 |
|
(4) |
74,320 |
|
|
2,320 |
|
Camco Financial Trust |
3.43 |
|
(5) |
4,244 |
|
|
155 |
|
Total |
|
|
$ |
252,552 |
|
|
$ |
13,919 |
|
|
|
(1) |
Represents the principal amount of debentures issued to each trust, including unamortized original issue discount. |
|
|
(2) |
Variable effective rate at December 31, 2016, based on three-month LIBOR + 0.70.
|
|
|
(3) |
Variable effective rate at December 31, 2016, based on three-month LIBOR + 62.5.
|
|
|
(4) |
Variable effective rate at December 31, 2016, based on three-month LIBOR + 1.40.
|
|
|
(5) |
Variable effective rate (including impact of purchase accounting accretion) at December 31, 2016, based on three month LIBOR + 1.33.
|
|