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 Unaudited Condensed Consolidated Balance Sheets at March 31, 2016 and December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016 |
|
Huntington Technology Funding Trust |
|
Other Consolidated VIEs |
|
Total |
(dollar amounts in thousands) |
|
Series 2014A |
|
|
Assets: |
|
|
|
|
|
|
Cash |
|
$ |
1,560 |
|
|
$ |
— |
|
|
$ |
1,560 |
|
Loans and leases |
|
128,138 |
|
|
— |
|
|
128,138 |
|
Allowance for loan and lease losses |
|
— |
|
|
— |
|
|
— |
|
Net loans and leases |
|
128,138 |
|
|
— |
|
|
128,138 |
|
Accrued income and other assets |
|
— |
|
|
222 |
|
|
222 |
|
Total assets |
|
$ |
129,698 |
|
|
$ |
222 |
|
|
$ |
129,920 |
|
Liabilities: |
|
|
|
|
|
|
Other long-term debt |
|
$ |
104,199 |
|
|
$ |
— |
|
|
$ |
104,199 |
|
Accrued interest and other liabilities |
|
— |
|
|
222 |
|
|
222 |
|
Total liabilities |
|
104,199 |
|
|
222 |
|
|
104,421 |
|
Equity: |
|
|
|
|
|
|
Beneficial Interest owned by third party |
|
25,499 |
|
|
— |
|
|
25,499 |
|
Total liabilities and equity |
|
$ |
129,698 |
|
|
$ |
222 |
|
|
$ |
129,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
Loans and leases |
32,180 |
|
|
152,331 |
|
|
— |
|
|
184,511 |
|
Allowance for loan and lease losses |
— |
|
|
— |
|
|
— |
|
|
— |
|
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 Unaudited Condensed 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 March 31, 2016, and December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016 |
(dollar amounts in thousands) |
Total Assets |
|
Total Liabilities |
|
Maximum Exposure to Loss |
2015-1 Automobile Trust |
$ |
6,453 |
|
|
$ |
— |
|
|
$ |
6,453 |
|
2012-2 Automobile Trust |
422 |
|
|
— |
|
|
422 |
|
Trust Preferred Securities |
13,919 |
|
|
317,114 |
|
|
— |
|
Low Income Housing Tax Credit Partnerships |
413,026 |
|
|
186,651 |
|
|
413,026 |
|
Other Investments |
62,235 |
|
|
24,926 |
|
|
62,235 |
|
Total |
$ |
496,055 |
|
|
$ |
528,691 |
|
|
$ |
482,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
A list of trust preferred securities outstanding at March 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 |
1.32 |
% |
(2) |
$ |
111,816 |
|
|
$ |
6,186 |
|
Huntington Capital II |
1.26 |
|
(3) |
54,593 |
|
|
3,093 |
|
Sky Financial Capital Trust III |
2.03 |
|
(4) |
72,165 |
|
|
2,165 |
|
Sky Financial Capital Trust IV |
2.01 |
|
(4) |
74,320 |
|
|
2,320 |
|
Camco Financial Trust |
3.07 |
|
(5) |
4,220 |
|
|
155 |
|
Total |
|
|
$ |
317,114 |
|
|
$ |
13,919 |
|
|
|
(1) |
Represents the principal amount of debentures issued to each trust, including unamortized original issue discount. |
|
|
(2) |
Variable effective rate at March 31, 2016, based on three month LIBOR +0.70%.
|
|
|
(3) |
Variable effective rate at March 31, 2016, based on three month LIBOR +0.625%.
|
|
|
(4) |
Variable effective rate at March 31, 2016, based on three month LIBOR +1.40%.
|
|
|
(5) |
Variable effective rate (including impact of purchase accounting accretion) at March 31, 2016, based on three month LIBOR +1.33%.
|
|
Affordable housing tax credit investments |
The following table presents the balances of Huntington’s affordable housing tax credit investments and related unfunded commitments at March 31, 2016 and December 31, 2015:
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands) |
March 31, 2016 |
|
December 31, 2015 |
Affordable housing tax credit investments |
$ |
674,221 |
|
|
$ |
674,157 |
|
Less: amortization |
(261,195 |
) |
|
(248,657 |
) |
Net affordable housing tax credit investments |
$ |
413,026 |
|
|
$ |
425,500 |
|
Unfunded commitments |
$ |
186,651 |
|
|
$ |
196,001 |
|
The following table presents other information relating to Huntington’s affordable housing tax credit investments for the three-month periods ended March 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
(dollar amounts in thousands) |
|
|
2016 |
|
2015 |
Tax credits and other tax benefits recognized |
|
|
$ |
18,285 |
|
|
$ |
15,747 |
|
Proportional amortization method |
|
|
|
|
|
Tax credit amortization expense included in provision for income taxes |
|
12,407 |
|
|
11,074 |
|
Equity method |
|
|
|
|
|
Tax credit investment (gains) losses included in non-interest income |
|
132 |
|
|
147 |
|
|