Fair Values of Assets and Liabilities (Tables)
|
3 Months Ended |
Mar. 31, 2013
|
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 March 31, 2013 and December 31, 2012 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) |
|
March 31, 2013 |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
$ |
--- |
|
$ |
415,126 |
|
$ |
--- |
|
$ |
--- |
|
$ |
415,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading account securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
Federal agencies: Mortgage-backed |
|
--- |
|
|
96 |
|
|
--- |
|
|
--- |
|
|
96 |
|
Federal agencies: Other agencies |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
Municipal securities |
|
--- |
|
|
6,835 |
|
|
--- |
|
|
--- |
|
|
6,835 |
|
Other securities |
|
78,953 |
|
|
636 |
|
|
--- |
|
|
--- |
|
|
79,589 |
|
|
|
78,953 |
|
|
7,567 |
|
|
--- |
|
|
--- |
|
|
86,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale and other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
52,066 |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
52,066 |
|
Federal agencies: Mortgage-backed |
|
--- |
|
|
4,176,933 |
|
|
--- |
|
|
--- |
|
|
4,176,933 |
|
Federal agencies: Other agencies |
|
--- |
|
|
354,491 |
|
|
--- |
|
|
--- |
|
|
354,491 |
|
Municipal securities |
|
--- |
|
|
531,967 |
|
|
59,098 |
|
|
--- |
|
|
591,065 |
|
Private-label CMO |
|
--- |
|
|
21,434 |
|
|
45,546 |
|
|
--- |
|
|
66,980 |
|
Asset-backed securities |
|
--- |
|
|
983,408 |
|
|
115,455 |
|
|
--- |
|
|
1,098,863 |
|
Covered bonds |
|
--- |
|
|
289,409 |
|
|
--- |
|
|
--- |
|
|
289,409 |
|
Corporate debt |
|
--- |
|
|
541,715 |
|
|
--- |
|
|
--- |
|
|
541,715 |
|
Other securities |
|
16,979 |
|
|
4,400 |
|
|
--- |
|
|
--- |
|
|
21,379 |
|
|
|
69,045 |
|
|
6,903,757 |
|
|
220,099 |
|
|
--- |
|
|
7,192,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Automobile loans |
|
--- |
|
|
--- |
|
|
116,039 |
|
|
--- |
|
|
116,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MSRs |
|
--- |
|
|
--- |
|
|
35,582 |
|
|
--- |
|
|
35,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative assets |
|
8,511 |
|
|
412,383 |
|
|
9,530 |
|
|
(99,693) |
|
|
330,731 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
8,794 |
|
|
200,453 |
|
|
524 |
|
|
(71,491) |
|
|
138,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
--- |
|
|
278 |
|
|
--- |
|
|
--- |
|
|
278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
Netting |
|
|
Balance at |
(dollar amounts in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Adjustments (1) |
|
December 31, 2012 |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans held for sale |
$ |
--- |
|
$ |
452,949 |
|
$ |
--- |
|
$ |
--- |
|
$ |
452,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading account securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
Federal agencies: Mortgage-backed |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
Federal agencies: Other agencies |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
Municipal securities |
|
--- |
|
|
15,218 |
|
|
--- |
|
|
--- |
|
|
15,218 |
|
Other securities |
|
75,729 |
|
|
258 |
|
|
--- |
|
|
--- |
|
|
75,987 |
|
|
|
75,729 |
|
|
15,476 |
|
|
--- |
|
|
--- |
|
|
91,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale and other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
52,311 |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
52,311 |
|
Federal agencies: Mortgage-backed |
|
--- |
|
|
4,264,670 |
|
|
--- |
|
|
--- |
|
|
4,264,670 |
|
Federal agencies: Other agencies |
|
--- |
|
|
359,626 |
|
|
--- |
|
|
--- |
|
|
359,626 |
|
Municipal securities |
|
--- |
|
|
439,772 |
|
|
61,228 |
|
|
--- |
|
|
501,000 |
|
Private-label CMO |
|
--- |
|
|
22,793 |
|
|
48,775 |
|
|
--- |
|
|
71,568 |
|
Asset-backed securities |
|
--- |
|
|
919,046 |
|
|
110,037 |
|
|
--- |
|
|
1,029,083 |
|
Covered bonds |
|
--- |
|
|
290,625 |
|
|
--- |
|
|
--- |
|
|
290,625 |
|
Corporate debt |
|
--- |
|
|
668,142 |
|
|
--- |
|
|
--- |
|
|
668,142 |
|
Other securities |
|
17,177 |
|
|
3,898 |
|
|
--- |
|
|
--- |
|
|
21,075 |
|
|
|
69,488 |
|
|
6,968,572 |
|
|
220,040 |
|
|
--- |
|
|
7,258,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Automobile loans |
|
--- |
|
|
--- |
|
|
142,762 |
|
|
--- |
|
|
142,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MSRs |
|
--- |
|
|
--- |
|
|
35,202 |
|
|
--- |
|
|
35,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative assets |
|
6,368 |
|
|
465,517 |
|
|
13,180 |
|
|
(99,368) |
|
|
385,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
6,813 |
|
|
228,312 |
|
|
478 |
|
|
(83,415) |
|
|
152,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rollforward of financial instruments measured on a recurring basis and classified as Level 3 |
|
|
|
|
Level 3 Fair Value Measurements |
|
|
|
|
Three Months Ended March 31, 2013 |
|
|
|
|
|
|
|
|
Available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset- |
|
|
|
|
|
|
|
|
Derivative |
|
Municipal |
|
Private- |
|
backed |
|
Automobile |
(dollar amounts in thousands) |
|
|
MSRs |
|
instruments |
|
securities |
|
label CMO |
|
securities |
|
loans |
Opening balance |
|
$ |
35,202 |
$ |
12,702 |
$ |
61,228 |
$ |
48,775 |
$ |
110,037 |
$ |
142,762 |
Transfers into Level 3 |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Transfers out of Level 3 |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Total gains/losses for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings |
|
|
380 |
|
(1,482) |
|
--- |
|
(270) |
|
(738) |
|
1,137 |
|
Included in OCI |
|
|
--- |
|
--- |
|
155 |
|
891 |
|
12,789 |
|
--- |
Purchases |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Sales |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Repayments |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
(27,860) |
Issues |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Settlements |
|
|
--- |
|
(2,214) |
|
(2,285) |
|
(3,850) |
|
(6,633) |
|
--- |
Closing balance |
|
$ |
35,582 |
$ |
9,006 |
$ |
59,098 |
$ |
45,546 |
$ |
115,455 |
$ |
116,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
380 |
$ |
(3,696) |
$ |
155 |
$ |
891 |
$ |
12,789 |
$ |
1,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements |
|
|
|
|
Three Months Ended March 31, 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 |
|
|
(2,547) |
|
725 |
|
--- |
|
(990) |
|
(176) |
|
(92) |
|
Included in OCI |
|
|
--- |
|
--- |
|
--- |
|
4,173 |
|
7,793 |
|
--- |
Purchases |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Sales |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Repayments |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
(45,384) |
Issues |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
Settlements |
|
|
--- |
|
6,887 |
|
(9,645) |
|
(5,316) |
|
(3,619) |
|
--- |
Closing balance |
|
$ |
62,454 |
$ |
7,443 |
$ |
85,447 |
$ |
70,231 |
$ |
125,696 |
$ |
250,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
(2,547) |
$ |
559 |
$ |
--- |
$ |
(4,178) |
$ |
(7,793) |
$ |
(92) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 periods ended March 31, 2013 and 2012:
|
|
|
|
Level 3 Fair Value Measurements |
|
|
|
|
Three Months Ended March 31, 2013 |
|
|
|
|
|
|
|
|
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) |
|
$ |
380 |
$ |
(1,482) |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
Securities gains (losses) |
|
|
--- |
|
--- |
|
--- |
|
(336) |
|
(359) |
|
--- |
Interest and fee income |
|
|
--- |
|
--- |
|
--- |
|
66 |
|
(379) |
|
(859) |
Noninterest income |
|
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
1,996 |
Total |
|
$ |
380 |
$ |
(1,482) |
$ |
--- |
$ |
(270) |
$ |
(738) |
$ |
1,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Measurements |
|
|
|
|
Three Months Ended March 31, 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) |
|
$ |
(2,547) |
$ |
1,393 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
Securities gains (losses) |
|
|
--- |
|
--- |
|
--- |
|
(1,237) |
|
--- |
|
--- |
Interest and fee income |
|
|
--- |
|
--- |
|
--- |
|
247 |
|
(176) |
|
(2,024) |
Noninterest income |
|
|
--- |
|
(668) |
|
--- |
|
--- |
|
--- |
|
1,932 |
Total |
|
$ |
(2,547) |
$ |
725 |
$ |
--- |
$ |
(990) |
$ |
(176) |
$ |
(92) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and liabilities under the fair value option |
The following table presents the fair value and aggregate principal balance of certain assets and liabilities under the fair value option:
|
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
|
Fair value |
|
|
Aggregate |
|
|
|
|
|
Fair value |
|
|
Aggregate |
|
|
|
|
|
|
carrying |
|
|
unpaid |
|
|
|
|
|
carrying |
|
|
unpaid |
|
|
|
|
|
|
amount |
|
|
principal |
|
|
Difference |
|
|
amount |
|
|
principal |
|
|
Difference |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans held for sale |
$ |
415,126 |
|
$ |
405,095 |
|
$ |
10,031 |
|
$ |
452,949 |
|
$ |
438,254 |
|
$ |
14,695 |
|
Automobile loans |
|
116,039 |
|
|
113,056 |
|
|
2,983 |
|
|
142,762 |
|
|
140,916 |
|
|
1,846 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 periods ended March 31, 2013 and 2012:
|
|
|
Net gains (losses) from fair value changes |
|
|
|
|
Three Months Ended |
|
|
|
|
March 31, |
|
(dollar amounts in thousands) |
|
|
2013 |
|
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
Mortgage loans held for sale |
|
$ |
(4,663) |
|
|
$ |
(4,895) |
|
|
Automobile loans |
|
|
1,137 |
|
|
|
(93) |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Securitization trust notes payable |
|
|
--- |
|
|
|
(1,344) |
|
|
|
|
Gains (losses) included |
|
|
|
in fair value changes associated |
|
|
|
with instrument specific credit risk |
|
|
|
|
Three Months Ended |
|
|
|
|
|
March 31, |
|
(dollar amounts in thousands) |
|
|
2013 |
|
|
|
2012 |
|
Assets |
|
|
|
|
|
|
|
|
|
Automobile loans |
|
$ |
326 |
|
|
$ |
566 |
|
|
Assets measured at fair value on a nonrecurring basis |
At March 31, 2013, 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 Three |
|
|
|
Fair Value at |
|
|
Identical Assets |
|
|
Inputs |
|
|
Inputs |
|
|
Months Ended |
|
(dollar amounts in thousands) |
March 31, 2013 |
|
(Level 1) |
|
|
(Level 2) |
|
(Level 3) |
March 31, 2013 |
Impaired loans |
$ |
13,122 |
|
$ |
--- |
|
$ |
--- |
|
$ |
13,122 |
|
$ |
(3,320) |
|
Accrued income and other assets |
|
25,139 |
|
|
--- |
|
|
--- |
|
|
25,139 |
|
|
(1,159) |
|
|
Quantitative information about significant unobservable level 3 fair value measurement inputs |
Quantitative Information about Level 3 Fair Value Measurements |
|
|
|
|
|
|
Significant |
|
|
|
Fair Value at |
|
Valuation |
|
Unobservable |
|
Range |
(dollar amounts in thousands) |
March 31, 2013 |
|
Technique |
|
Input |
|
(Weighted Average) |
MSRs |
$ |
35,582 |
|
Discounted cash flow |
|
Constant prepayment rate (CPR) |
|
7.0% - 37.0% (16.0%) |
|
|
|
|
|
|
Spread over forward interest rate swap rates |
|
-499 - 4,609 (1,306) |
|
|
|
|
|
|
|
|
|
Derivative assets |
|
9,530 |
|
Consensus Pricing |
|
Net market price |
|
-2.6% - 12.3% (2.5%) |
Derivative liabilities |
|
524 |
|
|
|
Estimated Pull thru % |
|
38.0% - 89.0% (73.0%) |
|
|
|
|
|
|
|
|
|
Municipal securities |
|
59,098 |
|
Discounted cash flow |
|
Discount rate |
|
1.7% - 12.0% (3.2%) |
|
|
|
|
|
|
|
|
|
Private-label CMO |
|
45,546 |
|
Discounted cash flow |
|
Discount rate |
|
3.0% - 7.9% (5.9%) |
|
|
|
|
|
|
Constant prepayment rate (CPR) |
|
5.1% - 26.7% (14.3%) |
|
|
|
|
|
|
Probability of default |
|
0.1% - 4.0% (1.3%) |
|
|
|
|
|
|
Loss Severity |
|
0.0% - 64.0% (26.5%) |
|
|
|
|
|
|
|
|
|
Asset-backed securities |
|
115,455 |
|
Discounted cash flow |
|
Discount rate |
|
4.3% - 16.3% (8.9%) |
|
|
|
|
|
|
Constant prepayment rate (CPR) |
|
5.1% - 5.1% (5.1%) |
|
|
|
|
|
|
Cumulative prepayment rate |
|
0.0% - 100.0% (16.5%) |
|
|
|
|
|
|
Constant default |
|
1.5% - 4.0% (2.7%) |
|
|
|
|
|
|
Cumulative default |
|
0.9% - 100.0% (18.6%) |
|
|
|
|
|
|
Loss given default |
|
85.0% - 100.0% (94.4%) |
|
|
|
|
|
|
Cure given deferral |
|
0.0% - 75.0% (35.4%) |
|
|
|
|
|
|
Loss severity |
|
69.0% - 69.0% (69.0%) |
|
|
|
|
|
|
|
|
|
Automobile loans |
|
116,039 |
|
Discounted cash flow |
|
Constant prepayment rate (CPR) |
|
15.6% |
|
|
|
|
|
|
Discount rate |
|
0.2% - 5.0% (1.3%) |
|
|
|
|
|
|
|
|
|
Impaired loans |
|
13,122 |
|
Appraisal value |
|
NA |
|
NA |
|
|
|
|
|
|
|
|
|
Other real estate owned |
|
25,139 |
|
Appraisal value |
|
NA |
|
NA |
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements |
|
Fair Value at |
|
Valuation |
|
Significant |
|
Range |
(dollar amounts in thousands) |
December 31, 2012 |
|
Technique |
|
Unobservable Input |
|
(Weighted Average) |
MSRs |
$ |
35,202 |
|
Discounted cash flow |
|
Constant prepayment rate (CPR) |
|
10.0% - 31.0% (20.0%) |
|
|
|
|
|
|
Spread over forward interest rate swap rates |
|
-568 - 4,552 (1,288) |
|
|
|
|
|
|
|
|
|
Derivative assets |
|
13,180 |
|
Consensus Pricing |
|
Net market price |
|
-2.3% - 10.8% (3.0%) |
Derivative liabilities |
|
478 |
|
|
|
Estimated Pull thru % |
|
38.0% - 89.0% (75.0%) |
|
|
|
|
|
|
|
|
|
Municipal securities |
|
61,228 |
|
Discounted cash flow |
|
Discount rate |
|
1.7% - 12.0% (3.1%) |
|
|
|
|
|
|
|
|
|
Private-label CMO |
|
48,775 |
|
Discounted cash flow |
|
Discount rate |
|
3.0% - 8.5% (6.2%) |
|
|
|
|
|
|
Constant prepayment rate (CPR) |
|
5.1% - 26.7% (14.8%) |
|
|
|
|
|
|
Probability of default |
|
0.1% - 4.0% (1.0%) |
|
|
|
|
|
|
Loss Severity |
|
0.0% - 64.0% (27.8%) |
|
|
|
|
|
|
|
|
|
Asset-backed securities |
|
110,037 |
|
Discounted cash flow |
|
Discount rate |
|
4.5% - 16.6% (9.0%) |
|
|
|
|
|
|
Constant prepayment rate (CPR) |
|
5.1% - 9.8% (5.3%) |
|
|
|
|
|
|
Cumulative prepayment rate |
|
0.0% - 100.0% (6.9%) |
|
|
|
|
|
|
Constant default |
|
0.3% - 4.0% (2.8%) |
|
|
|
|
|
|
Cumulative default |
|
1.1% - 100.0% (20.1%) |
|
|
|
|
|
|
Loss given default |
|
85.0% - 100.0% (92.4%) |
|
|
|
|
|
|
Cure given deferral |
|
0.0% - 90.0% (34.7%) |
|
|
|
|
|
|
Loss severity |
|
20.0% - 72.0% (64.9%) |
|
|
|
|
|
|
|
|
|
Automobile loans |
|
142,762 |
|
Discounted cash flow |
|
Constant prepayment rate (CPR) |
|
15.6% |
|
|
|
|
|
|
Discount rate |
|
0.8% - 5.0% (4.0%) |
|
|
|
|
|
|
|
|
|
Impaired loans |
|
150,873 |
|
Appraisal value |
|
--- |
|
--- |
|
|
|
|
|
|
|
|
|
Other real estate owned |
|
28,097 |
|
Appraisal value |
|
--- |
|
--- |
|
|
|
|
|
|
|
|
|
|
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 March 31, 2013 and December 31, 2012:
|
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
|
Carrying |
|
|
Fair |
|
|
Carrying |
|
|
Fair |
(dollar amounts in thousands) |
|
Amount |
|
|
Value |
|
|
Amount |
|
|
Value |
Financial Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term assets |
$ |
900,005 |
|
$ |
900,005 |
|
$ |
1,333,727 |
|
$ |
1,333,727 |
|
Trading account securities |
|
86,520 |
|
|
86,520 |
|
|
91,205 |
|
|
91,205 |
|
Loans held for sale |
|
729,707 |
|
|
737,211 |
|
|
764,309 |
|
|
773,013 |
|
Available-for-sale and other securities |
|
7,504,639 |
|
|
7,504,639 |
|
|
7,566,175 |
|
|
7,566,175 |
|
Held-to-maturity securities |
|
1,693,074 |
|
|
1,733,454 |
|
|
1,743,876 |
|
|
1,794,105 |
|
Net loans and leases |
|
40,536,755 |
|
|
38,811,780 |
|
|
39,959,350 |
|
|
38,401,965 |
|
Derivatives |
|
330,731 |
|
|
330,731 |
|
|
385,697 |
|
|
385,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
46,867,141 |
|
|
46,953,781 |
|
|
46,252,683 |
|
|
46,330,715 |
|
Short-term borrowings |
|
732,705 |
|
|
726,310 |
|
|
589,814 |
|
|
584,671 |
|
Federal Home Loan Bank advances |
|
183,491 |
|
|
183,491 |
|
|
1,008,959 |
|
|
1,008,959 |
|
Other long-term debt |
|
156,301 |
|
|
154,156 |
|
|
158,784 |
|
|
156,719 |
|
Subordinated notes |
|
1,188,674 |
|
|
1,184,891 |
|
|
1,197,091 |
|
|
1,183,827 |
|
Derivatives |
|
138,280 |
|
|
138,280 |
|
|
152,188 |
|
|
152,188 |
Estimated Fair Value Measurements at Reporting Date Using |
|
Balance at |
(dollar amounts in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
March 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
$ |
--- |
|
$ |
--- |
|
$ |
314,807 |
|
$ |
314,807 |
|
Held-to-maturity securities |
|
--- |
|
|
1,733,454 |
|
|
--- |
|
|
1,733,454 |
|
Net loans and leases |
|
--- |
|
|
--- |
|
|
38,695,741 |
|
|
38,695,741 |
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
--- |
|
|
40,136,635 |
|
|
6,817,146 |
|
|
46,953,781 |
|
Short-term borrowings |
|
--- |
|
|
--- |
|
|
726,310 |
|
|
726,310 |
|
Other long-term debt |
|
--- |
|
|
--- |
|
|
154,156 |
|
|
154,156 |
|
Subordinated notes |
|
--- |
|
|
--- |
|
|
1,184,891 |
|
|
1,184,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fair Value Measurements at Reporting Date Using |
|
Balance at |
(dollar amounts in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
$ |
--- |
|
$ |
--- |
|
$ |
316,007 |
|
$ |
316,007 |
|
Held-to-maturity securities |
|
--- |
|
|
1,794,105 |
|
|
--- |
|
|
1,794,105 |
|
Net loans and leases |
|
--- |
|
|
--- |
|
|
38,259,203 |
|
|
38,259,203 |
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
--- |
|
|
39,136,127 |
|
|
7,194,588 |
|
|
46,330,715 |
|
Short-term borrowings |
|
--- |
|
|
--- |
|
|
584,671 |
|
|
584,671 |
|
Other long-term debt |
|
--- |
|
|
2,124 |
|
|
154,595 |
|
|
156,719 |
|
Subordinated notes |
|
--- |
|
|
--- |
|
|
1,183,827 |
|
|
1,183,827 |
|