Quarterly report pursuant to Section 13 or 15(d)

Fair Values of Assets and Liabilities (Tables)

v2.4.0.6
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