Quarterly report pursuant to Section 13 or 15(d)

FAIR VALUES OF ASSETS AND LIABILITIES (Tables)

v3.7.0.1
FAIR VALUES OF ASSETS AND LIABILITIES (Tables)
3 Months Ended
Mar. 31, 2017
Fair Value Disclosures [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, 2017 and December 31, 2016 are summarized below:
 
Fair Value Measurements at Reporting Date Using
 
Netting Adjustments (1)
 
March 31, 2017
(dollar amounts in thousands)
Level 1
 
Level 2
 
Level 3
 
 
Assets
 
 
 
 
 
 
 
 
 
Loans held for sale
$

 
$
423,324

 
$

 
$

 
$
423,324

Loans held for investment

 
54,123

 
44,219

 

 
98,342

Trading account securities:
 
 
 
 
 
 
 
 
 
Municipal securities

 
3,434

 

 

 
3,434

Other securities
94,201

 
150

 

 

 
94,351

 
94,201

 
3,584

 

 

 
97,785

Available-for-sale and other securities:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
6,890

 

 

 

 
6,890

Federal agencies: Mortgage-backed

 
11,221,867

 

 

 
11,221,867

Federal agencies: Other agencies

 
89,843

 

 

 
89,843

Municipal securities

 
449,502

 
2,867,652

 

 
3,317,154

Asset-backed securities

 
707,445

 
59,492

 

 
766,937

Corporate debt

 
198,681

 

 

 
198,681

Other securities
15,632

 
3,973

 

 

 
19,605

 
22,522

 
12,671,311

 
2,927,144

 

 
15,620,977

MSRs

 

 
13,307

 

 
13,307

Derivative assets

 
342,584

 
9,439

 
(173,603
)
 
178,420

Liabilities
 
 
 
 
 
 
 
 
 
Derivative liabilities

 
322,999

 
6,745

 
(246,192
)
 
83,552

Short-term borrowings
1,420

 

 

 

 
1,420

 
Fair Value Measurements at Reporting Date Using
 
Netting Adjustments (1)
 
December 31, 2016
(dollar amounts in thousands)
Level 1
 
Level 2
 
Level 3
 
 
Assets
 
 
 
 
 
 
 
 
 
Loans held for sale
$

 
$
438,224

 
$

 
$

 
$
438,224

Loans held for investment

 
34,439

 
47,880

 

 
82,319

Trading account securities:
 
 
 
 
 
 
 
 
 
Municipal securities

 
1,148

 

 

 
1,148

Other securities
132,147

 

 

 

 
132,147

 
132,147

 
1,148

 

 

 
133,295

Available-for-sale and other securities:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
5,497

 

 

 

 
5,497

Federal agencies: Mortgage-backed

 
10,673,342

 

 

 
10,673,342

Federal agencies: Other agencies

 
73,542

 

 

 
73,542

Municipal securities

 
452,013

 
2,798,044

 

 
3,250,057

Asset-backed securities

 
717,478

 
76,003

 

 
793,481

Corporate debt

 
198,683

 

 

 
198,683

Other securities
16,588

 
3,943

 

 

 
20,531

 
22,085

 
12,119,001

 
2,874,047

 

 
15,015,133

MSRs

 

 
13,747

 

 
13,747

Derivative assets

 
414,412

 
5,747

 
(181,940
)
 
238,219

Liabilities
 
 
 
 
 
 
 
 
 
Derivative liabilities

 
362,777

 
7,870

 
(272,361
)
 
98,286

Short-term borrowings
474

 

 

 

 
474


(1)
Amounts represent the impact of legally enforceable master netting agreements that allow the Company to settle positive and negative positions and cash collateral held or placed with the same counterparties.
Rollforward of financial instruments measured on a recurring basis and classified as Level 3
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Level 3 Fair Value Measurements
Three months ended March 31, 2017
 
 
 
 
 
Available-for-sale securities
 
 
 
(dollar amounts in thousands)
MSRs
 
Derivative
instruments
 
Municipal
securities
 
Asset-
backed
securities
 
Loans held for investment
 
Opening balance
$
13,747

 
$
(2,123
)
 
$
2,798,044

 
$
76,003

 
$
47,880

 
Transfers into Level 3

 

 

 

 

 
Transfers out of Level 3 (1)

 
(333
)
 

 

 

 
Total gains/losses for the period:
 
 
 
 
 
 
 
 
 
 
Included in earnings
(440
)
 
5,150

 
(1,386
)
 
28

 
(63
)
 
Included in OCI

 

 
20,475

 
3,172

 

 
Purchases/originations

 

 
132,666

 

 

 
Sales

 

 

 
(19,133
)
 

 
Repayments

 

 

 

 
(3,598
)
 
Issues

 

 

 

 

 
Settlements

 

 
(82,147
)
 
(578
)
 

 
Closing balance
$
13,307

 
$
2,694

 
$
2,867,652

 
$
59,492

 
$
44,219

 
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
$
(440
)
 
$
5,150

 
$
20,269

 
$
1,212

 
$

 

 
Level 3 Fair Value Measurements
Three months ended March 31, 2016
 
 
 
 
 
Available-for-sale securities
 
 
(dollar amounts in thousands)
MSRs
 
Derivative
instruments
 
Municipal
securities
 
Asset-
backed
securities
 
Loans held for investment
Opening balance
$
17,585

 
$
6,056

 
$
2,095,551

 
$
100,337

 
$
1,748

Transfers into Level 3

 

 

 

 

Transfers out of Level 3 (1)

 
(915
)
 

 

 

Total gains/losses for the period:
 
 
 
 
 
 
 
 
 
Included in earnings
(2,766
)
 
5,206

 

 

 

Included in OCI

 

 
11,840

 
(5,168
)
 

Purchases/originations

 

 
237,450

 

 

Sales

 

 

 

 

Repayments

 

 

 

 
(532
)
Issues

 

 

 

 

Settlements

 

 
(63,098
)
 
(840
)
 

Closing balance
$
14,819

 
$
10,347

 
$
2,281,743

 
$
94,329

 
$
1,216

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
$
(2,766
)
 
$
5,306

 
$

 
$

 
$

Classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities
The tables below summarize 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, 2017 and 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Level 3 Fair Value Measurements
Three months ended March 31, 2017
 
 
 
 
 
Available-for-sale securities
 
 
(dollar amounts in thousands)
MSRs
 
Derivative
instruments
 
Municipal
securities
 
Asset-
backed
securities
 
Loans held for investment
Classification of gains and losses in earnings:
 
 
 
 
 
 
 
 
 
Mortgage banking income
$
(440
)
 
$
5,150

 
$

 
$

 
$

Securities gains (losses)

 

 
(1,386
)
 
28

 

Interest and fee income

 

 

 

 

Noninterest income

 

 

 

 
(63
)
Total
$
(440
)
 
$
5,150

 
$
(1,386
)
 
$
28

 
$
(63
)
 
Level 3 Fair Value Measurements
Three months ended March 31, 2016
 
 
 
 
 
Available-for-sale securities
 
 
(dollar amounts in thousands)
MSRs
 
Derivative
instruments
 
Municipal
securities
 
Asset-
backed
securities
 
Loans held for investment
Classification of gains and losses in earnings:
 
 
 
 
 
 
 
 
 
Mortgage banking income
$
(2,766
)
 
$
5,206

 
$

 
$

 
$

Securities gains (losses)

 

 

 

 

Interest and fee income

 

 

 

 

Noninterest income

 

 

 

 

Total
$
(2,766
)
 
$
5,206

 
$

 
$

 
$

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, 2017
 
Total Loans
 
Loans that are 90 or more days past due
(dollar amounts in thousands)
Fair value
carrying
amount
 
Aggregate
unpaid
principal
 
Difference
 
Fair value
carrying
amount
 
Aggregate
unpaid
principal
 
Difference
Assets
 
 
 
 
 
 
 
 
 
 
 
Loans held for sale
$
423,324

 
$
408,424

 
$
14,900

 
$

 
$

 
$

Loans held for investment
98,342

 
110,234

 
(11,892
)
 
8,572

 
11,507

 
(2,935
)

 
December 31, 2016
 
Total Loans
 
Loans that are 90 or more days past due
(dollar amounts in thousands)
Fair value
carrying
amount
 
Aggregate
unpaid
principal
 
Difference
 
Fair value
carrying
amount
 
Aggregate
unpaid
principal
 
Difference
Assets
 
 
 
 
 
 
 
 
 
 
 
Loans held for sale
$
438,224

 
$
433,760

 
$
4,464

 
$

 
$

 
$

Loans held for investment
82,319

 
91,998

 
(9,679
)
 
8,408

 
11,082

 
(2,674
)
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, 2017 and 2016:
 
 
 
Net gains (losses) from
fair value changes
 
 
 
Three months ended
March 31,
(dollar amounts in thousands)
 
 
2017
 
2016
Assets
 
 
 
 
 
Loans held for sale
 
 
$
9,076

 
$
4,649

Loans held for investment
 
 
(63
)
 

 
 
 
Gains (losses) included
in fair value changes associated
with instrument specific credit risk
 
 
 
Three months ended
March 31,
(dollar amounts in thousands)
 
 
2017
 
2016
Assets
 
 
 
 
 
Loans held for investment
 
 
$

 
$
90

Assets measured at fair value on a nonrecurring basis
ssets measured at fair value on a nonrecurring basis were as follows:
 
 
 
Fair Value Measurements Using
 
 
(dollar amounts in thousands)
Fair Value
 
Quoted Prices
In Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Other
Unobservable
Inputs
(Level 3)
 
Total
Gains/(Losses)
Three months ended
March 31, 2017
MSRs
$
176,747

 
$

 
$

 
$
176,747

 
$
1,800

Impaired loans
52,367

 

 

 
52,367

 
5,267

Other real estate owned
49,887

 

 

 
49,887

 
2,363

Quantitative information about significant unobservable level 3 fair value measurement inputs
 
Quantitative Information about Level 3 Fair Value Measurements at March 31, 2017
(dollar amounts in thousands)
Fair Value
 
Valuation Technique
 
Significant Unobservable Input
 
Range (Weighted Average)
Measured at fair value on a recurring basis:
MSRs
$
13,307

 
Discounted cash flow
 
Constant prepayment rate
 
8.00% - 30.0% (12.0%)
 
 
 
 
 
Spread over forward interest rate
swap rates
 
3.0% - 10.0% (8.4%)
Derivative assets
9,439

 
Consensus Pricing
 
Net market price
 
-4.7% - 26.7% (2.0%)
Derivative liabilities
6,745

 
 
 
Estimated Pull through %
 
9.0% - 99.0% (78.0%)
Municipal securities
2,867,652

 
Discounted cash flow
 
Discount rate
 
0.0% - 10.3% (3.7%)
 
 
 
 
 
Cumulative default
 
0.0% - 38.4% (3.1%)
 
 
 
 
 
Loss given default
 
5.0% - 90.0% (24.0%)
Asset-backed securities
59,492

 
Discounted cash flow
 
Discount rate
 
5.1% - 12.1% (6.4%)
 
 
 
 
 
Cumulative prepayment rate
 
0.0% - 73% (6.5%)
 
 
 
 
 
Cumulative default
 
0.9% - 100% (10.9%)
 
 
 
 
 
Loss given default
 
85% - 100% (96.1%)
 
 
 
 
 
Cure given deferral
 
0.0% - 75.0% (32.7%)
Loans held for investment
44,219

 
Discounted cash flow
 
Discount rate
 
5.4% - 16.8% (5.6%)
Measured at fair value on a nonrecurring basis:
MSRs
176,747

 
Discounted cash flow
 
Constant prepayment rate
 
6.30% - 21.2% (8.1%)
 
 
 
 
 
Spread over forward interest rate
swap rates
 
3.0% - 20.0% (10.6%)
Impaired loans
52,367

 
Appraisal value
 
NA
 
NA
Other real estate owned
49,887

 
Appraisal value
 
NA
 
NA

 
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2016
(dollar amounts in thousands)
Fair Value
 
Valuation Technique
 
Significant Unobservable Input
 
Range (Weighted Average)
Measured at fair value on a recurring basis:
MSRs
$
13,747

 
Discounted cash flow
 
Constant prepayment rate
 
5.63% - 34.4% (10.9%)
 
 
 
 
 
Spread over forward interest rate
swap rates
 
3.0% - 9.2% (5.4%)
Derivative assets
5,747

 
Consensus Pricing
 
Net market price
 
-7.1% - 25.4% (1.1%)
Derivative liabilities
7,870

 
 
 
Estimated Pull through %
 
8.1% - 99.8% (76.9%)
Municipal securities
2,798,044

 
Discounted cash flow
 
Discount rate
 
0.0% - 10.0% (3.6%)
 
 
 
 
 
Cumulative default
 
0.3% - 37.8% (4.0%)
 
 
 
 
 
Loss given default
 
5.0% - 80.0% (24.1%)
Asset-backed securities
76,003

 
Discounted cash flow
 
Discount rate
 
5.0% - 12.0% (6.3%)
 
 
 
 
 
Cumulative prepayment rate
 
0.0% - 73% (6.5%)
 
 
 
 
 
Cumulative default
 
1.1% - 100% (11.2%)
 
 
 
 
 
Loss given default
 
85% - 100% (96.3%)
 
 
 
 
 
Cure given deferral
 
0.0% - 75.0% (36.2%)
Loans held for investment
47,880

 
Discounted cash flow
 
Constant prepayment rate
 
5.4% - 16.2% (5.6%)
Measured at fair value on a nonrecurring basis:
MSRs
171,309

 
Discounted cash flow
 
Constant prepayment rate
 
5.57% - 30.4% (7.8%)
 
 
 
 
 
Spread over forward interest rate
swap rates
 
4.2% - 20.0% (11.7%)
Impaired loans
53,818

 
Appraisal value
 
NA
 
NA
Other real estate owned
50,930

 
Appraisal value
 
NA
 
NA
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, 2017 and December 31, 2016:
 
March 31, 2017
 
December 31, 2016
(dollar amounts in thousands)
Carrying
Amount
 
Fair Value
 
Carrying
Amount
 
Fair Value
Financial Assets
 
 
 
 
 
 
 
Cash and short-term assets
$
1,371,868

 
$
1,371,868

 
$
1,443,037

 
$
1,443,037

Trading account securities
97,785

 
97,785

 
133,295

 
133,295

Loans held for sale
518,238

 
522,121

 
512,951

 
515,640

Available-for-sale and other securities
16,173,605

 
16,173,605

 
15,562,837

 
15,562,837

Held-to-maturity securities
7,533,517

 
7,502,102

 
7,806,939

 
7,787,268

Net loans and direct financing leases
66,425,689

 
66,275,735

 
66,323,583

 
66,294,639

Derivatives
178,420

 
178,420

 
238,219

 
238,219

Financial Liabilities
 
 
 
 
 
 
 
Deposits
77,422,510

 
78,238,093

 
75,607,717

 
76,161,091

Short-term borrowings
1,263,430

 
1,263,430

 
3,692,654

 
3,692,654

Long-term debt
9,279,140

 
9,419,853

 
8,309,159

 
8,387,444

Derivatives
83,552

 
83,552

 
98,286

 
98,286

The following table presents the level in the fair value hierarchy for the estimated fair values of only Huntington’s financial instruments that are not already on the Unaudited Condensed Consolidated Balance Sheets at fair value at March 31, 2017 and December 31, 2016:
 
Estimated Fair Value Measurements at Reporting Date Using
 
March 31, 2017
(dollar amounts in thousands)
Level 1
 
Level 2
 
Level 3
 
Financial Assets
 
 
 
 
 
 
 
Held-to-maturity securities
$

 
$
7,502,102

 
$

 
$
7,502,102

Net loans and direct financing leases

 

 
66,275,735

 
66,275,735

Financial Liabilities
 
 
 
 
 
 
 
Deposits

 
74,456,322

 
3,781,771

 
78,238,093

Short-term borrowings
1,420

 

 
1,262,010

 
1,263,430

Long-term debt

 
9,013,768

 
406,085

 
9,419,853

 
Estimated Fair Value Measurements at Reporting Date Using
 
December 31, 2016
(dollar amounts in thousands)
Level 1
 
Level 2
 
Level 3
 
Financial Assets
 
 
 
 
 
 
 
Held-to-maturity securities
$

 
$
7,787,268

 
$

 
$
7,787,268

Net loans and direct financing leases

 

 
66,294,639

 
66,294,639

Financial Liabilities

 

 

 
 
Deposits

 
72,319,328

 
3,841,763

 
76,161,091

Short-term borrowings
474

 

 
3,692,180

 
3,692,654

Long-term debt

 
7,980,176

 
407,268

 
8,387,444