Huntington Bancshares - 10-Q quarterly report FY2018 Q1

Huntington Bancshares - 10-Q quarterly report FY2018 Q1

What is the market capitalization of a company?

DISCLAIMER

Contact

Links

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

QUARTERLY PERIOD ENDED March 31, 2018

Commission File Number 1-34073

Huntington Bancshares Incorporated



Maryland	31-0724920
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

Registrant's address: 41 South High Street, Columbus, Ohio 43287

Registrant’s telephone number, including area code: (614) 480-8300

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer	x	Accelerated filer	¨

Non-accelerated filer	¨ (Do not check if a smaller reporting company)
		Smaller reporting company	¨
		Emerging growth company	¨

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). ¨ Yes x No

There were 1,101,795,768 shares of the Registrant’s common stock ($0.01 par value) outstanding on March 31, 2018.

Table of Contents

HUNTINGTON BANCSHARES INCORPORATED

INDEX



PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)	32
Condensed Consolidated Balance Sheets at March 31, 2018 and December 31, 2017	33
Condensed Consolidated Statements of Income for the three months ended March 31, 2018 and 2017	34
Condensed Consolidated Statements of Comprehensive Income for the three months ended March 31, 2018 and 2017	36
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three months ended March 31, 2018 and 2017	37
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2018 and 2017	38
Notes to Unaudited Condensed Consolidated Financial Statements	40
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	5
Executive Overview	5
Discussion of Results of Operations	6
Risk Management and Capital:	14
Credit Risk	14
Market Risk	21
Liquidity Risk	22
Operational Risk	24
Compliance Risk	24
Capital	25
Fair Value	26
Business Segment Discussion	26
Additional Disclosures	30
Item 3. Quantitative and Qualitative Disclosures about Market Risk	83
Item 4. Controls and Procedures	83
PART II. OTHER INFORMATION
Item 1. Legal Proceedings	84
Item 1A. Risk Factors	84
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	84
Item 6. Exhibits	84
Signatures	87

Table of Contents

Glossary of Acronyms and Terms

The following listing provides a comprehensive reference of common acronyms and terms used throughout the document:



ACL		Allowance for Credit Losses
AFS		Available-for-Sale
ALLL		Allowance for Loan and Lease Losses
AOCI		Accumulated Other Comprehensive Income
ASC		Accounting Standards Codification
AULC		Allowance for Unfunded Loan Commitments
Basel III		Refers to the final rule issued by the FRB and OCC and published in the Federal Register on October 11, 2013
C&I		Commercial and Industrial
CCAR		Comprehensive Capital Analysis and Review
CDs		Certificates of Deposit
CET1		Common equity tier 1 on a transitional Basel III basis
CFPB		Consumer Financial Protection Bureau
CMO		Collateralized Mortgage Obligations
CRE		Commercial Real Estate
EPS		Earnings Per Share
EVE		Economic Value of Equity
FDIC		Federal Deposit Insurance Corporation
FHLB		Federal Home Loan Bank
FICO		Fair Isaac Corporation
FirstMerit		FirstMerit Corporation
FRB		Federal Reserve Bank
FTE		Fully-Taxable Equivalent
FTP		Funds Transfer Pricing
FVO		Fair Value Option
GAAP		Generally Accepted Accounting Principles in the United States of America
HTM		Held-to-Maturity
IRS		Internal Revenue Service
LCR		Liquidity Coverage Ratio
LIBOR		London Interbank Offered Rate
MBS		Mortgage-Backed Securities
MD&A		Management’s Discussion and Analysis of Financial Condition and Results of Operations
MSR		Mortgage Servicing Rights
NAICS		North American Industry Classification System
NALs		Nonaccrual Loans
NCO		Net Charge-off
NII		Noninterest Income
NIM		Net Interest Margin
NPAs		Nonperforming Assets
NSF		Non-sufficient funds
OCC		Office of the Comptroller of the Currency
OCI		Other Comprehensive Income (Loss)
OLEM		Other Loans Especially Mentioned
OREO		Other Real Estate Owned
OTTI		Other-Than-Temporary Impairment
Plan		Huntington Bancshares Retirement Plan

Table of Contents



RBHPCG		Regional Banking and The Huntington Private Client Group
ROC		Risk Oversight Committee
SAD		Special Assets Division
SBA		Small Business Administration
SEC		Securities and Exchange Commission
TCJA		H.R. 1, Originally known as the Tax Cuts and Jobs Act
TDR		Troubled Debt Restructured Loan
U.S. Treasury		U.S. Department of the Treasury
UCS		Uniform Classification System
VIE		Variable Interest Entity
XBRL		eXtensible Business Reporting Language

Table of Contents

PART I. FINANCIAL INFORMATION

When we refer to “we”, “our”, and “us”, "Huntington," and "the Company" in this report, we mean Huntington Bancshares Incorporated and our consolidated subsidiaries, unless the context indicates that we refer only to the parent company, Huntington Bancshares Incorporated. When we refer to the “Bank” in this report, we mean our only bank subsidiary, The Huntington National Bank, and its subsidiaries.

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

INTRODUCTION

We are a multi-state diversified regional bank holding company organized under Maryland law in 1966 and headquartered in Columbus, Ohio. Through the Bank, we have over 150 years of servicing the financial needs of our customers. Through our subsidiaries, we provide full-service commercial and consumer banking services, mortgage banking services, automobile financing, recreational vehicle and marine financing, equipment leasing, investment management, trust services, brokerage services, insurance programs, and other financial products and services. Our 966 branches and private client group offices are located in Ohio, Illinois, Indiana, Kentucky, Michigan, Pennsylvania, West Virginia, and Wisconsin. Select financial services and other activities are also conducted in various other states. International banking services are available through the headquarters office in Columbus, Ohio. Our foreign banking activities, in total or with any individual country, are not significant.

This MD&A provides information we believe necessary for understanding our financial condition, changes in financial condition, results of operations, and cash flows. The MD&A included in our 2017 Form 10-K should be read in conjunction with this MD&A as this discussion provides only material updates to the 2017 Form 10-K. This MD&A should also be read in conjunction with the Unaudited Condensed Consolidated Financial Statements, Notes to Unaudited Condensed Consolidated Financial Statements, and other information contained in this report.

EXECUTIVE OVERVIEW

Summary of 2018 First Quarter Results Compared to 2017 First Quarter

For the quarter, we reported net income of $326 million, or $0.28 per common share, compared with $208 million, or $0.17 per common share, in the year-ago quarter (see Table 1).

Fully-taxable equivalent (FTE) net interest income was $777 million, up $34 million, or 5%. The results reflected the benefit from a $4.3 billion, or 5%, increase in average earning assets, while the FTE net interest margin (NIM) remained unchanged at 3.30%. Average earning asset growth included a $3.5 billion, or 5%, increase in average loans and leases, and a $0.7 billion, or 3%, increase in average securities. The net interest margin stability reflected a 21 basis point increase in earning asset yields and a 7 basis point increase in the benefit from noninterest-bearing funds, offset by a 28 basis point increase in funding costs. Embedded within these yields and costs, FTE net interest income during the 2018 first quarter included $19 million, or approximately 8 basis points, of purchase accounting impact compared to $37 million, or approximately 16 basis points, in the year-ago quarter.

The provision for credit losses decreased $2 million year-over-year to $66 million in the 2018 first quarter. NCOs decreased $1 million to $38 million. NCOs represented an annualized 0.21% of average loans and leases, which remains below our long-term expectation of 35 to 55 basis points.

Non-interest income was $314 million, up $2 million, or 1%. Card and payment processing income increased $6 million, or 13%, due to higher credit and debit card related income and underlying customer growth. Trust and investment management services increased $5 million, or 13%, reflecting an increase in trust assets and assets under management. Capital markets fees increased $5 million, or 36%, reflecting increased foreign exchange and interest rate derivative activity. These increases were partially offset by a $6 million, or 19%, decrease in mortgage banking income, driven by lower spreads on origination volume, and a $5 million, or 38%, decrease in gain on sale of loans, primarily reflecting the sale of an equipment finance loan in the year ago quarter.

Non-interest expense was $633 million, down $74 million, or 10%, due to the $73 million of acquisition-related Significant Items in the year-ago quarter compared with no Significant Items in the current quarter.

Table of Contents

The tangible common equity to tangible assets ratio was 7.70%, up 42 basis points from a year-ago. The CET1 risk-based capital ratio was 10.52% at March 31, 2018, compared to 9.74% a year ago. The regulatory Tier 1 risk-based capital ratio was 12.00% compared to 11.11% at March 31, 2017.

Over the past three quarters, the Company repurchased $308 million of common stock at an average cost of $13.71 per share, including $48 million at an average cost of $15.83 during the 2018 first quarter. In addition, during the 2018 first quarter, $363 million of 8.5% Series A preferred equity was converted into common equity, and subsequently $500 million of 5.7% Series E preferred equity was issued.

Business Overview

General

Our general business objectives are:

1.Grow organic revenue across all business segments.

2.Invest in our businesses, particularly technology and risk management.

3.Deliver positive operating leverage.

4.Manage capital and liquidity positions consistent with our risk appetite.

Economy

Aided by federal tax reform enacted late last year and continued strong local economies across our footprint, our commercial and consumer customers continue to exhibit confidence. Our loan pipelines remain solid. We are encouraged by the outlook for further growth through new and expanded customer relationships.

DISCUSSION OF RESULTS OF OPERATIONS

This section provides a review of financial performance from a consolidated perspective. It also includes a “Significant Items” section that summarizes key issues important for a complete understanding of performance trends. Key Unaudited Condensed Consolidated Balance Sheet and Unaudited Condensed Statement of Income trends are discussed. All earnings per share data are reported on a diluted basis. For additional insight on financial performance, please read this section in conjunction with the “Business Segment Discussion”.

Table of Contents



Table 1 - Selected Quarterly Income Statement Data (1)
(dollar amounts in millions, except per share amounts)
	Three Months Ended
	March 31,			December 31,			September 30,			June 30,			March 31,
	2018			2017			2017			2017			2017
Interest income	$	914		$	894		$	873		$	846		$	820
Interest expense	144			124			115			101			90
Net interest income	770			770			758			745			730
Provision for credit losses	66			65			43			25			68
Net interest income after provision for credit losses	704			705			715			720			662
Service charges on deposit accounts	86			91			91			88			83
Cards and payment processing income	53			53			54			52			47
Trust and investment management services	44			41			39			37			39
Mortgage banking income	26			33			34			32			32
Insurance income	21			21			18			22			20
Capital markets fees	19			23			22			17			14
Bank owned life insurance income	15			18			16			15			18
Gain on sale of loans	8			17			14			12			13
Securities gains (losses)	—			(4		)	—			—			—
Other Income	42			47			42			50			46
Total noninterest income	314			340			330			325			312
Personnel costs	376			373			377			392			382
Outside data processing and other services	73			71			80			75			87
Net occupancy	41			36			55			53			68
Equipment	40			36			45			43			47
Deposit and other insurance expense	18			19			19			20			20
Professional services	11			18			15			18			18
Marketing	8			10			17			19			14
Amortization of intangibles	14			14			14			14			14
Other expense	52			56			58			60			57
Total noninterest expense	633			633			680			694			707
Income before income taxes	385			412			365			351			267
Provision (benefit) for income taxes	59			(20		)	90			79			59
Net income	326			432			275			272			208
Dividends on preferred shares	12			19			19			19			19
Net income applicable to common shares	$	314		$	413		$	256		$	253		$	189

Average common shares—basic	1,083,836			1,077,397			1,086,038			1,088,934			1,086,374
Average common shares—diluted	1,124,778			1,130,117			1,106,491			1,108,527			1,108,617
Net income per common share—basic	$	0.29		$	0.38		$	0.24		$	0.23		$	0.17
Net income per common share—diluted	0.28			0.37			0.23			0.23			0.17
Cash dividends declared per common share	0.11			0.11			0.08			0.08			0.08
Return on average total assets	1.27		%	1.67		%	1.08		%	1.09		%	0.84		%
Return on average common shareholders’ equity	13.0			17.0			10.5			10.6			8.2
Return on average tangible common shareholders’ equity (2)	17.5			22.7			14.1			14.4			11.3
Net interest margin (3)	3.30			3.30			3.29			3.31			3.30
Efficiency ratio (4)	56.8			54.9			60.5			62.9			65.7
Effective tax rate	15.3			(4.8		)	24.7			22.4			22.2

Revenue—FTE
Net interest income	$	770		$	770		$	758		$	745		$	730
FTE adjustment	7			12			13			12			13
Net interest income (3)	777			782			771			757			743
Noninterest income	314			340			330			325			312
Total revenue (3)	$	1,091		$	1,122		$	1,101		$	1,082		$	1,055


(1)	Comparisons for presented periods are impacted by a number of factors. Refer to the “Significant Items” for additional discussion regarding these key factors.

(2)

Net income excluding expense for amortization of intangibles for the period divided by average tangible common shareholders’ equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less average intangible assets and goodwill. Expense for amortization of intangibles and average intangible assets are net of deferred tax liability, and calculated assuming a 21% tax rate and a 35% tax rate for periods prior to December 31, 2017.


(3)	On a fully-taxable equivalent (FTE) basis assuming a 21% tax rate and a 35% tax rate for periods prior to January 1, 2018.


(4)	Noninterest expense less amortization of intangibles and goodwill impairment divided by the sum of FTE net interest income and noninterest income excluding securities gains.

Table of Contents

Significant Items

There were no Significant Items in the 2018 first quarter.

Earnings comparisons are impacted by the Significant Items summarized below:

Federal tax reform-related tax benefit. Significant events relating to federal tax reform-related tax benefits, and the impacts of those events on our reported results, were as follows:


•	During the 2017 fourth quarter, $123 million of tax benefit related to federal tax reform was recorded as provision for income taxes. This resulted in a positive impact of $0.11 per common share.

Mergers and Acquisitions. Significant events relating to mergers and acquisitions, and the impacts of those events on our reported results, are as follows:


•	During the 2017 first quarter, $73 million of noninterest expense and $2 million of noninterest income was recorded related to the acquisition of FirstMerit. This resulted in a negative impact of $0.04 per common share.

The following table reflects the earnings impact of the above-mentioned Significant Items for the periods affected:



Table 2 - Significant Items Influencing Earnings Performance Comparison
	Three Months Ended
(dollar amounts in millions, except per share amounts)	March 31, 2018				December 31, 2017				March 31, 2017
	Amount		EPS (1)		Amount		EPS (1)		Amount			EPS (1)
Net income	$	326			$	432			$	208
Earnings per share, after-tax			$	0.28			$	0.37				$	0.17

Significant Items—favorable (unfavorable) impact:	Earnings		EPS (1)		Earnings		EPS (1)		Earnings			EPS (1)
Federal tax reform-related tax benefit	$	—			$	—			$	—
Tax impact	—				123				—
Federal tax reform-related tax benefit, after-tax	$	—	$	—	$	123	$	0.11	$	—		$	—

Mergers and acquisitions, net expenses	$	—			$	—			$	(71	)
Tax impact	—				—				25
Mergers and acquisitions, after-tax	$	—	$	—	$	—	$	—	$	(46	)	$	(0.04	)


(1)	Based upon the quarterly average outstanding diluted common shares.

Table of Contents

Net Interest Income / Average Balance Sheet

The following tables detail the change in our average balance sheet and the net interest margin:



Table 3 - Consolidated Average Balance Sheet and Net Interest Margin Analysis

	Average Balances
(dollar amounts in millions)	Three Months Ended															Change
	March 31,			December 31,			September 30,			June 30,			March 31,			1Q18 vs. 1Q17
	2018			2017			2017			2017			2017			Amount			Percent
Assets:
Interest-bearing deposits in banks	$	90		$	90		$	102		$	102		$	100		$	(10	)	(10	)%
Securities:
Trading account securities	87			87			92			91			137			(50		)	(36	)
Available-for-sale securities:
Taxable	11,158			11,154			11,680			12,570			12,234			(1,076		)	(9	)
Tax-exempt	3,633			3,404			3,160			3,103			3,048			585			19
Total available-for-sale securities	14,791			14,558			14,840			15,673			15,282			(491		)	(3	)
Held-to-maturity securities—taxable	8,877			9,066			8,264			7,426			7,656			1,221			16
Other securities:
Taxable	604			597			596			565			567			37			7
Tax-exempt	1			1			1			1			1			—			—
Total other securities	605			598			597			566			568			37			7
Total securities	24,360			24,309			23,793			23,756			23,643			717			3
Loans held for sale	478			598			678			525			415			63			15
Loans and leases: (1)
Commercial:
Commercial and industrial	28,243			27,445			27,643			27,992			27,923			320			1
Commercial real estate:
Construction	1,189			1,199			1,152			1,130			1,314			(125		)	(10	)
Commercial	6,142			5,997			6,064			5,940			6,039			103			2
Commercial real estate	7,331			7,196			7,216			7,070			7,353			(22		)	—
Total commercial	35,574			34,641			34,859			35,062			35,276			298			1
Consumer:
Automobile	12,100			11,963			11,713			11,324			11,063			1,037			9
Home equity	10,040			10,027			9,960			9,958			10,072			(32		)	—
Residential mortgage	9,174			8,809			8,402			7,979			7,777			1,397			18
RV and marine finance	2,481			2,405			2,296			2,039			1,874			607			32
Other consumer	1,115			1,095			1,046			983			919			196			21
Total consumer	34,910			34,299			33,417			32,283			31,705			3,205			10
Total loans and leases	70,484			68,940			68,276			67,345			66,981			3,503			5
Allowance for loan and lease losses	(709		)	(688		)	(672		)	(672		)	(636		)	(73		)	(11	)
Net loans and leases	69,775			68,252			67,604			66,673			66,345			3,430			5
Total earning assets	95,412			93,937			92,849			91,728			91,139			4,273			5
Cash and due from banks	1,217			1,226			1,299			1,287			2,011			(794		)	(39	)
Intangible assets	2,332			2,346			2,359			2,373			2,387			(55		)	(2	)
All other assets	5,596			5,481			5,455			5,405			5,442			154			3
Total assets	$	103,848		$	102,302		$	101,290		$	100,121		$	100,343		$	3,505		3	%
Liabilities and Shareholders’ Equity:
Deposits:
Demand deposits—noninterest-bearing	20,572			21,745			21,723			21,599			21,730			$	(1,158	)	(5	)%
Demand deposits—interest-bearing	18,630			18,175			17,878			17,445			16,805			1,825			11
Total demand deposits	39,202			39,920			39,601			39,044			38,535			667			2
Money market deposits	20,678			20,731			20,314			19,212			18,653			2,025			11
Savings and other domestic deposits	11,219			11,348			11,590			11,889			11,970			(751		)	(6	)
Core certificates of deposit	2,293			1,947			2,044			2,146			2,342			(49		)	(2	)
Total core deposits	73,392			73,946			73,549			72,291			71,500			1,892			3
Other domestic time deposits of $250,000 or more	247			400			432			479			470			(223		)	(47	)
Brokered deposits and negotiable CDs	3,307			3,391			3,563			3,783			3,969			(662		)	(17	)
Total deposits	76,946			77,737			77,544			76,553			75,939			1,007			1
Short-term borrowings	5,228			2,837			2,391			2,687			3,792			1,436			38
Long-term debt	8,958			9,232			8,949			8,730			8,529			429			5
Total interest-bearing liabilities	70,560			68,061			67,161			66,371			66,530			4,030			6
All other liabilities	1,861			1,819			1,661			1,557			1,661			200			12
Shareholders’ equity	10,855			10,677			10,745			10,594			10,422			433			4
Total liabilities and shareholders’ equity	$	103,848		$	102,302		$	101,290		$	100,121		$	100,343		$	3,505		3	%

Table of Contents



Table 3 - Consolidated Average Balance Sheet and Net Interest Margin Analysis (Continued)

	Average Yield Rates (2)
	Three Months Ended
	March 31,		December 31,		September 30,		June 30,		March 31,
Fully-taxable equivalent basis (1)	2018		2017		2017		2017		2017
Assets:
Interest-bearing deposits in banks	1.97	%	1.92	%	1.77	%	1.53	%	1.09	%
Securities:
Trading account securities	0.15		0.21		0.16		0.25		0.11
Available-for-sale securities:
Taxable	2.51		2.45		2.38		2.35		2.34
Tax-exempt	3.18		3.76		3.62		3.71		3.77
Total available-for-sale securities	2.67		2.75		2.64		2.62		2.63
Held-to-maturity securities—taxable	2.45		2.41		2.36		2.38		2.36
Other securities:
Taxable	3.98		3.86		3.35		3.18		3.31
Tax-exempt	2.88		3.89		3.89		2.22		2.86
Total other securities	3.98		3.86		3.35		3.18		3.31
Total securities	2.62		2.64		2.55		2.55		2.54
Loans held for sale	3.82		3.68		3.83		3.73		3.82
Loans and leases: (3)
Commercial:
Commercial and industrial	4.28		4.17		4.05		4.04		3.98
Commercial real estate:
Construction	4.73		4.47		4.55		4.26		3.95
Commercial	4.24		4.03		4.08		3.97		3.69
Commercial real estate	4.32		4.10		4.16		4.02		3.74
Total commercial	4.29		4.15		4.07		4.04		3.93
Consumer:
Automobile	3.56		3.61		3.60		3.55		3.55
Home equity	4.90		4.71		4.72		4.61		4.45
Residential mortgage	3.66		3.66		3.65		3.66		3.63
RV and marine finance	5.11		5.25		5.43		5.57		5.63
Other consumer	11.78		11.53		11.59		11.47		12.05
Total consumer	4.34		4.31		4.32		4.27		4.23
Total loans and leases	4.32		4.23		4.20		4.15		4.07
Total earning assets	3.91		3.83		3.78		3.75		3.70
Liabilities:
Deposits:
Demand deposits—noninterest-bearing	—		—		—		—		—
Demand deposits—interest-bearing	0.29		0.26		0.23		0.20		0.15
Total demand deposits	0.14		0.12		0.10		0.09		0.07
Money market deposits	0.45		0.40		0.36		0.31		0.26
Savings and other domestic deposits	0.20		0.20		0.20		0.21		0.22
Core certificates of deposit	1.01		0.75		0.73		0.56		0.39
Total core deposits	0.36		0.32		0.30		0.26		0.22
Other domestic time deposits of $250,000 or more	0.69		0.54		0.61		0.49		0.45
Brokered deposits and negotiable CDs	1.47		1.21		1.16		0.95		0.72
Total deposits	0.43		0.37		0.35		0.31		0.26
Short-term borrowings	1.47		1.15		0.95		0.78		0.63
Long-term debt	2.92		2.73		2.65		2.49		2.33
Total interest-bearing liabilities	0.82		0.73		0.68		0.61		0.54
Net interest rate spread	3.09		3.10		3.10		3.14		3.16
Impact of noninterest-bearing funds on margin	0.21		0.20		0.19		0.17		0.14
Net interest margin	3.30	%	3.30	%	3.29	%	3.31	%	3.30	%


(1)	FTE yields are calculated assuming a 21% tax rate and a 35% tax rate for periods prior to January 1, 2018.


(2)	Loan and lease and deposit average rates include impact of applicable derivatives, non-deferrable fees, and amortized fees.


(3)	For purposes of this analysis, NALs are reflected in the average balances of loans.

Table of Contents

2018 First Quarter versus 2017 First Quarter

FTE net interest income for the 2018 first quarter increased $34 million, or 5%, from the 2017 first quarter. This reflected the benefit from the $4.3 billion, or 5%, increase in average earning assets, while the FTE NIM remained unchanged at 3.30%. Average earning asset growth included a $3.5 billion, or 5%, increase in average loans and leases and a $0.7 billion, or 3%, increase in average securities. The NIM stability reflected a 21 basis point increase in earning asset yields and a 7 basis point increase in the benefit from noninterest-bearing funds, offset by a 28 basis point increase in funding costs. Embedded within these yields and costs, FTE net interest income during the 2018 first quarter included $19 million, or approximately 8 basis points, of purchase accounting impact compared to $37 million, or approximately 16 basis points, in the year-ago quarter.

Average earning assets for the 2018 first quarter increased $4.3 billion, or 5%, from the year-ago quarter, primarily reflecting a $3.5 billion, or 5%, increase in average loans and leases. Average residential mortgage loans increased $1.4 billion, or 18%, as we continue to see the benefits associated with the ongoing expansion of our home lending business. Average automobile loans increased $1.0 billion, or 9%, driven by $6.2 billion of new production over the past year. Average RV and marine finance loans increased $0.6 billion, or 32%, reflecting the expansion of the acquired business into 17 new states. Average securities increased $0.7 billion, or 3%, which included a $0.3 billion increase in direct purchase municipal instruments in our commercial banking segment.

Average total interest-bearing liabilities increased $4.0 billion, or 6%, from the year-ago quarter. Average total deposits for the 2018 first quarter increased $1.0 billion, or 1%, from the year-ago quarter, while average total core deposits increased $1.9 billion, or 3%. Average money market deposits increased $2.0 billion, or 11%, reflecting continued new customer acquisition and shifting customer preferences for higher yielding deposit products. Average demand deposits increased $0.7 billion, or 2%, comprised of a $0.4 billion, or 2%, increase in average commercial demand deposits and a $0.2 billion, or 2%, increase in average consumer demand deposits. Partially offsetting these increases, average savings deposits decreased $0.6 billion, or 5%, reflecting customer migration into higher yielding deposit products, such as money market and CDs.

2018 First Quarter versus 2017 Fourth Quarter

Compared to the 2017 fourth quarter, FTE net interest income decreased $5 million, or 1%, primarily reflecting the impact of federal tax reform on the FTE adjustment. Average earning assets increased $1.5 billion, or 2%, sequentially, while the NIM remained unchanged. The stable NIM reflected an 8 basis point increase in earning asset yields and a 1 basis point increase in the benefit from noninterest-bearing funds, offset by a 9 basis point increase in the cost of interest-bearing liabilities. The purchase accounting impact on the net interest margin was approximately 8 basis points in the 2018 first quarter compared to approximately 10 basis points in the prior quarter.

Compared to the 2017 fourth quarter, average earning assets increased $1.5 billion, or 2%, reflecting the $1.5 billion, or 2%, increase in average loans and leases. Average C&I loans increased $0.8 billion, or 3%, reflecting growth in specialty, corporate, and middle market banking. The remainder of the increase primarily reflected modest increases across most consumer categories.

Compared to the 2017 fourth quarter, average total core deposits decreased $0.6 billion, or 1%, primarily reflecting a $0.7 billion, or 2%, decrease in average demand deposits. Average commercial demand deposits decreased $0.9 billion, or 3%, while average consumer demand deposits increased $0.2 billion, or 2%.

Provision for Credit Losses

(This section should be read in conjunction with the Credit Risk section.)

The provision for credit losses is the expense necessary to maintain the ALLL and the AULC at levels appropriate to absorb our estimate of credit losses inherent in the loan and lease portfolio and the portfolio of unfunded loan commitments and letters-of-credit.

The provision for credit losses for the 2018 first quarter was $66 million, which decreased $2 million, or 3%, compared to the first quarter 2017. NCOs decreased $1 million to $38 million compared with the same period in the prior year reflecting a decrease in commercial net charge-offs, partially offset by an increase in consumer net charge-offs. Net charge-offs represented an annualized 0.21% of average loans and leases, which remains below our long-term expectation of 35 to 55 basis points.

Table of Contents

Noninterest Income

The following table reflects noninterest income for each of the periods presented:



Table 4 - Noninterest Income
	Three Months Ended							1Q18 vs. 1Q17					1Q18 vs. 4Q17
	March 31,		December 31,			March 31,		Change					Change
(dollar amounts in millions)	2018		2017			2017		Amount			Percent		Amount			Percent
Service charges on deposit accounts	$	86	$	91		$	83	$	3		4	%	$	(5	)	(5	)%
Cards and payment processing income	53		53			47		6			13		—			—
Trust and investment management services	44		41			39		5			13		3			7
Mortgage banking income	26		33			32		(6		)	(19	)	(7		)	(21	)
Insurance income	21		21			20		1			5		—			—
Capital markets fees	19		23			14		5			36		(4		)	(17	)
Bank owned life insurance income	15		18			18		(3		)	(17	)	(3		)	(17	)
Gain on sale of loans	8		17			13		(5		)	(38	)	(9		)	(53	)
Securities gains (losses)	—		(4		)	—		—			—		4			(100	)
Other Income	42		47			46		(4		)	(9	)	(5		)	(11	)
Total noninterest income	$	314	$	340		$	312	$	2		1	%	$	(26	)	(8	)%

2018 First Quarter versus 2017 First Quarter

Noninterest income for the 2018 first quarter increased $2 million, or 1%, from the year-ago quarter. Card and payment processing income increased $6 million, or 13%, due to higher credit and debit card related income and underlying customer growth. Trust and investment management services increased $5 million, or 13%, reflecting the increase in trust assets and assets under management. Capital markets fees increased $5 million, or 36%, reflecting increased foreign exchange and interest rate derivative activity. These increases were partially offset by a $6 million, or 19%, decrease in mortgage banking income, driven by lower spreads on origination volume, and a $5 million, or 38%, decrease in gain on sale of loans, primarily reflecting the sale of an equipment finance loan in the year ago quarter.

2018 First Quarter versus 2017 Fourth Quarter

Compared to the 2017 fourth quarter, total noninterest income decreased $26 million, or 8%. Gain on sale of loans decreased $9 million, or 53%, reflecting seasonality in SBA lending. Mortgage banking income decreased $7 million, or 21%, reflecting reduced spreads and seasonally lower origination volume. Service charges on deposit accounts decreased $5 million, or 5%, primarily reflecting seasonality. Other income decreased $5 million, or 11%, primarily reflecting lower syndication fees and asset finance lease sales.

Table of Contents

Noninterest Expense

(This section should be read in conjunction with Significant Items.)

The following table reflects noninterest expense for each of the periods presented:



Table 5 - Noninterest Expense
	Three Months Ended						1Q18 vs. 1Q17					1Q18 vs. 4Q17
	March 31,		December 31,		March 31,		Change					Change
(dollar amounts in millions)	2018		2017		2017		Amount			Percent		Amount			Percent
Personnel costs	$	376	$	373	$	382	$	(6	)	(2	)%	$	3		1	%
Outside data processing and other services	73		71		87		(14		)	(16	)	2			3
Net occupancy	41		36		68		(27		)	(40	)	5			14
Equipment	40		36		47		(7		)	(15	)	4			11
Deposit and other insurance expense	18		19		20		(2		)	(10	)	(1		)	(5	)
Professional services	11		18		18		(7		)	(39	)	(7		)	(39	)
Marketing	8		10		14		(6		)	(43	)	(2		)	(20	)
Amortization of intangibles	14		14		14		—			—		—			—
Other noninterest expense	52		56		57		(5		)	(9	)	(4		)	(7	)
Total noninterest expense	$	633	$	633	$	707	$	(74	)	(10	)%	$	—		—	%
Number of employees (average full-time equivalent)	15,599		15,375		16,331		(732		)	(4	)%	224			1	%

Impacts of Significant Items:



	Three Months Ended
	March 31,		December 31,		March 31,
(dollar amounts in millions)	2018		2017		2017
Personnel costs	$	—	$	—	$	20
Outside data processing and other services	—		—		14
Net occupancy	—		—		23
Equipment	—		—		6
Professional services	—		—		4
Marketing	—		—		1
Other noninterest expense	—		—		5
Total noninterest expense adjustments	$	—	$	—	$	73

Adjusted Noninterest Expense (See Non-GAAP Financial Measures in the Additional Disclosures section):



	Three Months Ended						1Q18 vs. 1Q17					1Q18 vs. 4Q17
	March 31,		December 31,		March 31,		Change					Change
(dollar amounts in millions)	2018		2017		2017		Amount			Percent		Amount			Percent
Personnel costs	$	376	$	373	$	362	$	14		4	%	$	3		1	%
Outside data processing and other services	73		71		73		—			—		2			3
Net occupancy	41		36		45		(4		)	(9	)	5			14
Equipment	40		36		41		(1		)	(2	)	4			11
Deposit and other insurance expense	18		19		20		(2		)	(10	)	(1		)	(5	)
Professional services	11		18		14		(3		)	(21	)	(7		)	(39	)
Marketing	8		10		13		(5		)	(38	)	(2		)	(20	)
Amortization of intangibles	14		14		14		—			—		—			—
Other noninterest expense	52		56		52		—			—		(4		)	(7	)
Total adjusted noninterest expense (Non-GAAP)	$	633	$	633	$	634	$	(1	)	—	%	$	—		—	%

Table of Contents

2018 First Quarter versus 2017 First Quarter

Reported noninterest expense for the 2018 first quarter decreased $74 million, or 10%, from the year-ago quarter, primarily due to $73 million of acquisition-related Significant Items in the year-ago quarter compared with no Significant Items in the current quarter.

2018 First Quarter versus 2017 Fourth Quarter

Reported noninterest expense remained unchanged from the 2017 fourth quarter. Professional services decreased $7 million, or 39%, reflecting lower consulting expense. Net occupancy expense increased $5 million, or 14%, due to seasonality.

Provision for Income Taxes

The provision for income taxes in the 2018 first quarter was $59 million. This compared with a provision for income taxes of $59 million in the 2017 first quarter and a benefit of $20 million in the 2017 fourth quarter. All periods included the benefits from tax-exempt income, tax-advantaged investments, general business credits, investments in qualified affordable housing projects, excess tax deductions for stock-based compensation, and capital losses. The 2018 first quarter also included expense for nondeductible FDIC insurance premiums. The 2017 fourth quarter included a $123 million tax benefit related to the federal tax reform enacted on December 22, 2017, which is primarily attributed to the revaluation of net deferred tax liabilities at the lower statutory federal income tax rate. The effective tax rates for the 2018 first quarter, 2017 first quarter, and 2017 fourth quarter were 15.3%, 22.2%, and (4.8)%, respectively. The variance between the 2018 first quarter compared to the 2017 first quarter and 2017 fourth quarter in the provision for income taxes and effective tax rates relates primarily to the impact of the TCJA. The net federal deferred tax liability was $111 million and the net state deferred tax asset was $27 million at March 31, 2018.

We file income tax returns with the IRS and various state, city, and foreign jurisdictions. The IRS is currently examining our 2010 and 2011 consolidated federal income tax returns. While the statute of limitations remains open for tax years 2012 through 2016, the IRS has advised that tax years 2012 through 2014 will not be audited, and has requested to begin the examination of the 2015 federal income tax return during 2018. Various state and other jurisdictions remain open to examination, including Ohio, Kentucky, Indiana, Michigan, Pennsylvania, West Virginia, Wisconsin, and Illinois.

RISK MANAGEMENT AND CAPITAL

We use a multi-faceted approach to risk governance. It begins with the board of directors defining our risk appetite as aggregate moderate-to-low. Risk awareness, identification and assessment, reporting, and active management are key elements in overall risk management. Controls include, among others, effective segregation of duties, access, authorization and reconciliation procedures, as well as staff education and a disciplined assessment process.

We believe that our primary risk exposures are credit, market, liquidity, operational, and compliance oriented. More information on risk can be found in the Risk Factors section included in Item 1A of our 2017 Form 10-K and subsequent filings with the SEC. The MD&A included in our 2017 Form 10-K should be read in conjunction with this MD&A as this discussion provides only material updates to the Form 10-K. This MD&A should also be read in conjunction with the financial statements, notes and other information contained in this report. Our definition, philosophy, and approach to risk management have not materially changed from the discussion presented in the 2017 Form 10-K.

Credit Risk

Credit risk is the risk of financial loss if a counterparty is not able to meet the agreed upon terms of the financial obligation. The majority of our credit risk is associated with lending activities, as the acceptance and management of credit risk is central to profitable lending. We also have credit risk associated with our AFS and HTM securities portfolios (see Note 4 and Note 5 of the Notes to the Unaudited Condensed Consolidated Financial Statements). We engage with other financial counterparties for a variety of purposes including investing, asset and liability management, mortgage banking, and trading activities. While there is credit risk associated with derivative activity, we believe this exposure is minimal.

We continue to focus on the identification, monitoring, and managing of our credit risk. In addition to the traditional credit risk mitigation strategies of credit policies and processes, market risk management activities, and portfolio diversification, we use quantitative measurement capabilities utilizing external data sources, enhanced modeling technology, and internal stress testing processes. Our portfolio management resources demonstrate our commitment to maintaining an aggregate moderate-to-low risk profile. In our efforts to continue to identify risk mitigation techniques, we have focused on product design features, origination policies, and solutions for delinquent or stressed borrowers.

Table of Contents

Loan and Lease Credit Exposure Mix

Refer to the “Loan and Lease Credit Exposure Mix” section of our 2017 Form 10-K for a brief description of each portfolio segment.

The table below provides the composition of our total loan and lease portfolio:



Table 6 - Loan and Lease Portfolio Composition

(dollar amounts in millions)	March 31, 2018				December 31, 2017				September 30, 2017				June 30, 2017				March 31, 2017
Commercial:
Commercial and industrial	$	28,622	40	%	$	28,107	40	%	$	27,469	40	%	$	27,969	41	%	$	28,176	42	%
Commercial real estate:
Construction	1,167		2		1,217		2		1,182		2		1,145		2		1,107		2
Commercial	6,245		9		6,008		9		6,024		9		6,000		9		5,986		9
Commercial real estate	7,412		11		7,225		11		7,206		11		7,145		11		7,093		11
Total commercial	36,034		51		35,332		51		34,675		51		35,114		52		35,269		53
Consumer:
Automobile	12,146		17		12,100		17		11,876		17		11,555		17		11,155		17
Home equity	9,987		14		10,099		14		9,985		15		9,966		15		9,974		15
Residential mortgage	9,357		13		9,026		13		8,616		13		8,237		12		7,829		12
RV and marine finance	2,549		3		2,438		3		2,371		3		2,178		3		1,935		2
Other consumer	1,090		2		1,122		2		1,064		1		1,009		1		936		1
Total consumer	35,129		49		34,785		49		33,912		49		32,945		48		31,829		47
Total loans and leases	$	71,163	100	%	$	70,117	100	%	$	68,587	100	%	$	68,059	100	%	$	67,098	100	%

Our loan portfolio is composed of a managed mix of consumer and commercial credits. At the corporate level, we manage the overall credit exposure and portfolio composition in part via a credit concentration policy. The policy designates specific loan types, collateral types, and loan structures to be formally tracked and assigned maximum exposure limits as a percentage of capital. C&I lending by NAICS categories, specific limits for CRE project types, loans secured by residential real estate, shared national credit exposure, and designated high risk loan definitions represent examples of specifically tracked components of our concentration management process. There are no identified concentrations that exceed the assigned exposure limit. Our concentration management policy is approved by the ROC of the Board and is one of the strategies used to ensure a high quality, well diversified portfolio that is consistent with our overall objective of maintaining an aggregate moderate-to-low risk profile. Changes to existing concentration limits require the approval of the ROC prior to implementation, incorporating specific information relating to the potential impact on the overall portfolio composition and performance metrics.

Commercial Credit

Refer to the “Commercial Credit” section of our 2017 Form 10-K for our commercial credit underwriting and on-going credit management processes.

Consumer Credit

Refer to the “Consumer Credit” section of our 2017 Form 10-K for our consumer credit underwriting and on-going credit management processes.

Table of Contents

The table below provides our total loan and lease portfolio segregated by industry type. The changes in the industry composition from December 31, 2017 are consistent with the portfolio growth metrics.



Table 7 - Loan and Lease Portfolio by Industry Type
(dollar amounts in millions)
	March 31, 2018				December 31, 2017				September 30, 2017				June 30, 2017				March 31, 2017
Commercial loans and leases:
Real estate and rental and leasing	$	7,509	11	%	$	7,378	11	%	$	7,461	11	%	$	7,588	12	%	$	7,482	12	%
Retail trade (1)	5,034		7		4,886		7		4,643		7		4,805		7		4,902		7
Manufacturing	4,780		7		4,791		7		4,874		7		4,916		7		5,048		8
Finance and insurance	3,216		5		3,044		4		2,900		4		3,051		4		2,844		4
Health care and social assistance	2,649		4		2,664		4		2,727		4		2,699		4		2,727		4
Wholesale trade	2,472		3		2,291		3		2,070		3		2,058		3		2,181		3
Accommodation and food services	1,675		2		1,617		2		1,653		2		1,660		2		1,652		2
Other services	1,263		2		1,296		2		1,265		2		1,261		2		1,278		2
Professional, scientific, and technical services	1,293		2		1,257		2		1,230		2		1,232		2		1,240		2
Transportation and warehousing	1,171		2		1,243		2		1,255		2		1,284		2		1,382		2
Construction	1,030		1		976		1		913		1		928		1		924		1
Mining, quarrying, and oil and gas extraction	780		1		694		1		619		1		501		1		511		1
Arts, entertainment, and recreation	525		1		593		1		530		1		469		1		506		1
Admin./Support/Waste Mgmt. and Remediation Services	551		1		561		1		484		1		444		1		427		1
Educational services	498		1		504		1		509		1		570		1		544		1
Information	434		1		467		1		468		1		458		1		454		1
Utilities	410		—		389		1		431		1		433		1		463		1
Public administration	236		—		255		—		262		—		274		—		266		—
Agriculture, forestry, fishing and hunting	164		—		172		—		176		—		203		—		170		—
Unclassified/Other	244		—		163		—		122		—		183		—		167		—
Management of companies and enterprises	100		—		91		—		83		—		97		—		101		—
Total commercial loans and leases by industry category	36,034		51		35,332		51		34,675		51		35,114		52		35,269		53
Automobile	12,146		17		12,100		17		11,876		17		11,555		17		11,155		17
Home Equity	9,987		14		10,099		14		9,985		15		9,966		15		9,974		15
Residential mortgage	9,357		13		9,026		13		8,616		13		8,237		12		7,829		12
RV and marine finance	2,549		3		2,438		3		2,371		3		2,178		3		1,935		2
Other consumer loans	1,090		2		1,122		2		1,064		1		1,009		1		936		1
Total loans and leases	$	71,163	100	%	$	70,117	100	%	$	68,587	100	%	$	68,059	100	%	$	67,098	100	%


(1)	Amounts include $3.4 billion, $3.2 billion, $3.0 billion, $3.2 billion and $3.3 billion of auto dealer services loans at March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, respectively.

Credit Quality

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements.)

We believe the most meaningful way to assess overall credit quality performance is through an analysis of credit quality performance ratios. This approach forms the basis of most of the discussion in the sections immediately following: NPAs and NALs, TDRs, ACL, and NCOs. In addition, we utilize delinquency rates, risk distribution and migration patterns, and product segmentation in the analysis of our credit quality performance.

Credit quality performance in the 2018 first quarter reflected continued overall positive results with continued low net charge-offs and lower delinquencies. Total NCOs were $38 million, or 0.21% annualized, of average total loans and leases.

Table of Contents

Net charge-offs decreased by $3 million from the prior quarter, as commercial charge-offs declined slightly and consumer charge-offs remained relatively flat. There was an 8% increase in NPAs from the prior quarter centered in the C&I portfolio. NPAs to total loans and leases remains low at 0.59%. The ALLL to total loans and leases ratio increased 2 basis points to 1.01%. The ACL to total loans and leases ratio also increased 2 basis points to 1.13%.

NPAs, NALs, AND TDRs

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements and "Credit Quality" section of our 2017 Form 10-K.)

NPAs and NALs

Of the $220 million of CRE and C&I-related NALs at March 31, 2018, $147 million, or 67%, represented loans that were less than 30-days past due, demonstrating our continued commitment to proactive credit risk management. With the exception of residential mortgage loans guaranteed by government organizations which continue to accrue interest, first-lien loans secured by residential mortgage collateral are placed on nonaccrual status at 150-days past due. Junior-lien home equity loans are placed on nonaccrual status at the earlier of 120-days past due or when the related first-lien loan has been identified as nonaccrual. Automobile, RV and marine finance and other consumer loans are generally charged-off at 120-days past due.

When loans are placed on nonaccrual, the current year accrued and uncollected interest is reversed through net interest income and prior year accrued and uncollected interest is charged-off. When, in our judgment, the borrower’s ability to make required interest and principal payments has resumed and collectability is no longer in doubt, the loan or lease could be returned to accrual status.

The following table reflects period-end NALs and NPAs detail for each of the last five quarters:



Table 8 - Nonaccrual Loans and Leases and Nonperforming Assets
(dollar amounts in millions)
	March 31, 2018			December 31, 2017			September 30, 2017			June 30, 2017			March 31, 2017
Nonaccrual loans and leases (NALs):
Commercial and industrial	$	190		$	161		$	170		$	195		$	232
Commercial real estate	30			29			18			17			14
Automobile	5			6			4			4			5
Home equity	75			68			71			68			69
Residential mortgage	82			84			75			80			81
RV and marine finance	1			1			—			—			—
Other consumer	—			—			—			—			—
Total nonaccrual loans and leases	383			349			338			364			401
Other real estate, net:
Residential	23			24			26			27			32
Commercial	7			9			16			17			18
Total other real estate, net	30			33			42			44			50
Other NPAs (1)	7			7			7			7			7
Total nonperforming assets	$	420		$	389		$	387		$	415		$	458

Nonaccrual loans and leases as a % of total loans and leases	0.54		%	0.50		%	0.49		%	0.54		%	0.60		%
NPA ratio (2)	0.59			0.55			0.56			0.61			0.68


(1)	Other nonperforming assets represent an investment security backed by a municipal bond for all periods presented.


(2)	Nonperforming assets divided by the sum of loans and leases, net other real estate owned, and other NPAs.

Table of Contents

2018 First Quarter versus 2017 Fourth Quarter.

Total NPAs increased by $31 million, or 8%, compared with December 31, 2017 primarily as a result of an increase in the C&I portfolio. The C&I increase was primarily a result of three credits in unrelated industries that were identified as NALs during the quarter.

TDR Loans

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements and TDR Loans section of our 2017 Form 10-K.)

Over the past five quarters, the accruing component of the total TDR balance has been between 80% and 84%, indicating there is no identified credit loss and the borrowers continue to make their monthly payments. In fact, over 75% of the $485 million of accruing TDRs secured by residential real estate (Residential mortgage and Home equity in Table 9) are current on their required payments. In addition, over 60% of the accruing pool have had no delinquency at all in the past 12 months. There is limited migration from the accruing to non-accruing components, and virtually all of the charge-offs come from the non-accruing TDR balances.

The table below presents our accruing and nonaccruing TDRs at period-end for each of the past five quarters:



Table 9 - Accruing and Nonaccruing Troubled Debt Restructured Loans
(dollar amounts in millions)
	March 31, 2018		December 31, 2017		September 30, 2017		June 30, 2017		March 31, 2017
TDRs—accruing:
Commercial and industrial	$	316	$	300	$	268	$	270	$	223
Commercial real estate	76		78		80		74		81
Automobile	32		30		29		28		28
Home equity	261		265		265		269		271
Residential mortgage	224		224		235		238		239
RV and marine finance	1		1		1		1		1
Other consumer	6		8		7		4		4
Total TDRs—accruing	916		906		885		884		847
TDRs—nonaccruing:
Commercial and industrial	83		82		96		90		89
Commercial real estate	16		15		4		4		4
Automobile	3		4		4		4		5
Home equity	31		28		31		29		29
Residential mortgage	52		55		50		56		60
RV and marine finance	—		—		—		—		—
Other consumer	—		—		—		—		—
Total TDRs—nonaccruing	185		184		185		183		187
Total TDRs	$	1,101	$	1,090	$	1,070	$	1,067	$	1,034

Overall TDRs increased only slightly in the quarter. Of note is the consistently low component of non-accruing TDRs over the past five quarters. The Commercial accruing TDR level has increased over the five quarter period as Huntington continues to proactively work with our Commercial borrowing relationships that require assistance. The resulting loan structures enable our borrowers to meet their commitments and Huntington to retain earning assets. The accruing component of TDRs meet the well secured definition and have demonstrated a period of satisfactory payment performance.

ACL

(This section should be read in conjunction with Note 3 of the Notes to Unaudited Condensed Consolidated Financial Statements.)

Our total credit reserve is comprised of two different components, both of which in our judgment are appropriate to absorb credit losses inherent in our loan and lease portfolio: the ALLL and the AULC. Combined, these reserves comprise the total ACL. Our ACL methodology committee is responsible for developing the methodology, assumptions and estimates used in the calculation, as well as determining the appropriateness of the ACL. The ALLL represents the estimate of losses inherent in the loan portfolio at the reported date. Additions to the ALLL result from recording provision expense for loan losses or increased risk levels resulting from loan risk-rating downgrades, while reductions reflect charge-offs (net of recoveries), decreased risk

Table of Contents

levels resulting from loan risk-rating upgrades, or the sale of loans. The AULC is determined by applying the same quantitative reserve determination process to the unfunded portion of the loan exposures adjusted by an applicable funding expectation.

Loans originated for investment are stated at their principal amount outstanding adjusted for partial charge-offs, and net deferred loan fees and costs.

Our ACL evaluation process includes the on-going assessment of credit quality metrics, and a comparison of certain ACL benchmarks to current performance. While the total ACL balance increased year over year, all of the relevant benchmarks remain strong.

The table below reflects the allocation of our ACL among our various loan categories during each of the past five quarters:



Table 10 - Allocation of Allowance for Credit Losses (1)

(dollar amounts in millions)	March 31, 2018				December 31, 2017				September 30, 2017				June 30, 2017				March 31, 2017
ALLL
Commercial
Commercial and industrial	$	402	40	%	$	377	40	%	$	374	40	%	$	368	41	%	$	381	42	%
Commercial real estate	113		11		105		11		100		11		107		11		99		11
Total commercial	515		51		482		51		474		51		475		52		480		53
Consumer
Automobile	52		17		53		17		50		17		48		17		47		17
Home equity	57		14		60		14		58		15		63		15		65		15
Residential mortgage	24		13		21		13		29		13		33		12		36		12
RV and marine finance	16		3		15		3		13		3		8		3		4		2
Other consumer	57		2		60		2		51		1		41		1		41		1
Total consumer	206		49		209		49		201		49		193		48		193		47
Total ALLL	721		100	%	691		100	%	675		100	%	668		100	%	673		100	%
AULC	85				87				79				85				92
Total ACL	$	806			$	778			$	754			$	753			$	765
Total ALLL as a % of
Total loans and leases			1.01	%			0.99	%			0.98	%			0.98	%			1.00	%
Nonaccrual loans and leases			188				198				200				183				168
NPAs			172				178				175				161				147
Total ACL as % of
Total loans and leases			1.13	%			1.11	%			1.10	%			1.11	%			1.14	%
Nonaccrual loans and leases			210				223				223				207				190
NPAs			192				200				195				181				167


(1)	Percentages represent the percentage of each loan and lease category to total loans and leases.

2018 First Quarter versus 2017 Fourth Quarter

At March 31, 2018, the ALLL was $721 million, compared to $691 million at December 31, 2017. The $30 million, or 4%, increase in the ALLL relates to growth in reserve levels associated with new loan originations as well as an increase in Criticized/Classified loans in the Commercial portfolio. The ALLL to total loans ratio was 1.01% at March 31, 2018 and 0.99% at December 31, 2017. The ACL to total loans ratio was 1.13% at March 31, 2018 and 1.11% at December 31, 2017. We believe these ratios are appropriate given the overall moderate-to-low risk profile of our loan portfolio and its coverage levels reflect the quality of our portfolio and the current operating environment. We continue to focus on early identification of loans with changes in credit metrics and proactive action plans for these loans.

Table of Contents

NCOs

A loan in any portfolio may be charged-off prior to the policies described below if a loss confirming event has occurred. Loss confirming events include, but are not limited to, bankruptcy (unsecured), continued delinquency, foreclosure, or receipt of an asset valuation indicating a collateral deficiency where that asset is the sole source of repayment. Additionally, discharged, collateral dependent non-reaffirmed debt in Chapter 7 bankruptcy filings will result in a charge-off to estimated collateral value, less anticipated selling costs at the time of discharge.

C&I and CRE loans are either charged-off or written down to net realizable value at 90-days past due with the exception of administrative small ticket lease delinquencies. Automobile loans, RV and marine finance, and other consumer loans are generally charged-off at 120-days past due. First-lien and junior-lien home equity loans are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due and 120-days past due, respectively. Residential mortgages are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due. The remaining balance is in delinquent status until a modification can be completed, or the loan goes through the foreclosure process.



Table 11 - Quarterly Net Charge-off Analysis
	Three Months Ended
	March 31,			December 31,			March 31,
(dollar amounts in millions)	2018			2017			2017
Net charge-offs by loan and lease type:
Commercial:
Commercial and industrial	$	17		$	8		$	8
Commercial real estate:
Construction	(1		)	(1		)	(3		)
Commercial	(13		)	—			1
Commercial real estate	(14		)	(1		)	(2		)
Total commercial	3			7			6
Consumer:
Automobile	10			12			12
Home equity	3			1			2
Residential mortgage	1			—			3
RV and marine finance	3			2			2
Other consumer	18			19			14
Total consumer	35			34			33
Total net charge-offs	$	38		$	41		$	39

Net charge-offs - annualized percentages:
Commercial:
Commercial and industrial	0.24		%	0.10		%	0.12		%
Commercial real estate:
Construction	(0.18		)	(0.14		)	(0.96		)
Commercial	(0.80		)	(0.02		)	0.06
Commercial real estate	(0.70		)	(0.04		)	(0.12		)
Total commercial	0.04			0.07			0.07
Consumer:
Automobile	0.32			0.39			0.45
Home equity	0.11			0.01			0.07
Residential mortgage	0.04			0.04			0.13
RV and marine finance	0.42			0.46			0.50
Other consumer	6.51			6.99			6.33
Total consumer	0.39			0.40			0.42
Net charge-offs as a % of average loans	0.21		%	0.24		%	0.24		%

Table of Contents

In assessing NCO trends, it is helpful to understand the process of how commercial loans are treated as they deteriorate over time. The ALLL is established consistent with the level of risk associated with the commercial portfolio's original underwriting. As a part of our normal portfolio management process for commercial loans, loans within the portfolio are periodically reviewed and the ALLL is increased or decreased based on the updated risk ratings. For TDRs and individually assessed impaired loans, a specific reserve is established based on the discounted projected cash flows or collateral value of the specific loan. Charge-offs, if necessary, are generally recognized in a period after the specific ALLL is established. Consumer loans are treated in much the same manner as commercial loans, with increasing reserve factors applied based on the risk characteristics of the loan, although specific reserves are not identified for consumer loans, except for TDRs. In summary, if loan quality deteriorates, the typical credit sequence would be periods of reserve building, followed by periods of higher NCOs as the previously established ALLL is utilized. Additionally, an increase in the ALLL either precedes or is in conjunction with increases in NALs. When a loan is classified as NAL, it is evaluated for specific ALLL or charge-off. As a result, an increase in NALs does not necessarily result in an increase in the ALLL or an expectation of higher future NCOs.

2018 First Quarter versus 2017 Fourth Quarter

NCOs were an annualized 0.21% of average loans and leases in the current quarter, a decrease from 0.24% in the 2017 fourth quarter, and below our long-term expectation of 0.35% - 0.55%. The commercial portfolio decreased 0.03% for the first quarter, with one significant CRE recovery, partially offset by an increase in the C&I portfolio. Consumer charge-offs were slightly lower for the quarter, primarily driven by seasonality trends across the consumer portfolio, consistent with our expectations. Given the low level of C&I and CRE NCOs, we have experienced and continue to expect some volatility on a quarter-to-quarter comparison basis.

2018 First Three Months versus 2017 First Three Months

NCOs were $38 million, slightly lower than the same period in the prior year. Given the low level of C&I and CRE NCO’s, we expect some continued volatility on a period-to-period comparison basis.

Market Risk

(This section should be read in conjunction with the “Market Risk” section of our 2017 Form 10-K for our on-going market risk management processes.)

Market risk refers to potential losses arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices, including the correlation among these factors and their volatility. When the value of an instrument is tied to such external factors, the holder faces market risk. We are primarily exposed to interest rate risk as a result of offering a wide array of financial products to our customers and secondarily to price risk from trading securities, securities owned by our broker-dealer subsidiary, foreign exchange positions, equity investments, and investments in securities backed by mortgage loans.

Interest Rate Risk



Table 12 - Net Interest Income at Risk
	Net Interest Income at Risk (%)
Basis point change scenario	-25		+100		+200
Board policy limits	—	%	-2.0	%	-4.0	%
March 31, 2018	-0.6	%	2.6	%	5.2	%
December 31, 2017	-0.6	%	2.5	%	4.8	%

The NII at Risk results included in the table above reflect the analysis used monthly by management. It models gradual -25, +100 and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next twelve months. Due to the current low level of short-term interest rates, the analysis reflects a declining interest rate scenario of 25 basis points.

Our NII at Risk is within our board of director's policy limits for the +100 and +200 basis point scenarios. There is no policy limit for the -25 basis point scenario. The NII at Risk shows that our balance sheet is asset sensitive at both March 31, 2018, and December 31, 2017.

Table of Contents



Table 13 - Economic Value of Equity at Risk
	Economic Value of Equity at Risk (%)
Basis point change scenario	-25		+100		+200
Board policy limits	—	%	-5.0	%	-12.0	%
March 31, 2018	-0.4	%	1.7	%	1.8	%
December 31, 2017	-0.5	%	1.9	%	1.9	%

The EVE results included in the table above reflect the analysis used monthly by management. It models immediate -25, +100 and +200 basis point parallel shifts in market interest rates. Due to the current low level of short-term interest rates, the analysis reflects a declining interest rate scenario of 25 basis points, the point at which many deposit costs reach zero percent.

We are within our board of director's policy limits for the +100 and +200 basis point scenarios. There is no policy limit for the -25 basis point scenario. The EVE depicts a moderate asset sensitive balance sheet positioning us for rising interest rates.

MSRs

(This section should be read in conjunction with Note 7 of Notes to the Unaudited Condensed Consolidated Financial Statements.)

At March 31, 2018, we had a total of $212 million of capitalized MSRs representing the right to service $20 billion in mortgage loans. Of this $212 million, $12 million was recorded using the fair value method and $200 million was recorded using the amortization method.

MSR fair values are sensitive to movements in interest rates as expected future net servicing income depends on the projected outstanding principal balances of the underlying loans, which can be reduced by prepayments. Prepayments usually increase when mortgage interest rates decline and decrease when mortgage interest rates rise. We have employed hedging strategies to reduce the risk of MSR fair value changes or impairment. However, volatile changes in interest rates can diminish the effectiveness of these economic hedges. We report changes in the MSR value net of hedge-related trading activity in the mortgage banking income category of noninterest income. Changes in fair value between reporting dates are recognized as an increase or a decrease in mortgage banking income.

MSRs recorded using the amortization method generally relate to loans originated with historically low interest rates, which may result in a lower probability of prepayments or impairment. MSR assets are included in servicing rights in the Unaudited Condensed Consolidated Financial Statements.

Price Risk

Price risk represents the risk of loss arising from adverse movements in the prices of financial instruments that are carried at fair value and are subject to fair value accounting. We have price risk from trading securities, securities owned by our broker-dealer subsidiary, foreign exchange positions and equity investments. We have established loss limits on the trading portfolio, on the amount of foreign exchange exposure that can be maintained, and on the amount of marketable equity securities that can be held.

Liquidity Risk

(This section should be read in conjunction with the “Liquidity Risk” section of our 2017 Form 10-K for our on-going liquidity risk management processes.)

Our primary source of liquidity is our core deposit base. Core deposits comprised approximately 95% of total deposits at March 31, 2018. We also have available unused wholesale sources of liquidity, including advances from the FHLB of Cincinnati, issuance through dealers in the capital markets, and access to certificates of deposit issued through brokers. Liquidity is further provided by unencumbered, or unpledged, investment securities that totaled $13.2 billion as of March 31, 2018.

Bank Liquidity and Sources of Funding

Our primary sources of funding for the Bank are retail and commercial core deposits. At March 31, 2018, these core deposits funded 72% of total assets (106% of total loans). Other sources of liquidity include non-core deposits, FHLB advances, wholesale debt instruments, and securitizations. Demand deposit overdrafts that have been reclassified as loan balances were $15 million and $22 million at March 31, 2018 and December 31, 2017, respectively.

Table of Contents

The following table reflects deposit composition detail for each of the last five quarters:



Table 14 - Deposit Composition
(dollar amounts in millions)
	March 31,				December 31,				September 30,				June 30,				March 31,
	2018				2017				2017				2017				2017
By Type:
Demand deposits—noninterest-bearing	$	20,807	26	%	$	21,546	28	%	$	22,225	28	%	$	21,420	28	%	$	21,489	28	%
Demand deposits—interest-bearing	19,337		25		18,001		23		18,343		23		17,113		23		18,618		24
Money market deposits	20,849		26		20,690		27		20,553		26		19,423		26		18,664		24
Savings and other domestic deposits	11,291		14		11,270		15		11,441		15		11,758		15		12,043		16
Core certificates of deposit	3,157		4		1,934		3		2,009		3		2,088		3		2,188		3
Total core deposits:	75,441		95		73,441		96		74,571		95		71,802		95		73,002		95
Other domestic deposits of $250,000 or more	228		—		239		—		418		1		441		1		524		1
Brokered deposits and negotiable CDs	3,802		5		3,361		4		3,456		4		3,690		4		3,897		4
Total deposits	$	79,471	100	%	$	77,041	100	%	$	78,445	100	%	$	75,933	100	%	$	77,423	100	%
Total core deposits:
Commercial	$	34,615	46	%	$	34,273	47	%	$	35,516	48	%	$	32,201	45	%	$	32,963	45	%
Consumer	40,826		54		39,168		53		39,055		52		39,601		55		40,039		55
Total core deposits	$	75,441	100	%	$	73,441	100	%	$	74,571	100	%	$	71,802	100	%	$	73,002	100	%

The Bank maintains borrowing capacity at the FHLB and the Federal Reserve Bank Discount Window. The Bank does not consider borrowing capacity from the Federal Reserve Bank Discount Window as a primary source of liquidity. Total loans pledged to the Federal Reserve Discount Window and the FHLB are $33.5 billion and $31.7 billion at March 31, 2018 and December 31, 2017, respectively.

To the extent we are unable to obtain sufficient liquidity through core deposits, we may meet our liquidity needs through sources of wholesale funding, asset securitization or sale. Sources of wholesale funding include other domestic deposits of $250,000 or more, brokered deposits and negotiable CDs, short-term borrowings, and long-term debt. At March 31, 2018, total wholesale funding was $15.5 billion, a decrease from $17.9 billion at December 31, 2017. The decrease from year-end primarily relates to a decrease in short-term borrowings.

Liquidity Coverage Ratio

At March 31, 2018, the Bank is in compliance with the LCR requirements and management believes it has sufficient liquidity to meet its cash flow obligations for the foreseeable future.

Parent Company Liquidity

The parent company’s funding requirements consist primarily of dividends to shareholders, debt service, income taxes, operating expenses, funding of nonbank subsidiaries, repurchases of our stock, and acquisitions. The parent company obtains funding to meet obligations from dividends and interest received from the Bank, interest and dividends received from direct subsidiaries, net taxes collected from subsidiaries included in the federal consolidated tax return, fees for services provided to subsidiaries, and the issuance of debt and equity securities.

At March 31, 2018 and December 31, 2017, the parent company had $2.2 billion and $1.6 billion, respectively, in cash and cash equivalents.

During the 2018 first quarter, Huntington elected to effect the conversion of all of its outstanding 8.50% Series A Non-Cumulative Perpetual Convertible Preferred Stock into common stock, and issued $500 million of Series E Preferred Stock. See Note 9 for further information.

On April 17, 2018, the board of directors declared a quarterly common stock cash dividend of $0.11 per common share. The dividend is payable on July 2, 2018, to shareholders of record on June 18, 2018. Based on the current quarterly dividend of $0.11 per common share, cash demands required for common stock dividends are estimated to be approximately $121 million per quarter. On April 17, 2018, the board of directors declared a quarterly Series B, Series C, Series D, and Series E Preferred Stock dividend payable on July 16, 2018 to shareholders of record on July 1, 2018. Cash demands required for Series B are expected to be less than $1 million per quarter. Cash demands required for Series C are expected to be approximately $2 million per quarter. Cash demands required for Series D are expected to be approximately $9 million per quarter. Cash

Table of Contents

demands required for Series E are expected to be approximately $10 million for the 2018 second quarter declaration, and approximately $7 million per quarter starting with the 2018 third quarter declaration.

During the first three months of 2018, the Bank paid a preferred dividend of $11 million and common stock dividend of $406 million to the holding company. To meet any additional liquidity needs, the parent company may issue debt or equity securities from time to time.

Off-Balance Sheet Arrangements

In the normal course of business, we enter into various off-balance sheet arrangements. These arrangements include commitments to extend credit, interest rate swaps, financial guarantees contained in standby letters-of-credit issued by the Bank, and commitments by the Bank to sell mortgage loans.

Operational Risk

Operational risk is the risk of loss due to human error; inadequate or failed internal systems and controls, including the use of financial or other quantitative methodologies that may not adequately predict future results; violations of, or noncompliance with, laws, rules, regulations, prescribed practices, or ethical standards; and external influences such as market conditions, fraudulent activities, disasters, and security risks. We continuously strive to strengthen our system of internal controls to ensure compliance with laws, rules, and regulations, and to improve the oversight of our operational risk. We actively and continuously monitor cyber-attacks such as attempts related to online deception and loss of sensitive customer data. We evaluate internal systems, processes and controls to mitigate loss from cyber-attacks and, to date, have not experienced any material losses.

Our objective for managing cyber security risk is to avoid or minimize the impacts of external threat events or other efforts to penetrate our systems. We work to achieve this objective by hardening networks and systems against attack, and by diligently managing visibility and monitoring controls within our data and communications environment to recognize events and respond before the attacker has the opportunity to plan and execute on its own goals. To this end we employ a set of defense in-depth strategies, which include efforts to make us less attractive as a target and less vulnerable to threats, while investing in threat analytic capabilities for rapid detection and response. Potential concerns related to cyber security may be escalated to our board-level Technology Committee, as appropriate. As a complement to the overall cyber security risk management, we use a number of internal training methods, both formally through mandatory courses and informally through written communications and other updates. Internal policies and procedures have been implemented to encourage the reporting of potential phishing attacks or other security risks. We also use third-party services to test the effectiveness of our cyber security risk management framework, and any such third parties are required to comply with our policies regarding information security and confidentiality.

To mitigate operational risks, we have an Operational Risk Committee, a Legal, Regulatory, and Compliance Committee, and a Third Party Risk Management Committee. The responsibilities of these committees, among other duties, include establishing and maintaining management information systems to monitor material risks and to identify potential concerns, risks, or trends that may have a significant impact and ensuring that recommendations are developed to address the identified issues. In addition, we have a Model Risk Oversight Committee that is responsible for policies and procedures describing how model risk is evaluated and managed and the application of the governance process to implement these practices throughout the enterprise. These committees report any significant findings and recommendations to the Risk Management Committee. Potential concerns may be escalated to our ROC of the Board, as appropriate. Significant findings or issues are escalated by the Third Party Risk Management Committee to the Technology Committee of the Board, as appropriate.

The goal of this framework is to implement effective operational risk techniques and strategies; minimize operational, fraud, and legal losses; minimize the impact of inadequately designed models and enhance our overall performance.

Compliance Risk

Financial institutions are subject to many laws, rules, and regulations at both the federal and state levels. These broad-based laws, rules, and regulations include, but are not limited to, expectations relating to anti-money laundering, lending limits, client privacy, fair lending, prohibitions against unfair, deceptive or abusive acts or practices, protections for military members as they enter active duty, and community reinvestment. Additionally, the volume and complexity of recent regulatory changes have increased our overall compliance risk. As such, we utilize various resources to help ensure expectations are met, including a team of compliance experts dedicated to ensuring our conformance with all applicable laws, rules, and regulations. Our colleagues receive training for several broad-based laws and regulations including, but not limited to, anti-money laundering and customer privacy. Additionally, colleagues engaged in lending activities receive training for laws and regulations related to flood disaster protection, equal credit opportunity, fair lending, and/or other courses related to the extension of credit. We set a high standard of expectation for adherence to compliance management and seek to continuously enhance our performance.

Table of Contents

Capital

Both regulatory capital and shareholders’ equity are managed at the Bank and on a consolidated basis. We have an active program for managing capital and maintain a comprehensive process for assessing the Company’s overall capital adequacy. We believe our current levels of both regulatory capital and shareholders’ equity are adequate.

The following table presents certain regulatory capital data at both the consolidated and Bank levels for each of the periods presented:



Table 15 - Regulatory Capital Data
		Basel III
(dollar amounts in millions)		March 31, 2018			December 31, 2017			March 31, 2017
Total risk-weighted assets	Consolidated	$	81,423		$	80,340		$	77,559
	Bank	81,478			80,383			77,534
CET I risk-based capital	Consolidated	8,562			8,041			7,551
	Bank	8,804			8,856			8,146
Tier 1 risk-based capital	Consolidated	9,769			9,110			8,619
	Bank	9,661			9,727			9,015
Tier 2 risk-based capital	Consolidated	1,623			1,647			1,663
	Bank	1,803			1,790			1,745
Total risk-based capital	Consolidated	11,392			10,757			10,282
	Bank	11,464			11,517			10,760
Tier 1 leverage ratio	Consolidated	9.58		%	9.09		%	8.76		%
	Bank	9.48			9.70			9.18
CET I risk-based capital ratio	Consolidated	10.52			10.01			9.74
	Bank	10.81			11.02			10.51
Tier 1 risk-based capital ratio	Consolidated	12.00			11.34			11.11
	Bank	11.86			12.10			11.63
Total risk-based capital ratio	Consolidated	13.99			13.39			13.26
	Bank	14.07			14.33			13.88

At March 31, 2018, we maintained Basel III transitional capital ratios in excess of the well-capitalized standards established by the FRB.

CET1 risk-based capital ratio was 10.52% at March 31, 2018, up from 10.01% at December 31, 2017. The regulatory Tier 1 risk-based capital ratio was 12.00% compared to 11.34% at December 31, 2017.

Shareholders’ Equity

We generate shareholders’ equity primarily through the retention of earnings, net of dividends and share repurchases. Other potential sources of shareholders’ equity include issuances of common and preferred stock. Our objective is to maintain capital at an amount commensurate with our risk profile and risk tolerance objectives, to meet both regulatory and market expectations, and to provide the flexibility needed for future growth and business opportunities.

Shareholders’ equity totaled $11.3 billion at March 31, 2018, an increase of $0.5 billion when compared with December 31, 2017.

On June 28, 2017, Huntington was notified by the Federal Reserve that it had no objection to Huntington's proposed capital actions included in Huntington's capital plan submitted in the 2017 CCAR. These actions included a 38% increase in the quarterly dividend per common share to $0.11, starting in the fourth quarter of 2017, the repurchase of up to $308 million of common stock over the next four quarters (July 1, 2017 through June 30, 2018), subject to authorization by the Board of Directors, and maintaining dividends on the outstanding classes of preferred stock and trust preferred securities.

On July 19, 2017, the Board authorized the repurchase of up to $308 million of common shares over the four quarters through the 2018 second quarter. During the 2018 first quarter, Huntington purchased $48 million of common stock at an average cost of $15.83 per share completing the $308 million buyback authorization under our 2017 CCAR Plan. Purchases of

Table of Contents

common stock under the authorization may include open market purchases, privately negotiated transactions, and accelerated repurchase programs.

Dividends

We consider disciplined capital management as a key objective, with dividends representing one component. Our strong capital ratios and expectations for continued earnings growth positions us to continue to actively explore additional capital management opportunities.

Share Repurchases

From time to time the board of directors authorizes the Company to repurchase shares of our common stock. Although we announce when the board of directors authorizes share repurchases, we typically do not give any public notice before we repurchase our shares. Future stock repurchases may be private or open-market repurchases, including block transactions, accelerated or delayed block transactions, forward transactions, and similar transactions. Various factors determine the amount and timing of our share repurchases, including our capital requirements, the number of shares we expect to issue for employee benefit plans and acquisitions, market conditions (including the trading price of our stock), and regulatory and legal considerations, including the FRB’s response to our annual capital plan. There were 3 million common shares repurchased during 2018.

Fair Value

At the end of each quarter, we assess the valuation hierarchy for each asset or liability measured. As necessary, assets or liabilities may be transferred within hierarchy levels due to changes in availability of observable market inputs at the measurement date. The fair values measured at each level of the fair value hierarchy, additional discussion regarding fair value measurements, and a brief description of how fair value is determined for categories that have unobservable inputs, can be found in Note 13 of the Notes to Unaudited Condensed Consolidated Financial Statements.

BUSINESS SEGMENT DISCUSSION

Overview

Our business segments are based on our internally-aligned segment leadership structure, which is how we monitor results and assess performance. We have four major business segments: Consumer and Business Banking, Commercial Banking, Vehicle Finance, and Regional Banking and The Huntington Private Client Group (RBHPCG). The Treasury / Other function includes technology and operations, other unallocated assets, liabilities, revenue, and expense.

Business segment results are determined based upon our management practices, which assigns balance sheet and income statement items to each of the business segments. The process is designed around our organizational and management structure and, accordingly, the results derived are not necessarily comparable with similar information published by other financial institutions.

Revenue Sharing

Revenue is recorded in the business segment responsible for the related product or service. Fee sharing is recorded to allocate portions of such revenue to other business segments involved in selling to, or providing service to customers. Results of operations for the business segments reflect these fee sharing allocations.

Expense Allocation

The management process that develops the business segment reporting utilizes various estimates and allocation methodologies to measure the performance of the business segments. Expenses are allocated to business segments using a two-phase approach. The first phase consists of measuring and assigning unit costs (activity-based costs) to activities related to product origination and servicing. These activity-based costs are then extended, based on volumes, with the resulting amount allocated to business segments that own the related products. The second phase consists of the allocation of overhead costs to all four business segments from Treasury / Other. We utilize a full-allocation methodology, where all Treasury / Other expenses, except reported Significant Items, and a small amount of other residual unallocated expenses, are allocated to the four business segments.

Table of Contents

Funds Transfer Pricing (FTP)

We use an active and centralized FTP methodology to attribute appropriate income to the business segments. The intent of the FTP methodology is to transfer interest rate risk from the business segments by providing matched duration funding of assets and liabilities. The result is to centralize the financial impact, management, and reporting of interest rate risk in the Treasury / Other function where it can be centrally monitored and managed. The Treasury / Other function charges (credits) an internal cost of funds for assets held in (or pays for funding provided by) each business segment. The FTP rate is based on prevailing market interest rates for comparable duration assets (or liabilities). A new methodology for establishing FTP rates was adopted in 2017, therefore, prior period amounts have been restated to reflect the new methodology.

Net Income by Business Segment

Net income by business segment for the three-month periods ending March 31, 2018 and March 31, 2017 is presented in the following table:



Table 16 - Net Income (Loss) by Business Segment
	Three Months Ended March 31,
(dollar amounts in millions)	2018		2017
Consumer and Business Banking	$	100	$	65
Commercial Banking	117		100
Vehicle Finance	42		40
RBHPCG	30		17
Treasury / Other	37		(14		)
Net income	$	326	$	208

Treasury / Other

The Treasury / Other function includes revenue and expense related to assets, liabilities, and equity not directly assigned or allocated to one of the four business segments. Assets include investment securities and bank owned life insurance.

Net interest income includes the impact of administering our investment securities portfolios, the net impact of derivatives used to hedge interest rate sensitivity as well as the financial impact associated with our FTP methodology, as described above. Noninterest income includes miscellaneous fee income not allocated to other business segments, such as bank owned life insurance income and securities and trading asset gains or losses. Noninterest expense includes certain corporate administrative, and other miscellaneous expenses not allocated to other business segments. The provision for income taxes for the business segments is calculated at a statutory 21% tax rate and a 35% percent tax rate for periods prior to January 1, 2018, although our overall effective tax rate is lower. As a result, Treasury / Other reflects a credit for income taxes representing the difference between the lower actual effective tax rate and the statutory tax rate used to allocate income taxes to the business segments.

Table of Contents



Consumer and Business Banking

Table 17 - Key Performance Indicators for Consumer and Business Banking
	Three Months Ended March 31,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	395		$	375		$	20		5	%
Provision for credit losses	31			33			(2		)	(6	)
Noninterest income	174			171			3			2
Noninterest expense	412			413			(1		)	—
Provision for income taxes	26			35			(9		)	(26	)
Net income	$	100		$	65		$	35		54	%
Number of employees (average full-time equivalent)	8,446			8,987			(541		)	(6	)%
Total average assets	$	26,238		$	25,187		$	1,051		4
Total average loans/leases	21,429			20,467			962			5
Total average deposits	45,310			45,043			267			1
Net interest margin	3.64		%	3.47		%	0.17		%	5
NCOs	$	27		$	23		$	4		17
NCOs as a % of average loans and leases	0.50		%	0.46		%	0.04		%	9

2018 First Three Months versus 2017 First Three Months

Consumer and Business Banking, including Home Lending, reported net income of $100 million in the first three-month period of 2018, an increase of $35 million, or 54%, compared to the year-ago period. Segment net interest income increased $20 million, or 5%, primarily due to an increase in total average loans and deposits. Noninterest income increased $3 million, or 2%, due to an increase in card and payment processing income and service charges on deposit accounts, as a result of higher card-related transaction volumes. The provision for credit losses decreased $2 million, or 6%.

Home Lending, an operating unit of Consumer and Business Banking, reflects the result of the origination and servicing of mortgage loans less referral fees and net interest income for mortgage banking products distributed by the retail branch network and other business segments. Home Lending reported a loss of $5 million in the first three-month period of 2018, a decrease of $8 million, or 267%, compared to the year-ago period. Total revenues decreased $4 million, or 10%, largely due to lower net MSR hedge results and lower origination spreads, partially offset by higher origination volume and higher net interest income related to higher residential mortgage balances. In addition, noninterest expenses increased $7 million, or 20%, as a result of higher personnel costs due to higher origination volume, and higher allocated expenses.



Commercial Banking

Table 18 - Key Performance Indicators for Commercial Banking
	Three Months Ended March 31,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	220		$	228		$	(8	)	(4	)%
Provision for credit losses	21			21			—			—
Noninterest income	69			64			5			8
Noninterest expense	120			117			3			3
Provision for income taxes	31			54			(23		)	(43	)
Net income	$	117		$	100		$	17		17	%
Number of employees (average full-time equivalent)	1,232			1,247			(15		)	(1	)%
Total average assets	$	32,379		$	31,508		$	871		3
Total average loans/leases	25,969			25,552			417			2
Total average deposits	21,679			20,229			1,450			7
Net interest margin	3.13		%	3.39		%	(0.26		)%	(8	)
NCOs (Recoveries)	$	(1	)	$	—		$	(1	)	—
NCOs as a % of average loans and leases	(0.02		)%	0.01		%	(0.03		)%	(300	)

Table of Contents

2018 First Three Months versus 2017 First Three Months

Commercial Banking reported net income of $117 million in the first three-month period of 2018, an increase of $17 million, or 17%, compared to the year-ago period. Segment net interest income decreased $8 million, or 4%, primarily due to a 26 basis point decrease in net interest margin stemming from a decrease in the spread on loans/leases primarily due to lower accretion on the acquired book, product mix and cost of funds movement, partially offset by an increase in the spread on deposits and a 7% increase in average deposits compared to only a 2% increase in average loans/leases. Noninterest income increased $5 million, or 8%, largely driven by an increase in capital markets related revenues, equipment finance related fee income, international fees, and loan commitment and other fees, partially offset by a reduction in operating lease income. Noninterest expense increased $3 million, or 3%, primarily due to personnel expense and SAD related losses, partially offset by a decrease in operating lease expense.



Vehicle Finance

Table 19 - Key Performance Indicators for Vehicle Finance
	Three Months Ended March 31,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	99		$	104		$	(5	)	(5	)%
Provision for credit losses	14			11			3			27
Noninterest income	3			5			(2		)	(40	)
Noninterest expense	35			36			(1		)	(3	)
Provision for income taxes	11			22			(11		)	(50	)
Net income	$	42		$	40		$	2		5	%
Number of employees (average full-time equivalent)	259			239			20			8	%
Total average assets	$	17,854		$	16,263		$	1,591		10
Total average loans/leases	17,814			16,237			1,577			10
Total average deposits	349			335			14			4
Net interest margin	2.26		%	2.59		%	(0.33		)%	(13	)
NCOs	$	12		$	15		$	(3	)	(20	)
NCOs as a % of average loans and leases	0.27		%	0.36		%	(0.09		)%	(25	)

2018 First Three Months versus 2017 First Three Months

Vehicle Finance reported net income of $42 million in the first three-month period of 2018, an increase of $2 million, or 5%, compared to the year-ago period, primarily reflecting the decrease in the provision for income taxes. Segment net interest income decreased $5 million or 5%, due to a 33 basis point decrease in the net interest margin primarily reflecting the continued run off of the acquired loan portfolios and the related purchase accounting impact. This decrease was offset in part by a $1.6 billion increase in average loan balances. Average automobile loans increased $1.0 billion driven by $6.2 billion of new automobile production over the past year, while average RV and marine finance loans increased $0.6 billion, reflecting the expansion of this acquired business into 17 new states. Noninterest income decreased $2 million, or 40%, primarily due to lower recoveries of acquired loans that were charged-off prior to acquisition as well as a decrease in net servicing income on securitized automobile loans. Noninterest expense decreased $1 million, or 3%, primarily due to lower personnel and outside servicing costs.

Table of Contents



Regional Banking and The Huntington Private Client Group

Table 20 - Key Performance Indicators for Regional Banking and The Huntington Private Client Group
	Three Months Ended March 31,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	45		$	45		$	—		—	%
Provision for credit losses	—			3			(3		)	(100	)
Noninterest income	51			48			3			6
Noninterest expense	58			63			(5		)	(8	)
Provision for income taxes	8			10			(2		)	(20	)
Net income	$	30		$	17		$	13		76	%
Number of employees (average full-time equivalent)	1,006			1,039			(33		)	(3	)%
Total average assets	$	5,846		$	5,346		$	500		9
Total average loans/leases	5,181			4,639			542			12
Total average deposits	5,873			6,058			(185		)	(3	)
Net interest margin	3.15		%	3.07		%	0.08		%	3
NCOs	$	—		$	1		$	(1	)	(100	)
NCOs as a % of average loans and leases	(0.01		)%	0.07		%	(0.08		)%	(114	)
Total assets under management (in billions)—eop	$	18.1		$	17.4		$	0.7		4
Total trust assets (in billions)—eop	113.0			99.2			13.8			14

eop - End of Period.

2018 First Three Months versus 2017 First Three Months

RBHPCG reported net income of $30 million in the first three-month period of 2018, an increase of $13 million, or 76%, compared to the year-ago period. Noninterest expense decreased $5 million, or 8%, as a result of decreased net product, fee sharing and personnel expenses. Noninterest income increased $3 million, or 6%, primarily reflecting increased trust and investment management revenue as a result of an increase in trust assets and assets under management. The provision for credit losses decreased $3 million, or 100%.

ADDITIONAL DISCLOSURES

Forward-Looking Statements

This report, including MD&A, contains certain forward-looking statements, including, but not limited to, certain plans, expectations, goals, projections, and statements, which are not historical facts and are subject to numerous assumptions, risks, and uncertainties. Statements that do not describe historical or current facts, including statements about beliefs and expectations, are forward-looking statements. Forward-looking statements may be identified by words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or future or conditional verbs such as will, may, might, should, would, could, or similar variations. The forward-looking statements are intended to be subject to the safe harbor provided by Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Reform Act of 1995.

While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: changes in general economic, political, or industry conditions; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets; movements in interest rates; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services implementing our “Fair Play” banking philosophy; the nature, extent, timing, and results of governmental actions, examinations, reviews, reforms, regulations, and interpretations, including those related to the Dodd-Frank Wall Street Reform and Consumer Protection Act and the Basel III regulatory capital reforms, as well as those involving the OCC, Federal Reserve, FDIC, and CFPB; and other factors that may affect our future results. Additional factors that could cause results to differ materially from those described above can be found in our Annual Report on Form 10-K for the year ended December 31, 2017, which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of our website, http://www.huntington.com, under the heading “Publications and Filings” and in other documents we file with the SEC.

Table of Contents

All forward-looking statements speak only as of the date they are made and are based on information available at that time. We do not assume any obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

Non-GAAP Financial Measures

This document contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Huntington’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found herein.

Significant Items

From time-to-time, revenue, expenses, or taxes are impacted by items judged by us to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by us at that time to be infrequent or short-term in nature. We refer to such items as Significant Items. Most often, these Significant Items result from factors originating outside the Company; e.g., regulatory actions / assessments, windfall gains, one-time tax assessments / refunds, litigation actions, etc. In other cases, they may result from our decisions associated with significant corporate actions outside of the ordinary course of business; e.g., merger / restructuring charges, recapitalization actions, goodwill impairment, etc.

Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not define a Significant Item. For example, changes in the provision for credit losses, gains / losses from investment activities, asset valuation writedowns, etc., reflect ordinary banking activities and are, therefore, typically excluded from consideration as a Significant Item.

We believe the disclosure of Significant Items provides a better understanding of our performance and trends to ascertain which of such items, if any, to include or exclude from an analysis of our performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance accordingly. To this end, we adopted a practice of listing Significant Items in our external disclosure documents; e.g., earnings press releases, investor presentations, Forms 10-Q and 10-K.

Significant Items for any particular period are not intended to be a complete list of items that may materially impact current or future period performance.

Fully-Taxable Equivalent Basis

Interest income, yields, and ratios on a FTE basis are considered non-GAAP financial measures. Management believes net interest income on a FTE basis provides an insightful picture of the interest margin for comparison purposes. The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources. The FTE basis assumes a federal statutory tax rate of 21 percent and 35 percent for the 2018 and 2017 periods, respectively. We encourage readers to consider the consolidated financial statements and other financial information contained in this Form 10-Q in their entirety, and not to rely on any single financial measure.

Non-Regulatory Capital Ratios

In addition to capital ratios defined by banking regulators, the Company considers various other measures when evaluating capital utilization and adequacy, including:


•	Tangible common equity to tangible assets, and


•	Tangible common equity to risk-weighted assets using Basel III definitions.

These non-regulatory capital ratios are viewed by management as useful additional methods of reflecting the level of capital available to withstand unexpected market conditions. Additionally, presentation of these ratios allows readers to compare the Company’s capitalization to other financial services companies. These ratios differ from capital ratios defined by banking regulators principally in that the numerator excludes goodwill and other intangible assets, the nature and extent of which varies among different financial services companies. These ratios are not defined in GAAP or federal banking regulations. As a result, these non-regulatory capital ratios disclosed by the Company are considered non-GAAP financial measures.

Because there are no standardized definitions for these non-regulatory capital ratios, the Company’s calculation methods may differ from those used by other financial services companies. Also, there may be limits in the usefulness of these measures to investors. As a result, the Company encourages readers to consider the consolidated financial statements and other financial information contained in this Form 10-Q in their entirety, and not to rely on any single financial measure.

Table of Contents

Risk Factors

More information on risk is discussed in the Risk Factors section included in Item 1A of our 2017 Form 10-K. Additional information regarding risk factors can also be found in the Risk Management and Capital discussion of this report.

Critical Accounting Policies and Use of Significant Estimates

Our Consolidated Financial Statements are prepared in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires us to establish accounting policies and make estimates that affect amounts reported in our Consolidated Financial Statements. Note 1 of the Notes to Consolidated Financial Statements included in our December 31, 2017 Form 10-K, as supplemented by this report including this MD&A, describes the significant accounting policies we used in our Consolidated Financial Statements.

An accounting estimate requires assumptions and judgments about uncertain matters that could have a material effect on the Consolidated Financial Statements. Estimates are made under facts and circumstances at a point in time, and changes in those facts and circumstances could produce results substantially different from those estimates. Our most significant accounting estimates relate to our ACL, valuation of financial instruments, contingent liabilities, income taxes, and deferred tax assets/liabilities. These significant accounting estimates and their related application are discussed in our December 31, 2017 Form 10-K.

Recent Accounting Pronouncements and Developments

Note 2 of the Notes to Unaudited Condensed Consolidated Financial Statements discusses new accounting pronouncements adopted during 2018 and the expected impact of accounting pronouncements recently issued but not yet required to be adopted. To the extent the adoption of new accounting standards materially affect financial condition, results of operations, or liquidity, the impacts are discussed in the applicable section of this MD&A and the Notes to Unaudited Condensed Consolidated Financial Statements.

Table of Contents

Item 1: Financial Statements

Huntington Bancshares Incorporated

Condensed Consolidated Balance Sheets

(Unaudited)



(dollar amounts in millions, except number of shares)	March 31,			December 31,
	2018			2017
Assets
Cash and due from banks	$	1,069		$	1,520
Interest-bearing deposits in banks	46			47
Trading account securities	85			86
Available-for-sale securities	14,607			14,869
Held-to-maturity securities	8,789			9,091
Other securities	602			600
Loans held for sale (includes $426 and $413 respectively, measured at fair value)(1)	506			488
Loans and leases (includes $86 and $93 respectively, measured at fair value)(1)	71,163			70,117
Allowance for loan and lease losses	(721		)	(691		)
Net loans and leases	70,442			69,426
Bank owned life insurance	2,480			2,466
Premises and equipment	847			864
Goodwill	1,993			1,993
Other intangible assets	333			346
Servicing rights	246			238
Accrued income and other assets	2,201			2,151
Total assets	$	104,246		$	104,185
Liabilities and shareholders’ equity
Liabilities
Deposits	$	79,471		$	77,041
Short-term borrowings	2,854			5,056
Long-term debt	8,618			9,206
Accrued expenses and other liabilities	1,995			2,068
Total liabilities	92,938			93,371
Commitments and contingencies (Note 16)
Shareholders’ equity
Preferred stock	1,203			1,071
Common stock	11			11
Capital surplus	10,025			9,707
Less treasury shares, at cost	(34		)	(35		)
Accumulated other comprehensive loss	(677		)	(528		)
Retained earnings	780			588
Total shareholders’ equity	11,308			10,814
Total liabilities and shareholders’ equity	$	104,246		$	104,185
Common shares authorized (par value of $0.01)	1,500,000,000			1,500,000,000
Common shares issued	1,104,988,531			1,075,294,946
Common shares outstanding	1,101,795,768			1,072,026,681
Treasury shares outstanding	3,192,763			3,268,265
Preferred stock, authorized shares	6,617,808			6,617,808
Preferred shares issued	2,707,571			2,702,571
Preferred shares outstanding	740,500			1,098,006


(1)	Amounts represent loans for which Huntington has elected the fair value option. See Note 13.

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents



Huntington Bancshares Incorporated
Condensed Consolidated Statements of Income
(Unaudited)
(dollar amounts in millions)	Three Months Ended March 31,
	2018		2017
Interest and fee income:
Loans and leases	$	756	$	676
Available-for-sale securities
Taxable	70		71
Tax-exempt	23		19
Held-to-maturity securities—taxable	54		45
Other securities
Taxable	6		5
Tax-exempt	—		—
Other	5		4
Total interest income	914		820
Interest expense:
Deposits	60		35
Short-term borrowings	19		6
Federal Home Loan Bank advances	—		—
Subordinated notes and other long-term debt	65		49
Total interest expense	144		90
Net interest income	770		730
Provision for credit losses	66		68
Net interest income after provision for credit losses	704		662
Service charges on deposit accounts	86		83
Cards and payment processing income	53		47
Trust and investment management services	44		39
Mortgage banking income	26		32
Insurance income	21		20
Capital markets fees	19		14
Bank owned life insurance income	15		18
Gain on sale of loans	8		13
Net gains on sales of securities	—		—
Impairment losses on available-for-sale securities	—		—
Other noninterest income	42		46
Total noninterest income	314		312
Personnel costs	376		382
Outside data processing and other services	73		87
Net occupancy	41		68
Equipment	40		47
Deposit and other insurance expense	18		20
Professional services	11		18
Marketing	8		14
Amortization of intangibles	14		14
Other noninterest expense	52		57
Total noninterest expense	633		707
Income before income taxes	385		267
Provision for income taxes	59		59
Net income	326		208
Dividends on preferred shares	12		19
Net income applicable to common shares	$	314	$	189

Table of Contents



	Three Months Ended March 31,
(dollar amounts in millions, except per share amounts)	2018		2017
Average common shares—basic	1,083,836		1,086,374
Average common shares—diluted	1,124,778		1,108,617
Per common share:
Net income—basic	$	0.29	$	0.17
Net income—diluted	0.28		0.17
Cash dividends declared	0.11		0.08
OTTI losses for the periods presented:
Total OTTI losses	$	—	$	—
Noncredit-related portion of loss recognized in OCI	—		—
Impairment losses recognized in earnings on available-for-sale securities	$	—	$	—

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)



	Three Months Ended March 31,
(dollar amounts in millions)	2018			2017
Net income	$	326		$	208
Other comprehensive income, net of tax:
Unrealized gains (losses) on available-for-sale securities:
Non-credit-related impairment recoveries (losses) on debt securities not expected to be sold	—			1
Unrealized net gains (losses) on available-for-sale securities arising during the period, net of reclassification for net realized gains and losses	(149		)	10
Total unrealized gains (losses) on available-for-sale securities	(149		)	11
Unrealized gains (losses) on cash flow hedging derivatives, net of reclassifications to income	—			(1		)
Change in accumulated unrealized losses for pension and other post-retirement obligations	1			—
Other comprehensive income (loss), net of tax	(148		)	10
Comprehensive income	$	178		$	218

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Changes in Shareholders’ Equity

(Unaudited)



																Accumulated Other Comprehensive Gain (Loss)			Retained Earnings (Deficit)
(dollar amounts in millions, except per share amounts)	Preferred Stock			Common Stock				Capital Surplus			Treasury Stock
	Amount			Shares		Amount					Shares		Amount									Total
Three Months Ended March 31, 2017
Balance, beginning of period	$	1,071		1,089		$	11	$	9,881		(3	)	$	(27	)	$	(401	)	$	(227	)	$	10,308
Net income																			208			208
Other comprehensive income (loss)																10						10
Cash dividends declared:
Common ($0.08 per share)																			(87		)	(87		)
Preferred Series A ($21.25 per share)																			(8		)	(8		)
Preferred Series B ($9.31 per share)																			—			—
Preferred Series C ($14.69 per share)																			(2		)	(2		)
Preferred Series D ($15.63 per share)																			(9		)	(9		)
Recognition of the fair value of share-based compensation								(2		)												(2		)
Other share-based compensation activity				1				19											(1		)	18
Other				—				1			—											1
Balance, end of period	$	1,071		1,090		$	11	$	9,899		(3	)	$	(27	)	$	(391	)	$	(126	)	$	10,437

Three Months Ended March 31, 2018
Balance, beginning of period	$	1,071		1,075		$	11	$	9,707		(3	)	$	(35	)	$	(528	)	$	588		$	10,814
Cumulative-effect adjustment (ASU 2016-01)																(1		)	1			—
Net income																			326			326
Other comprehensive income (loss)																(148		)				(148		)
Net proceeds from issuance of Series E preferred stock	495																					495
Repurchases of common stock				(3	)			(48		)												(48		)
Cash dividends declared:
Common ($0.11 per share)																			(121		)	(121		)
Preferred Series B ($11.05 per share)																			—			—
Preferred Series C ($14.69 per share)																			(2		)	(2		)
Preferred Series D ($15.63 per share)																			(9		)	(9		)
Conversion of Preferred Series A Stock to Common Stock	(363		)	30				363														—
Recognition of the fair value of share-based compensation								15														15
Other share-based compensation activity				3				(12		)									(3		)	(15		)
Other											—		1									1
Balance, end of period	$	1,203		1,105		$	11	$	10,025		(3	)	$	(34	)	$	(677	)	$	780		$	11,308

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Cash Flows

(Unaudited)



	Three Months Ended March 31,
(dollar amounts in millions)	2018			2017
Operating activities
Net income	$	326		$	208
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provision for credit losses	66			68
Depreciation and amortization	105			211
Share-based compensation expense	15			(2		)
Deferred income tax expense	93			(20		)
Net gains on sales of securities	—			—
Impairment losses recognized in earnings on available-for-sale securities	—			—
Net Change in:
Trading account securities	1			35
Loans held for sale	(27		)	24
Accrued income and other assets	(237		)	54
Accrued expense and other liabilities	(49		)	(188		)
Other, net	1			6
Net cash provided by (used in) operating activities	294			396
Investing activities
Change in interest bearing deposits in banks	22			17
Proceeds from:
Maturities and calls of available-for-sale securities	462			116
Maturities of held-to-maturity securities	174			279
Sales of available-for-sale securities	203			165
Purchases of available-for-sale securities	(507		)	(882		)
Purchases of held-to-maturity securities	—			(9		)
Purchases of other securities	(2		)	(5		)
Net proceeds from sales of portfolio loans	76			119
Net loan and lease activity, excluding sales and purchases	(1,137		)	(437		)
Purchases of premises and equipment	(16		)	(55		)
Proceeds from sales of other real estate	8			6
Purchases of loans and leases	(68		)	(44		)
Other, net	9			(6		)
Net cash provided by (used in) investing activities	(776		)	(736		)
Financing activities
Increase (decrease) in deposits	2,430			1,815
Increase (decrease) in short-term borrowings	(2,181		)	(2,433		)
Net proceeds from issuance of long-term debt	51			1,029
Maturity/redemption of long-term debt	(572		)	(48		)
Dividends paid on preferred stock	(19		)	(19		)
Dividends paid on common stock	(118		)	(87		)
Repurchases of common stock	(48		)	—
Proceeds from stock options exercised	3			5
Net proceeds from issuance of preferred stock	495			—
Payments related to tax-withholding for share based compensation awards	(10		)	—
Other, net	—			3
Net cash provided by (used for) financing activities	31			265
Increase (decrease) in cash a cash equivalents	(451		)	(75		)
Cash and cash equivalents at beginning of period	1,520			1,385
Cash and cash equivalents at end of period	$	1,069		$	1,310

Table of Contents



	Three Months Ended March 31,
(dollar amounts in millions)	2018		2017
Supplemental disclosures:
Interest paid	$	159	$	86
Income taxes paid	11		1
Non-cash activities
Loans transferred to held-for-sale from portfolio	110		159
Loans transferred to portfolio from held-for-sale	31		—
Transfer of loans to OREO	6		10
Transfer of securities from held-to-maturity to available-for-sale	2,833		—
Transfer of securities from available-for-sale to held-to-maturity	2,707		—

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Notes to Unaudited Condensed Consolidated Financial Statements

1. BASIS OF PRESENTATION

The accompanying Unaudited Condensed Consolidated Financial Statements of Huntington reflect all adjustments consisting of normal recurring accruals which are, in the opinion of Management, necessary for a fair statement of the consolidated financial position, the results of operations, and cash flows for the periods presented. These Unaudited Condensed Consolidated Financial Statements have been prepared according to the rules and regulations of the SEC and, therefore, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP have been omitted. The Notes to Consolidated Financial Statements appearing in Huntington’s 2017 Form 10-K, which include descriptions of significant accounting policies, as updated by the information contained in this report, should be read in conjunction with these interim financial statements.

For statement of cash flow purposes, cash and cash equivalents are defined as the sum of “Cash and due from banks” which includes amounts on deposit with the Federal Reserve and “Federal funds sold and securities purchased under resale agreements.”

In conjunction with applicable accounting standards, all material subsequent events have been either recognized in the Unaudited Condensed Consolidated Financial Statements or disclosed in the Notes to Unaudited Condensed Consolidated Financial Statements.

Certain amounts reported in prior periods have been reclassified to conform to the current period presentation.

2. ACCOUNTING STANDARDS UPDATE

Accounting standards adopted in current period



Standard	Summary of guidance	Effects on financial statements
ASU 2014-09 - Revenue from Contracts with Customers (Topic 606): Issued May 2014	- Topic 606 supersedes the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. - Requires an entity to recognize revenue upon the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. - Also requires additional qualitative and quantitative disclosures relating to the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers - Guidance sets forth a five step approach for revenue recognition.	- Huntington adopted the new guidance on January 1, 2018 using the modified retrospective approach. - Management's analysis included: (a) Identification of all revenue streams included in the financial statements; (b) Determination of scope exclusions to identify ‘in-scope’ revenue streams; (c) Determination of size, timing, and amount of revenue recognition for in-scope items; (d) Identification of contracts for further analysis; and (e) Completion of a review of certain contracts to evaluate the potential impact of the new guidance. - Key revenue streams identified include service charges on deposit accounts, credit card and payment processing income, trust and investment management services income, and insurance income.

Table of Contents



Standard	Summary of guidance	Effects on financial statements
ASU 2016-01 - Recognition and Measurement of Financial Assets and Financial Liabilities. Issued January 2016	- Improvements to GAAP disclosures including requiring an entity to: (a) Measure its equity investments with changes in the fair value recognized in the income statement. (b) Present separately in OCI the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments (i.e., FVO liability). (c) Use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. (d) Assess deferred tax assets related to a net unrealized loss on AFS securities in combination with the entity’s other deferred tax assets.	- Huntington adopted the new guidance in the on January 1, 2018. - Amendments are applied as a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. - Huntington reclassified $19 million of equity securities from AFS Securities to Other Securities on the Unaudited Condensed Consolidated Balance Sheets and reclassified unrealized gains of $1 million from AOCI to Retained Earnings. Prior periods have been adjusted to present these securities as Other Securities to facilitate comparison.
ASU 2016-15 - Classification of Certain Cash Receipts and Cash Payments. Issued August 2016	- Clarifies guidance on the classification of certain cash receipts and payments in the statement of cash flows. - Provides consistent principles for evaluating the classification of cash payments and receipts in the statement of cash flows to reduce diversity in practice with respect to several types of cash flows.	- Huntington adopted the new guidance on January 1, 2018. - The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.
ASU 2017-07 - Improving the Presentation of Net Periodic Pension Cost and Periodic Postretirement Benefit Cost. Issued March 2017	- Requires that an employer report the service cost component of the pension cost and postretirement benefit cost in the same line items as other compensation costs arising from services rendered by the pertinent employees during the period. - Other components of the net benefit cost should be presented or disclosed separately in the income statement from the service cost component.	- Huntington adopted the new guidance on January 1, 2018. - The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.
ASU 2017-09 - Stock Compensation Modification Accounting. Issued May 2017	- Reduces the current diversity in practice and provides explicit guidance pertaining to the provisions of modification accounting. - Clarifies that an entity should account for effects of modification unless the fair value, vesting conditions and the classification of the modified award are the same as the original awards immediately before the original award is modified.	- Huntington adopted the new guidance on January 1, 2018. - The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.

Table of Contents



Standard	Summary of guidance	Effects on financial statements
ASU 2017-12 - Derivatives and Hedging - Targeted Improvements to Accounting for Hedging Activities. Issued August 2017	- Aligns the entity’s risk management activities and financial reporting for hedging relationships. - Requires an entity to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. - Refines measurement techniques for hedges of benchmark interest rate risk. - Eliminates the separate measurement and reporting of hedge ineffectiveness. - Allows stated amount of assets in a closed portfolio to be fair value hedged by excluding proportion of hedged item related to prepayments, defaults and other events. - Eases hedge effectiveness testing including an option to perform qualitative testing.	- For cash flow and net investment hedges, the cumulative-effect adjustment related to eliminating the separate measurement of ineffectiveness should be recognized in AOCI with a corresponding adjustment to retained earnings. - Huntington adopted the new guidance on January 1, 2018. The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements. - Huntington reclassified $2.8 billion securities eligible to be hedged under the last-of-layer method from held-to-maturity to available-for-sale and recognized $26 million of fair value loss (net of tax) within OCI.
ASU 2018-02 - Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income (Topic 220) Issued Feb 2018	- Allows an entity to elect a reclassification from accumulated other comprehensive income (AOCI) to retained earnings for stranded tax effects resulting from TCJA. - The amount of that reclassification should include the effect of changes of tax rate on the deferred tax amount, any related valuation allowance and other income tax effects on the items in AOCI. - Requires an entity to state if an election to reclassify the tax effect to retained earnings is made along with the description of other income tax effects that are reclassified from AOCI.	- Effective for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years with early adoption permitted. - Huntington early adopted the guidance effective to 4Q 2017.

Accounting standards yet to be adopted

Standard	Summary of guidance	Effects on financial statements
ASU 2016-02 - Leases. Issued February 2016	- New lease accounting model for lessors and lessees. For lessees, virtually all leases will be required to be recognized on the balance sheet by recording a right-of-use asset and lease liability. Subsequent accounting for leases varies depending on whether the lease is classified as an operating lease or a finance lease. - Accounting applied by a lessor is largely unchanged from that applied under the existing guidance. - Requires additional qualitative and quantitative disclosures with the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases.	- Effective for the fiscal period beginning after December 15, 2018, with early application permitted. - Management intends to adopt the guidance on January 1, 2019, and has formed a working group comprised of associates from different disciplines, including Procurement, Real Estate, and Credit Administration, to evaluate the impact of the standard where Huntington is a lessee or lessor, as well as any impact to borrower’s financial statements. - Management is currently assessing the impact of the new guidance on Huntington's Unaudited Condensed Consolidated Financial Statements, including working with associates engaged in the procurement of goods and services used in the entity’s operations, and reviewing contractual arrangements for embedded leases in an effort to identify Huntington’s full lease population. - Huntington will recognize right-of-use assets and lease liabilities for virtually all of its operating lease commitments.

Table of Contents



Standard	Summary of guidance	Effects on financial statements
ASU 2016-13 - Financial Instruments - Credit Losses. Issued June 2016	- Eliminates the probable recognition threshold for credit losses on financial assets measured at amortized cost. - Requires those financial assets to be presented at the net amount expected to be collected (i.e., net of expected credit losses). - Measurement of expected credit losses should be based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amount.	- Effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018. - Adoption will be applied through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. - Management intends to adopt the guidance on January 1, 2020 and has formed a working group comprised of teams from different disciplines including credit and finance to evaluate the requirements of the new standard and the impact it will have on our processes. - The early stages of this evaluation include a review of existing credit models to identify areas where existing credit models used to comply with other regulatory requirements may be leveraged and areas where new impairment models may be required.
ASU 2017-04 - Simplifying the Test for Goodwill Impairment. Issued January 2017	- Simplifies the goodwill impairment test by eliminating Step 2 of the goodwill impairment process, which requires an entity to determine the implied fair value of its goodwill by assigning fair value to all its assets and liabilities. - Entities will instead recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value. - Entities will still have the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary.	- Effective for annual and interim goodwill tests performed in fiscal years beginning after December 15, 2019. Early adoption is permitted. - The amendment is not expected to have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.

3. LOANS / LEASES AND ALLOWANCE FOR CREDIT LOSSES

Loans and leases which Huntington has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified in the Unaudited Condensed Consolidated Balance Sheets as loans and leases. Except for loans which are either accounted for at fair value or purchased credit-impaired, loans are carried at the principal amount outstanding, net of unamortized premiums and discounts and deferred loan fees and costs, which resulted in a net balance of $359 million and $334 million at March 31, 2018 and December 31, 2017, respectively.

Loan and Lease Portfolio Composition

The following table provides a detailed listing of Huntington’s loan and lease portfolio at March 31, 2018 and December 31, 2017.



(dollar amounts in millions)	March 31, 2018			December 31, 2017
Loans and leases:
Commercial and industrial	$	28,622		$	28,107
Commercial real estate	7,412			7,225
Automobile	12,146			12,100
Home equity	9,987			10,099
Residential mortgage	9,357			9,026
RV and marine finance	2,549			2,438
Other consumer	1,090			1,122
Loans and leases	$	71,163		$	70,117
Allowance for loan and lease losses	(721		)	(691		)
Net loans and leases	$	70,442		$	69,426

Nonaccrual and Past Due Loans

Loans are considered past due when the contractual amounts due with respect to principal and interest are not received within 30 days of the contractual due date. See Note 1 “Significant Accounting Policies” to the consolidated financial statements of the Annual Report on Form 10-K for the year ended December 31, 2017 for a description of the accounting policies related to the NALs.

The following table presents NALs by loan class at March 31, 2018 and December 31, 2017.



(dollar amounts in millions)	March 31, 2018		December 31, 2017
Commercial and industrial	$	190	$	161
Commercial real estate	30		29
Automobile	5		6
Home equity	75		68
Residential mortgage	82		84
RV and marine finance	1		1
Other consumer	—		—
Total nonaccrual loans	$	383	$	349

Table of Contents

The following table presents an aging analysis of loans and leases, including past due loans and leases, by loan class at March 31, 2018 and December 31, 2017:



	March 31, 2018
	Past Due (1)										Loans Accounted for Under FVO		Total Loans and Leases		90 or more days past due and accruing
(dollar amounts in millions)	30-59 Days		60-89 Days		90 or more days		Total		Current		Loans Accounted for Under FVO		Total Loans and Leases		90 or more days past due and accruing
Commercial and industrial	$	39	$	13	$	65	$	117	$	28,505	$	—	$	28,622	$	9	(2)
Commercial real estate	13		—		6		19		7,393		—		7,412		1
Automobile	66		13		8		87		12,058		1		12,146		6
Home equity	55		20		62		137		9,848		2		9,987		15
Residential mortgage	89		37		115		241		9,034		82		9,357		69		(3)
RV and marine finance	8		2		1		11		2,537		1		2,549		2
Other consumer	9		4		4		17		1,073		—		1,090		4
Total loans and leases	$	279	$	89	$	261	$	629	$	70,448	$	86	$	71,163	$	106



	December 31, 2017
	Past Due (1)										Purchased Credit Impaired		Loans Accounted for Under FVO		Total Loans and Leases		90 or more days past due and accruing
(dollar amounts in millions)	30-59 Days		60-89 Days		90 or more days		Total		Current		Purchased Credit Impaired		Loans Accounted for Under FVO		Total Loans and Leases		90 or more days past due and accruing
Commercial and industrial	35		14		65		114		27,954		39		—		28,107		9		(2)
Commercial real estate	10		1		11		22		7,201		2		—		7,225		3
Automobile	89		18		10		117		11,982		—		1		12,100		7
Home equity	49		19		60		128		9,969		—		2		10,099		18
Residential mortgage	129		48		118		295		8,642		—		89		9,026		72		(3)
RV and marine finance	11		3		2		16		2,421		—		1		2,438		1
Other consumer	12		5		5		22		1,100		—		—		1,122		5
Total loans and leases	$	335	$	108	$	271	$	714	$	69,269	$	41	$	93	$	70,117	$	115


(1)	NALs are included in this aging analysis based on the loan's past due status.


(2)	Amounts include Huntington Technology Finance administrative lease delinquencies.


(3)	Amounts include mortgage loans insured by U.S. government agencies.

Allowance for Credit Losses

Huntington maintains two reserves, both of which reflect Management’s judgment regarding the appropriate level necessary to absorb probable and estimable credit losses inherent in our loan and lease portfolio as of the balance sheet date: the ALLL and the AULC. Combined, these reserves comprise the total ACL. The determination of the ACL requires significant estimates, including the timing and amounts of expected future cash flows on impaired loans and leases, consideration of current economic conditions, and historical loss experience pertaining to pools of homogeneous loans and leases, all of which may be susceptible to change. See Note 1 “Significant Accounting Policies” to the consolidated financial statements of the Annual Report on Form 10-K for the year ended December 31, 2017 for a description of the accounting policies related to the ACL.

The ACL is increased through a provision for credit losses that is charged to earnings, based on Management’s quarterly evaluation and is reduced by charge-offs, net of recoveries.

The following table presents ALLL and AULC activity by portfolio segment for the three-month periods ended March 31, 2018 and 2017.

Table of Contents



(dollar amounts in millions)	Commercial			Consumer			Total
Three-month period ended March 31, 2018:
ALLL balance, beginning of period	$	482		$	209		$	691
Loan charge-offs	(23		)	(50		)	(73		)
Recoveries of loans previously charged-off	20			15			35
Provision for loan and lease losses	36			32			68
ALLL balance, end of period	$	515		$	206		$	721
AULC balance, beginning of period	$	84		$	3		$	87
Provision (reduction in allowance) for unfunded loan commitments and letters of credit	(2		)	—			(2		)
AULC balance, end of period	$	82		$	3		$	85
ACL balance, end of period	$	597		$	209		$	806



(dollar amounts in millions)	Commercial			Consumer			Total
Three-month period ended March 31, 2017:
ALLL balance, beginning of period	$	451		$	187		$	638
Loan charge-offs	(24		)	(46		)	(70		)
Recoveries of loans previously charged-off	18			13			31
Provision for loan and lease losses	35			39			74
ALLL balance, end of period	$	480		$	193		$	673
AULC balance, beginning of period	$	87		$	11		$	98
Provision (reduction in allowance) for unfunded loan commitments and letters of credit	2			(8		)	(6		)
AULC balance, end of period	$	89		$	3		$	92
ACL balance, end of period	$	569		$	196		$	765

Credit Quality Indicators

See Note 4 “Loans / Leases and Allowance for Credit Losses” to the consolidated financial statements of the Annual Report on Form 10-K for the year ended December 31, 2017 for a description of the credit quality indicators Huntington utilizes for monitoring credit quality and for determining an appropriate ACL level.

To facilitate the monitoring of credit quality for C&I and CRE loans, and for purposes of determining an appropriate ACL level for these loans, Huntington utilizes the following internally defined categories of credit grades:


•	Pass - Higher quality loans that do not fit any of the other categories described below.


•	OLEM - The credit risk may be relatively minor yet represents a risk given certain specific circumstances. If the potential weaknesses are not monitored or mitigated, the loan may weaken or the collateral may be inadequate to protect Huntington’s position in the future. For these reasons, Huntington considers the loans to be potential problem loans.


•	Substandard - Inadequately protected loans by the borrower’s ability to repay, equity, and/or the collateral pledged to secure the loan. These loans have identified weaknesses that could hinder normal repayment or collection of the debt. It is likely Huntington will sustain some loss if any identified weaknesses are not mitigated.


•	Doubtful - Loans that have all of the weaknesses inherent in those loans classified as Substandard, with the added elements of the full collection of the loan is improbable and that the possibility of loss is high.

The categories above, which are derived from standard regulatory rating definitions, are assigned upon initial approval of the loan or lease and subsequently updated as appropriate.

Commercial loans categorized as OLEM, Substandard, or Doubtful are considered Criticized loans. Commercial loans categorized as Substandard or Doubtful are both considered Classified loans.

Table of Contents

The following table presents each loan and lease class by credit quality indicator at March 31, 2018 and December 31, 2017.



	March 31, 2018
(dollar amounts in millions)	Credit Risk Profile by UCS Classification
Commercial	Pass		OLEM		Substandard		Doubtful		Total
Commercial and industrial	$	26,719	$	747	$	1,142	$	14	$	28,622
Commercial real estate	7,049		222		139		2		7,412

	Credit Risk Profile by FICO Score (1), (2)
Consumer	750+		650-749		<650		Other (3)		Total
Automobile	$	6,114	$	4,338	$	1,395	$	298	$	12,145
Home equity	6,247		3,025		631		82		9,985
Residential mortgage	5,976		2,591		621		87		9,275
RV and marine finance	1,529		866		104		49		2,548
Other consumer	408		549		96		37		1,090



	December 31, 2017
(dollar amounts in millions)	Credit Risk Profile by UCS Classification
Commercial	Pass		OLEM		Substandard		Doubtful		Total
Commercial and industrial	$	26,268	$	694	$	1,116	$	29	$	28,107
Commercial real estate	6,909		200		115		1		7,225

	Credit Risk Profile by FICO Score (1), (2)
Consumer	750+		650-749		<650		Other (3)		Total
Automobile	$	6,102	$	4,312	$	1,390	$	295	$	12,099
Home equity	6,352		3,024		617		104		10,097
Residential mortgage	5,697		2,581		605		54		8,937
RV and marine finance	1,433		863		96		45		2,437
Other consumer	428		540		143		11		1,122


(1)	Excludes loans accounted for under the fair value option.


(2)	Reflects updated customer credit scores.


(3)	Reflects deferred fees and costs, loans in process, etc.

Impaired Loans

See Note 1 “Significant Accounting Policies” to the consolidated financial statements of the Annual Report on Form 10-K for the year ended December 31, 2017 for a description of accounting policies related to impaired loans.

The following tables present the balance of the ALLL attributable to loans by portfolio segment individually and collectively evaluated for impairment and the related loan and lease balance at March 31, 2018 and December 31, 2017.



(dollar amounts in millions)	Commercial		Consumer		Total
ALLL at March 31, 2018:
Portion of ALLL balance:
Attributable to loans individually evaluated for impairment	$	36	$	9	$	45
Attributable to loans collectively evaluated for impairment	479		197		676
Total ALLL balance	$	515	$	206	$	721
Loan and Lease Ending Balances at March 31, 2018: (1)
Portion of loan and lease ending balance:
Individually evaluated for impairment	$	670	$	610	$	1,280
Collectively evaluated for impairment	35,364		34,433		69,797
Total loans and leases evaluated for impairment	$	36,034	$	35,043	$	71,077


(1)	Excludes loans accounted for under the fair value option.

Table of Contents



(dollar amounts in millions)	Commercial		Consumer		Total
ALLL at December 31, 2017:
Portion of ALLL balance:
Attributable to purchased credit-impaired loans	$	—	$	—	$	—
Attributable to loans individually evaluated for impairment	32		9		41
Attributable to loans collectively evaluated for impairment	450		200		650
Total ALLL balance:	$	482	$	209	$	691
Loan and Lease Ending Balances at December 31, 2017: (1)
Portion of loan and lease ending balances:
Attributable to purchased credit-impaired loans	$	41	$	—	$	41
Individually evaluated for impairment	607		616		1,223
Collectively evaluated for impairment	34,684		34,076		68,760
Total loans and leases evaluated for impairment	$	35,332	$	34,692	$	70,024


(1)	Excludes loans accounted for under the fair value option.

The following tables present by class the ending, unpaid principal balance, and the related ALLL, along with the average balance and interest income recognized only for impaired loans and leases: (1)



	March 31, 2018						Three Months Ended March 31, 2018
(dollar amounts in millions)	Ending Balance		Unpaid Principal Balance (6)		Related Allowance		Average Balance		Interest Income Recognized
With no related allowance recorded:
Commercial and industrial	$	243	$	271	$	—	$	264	$	5
Commercial real estate	71		91		—		63		2
Automobile	—		—		—		—		—
Home equity	—		—		—		—		—
Residential mortgage	—		—		—		—		—
RV and marine finance	—		—		—		—		—
Other consumer	—		—		—		—		—

With an allowance recorded:
Commercial and industrial	314		349		34		286		3
Commercial real estate	42		48		2		47		—
Automobile	37		41		2		36		1
Home equity	335		386		14		334		3
Residential mortgage	307		335		4		308		3
RV and marine finance	2		3		—		2		—
Other consumer	6		6		2		7		—

Total
Commercial and industrial (3)	557		620		34		550		8
Commercial real estate (4)	113		139		2		110		2
Automobile (2)	37		41		2		36		1
Home equity (5)	335		386		14		334		3
Residential mortgage (5)	307		335		4		308		3
RV and marine finance (2)	2		3		—		2		—
Other consumer (2)	6		6		2		7		—

Table of Contents



	December 31, 2017						Three Months Ended March 31, 2017
(dollar amounts in millions)	Ending Balance		Unpaid Principal Balance (6)		Related Allowance		Average Balance		Interest Income Recognized
With no related allowance recorded:
Commercial and industrial	$	284	$	311	$	—	$	276	$	4
Commercial real estate	56		81		—		86		2
Automobile	—		—		—		—		—
Home equity	—		—		—		—		—
Residential mortgage	—		—		—		—		—
RV and marine finance	—		—		—		—		—
Other consumer	—		—		—		—		—

With an allowance recorded:
Commercial and industrial	257		280		29		334		2
Commercial real estate	51		51		3		69		—
Automobile	36		40		2		32		1
Home equity	334		385		14		323		4
Residential mortgage	308		338		4		339		3
RV and marine finance	2		3		—		—		—
Other consumer	8		8		2		4		—

Total
Commercial and industrial (3)	541		591		29		610		6
Commercial real estate (4)	107		132		3		155		2
Automobile (2)	36		40		2		32		1
Home equity (5)	334		385		14		323		4
Residential mortgage (5)	308		338		4		339		3
RV and marine finance (2)	2		3		—		—		—
Other consumer (2)	8		8		2		4		—


(1)	These tables do not include loans fully charged-off.


(2)	All automobile, RV and marine finance and other consumer impaired loans included in these tables are considered impaired due to their status as a TDR.


(3)	At March 31, 2018 and December 31, 2017, C&I loans of $399 million and $382 million, respectively, were considered impaired due to their status as a TDR.


(4)	At March 31, 2018 and December 31, 2017, CRE loans of $92 million and $93 million, respectively, were considered impaired due to their status as a TDR.


(5)	Includes home equity and residential mortgages considered to be collateral dependent due to their non-accrual status as well as home equity and mortgage loans considered impaired due to their status as a TDR.


(6)	The differences between the ending balance and unpaid principal balance amounts represent partial charge-offs.

TDR Loans

TDRs are modified loans where a concession was provided to a borrower experiencing financial difficulties. Loan modifications are considered TDRs when the concessions provided are not available to the borrower through either normal channels or other sources. However, not all loan modifications are TDRs. See Note 4 “Loans / Leases and Allowance for Credit Losses” to the consolidated financial statements of the Annual Report on Form 10-K for the year ended December 31, 2017 for an additional discussion of TDRs.

Table of Contents

The following table presents, by class and modification type, the number of contracts, post-modification outstanding balance, and the financial effects of the modification for the three-month periods ended March 31, 2018 and 2017.



	New Troubled Debt Restructurings During The Three-Month Period Ended (1)
	March 31, 2018						March 31, 2017
(dollar amounts in millions)	Number of Contracts	Post-modification Outstanding Balance (2)		Financial effects of modification (3)			Number of Contracts	Post-modification Outstanding Balance (2)		Financial effects of modification (3)
Commercial and industrial:
Interest rate reduction	1	$	—	$	—		1	$	—	$	—
Amortization or maturity date change	238	96		(2		)	236	113		(1		)
Other	2	—		—			3	—		—
Total Commercial and industrial	241	96		(2		)	240	113		(1		)
Commercial real estate:
Interest rate reduction	—	—		—			—	—		—
Amortization or maturity date change	48	32		—			24	31		—
Other	—	—		—			—	—		—
Total commercial real estate:	48	32		—			24	31		—
Automobile:
Interest rate reduction	16	—		—			14	—		—
Amortization or maturity date change	411	4		—			477	4		—
Chapter 7 bankruptcy	200	2		—			240	2		—
Other	—	—		—			—	—		—
Total Automobile	627	6		—			731	6		—
Home equity:
Interest rate reduction	1	—		—			8	—		—
Amortization or maturity date change	85	5		(1		)	106	5		(1		)
Chapter 7 bankruptcy	51	3		—			87	4		1
Other	7	—		—			58	4		—
Total Home equity	144	8		(1		)	259	13		—
Residential mortgage:
Interest rate reduction	—	—		—			2	—		—
Amortization or maturity date change	72	9		—			99	11		(1		)
Chapter 7 bankruptcy	10	—		—			24	3		—
Other	1	—		—			16	2		—
Total Residential mortgage	83	9		—			141	16		(1		)
RV and marine finance:
Interest rate reduction	—	—		—			—	—		—
Amortization or maturity date change	3	—		—			14	1		—
Chapter 7 bankruptcy	16	—		—			15	—		—
Other	—	—		—			—	—		—
Total RV and marine finance	19	—		—			29	1		—
Other consumer:
Interest rate reduction	440	2		—			1	—		—
Amortization or maturity date change	—	—		—			2	—		—
Chapter 7 bankruptcy	1	—		—			1	—		—
Other	—	—		—			—	—		—
Total Other consumer	441	2		—			4	—		—
Total new troubled debt restructurings	1,603	$	153	$	(3	)	1,428	$	180	$	(2	)


(1)	TDRs may include multiple concessions and the disclosure classifications are based on the primary concession provided to the borrower.


(2)	Post-modification balances approximate pre-modification balances. The aggregate amount of charge-offs as a result of a restructuring are not significant.


(3)	Amount represents the financial impact via provision for loan and lease losses as a result of the modification.

Table of Contents

Pledged Loans and Leases

The Bank has access to the Federal Reserve’s discount window and advances from the FHLB of Cincinnati. As of March 31, 2018 and December 31, 2017, these borrowings and advances are secured by $33.5 billion and $31.7 billion of loans and securities, respectively.

4. AVAILABLE-FOR-SALE SECURITIES

Upon adoption of ASU 2017-12, Huntington transferred $2.8 billion of securities eligible to be hedged under the last-of-layer method from the HTM portfolio to the AFS portfolio. At the time of the transfer, $26 million of unrealized losses were recognized in OCI. Concurrently, Huntington transferred $2.7 billion of securities from the AFS portfolio to the HTM portfolio. At the time of the transfer, AOCI included $56 million of unrealized losses attributed to these securities. This loss will be recognized and amortized into interest income over the remaining life of the securities.

Table of Contents

Contractual maturities of available-for-sale securities at March 31, 2018 and December 31, 2017 were:



	March 31, 2018				December 31, 2017
(dollar amounts in millions)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
U.S. Treasury, Federal agency, and other agency securities:
U.S. Treasury:
1 year or less	$	5	$	5	$	5	$	5
Total U.S. Treasury	5		5		5		5
Federal agencies:
Residential CMO:
After 1 year through 5 years	1		1		1		1
After 5 years through 10 years	47		45		90		89
After 10 years	7,742		7,485		6,570		6,394
Total Residential CMO	7,790		7,531		6,661		6,484
Residential MBS:
After 1 year through 5 years	6		5		6		6
After 5 years through 10 years	33		33		7		8
After 10 years	700		686		1,358		1,353
Total Residential MBS	739		724		1,371		1,367
Commercial MBS:
After 1 year through 5 years	69		67		23		22
After 5 years through 10 years	9		8		151		148
After 10 years	1,775		1,716		2,365		2,317
Total Commercial MBS	1,853		1,791		2,539		2,487
Other agencies:
1 year or less	1		1		2		2
After 1 year through 5 years	8		8		9		9
After 5 years through 10 years	181		178		58		59
Total other agencies	190		187		69		70
Total U.S. Treasury, Federal agency, and other agency securities	10,577		10,238		10,645		10,413
Municipal securities:
1 year or less	153		153		103		103
After 1 year through 5 years	1,129		1,121		1,140		1,134
After 5 years through 10 years	1,738		1,717		1,709		1,704
After 10 years	867		843		940		937
Total municipal securities	3,887		3,834		3,892		3,878
Asset-backed securities:
After 1 year through 5 years	80		79		80		80
After 5 years through 10 years	61		60		53		54
After 10 years	294		288		349		333
Total asset-backed securities	435		427		482		467
Corporate debt:
1 year or less	1		1		—		—
After 1 year through 5 years	67		67		73		74
After 5 years through 10 years	19		20		20		21
After 10 years	13		14		13		14
Total corporate debt	100		102		106		109
Other securities/Sovereign debt:
1 year or less	2		2		1		1
After 1 year through 5 years	4		4		1		1
Total other securities/Sovereign debt	6		6		2		2
Total available-for-sale securities	$	15,005	$	14,607	$	15,127	$	14,869

Table of Contents

The following tables provide amortized cost, fair value, and gross unrealized gains and losses recognized in OCI by investment category at March 31, 2018 and December 31, 2017:



			Unrealized
(dollar amounts in millions)	Amortized Cost		Gross Gains		Gross Losses			Fair Value
March 31, 2018
U.S. Treasury	$	5	$	—	$	—		$	5
Federal agencies:
Residential CMO	7,790		—		(259		)	7,531
Residential MBS	739		2		(16		)	724
Commercial MBS	1,853		—		(63		)	1,791
Other agencies	190		—		(3		)	187
Total U.S. Treasury, Federal agency and other agency securities	10,577		2		(341		)	10,238
Municipal securities	3,887		14		(67		)	3,834
Asset-backed securities	435		—		(8		)	427
Corporate debt	100		2		—			102
Other securities/Sovereign debt	6		—		—			6
Total available-for-sale securities	$	15,005	$	18	$	(416	)	$	14,607



			Unrealized
(dollar amounts in millions)	Amortized Cost		Gross Gains		Gross Losses			Fair Value
December 31, 2017
U.S. Treasury	$	5	$	—	$	—		$	5
Federal agencies:
Residential CMO	6,661		1		(178		)	6,484
Residential MBS	1,371		1		(5		)	1,367
Commercial MBS	2,539		—		(52		)	2,487
Other agencies	69		1		—			70
Total U.S. Treasury, Federal agency and other agency securities	10,645		3		(235		)	10,413
Municipal securities	3,892		21		(35		)	3,878
Asset-backed securities	482		1		(16		)	467
Corporate debt	106		3		—			109
Other securities/Sovereign debt	2		—		—			2
Total available-for-sale securities	$	15,127	$	28	$	(286	)	$	14,869

Table of Contents

The following tables provide detail on investment securities with unrealized losses aggregated by investment category and the length of time the individual securities have been in a continuous loss position as of March 31, 2018 and December 31, 2017.



	Less than 12 Months					Over 12 Months					Total
(dollar amounts in millions)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
March 31, 2018
Federal agencies:
Residential CMO	$	3,291	$	(71	)	$	4,027	$	(188	)	$	7,318	$	(259	)
Residential MBS	648		(16		)	11		—			659		(16		)
Commercial MBS	322		(9		)	1,469		(54		)	1,791		(63		)
Other agencies	107		(1		)	69		(2		)	176		(3		)
Total Federal Agency and other agency securities	4,368		(97		)	5,576		(244		)	9,944		(341		)
Municipal securities	2,182		(45		)	623		(22		)	2,805		(67		)
Asset-backed securities	240		(3		)	144		(5		)	384		(8		)
Corporate debt	14		—			—		—			14		—
Other securities/Sovereign debt	—		—			2		—			2		—
Total temporarily impaired securities	$	6,804	$	(145	)	$	6,345	$	(271	)	$	13,149	$	(416	)



	Less than 12 Months					Over 12 Months					Total
(dollar amounts in millions)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
December 31, 2017
Federal agencies:
Residential CMO	$	1,660	$	(19	)	$	4,520	$	(159	)	$	6,180	$	(178	)
Residential MBS	1,078		(5		)	11		—			1,089		(5		)
Commercial MBS	960		(15		)	1,527		(37		)	2,487		(52		)
Other agencies	39		—			—		—			39		—
Total Federal Agency and other agency securities	3,737		(39		)	6,058		(196		)	9,795		(235		)
Municipal securities	1,681		(21		)	497		(14		)	2,178		(35		)
Asset-backed securities	127		(1		)	173		(15		)	300		(16		)
Total temporarily impaired securities	$	5,545	$	(61	)	$	6,728	$	(225	)	$	12,273	$	(286	)

At March 31, 2018 and December 31, 2017, the carrying value of investment securities pledged to secure public and trust deposits, trading account liabilities, U.S. Treasury demand notes, and security repurchase agreements totaled $6.5 billion and $6.1 billion, respectively. There were no securities of a single issuer, which are not governmental or government-sponsored, that exceeded 10% of shareholders’ equity at either March 31, 2018 or December 31, 2017.

The following table is a summary of realized securities gains and losses for the three-month periods ended March 31, 2018 and 2017, respectively.



	Three Months Ended March 31,
(dollar amounts in millions)	2018			2017
Gross gains on sales of securities	$	5		$	1
Gross (losses) on sales of securities	(5		)	(1		)
Net gain on sales of securities	$	—		$	—

Table of Contents

Security Impairment

Huntington evaluates the available-for-sale securities portfolio on a quarterly basis for impairment and conducts a comprehensive security-level assessment on all available-for-sale securities. Impairment would exist when the present value of the expected cash flows are not sufficient to recover the entire amortized cost basis at the balance sheet date. Under these circumstances, any credit impairment would be recognized in earnings. During the 2018 first quarter, Huntington sold the remaining trust preferred CDO securities resulting in a gain of $3 million. As of March 31, 2018, the Huntington has evaluated available-for-sale securities with gross unrealized losses for impairment and concluded no OTTI is required.

5. HELD-TO-MATURITY SECURITIES

These are debt securities that Huntington has the intent and ability to hold until maturity. The debt securities are carried at amortized cost and adjusted for amortization of premiums and accretion of discounts using the interest method.

See Note 4 "Available -for-sale- securities" regarding the transfers between the securities portfolios during the 2018 first quarter.

Listed below are the contractual maturities of held-to-maturity securities at March 31, 2018 and December 31, 2017.



	March 31, 2018				December 31, 2017
(dollar amounts in millions)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Federal agencies:
Residential CMO:
After 5 years through 10 years	39		38		—		—
After 10 years	2,354		2,291		3,714		3,657
Total Residential CMO	2,393		2,329		3,714		3,657
Residential MBS:
After 5 years through 10 years	—		—		28		28
After 10 years	1,651		1,606		1,021		1,016
Total Residential MBS	1,651		1,606		1,049		1,044
Commercial MBS:
After 1 year through 5 years	—		—		38		37
After 5 years through 10 years	131		128		1		1
After 10 years	4,223		4,101		3,752		3,698
Total Commercial MBS	4,354		4,229		3,791		3,736
Other agencies:
After 1 year through 5 years	14		13		7		8
After 5 years through 10 years	215		213		362		360
After 10 years	157		154		163		161
Total other agencies	386		380		532		529
Total Federal agencies and other agencies	8,784		8,544		9,086		8,966
Municipal securities:
After 10 years	5		5		5		5
Total municipal securities	5		5		5		5
Total held-to-maturity securities	$	8,789	$	8,549	$	9,091	$	8,971

Table of Contents

The following table provides amortized cost, gross unrealized gains and losses, and fair value by investment category at March 31, 2018 and December 31, 2017.



			Unrealized
(dollar amounts in millions)	Amortized Cost		Gross Gains		Gross Losses			Fair Value
March 31, 2018
Federal agencies:
Residential CMO	$	2,393	$	—	$	(63	)	$	2,329
Residential MBS	1,651		—		(45		)	1,606
Commercial MBS	4,354		—		(125		)	4,229
Other agencies	386		—		(6		)	380
Total Federal agencies and other agencies	8,784		—		(239		)	8,544
Municipal securities	5		—		—			5
Total held-to-maturity securities	$	8,789	$	—	$	(239	)	$	8,549



			Unrealized
(dollar amounts in millions)	Amortized Cost		Gross Gains		Gross Losses			Fair Value
December 31, 2017
Federal agencies:
Residential CMO	$	3,714	$	1	$	(58	)	$	3,657
Residential MBS	1,049		2		(7		)	1,044
Commercial MBS	3,791		—		(55		)	3,736
Other agencies	532		1		(4		)	529
Total Federal agencies and other agencies	9,086		4		(124		)	8,966
Municipal securities	5		—		—			5
Total held-to-maturity securities	$	9,091	$	4	$	(124	)	$	8,971

The following tables provide detail on HTM securities with unrealized losses aggregated by investment category and the length of time the individual securities have been in a continuous loss position, at March 31, 2018 and December 31, 2017.



	Less than 12 Months					Over 12 Months					Total
(dollar amounts in millions)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
March 31, 2018
Federal agencies:
Residential CMO	$	947	$	(23	)	$	1,313	$	(40	)	$	2,260	$	(63	)
Residential MBS	1,606		(45		)	—		—			1,606		(45		)
Commercial MBS	3,495		(109		)	726		(16		)	4,221		(125		)
Other agencies	297		(4		)	62		(2		)	359		(6		)
Total Federal agencies and other agencies	6,345		(181		)	2,101		(58		)	8,446		(239		)
Municipal securities	—		—			5		—			5		—
Total temporarily impaired securities	$	6,345	$	(181	)	$	2,106	$	(58	)	$	8,451	$	(239	)

Table of Contents



	Less than 12 Months					Over 12 Months					Total
(dollar amounts in millions)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
December 31, 2017
Federal agencies:
Residential CMO	$	2,369	$	(26	)	$	1,019	$	(32	)	$	3,388	$	(58	)
Residential MBS	974		(7		)	—		—			974		(7		)
Commercial MBS	3,456		(49		)	253		(6		)	3,709		(55		)
Other agencies	249		(2		)	139		(2		)	388		(4		)
Total Federal agencies and other agencies	7,048		(84		)	1,411		(40		)	8,459		(124		)
Municipal securities	—		—			5		—			5		—
Total temporarily impaired securities	$	7,048	$	(84	)	$	1,416	$	(40	)	$	8,464	$	(124	)

Security Impairment

Huntington evaluates the held-to-maturity securities portfolio on a quarterly basis for impairment. Impairment would exist when the present value of the expected cash flows is not sufficient to recover the entire amortized cost basis at the balance sheet date. Under these circumstances, any impairment would be recognized in earnings. As of March 31, 2018, Huntington has evaluated held-to-maturity securities with gross unrealized losses for impairment and concluded no OTTI is required.

6. OTHER SECURITIES



	March 31, 2018				December 31, 2017
(dollar amounts in millions)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Other securities, at cost
Non-marketable equity securities:
Federal Home Loan Bank stock	287		287		287		287
Federal Reserve Bank stock	294		294		294		294
Other securities, at fair value
Mutual funds	19		19		18		18
Marketable equity securities	2		2		1		1
Total other securities	$	602	$	602	$	600	$	600

Other securities are primarily composed of FHLB stock and FRB stock (which are carried at cost) and mutual funds and other marketable equity securities (which are carried at fair value, with changes in fair value recognized in other noninterest income). Other securities that are carried at cost are reviewed at least annually for impairment, with valuation adjustments recognized in other noninterest income.

7. LOAN SALES AND SECURITIZATIONS

Residential Mortgage Portfolio

The following table summarizes activity relating to residential mortgage loans sold with servicing retained for the three-month periods ended March 31, 2018 and 2017:



	Three Months Ended March 31,
(dollar amounts in millions)	2018		2017
Residential mortgage loans sold with servicing retained	$	843	$	845
Pretax gains resulting from above loan sales (1)	21		22


(1)	Recorded in mortgage banking income.

Table of Contents

The following table summarizes the changes in MSRs recorded using the amortization method for the three-month periods ended March 31, 2018 and 2017:



	Three Months Ended March 31,
(dollar amounts in millions)	2018			2017
Carrying value, beginning of period	$	191		$	172
New servicing assets created	10			10
Impairment recovery (charge)	7			2
Amortization	(8		)	(6		)
Carrying value, end of period	$	200		$	178
Fair value, end of period	$	205		$	179
Weighted-average life (years)	7.0			7.1

MSRs do not trade in an active, open market with readily observable prices. While sales of MSRs occur, the precise terms and conditions are typically not readily available. Therefore, the fair value of MSRs is estimated using a discounted future cash flow model. The model considers portfolio characteristics, contractually specified servicing fees and assumptions related to prepayments, delinquency rates, late charges, other ancillary revenues, costs to service, and other economic factors. Changes in the assumptions used may have a significant impact on the valuation of MSRs.

MSR values are very sensitive to movements in interest rates as expected future net servicing income depends on the projected outstanding principal balances of the underlying loans, which can be greatly impacted by the level of prepayments. Huntington economically hedges the value of certain MSRs against changes in value attributable to changes in interest rates using a combination of derivative instruments and trading securities.

For MSRs under the amortization method, a summary of key assumptions and the sensitivity of the MSR value to changes in these assumptions at March 31, 2018, and December 31, 2017 follows:



	March 31, 2018								December 31, 2017
			Decline in fair value due to								Decline in fair value due to
(dollar amounts in millions)	Actual		10% adverse change			20% adverse change			Actual		10% adverse change			20% adverse change
Constant prepayment rate (annualized)	8.42	%	$	(9	)	$	(18	)	8.30	%	$	(5	)	$	(10	)
Spread over forward interest rate swap rates	979	bps	(8		)	(14		)	1,049	bps	(7		)	(13		)

Additionally, Huntington held MSRs recorded using the fair value method of $12 million and $13 million at March 31, 2018 and 2017, respectively. The change in fair value representing time decay, payoffs and changes in valuation inputs and assumptions for the three-month periods ended March 31, 2018 and 2017 was $1 million and less than $1 million, respectively.

Total servicing, late and other ancillary fees included in mortgage banking income were $15 million and $14 million for the three-month periods ended March 31, 2018 and 2017, respectively. The unpaid principal balance of residential mortgage loans serviced for third parties was $20.1 billion and $19.8 billion at March 31, 2018 and December 31, 2017, respectively.

Automobile Loans

Huntington has retained servicing responsibilities on sold automobile loans and receives annual servicing fees and other ancillary fees on the outstanding loan balances. Automobile loan servicing rights are accounted for using the amortization method. A servicing asset is established at fair value at the time of the sale. The servicing asset is then amortized against servicing income. Impairment, if any, is recognized when carrying value exceeds the fair value as determined by calculating the present value of expected net future cash flows. The primary risk characteristic for measuring servicing assets is payoff rates of the underlying loan pools. Valuation calculations rely on the predicted payoff assumption and, if actual payoffs are faster than expected, then future value could be impaired.

Table of Contents

Changes in the carrying value of automobile loan servicing rights for the three-month periods ended March 31, 2018 and 2017, and the fair value at the end of each period were as follows:



	Three Months Ended March 31,
(dollar amounts in millions)	2018			2017
Carrying value, beginning of period	$	8		$	18
Amortization	(2		)	(3		)
Carrying value, end of period	$	6		$	15
Fair value, end of period	$	7		$	15
Weighted-average contractual life (years)	3.4			4.0

Servicing income amounted to $3 million and $5 million for the three-month periods ending March 31, 2018, and 2017. The unpaid principal balance of automobile loans serviced for third parties was $0.9 billion and $1.0 billion at March 31, 2018 and December 31, 2017, respectively.

Small Business Association (SBA) Portfolio

The following table summarizes activity relating to SBA loans sold with servicing retained for the three-month periods ended March 31, 2018 and 2017:



	Three Months Ended March 31,
(dollar amounts in millions)	2018		2017
SBA loans sold with servicing retained	$	64	$	78
Pretax gains resulting from above loan sales (1)	7		6


(1)	Recorded in gain on sale of loans.

Huntington has retained servicing responsibilities on sold SBA loans and receives annual servicing fees on the outstanding loan balances. SBA loan servicing rights are accounted for using the amortization method. A servicing asset is established at fair value at the time of the sale using a discounted future cash flow model. The servicing asset is then amortized against servicing income. Impairment, if any, is recognized when carrying value exceeds the fair value as determined by calculating the present value of expected net future cash flows.

The following table summarizes the changes in the carrying value of the servicing asset for the three-month periods ended March 31, 2018 and 2017:



	Three Months Ended March 31,
(dollar amounts in millions)	2018			2017
Carrying value, beginning of period	$	27		$	21
New servicing assets created	3			1
Amortization	(2		)	(1		)
Carrying value, end of period	$	28		$	21
Fair value, end of period	$	32		$	26
Weighted-average life (years)	3.3			3.3

Servicing income amounted to $3 million and $3 million for the three-month periods ending March 31, 2018, and 2017, respectively. The unpaid principal balance of SBA loans serviced for third parties was $1.5 billion and $1.4 billion at March 31, 2018 and December 31, 2017, respectively.

Table of Contents

8. OTHER COMPREHENSIVE INCOME

The components of Huntington's OCI for the three-month periods ended March 31, 2018 and 2017, were as follows:



	Three Months Ended March 31, 2018
				Tax (Expense)
(dollar amounts in millions)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	—		$	—		$	—
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period	(206		)	45			(161		)
Less: Reclassification adjustment for net losses (gains) included in net income	15			(3		)	12
Net change in unrealized holding gains (losses) on available-for-sale debt securities	(191		)	42			(149		)
Net change in pension and other post-retirement obligations	1			—			1
Total other comprehensive income (loss)	$	(190	)	$	42		$	(148	)



	Three Months Ended March 31, 2017
	Tax (Expense)
(dollar amounts in millions)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	1		$	—		$	1
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period	9			(3		)	6
Less: Reclassification adjustment for net losses (gains) included in net income	6			(2		)	4
Net change in unrealized holding gains (losses) on available-for-sale debt securities	16			(5		)	11
Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period	(2		)	1			(1		)
Less: Reclassification adjustment for net (gains) losses included in net income	1			(1		)	—
Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships	(1		)	—			(1		)
Net change in pension and other post-retirement obligations	—			—			—
Total other comprehensive income (loss)	$	15		$	(5	)	$	10

Table of Contents

Activity in accumulated OCI for the three-month periods ended March 31, 2018 and 2017, were as follows:



(dollar amounts in millions)	Unrealized gains and (losses) on debt securities (1)			Unrealized gains and (losses) on cash flow hedging derivatives			Unrealized gains (losses) for pension and other post- retirement obligations			Total
December 31, 2016	$	(193	)	$	(3	)	$	(205	)	$	(401	)
Other comprehensive income before reclassifications	7			(1		)	—			6
Amounts reclassified from accumulated OCI to earnings	4			—			—			4
Period change	11			(1		)	—			10
March 31, 2017	$	(182	)	$	(4	)	$	(205	)	$	(391	)

December 31, 2017	$	(278	)	$	—		$	(250	)	$	(528	)
Cumulative-effect adjustments (ASU 2016-01)	(1		)	—			—			(1		)
Other comprehensive income before reclassifications	(161		)	—			—			(161		)
Amounts reclassified from accumulated OCI to earnings	12			—			1			13
Period change	(149		)	—			1			(148		)
March 31, 2018	$	(428	)	$	—		$	(249	)	$	(677	)

(1)

AOCI amounts at March 31, 2018, December 31, 2017 and March 31, 2017 include $147 million, $95 million and $81 million, respectively, of net unrealized gains on securities transferred from the available-for-sale securities portfolio to the held-to-maturity securities portfolio. The net unrealized gains will be recognized in earnings over the remaining life of the security using the effective interest method.

The following table presents the reclassification adjustments out of accumulated OCI included in net income and the impacted line items as listed on the Unaudited Condensed Consolidated Statements of Income for the three-month periods ended March 31, 2018 and 2017:



	Reclassifications out of accumulated OCI
Accumulated OCI components	Amounts reclassified from accumulated OCI						Location of net gain (loss) reclassified from accumulated OCI into earnings
	Three Months Ended
(dollar amounts in millions)	March 31, 2018			March 31, 2017
Gains (losses) on debt securities:
Amortization of unrealized gains (losses)	$	(3	)	$	(4	)	Interest income - held-to-maturity securities - taxable
Realized gain (loss) on sale of securities	(12		)	(2		)	Noninterest income - net gains (losses) on sale of securities
OTTI recorded	—			—			Noninterest income - net gains (losses) on sale of securities
Total before tax	(15		)	(6		)
Tax (expense) benefit	3			2
Net of tax	$	(12	)	$	(4	)
Gains (losses) on cash flow hedging relationships:
Interest rate contracts	$	—		$	(1	)	Interest income - loans and leases
Total before tax	—			(1		)
Tax (expense) benefit	—			1
Net of tax	$	—		$	—
Amortization of defined benefit pension and post-retirement items:
Actuarial gains (losses)	$	2		$	(1	)	Noninterest expense - personnel costs
Net periodic benefit costs	(1		)	1			Noninterest expense - personnel costs
Total before tax	1			—
Tax (expense) benefit	—			—
Net of tax	$	1		$	—

Table of Contents

9. SHAREHOLDERS’ EQUITY

The following is a summary of Huntington's non-cumulative perpetual preferred stock outstanding as of March 31, 2018.



(dollar amounts in millions, except per share amounts)
Series	Description	Issuance Date	Total Shares Outstanding	Carrying Amount	Dividend Rate		Earliest Redemption Date
Series B	Non-cumulative, non-voting, perpetual	12/28/2011	35,500	23	3-mo. LIBOR + 270 bps		1/15/2017
Series D	Non-cumulative, non-voting perpetual	3/21/2016	400,000	386	6.25	%	7/15/2021
Series D	Non-cumulative, non-voting perpetual	5/5/2016	200,000	199	6.25	%	7/15/2021
Series C	Non-cumulative, non-voting perpetual	8/16/2016	100,000	100	5.875	%	1/15/2022
Series E	Non-cumulative, non-voting perpetual	2/27/2018	5,000	495	5.700	%	4/15/2023
Total			740,500	1,203

Series B, D and C of preferred stock has a liquidation value and redemption price per share of $1,000, plus any declared and unpaid dividends. Series E stock has a liquidation value and redemption price per share of $100,000, plus any declared and unpaid dividends. All preferred stock has no stated maturity and redemption is solely at the option of the Company. Under current rules, any redemption of the preferred stock is subject to prior approval of the FRB.

Preferred A Stock conversion

On February 21, 2018, Huntington elected to effect the conversion of all of its outstanding 8.50% Series A Non-Cumulative Perpetual Convertible Preferred Stock into common stock pursuant to the terms of the Series A Preferred Stock. On February 21, 2018, the closing sale price of the Common Stock was $15.73, which marked the 20th trading day in the previous 30 consecutive trading days that the Common Stock closed above $15.54 (which is equal to 130% of the conversion price for the Series A Preferred Stock of $11.95 currently in effect), triggering the right of Huntington Bancshares to elect to mandatorily convert all shares of Series A Preferred Stock into shares of Common Stock in accordance with the terms of the Series A Preferred Stock. On February 22, 2018, each share of Series A Preferred Stock was converted into 83.668 shares of Common Stock. Upon conversion, the Series A Preferred Stock is no longer outstanding and all rights with respect to the Series A Preferred Stock were ceased and terminated, except the right to receive the number of whole shares and any required cash-in-lieu of fractional shares of Common Stock. Following the conversion, the Series A Preferred Stock shares were delisted from trading on NASDAQ.

Preferred E Stock issued and outstanding

During the 2018 first quarter, Huntington issued $500 million of preferred stock. Huntington issued 500,000 depositary shares, each depositary shares representing a 1/100th ownership interest in a share of 5.700% Series E Fixed-to-Floating Non-Cumulative Perpetual Preferred Stock (Preferred E Stock), par value $0.01 per share, with a liquidation preference of $100,000 per share (equivalent to $1,000 per depositary share). Each holder of a depositary share will be entitled to all proportional rights and preferences of the Preferred E Stock (including dividend, voting, redemption, and liquidation rights). Costs of $5 million related to the issuance of the Preferred E Stock are reported as a direct deduction from the face amount of the stock.

Dividends on the Preferred E Stock will be non-cumulative and payable quarterly in arrears, when, as and if authorized by the Company's board of directors or a duly authorized committee of the board and declared by the Company, at an annual rate of 5.700% per year on the liquidation preference of $100,000 per share, equivalent to $1,000 per depositary share. The dividend payment dates will be the fifteenth day of each January, April, July and October, commencing on July 15, 2018, or the next business day if any such day is not a business day.

The Preferred E Stock is perpetual and has no maturity date. Huntington may redeem the Preferred E Stock at its option, (i) in whole or in part, from time to time, on any dividend payment date on or after April 15, 2023 or (ii) in whole but not in part, within 90 days following a change in laws or regulations, in each case, at a redemption price equal to $100,000 per share (equivalent to $1,000 per depositary share), plus any declared and unpaid dividends, without regard to any undeclared dividends, on the Series E Preferred Stock prior to the date fixed for redemption. If Huntington redeems the Preferred E Stock, the depositary will redeem a proportional number of depositary shares. Neither the holders of Preferred E Stock nor holders of depositary shares will have the right to require the redemption or repurchase of the Preferred E Stock or the depositary shares. Any redemption of the Preferred E Stock is subject to Huntington's receipt of any required prior approval by the Board of Governors of the Federal Reserve System.

Table of Contents

2017 Comprehensive Capital Analysis and Review (CCAR)

On June 28, 2017, Huntington was notified by the Federal Reserve that it had no objection to Huntington's proposed capital actions included in Huntington's capital plan submitted in the 2017 CCAR. These actions included a 38% increase in quarterly dividend per common share to $0.11, starting in the fourth quarter of 2017, the repurchase of up to $308 million of common stock over the next four quarters (July 1, 2017 through June 30, 2018), subject to authorization by the Board of Directors, and maintaining dividends on the outstanding classes of preferred stock and trust preferred securities.

10. EARNINGS PER SHARE

Basic earnings per share is the amount of earnings (adjusted for dividends declared on preferred stock) available to each share of common stock outstanding during the reporting period. Diluted earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period adjusted to include the effect of potentially dilutive common shares. Potentially dilutive common shares include incremental shares issued for stock options, restricted stock units and awards, distributions from deferred compensation plans, and the conversion of the Company’s convertible preferred stock. Potentially dilutive common shares are excluded from the computation of diluted earnings per share during periods in which the effect would be antidilutive.

On February 22, 2018, Huntington converted of all its outstanding 8.50% Series A Non-Cumulative Perpetual Convertible Preferred Stock to 30.3 million shares of common stock. Following the conversion, the additional shares were included in average common shares issued and outstanding. The 2018 total diluted average common shares issued and outstanding was impacted by using the if-converted method. The calculation of basic and diluted earnings per share for the three-month periods ended March 31, 2018 and 2017 was as follows:



	Three Months Ended March 31,
(dollar amounts in millions, except per share amounts)	2018			2017
Basic earnings per common share:
Net income	$	326		$	208
Preferred stock dividends	(12		)	(19		)
Net income available to common shareholders	$	314		$	189
Average common shares issued and outstanding (000)	1,083,836			1,086,374
Basic earnings per common share	$	0.29		$	0.17
Diluted earnings per common share:
Net income available to common shareholders	$	314		$	189
Effect of assumed preferred stock conversion	—			—
Net income applicable to diluted earnings per share	$	314		$	189
Average common shares issued and outstanding (000)	1,083,836			1,086,374
Dilutive potential common shares:
Stock options and restricted stock units and awards	19,858			19,139
Shares held in deferred compensation plans	3,228			2,953
Dilutive impact of Preferred Stock	17,856			—
Other	—			151
Dilutive potential common shares	40,942			22,243
Total diluted average common shares issued and outstanding (000)	1,124,778			1,108,617
Diluted earnings per common share	$	0.28		$	0.17

There were approximately 0.1 million and 0.9 million of options to purchase shares of common stock outstanding for the three-month periods ended March 31, 2018 and 2017, respectively. These options were not included in the computation of diluted earnings per share because the effect would be antidilutive.

Table of Contents

11. NONINTEREST INCOME

Huntington earns a variety of revenue including interest and fees from customers as well as revenues from non-customers. Certain sources of revenue are recognized within interest or fee income and are outside of the scope of ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”). Other sources of revenue fall within the scope of ASC 606 and are generally recognized within ‘noninterest income’. These revenues are included within various sections of the consolidated financial statements. The following table shows Huntington’s total noninterest income segregated between contracts with customers within the scope of ASC 606 and those within the scope of other GAAP Topics.



(dollar amounts in millions)	Three Months Ended March 31, 2018
Non-interest income
Noninterest income from contracts with customers	$	214
Noninterest income within the scope of other GAAP topics	100
Total noninterest income	$	314

Huntington recognizes revenue when the performance obligations related to the transfer of goods or services under the terms of a contract are satisfied. Some obligations are satisfied at a point in time while others are satisfied over a period of time. Revenue is recognized as the amount of consideration to which Huntington expects to be entitled to in exchange for transferring goods or services to a customer. When consideration includes a variable component, the amount of consideration attributable to variability is included in the transaction price only to the extent it is probable that significant revenue recognized will not be reversed when uncertainty associated with the variable consideration is subsequently resolved. Generally, the variability relating to the consideration is explicitly stated in the contracts, but may also arise from Huntington's customer business practice, for example, waiving certain fees related to customer’s deposit accounts such as non-sufficient funds (“NSF”) fees. Huntington's contracts generally do not contain terms that require significant judgement to determine the variability impacting the transaction price.

Revenue is measured as the amount of consideration Huntington expects to be entitled to in exchange for transferring goods or services. Revenue is segregated based on the nature of product and services offered as part of contractual arrangements. Revenue from contracts with customers is broadly segregated as follows.

•

Service charge on deposit accounts include fees and other charges Huntington receives to provide various services, including but not limited to, maintaining an account with a customer, providing overdraft services, wire transfer, transferring funds, and accepting and executing stop-payment orders. The consideration includes both fixed (e.g., account maintenance fee) and transaction fees (e.g., wire-transfer fee). The fixed fee is recognized over a period of time while the transaction fee is recognized when a specific service (e.g., execution of wire-transfer) is rendered to the customer. Huntington may, from time to time, waive certain fees (e.g., NSF fee) for customers but generally do not reduce the transaction price to reflect variability for future reversals due to the insignificance of the amounts. Waiver of fees reduces the revenue in the period the waiver is granted to the customer.

•

Cards and payment processing income includes interchange fee earned on debit cards and credit cards. All other fees (e.g. annual fees), and interest income are recognized in accordance with ASC 310. Huntington recognizes interchange fees for services performed related to authorization and settlement of a cardholder’s transaction with a merchant. Revenue is recognized when a cardholder’s transaction is approved and settled. The revenue may be constrained due to inherent uncertainty related to cardholder’s right to return goods and services but the uncertainty is resolved within a short period of time (generally within 30 days) and the amount of returns was not material for the reporting period ended March 31, 2018. Revenue is not adjusted for such variability, rather returns reduce the amount of interchange revenue in the period the return is made by the customer.

Certain volume or transaction based interchange expenses (net of rebates) paid to the payment network reduce the interchange revenue and is presented net on the income statement. Similarly, rewards payable under a reward program to cardholders are recognized as a reduction of the transaction price and are presented net against the interchange revenue.

Table of Contents

•

Trust and investment management services income includes fee income generated from personal, corporate and institutional customers. Huntington also provides investment management services, cash management services as well as tax reporting to customers. Services are rendered over a period of time, over which revenue is recognized. Huntington may also recognize revenue from referring a customer to outside third-parties including mutual fund companies that pay distribution (12b-1) fees and other expenses. 12b-1 fees are received upon initially placing account holder’s funds with a mutual fund company as well as in the future periods as long as the account holder (i.e., the fund investor), remains invested in the fund. The transaction price includes variable consideration which is considered constrained as it is not probable that a significant revenue reversal in the amount of cumulative revenue recognized will not occur. Accordingly, those fees are recognized as revenue when the uncertainty associated with the variable consideration is subsequently resolved, that is, initial fees are recognized in the initial period while the future fees are recognized in future periods. Trust and investment management services also include commissions that are earned for placing a brokerage transaction for execution such as stocks or other investments. Revenue is recognized once the transaction is executed and Huntington is entitled to receive consideration.

•

Insurance income include agency commissions that are recognized when Huntington sells insurance policies to customers. Huntington is also entitled to renewal commissions and, in some cases, profit sharing which are recognized in subsequent periods. The initial commission is recognized when the insurance policy is sold to a customer. Renewal commission is variable consideration and is recognized in subsequent periods when the uncertainty around variable consideration is subsequently resolved (i.e., when customer renews the policy). Profit sharing is also a variable consideration that is not recognized until the variability surrounding realization of revenue is resolved (i.e., Huntington have reached a minimum volume of sales). Another source of variability is the ability of the policy holder to cancel the policy anytime and in such cases, Huntington may be required, under the terms of the contract, to return part of the commission received. The variability related to cancellation of the policy is not deemed significant and thus, does not impact the amount of revenue recognized. In the event the policyholder chooses to cancel the policy at any time, the revenue for amounts which qualify for claw-back are reversed in the period the cancellation occurs.


•	Other noninterest income includes a variety of other revenue streams including capital markets revenue, consumer fees and marketing allowance revenue. Revenue is recognized when, or as, a performance obligation is satisfied. Inherent variability in the transaction price is not recognized until the uncertainty affecting the variability is resolved.

Control is transferred to a customer either at a point in time or over time. A performance obligation is deemed satisfied when the control over goods or services is transferred to the customer. To determine when control is transferred at a point in time, Huntington considers indicators, including but not limited to the right to payment for the asset, transfer of significant risk and rewards of ownership of the asset and acceptance of asset by the customer. When control is transferred over a period of time, for different performance obligations, either the input or output method is used to determine the progress. The measure of progress used to assess completion of the performance obligation varies between performance obligations and may be based on time throughout the period of service or on the value of goods and services transferred to the customer. As each distinct service or activity is performed, Huntington transfers control to the customer based on the services performed as the customer simultaneously receives the benefits of those services. This timing of revenue recognition aligns with the resolution of any uncertainty related to variable consideration. Costs incurred to obtain a revenue producing contract is expensed when incurred as a practical expedient as the contractual period for majority of contracts is one year or less.

Revenue is recorded in the business segment responsible for the related product or service. Fee sharing arrangements exist to allocate portions of such revenue to other business segments involved in selling to, or providing service to, customers. Business segment results are determined based upon management's reporting system, which assigns balance sheet and income statement items to each of the business segments. The process is designed around Huntington's organizational and management structure and, accordingly, the results derived are not necessarily comparable with similar information published by other financial institutions.

Table of Contents

The following table illustrates the disaggregation by operating segment and major revenue stream and reconciles disaggregated revenue to segment revenue presented in Note 17.



(dollar amounts in millions)	Consumer & Business Banking		Commercial Banking		Vehicle Finance		RBHPCG		Treasury / Other		Huntington Consolidated
Major Revenue Streams
Service charges on deposit accounts	$	68	$	16	$	1	$	1	$	—	$	86
Cards and payment processing income	47		2		—		—		—		49
Trust and investment management services	7		1		—		36		—		44
Insurance income	8		1		—		11		1		21
Other Income	10		—		1		3		—		14
Net revenue from contracts with customers	$	140	$	20	$	2	$	51	$	1	$	214
Noninterest income within the scope of other GAAP topics	34		49		1		—		16		100
Total noninterest income	$	174	$	69	$	3	$	51	$	17	$	314

Huntington generally provides services for customers in which it acts as principal. Payment terms and conditions vary amongst services and customers, and thus impact the timing and amount of revenue recognition. Some fees may be paid before any service is rendered and accordingly, such fees are deferred until the obligations pertaining to those fees are satisfied. Most Huntington contracts with customers are cancelable by either party without penalty or; they are short-term in nature, with a contract duration of less than one year. Accordingly, most revenue deferred for the reporting period ended March 31, 2018 is expected to be earned within one year. Huntington does not have significant balances of contract assets or contract liabilities and any change in those balances during the reporting period ended March 31, 2018 was determined to be immaterial.

12. BENEFIT PLANS

Huntington sponsors a non-contributory defined benefit pension plan covering substantially all employees hired or rehired prior to January 1, 2010. The plan, which was modified in 2013, no longer accrues service benefits to participants and provides benefits based upon length of service and compensation levels. Huntington's funding policy is to contribute an annual amount that is at least equal to the minimum funding requirements but not more than the amount deductible under the Internal Revenue Code. There is no required minimum contribution for 2018.

In addition, Huntington has a defined benefit post-retirement plan that provides certain healthcare and life insurance benefits to retired employees who have attained the age of 55 and have at least 10 years of vesting service under this plan. For additional information on benefit plans, see the Benefit Plan footnote in our 2017 Form 10-K.

The following table shows the components of net periodic (benefit) cost for all plans:



	Pension Benefits (1)						Post-Retirement Benefits (1)
	Three Months Ended March 31,						Three Months Ended March 31,
(dollar amounts in millions)	2018			2017			2018			2017
Service cost	$	1		$	1		$	—		$	—
Interest cost	7			7			—			—
Expected return on plan assets	(12		)	(14		)	—			—
Amortization of prior service cost	—			—			(1		)	—
Amortization of loss	2			2			—			—
Settlements	3			3			—			—
Net periodic (benefit) cost	$	1		$	(1	)	$	(1	)	$	—


(1)	All pension and post-retirement (benefits) costs are recorded in Other Income on the Condensed Consolidated Statements of Income.

Huntington has a defined contribution plan that is available to eligible employees. Beginning January 1, 2018, Huntington increased the company match. Huntington matches participant contributions, up to the first 5% of base pay that is contributed to the defined contribution plan. Huntington's expense related to the defined contribution plans during the first quarter 2018 and 2017 was $11 million and $11 million, respectively.

Table of Contents

13. FAIR VALUES OF ASSETS AND LIABILITIES

See Note 18 “Fair Value of Assets and Liabilities” to the Consolidated Financial Statements of the Annual Report on Form 10-K for the year ended December 31, 2017 for a description of the valuation methodologies used for instruments measured at fair value. Assets and liabilities measured at fair value rarely transfer between Level 1 and Level 2 measurements. There were no such transfers during the three-month periods ended March 31, 2018 and 2017.

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, 2018 and December 31, 2017 are summarized below:



	Fair Value Measurements at Reporting Date Using					Netting Adjustments (1)		March 31, 2018
(dollar amounts in millions)	Level 1		Level 2		Level 3	Netting Adjustments (1)		March 31, 2018
Assets
Trading account securities:
Municipal securities	$	—	$	2	—	—		$	2
Other securities	82		1		—	—		83
	82		3		—	—		85
Available-for-sale securities:
U.S. Treasury securities	5		—		—	—		5
Residential CMOs	—		7,531		—	—		7,531
Residential MBS	—		724		—	—		724
Commercial MBS	—		1,791		—	—		1,791
Other agencies	—		187		—	—		187
Municipal securities	—		604		3,230	—		3,834
Asset-backed securities	—		427		—	—		427
Corporate debt	—		102		—	—		102
Other securities/sovereign debt	—		6		—	—		6
	5		11,372		3,230	—		14,607
Other securities	21		—		—	—		21
Loans held for sale	—		426		—	—		426
Loans held for investment	—		49		37	—		86
MSRs	—		—		12	—		12
Derivative assets	—		350		6	(269	)	87
Liabilities
Derivative liabilities	—		433		6	(282	)	157
Short-term borrowings	1		—		—	—		1

Table of Contents



	Fair Value Measurements at Reporting Date Using					Netting Adjustments (1)		December 31, 2017
(dollar amounts in millions)	Level 1		Level 2		Level 3	Netting Adjustments (1)		December 31, 2017
Assets
Trading account securities:
Other securities	$	83	$	3	—	—		$	86
	83		3		—	—		86
Available-for-sale securities:
U.S. Treasury securities	5		—		—	—		5
Residential CMOs	—		6,484		—	—		6,484
Residential MBS	—		1,367		—	—		1,367
Commercial MBS	—		2,487		—	—		2,487
Other agencies	—		70		—	—		70
Municipal securities	—		711		3,167	—		3,878
Asset-backed securities	—		443		24	—		467
Corporate debt	—		109		—	—		109
Other securities/sovereign debt	—		2		—	—		2
	5		11,673		3,191	—		14,869
Other securities	19		—		—	—		19
Loans held for sale	—		413		—	—		413
Loans held for investment	—		55		38	—		93
MSRs	—		—		11	—		11
Derivative assets	—		316		6	(190	)	132
Liabilities
Derivative liabilities	—		326		5	(245	)	86


(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.

The tables below present a rollforward of the balance sheet amounts for the three-month periods ended March 31, 2018 and 2017, for financial instruments measured on a recurring basis and classified as Level 3. The classification of an item as Level 3 is based on the significance of the unobservable inputs to the overall fair value measurement. However, Level 3 measurements may also include observable components of value that can be validated externally. Accordingly, the gains and losses in the table below include changes in fair value due in part to observable factors that are part of the valuation methodology.



	Level 3 Fair Value Measurements Three Months Ended March 31, 2018
						Available-for-sale securities
(dollar amounts in millions)	MSRs		Derivative instruments			Municipal securities			Asset-backed securities			Loans held for investment
Opening balance	$	11	$	(1	)	$	3,167		$	24		$	38
Transfers into Level 3	—		—			—			—			—
Transfers out of Level 3 (1)	—		(5		)	—			—			—
Total gains/losses for the period:
Included in earnings	1		6			(1		)	(2		)	—
Included in OCI	—		—			(28		)	11			—
Purchases/originations	—		—			193			—			—
Sales	—		—			—			(33		)	—
Repayments	—		—			—			—			(1		)
Settlements	—		—			(101		)	—			—
Closing balance	$	12	$	—		$	3,230		$	—		$	37
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date	$	1	$	—		$	—		$	—		$	—

Table of Contents



	Level 3 Fair Value Measurements Three Months Ended March 31, 2017
							Available-for-sale securities
(dollar amounts in millions)	MSRs			Derivative instruments			Municipal securities			Asset-backed securities			Loans held for investment
Opening balance	$	14		$	(2	)	$	2,798		$	76		$	48
Transfers into Level 3	—			—			—			—			—
Transfers out of Level 3 (1)	—			—			—			—			—
Total gains/losses for the period:
Included in earnings	(1		)	5			(1		)	—			—
Included in OCI	—			—			20			3			—
Purchases/originations	—			—			133			—			—
Sales	—			—						(19		)	—
Repayments	—			—			—			—			(4		)
Settlements	—			—			(82		)	(1		)	—
Closing balance	$	13		$	3		$	2,868		$	59		$	44
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date	$	—		$	5		$	20		$	1		$	—


(1)	Transfers out of Level 3 represent the settlement value of the derivative instruments (i.e. interest rate lock agreements) that is transferred to loans held for sale, which is classified as Level 2.

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, 2018 and 2017:



	Level 3 Fair Value Measurements Three Months Ended March 31, 2018
					Available-for-sale securities
(dollar amounts in millions)	MSRs		Derivative instruments		Municipal securities			Asset-backed securities			Loans held for investment
Classification of gains and losses in earnings:
Mortgage banking income	$	1	$	6	$	—		$	—		$	—
Securities gains (losses)	—		—		—			(2		)	—
Other expense	—		—		(1		)	—			—
Total	$	1	$	6	$	(1	)	$	(2	)	$	—



	Level 3 Fair Value Measurements Three Months Ended March 31, 2017
						Available-for-sale securities
(dollar amounts in millions)	MSRs			Derivative instruments		Municipal securities			Asset-backed securities		Loans held for investment
Classification of gains and losses in earnings:
Mortgage banking income	$	(1	)	$	5	$	—		$	—	$	—
Securities gains (losses)	—			—		(1		)	—		—
Total	$	(1	)	$	5	$	(1	)	$	—	$	—

Table of Contents

Assets and liabilities under the fair value option

The following tables present the fair value and aggregate principal balance of certain assets and liabilities under the fair value option:



	March 31, 2018
(dollar amounts in millions)	Total Loans							Loans that are 90 or more days past due
Assets	Fair value carrying amount		Aggregate unpaid principal		Difference			Fair value carrying amount		Aggregate unpaid principal		Difference
Loans held for sale	$	426	$	416	$	10		$	1	$	1	$	—
Loans held for investment	86		94		(8		)	8		9		(1		)



	December 31, 2017
(dollar amounts in millions)	Total Loans							Loans that are 90 or more days past due
Assets	Fair value carrying amount		Aggregate unpaid principal		Difference			Fair value carrying amount		Aggregate unpaid principal		Difference
Loans held for sale	$	413	$	400	$	13		$	1	$	1	$	—
Loans held for investment	93		102		(9		)	10		11		(1		)

The following tables present the net gains (losses) from fair value changes for the three-month periods ended March 31, 2018 and 2017.



	Net gains (losses) from fair value changes
(dollar amounts in millions)	Three Months Ended March 31,
Assets	2018			2017
Loans held for sale	$	(2	)	$	9
Loans held for investment	—			—

Assets and Liabilities measured at fair value on a nonrecurring basis

Certain assets and liabilities may be required to be measured at fair value on a nonrecurring basis in periods subsequent to their initial recognition. These assets and liabilities are not measured at fair value on an ongoing basis; however, they are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment. For the three months ended March 31, 2018, assets measured at fair value on a nonrecurring basis were as follows:



		Fair Value Measurements Using
(dollar amounts in millions)	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, 2018
Impaired loans	58	—	—	58	—
Other real estate owned	30	—	—	30	—

MSRs accounted for under the amortization method are subject to nonrecurring fair value measurement when the fair value is lower than the carrying amount.

Periodically, Huntington records nonrecurring adjustments of collateral-dependent loans measured for impairment when establishing the ALLL. Such amounts are generally based on the fair value of the underlying collateral supporting the loan. Appraisals are generally obtained to support the fair value of the collateral and incorporate measures such as recent sales prices for comparable properties and cost of construction. In cases where the carrying value exceeds the fair value of the collateral less cost to sell, an impairment charge is recognized.

Other real estate owned properties are included in accrued income and other assets and valued based on appraisals and third-party price opinions.

Table of Contents

Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis

The table below presents quantitative information about the significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at March 31, 2018 and December 31, 2017:



	Quantitative Information about Level 3 Fair Value Measurements at March 31, 2018
(dollar amounts in millions)	Fair Value		Valuation Technique	Significant Unobservable Input	Range (Weighted Average)
Measured at fair value on a recurring basis:
MSRs	$	12	Discounted cash flow	Constant prepayment rate	6% - 31% (9%)
				Spread over forward interest rate swap rates	5% - 11% (8%)
Derivative assets	6		Consensus Pricing	Net market price	-5% - 20% (2%)
				Estimated Pull through %	0% - 100% (85%)
Derivative liabilities	6		Discounted cash flow	Estimated conversion factor	165%
				Estimated growth rate of Visa Class A shares	7%
				Discount rate	3%
				Timing of the resolution of the litigation	3/31/2018 - 06/30/2020
Municipal securities	3,230		Discounted cash flow	Discount rate	0% - 9% (3%)
				Cumulative default	0% - 64% (3%)
				Loss given default	5% - 90% (25%)
Loans held for investment	37		Discounted cash flow	Discount rate	7% - 18% (8%)
				Constant prepayment rate	2% - 22% (8%)
Measured at fair value on a nonrecurring basis:
Impaired loans	58		Appraisal value	NA	NA
Other real estate owned	30		Appraisal value	NA	NA

Table of Contents



	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2017
(dollar amounts in millions)	Fair Value		Valuation Technique	Significant Unobservable Input	Range (Weighted Average)
Measured at fair value on a recurring basis:
MSRs	$	11	Discounted cash flow	Constant prepayment rate	8% - 33% (12%)
				Spread over forward interest rate swap rates	8% - 10% (8%)
Derivative assets	6		Consensus Pricing	Net market price	-5% - 20% (2%)
				Estimated Pull through %	3% - 100% (75%)
Derivative liabilities	5		Discounted cash flow	Estimated conversion factor	165%
				Estimated growth rate of Visa Class A shares	7%
				Discount rate	3%
				Timing of the resolution of the litigation	12/31/2017 - 06/30/2020
Municipal securities	3,167		Discounted cash flow	Discount rate	0% - 10% (4%)
				Cumulative default	0% - 64% (3%)
				Loss given default	5% - 90% (24%)
Asset-backed securities	24		Discounted cash flow	Discount rate	7% - 7% (7%)
				Cumulative prepayment rate	0% - 72% (7%)
				Cumulative default	3% - 53% (7%)
				Loss given default	90% - 100% (98%)
				Cure given deferral	50% - 50% (50%)
Loans held for investment	38		Discounted cash flow	Discount rate	7% - 18% (8%)
				Constant prepayment rate	2% - 22% (9%)
Measured at fair value on a nonrecurring basis:
MSRs	190		Discounted cash flow	Constant prepayment rate	6% - 21% (8%)
				Spread over forward interest rate swap rates	2% - 20% (10%)
Impaired loans	36		Appraisal value	NA	NA
Other real estate owned	33		Appraisal value	NA	NA

The following provides a general description of the impact of a change in an unobservable input on the fair value measurement and the interrelationship between unobservable inputs, where relevant/significant. Interrelationships may also exist between observable and unobservable inputs. Such relationships have not been included in the discussion below.

A significant change in the unobservable inputs may result in a significant change in the ending fair value measurement of Level 3 instruments. In general, prepayment rates increase when market interest rates decline and decrease when market interest rates rise and higher prepayment rates generally resulting in lower fair values for MSR assets and asset-backed securities.

Credit loss estimates, such as probability of default, constant default, cumulative default, loss given default, cure given deferral, and loss severity, are driven by the ability of the borrowers to pay their loans and the value of the underlying collateral and are impacted by changes in macroeconomic conditions, typically increasing when economic conditions worsen and decreasing when conditions improve. An increase in the estimated prepayment rate typically results in a decrease in estimated credit losses and vice versa. Higher credit loss estimates generally result in lower fair values. Credit spreads generally increase when liquidity risks and market volatility increase and decrease when liquidity conditions and market volatility improve.

Discount rates and spread over forward interest rate swap rates typically increase when market interest rates increase and/or credit and liquidity risks increase and decrease when market interest rates decline and/or credit and liquidity conditions improve. Higher discount rates and credit spreads generally result in lower fair market values.

Net market price and pull through percentages generally increase when market interest rates increase and decline when market interest rates decline. Higher net market price and pull through percentages generally result in higher fair values.

Table of Contents

Fair values of financial instruments

The following table provides the carrying amounts and estimated fair values of Huntington’s financial instruments at March 31, 2018 and December 31, 2017:



	March 31, 2018
(dollar amounts in millions)	Amortized Cost	Lower of Cost or Market	Fair Value or Fair Value Option	Total Carrying Amount	Estimated Fair Value
Financial Assets
Cash and short-term assets	1,115	—	—	1,115	1,115
Trading account securities	—	—	85	85	85
Available-for-sale securities	—	—	14,607	14,607	14,607
Held-to-maturity securities	8,789	—	—	8,789	8,550
Other securities	581	—	21	602	602
Loans held for sale	—	80	426	506	510
Net loans and direct financing leases (1)	70,356	—	86	70,442	69,820
Derivatives	—	—	87	87	87
Financial Liabilities
Deposits	79,471	—	—	79,471	79,425
Short-term borrowings	2,854	—	—	2,854	2,854
Long-term debt	8,618	—	—	8,618	8,771
Derivatives	—	—	157	157	157


(1)	Includes collateral-dependent loans measured for impairment.



	December 31, 2017
(dollar amounts in millions)	Amortized Cost	Lower of Cost or Market	Fair Value or Fair Value Option	Total Carrying Amount		Estimated Fair Value
Financial Assets
Cash and short-term assets	1,567	—	—	$	1,567	$	1,567
Trading account securities	—	—	86	86		86
Available-for-sale securities	—	—	14,869	14,869		14,869
Held-to-maturity securities	9,091	—	—	9,091		8,971
Other securities	581	—	19	600		600
Loans held for sale	—	75	413	488		491
Net loans and direct financing leases (1)	69,333	—	93	69,426		69,146
Derivatives	—	—	132	132		132
Financial Liabilities
Deposits	77,041	—	—	77,041		77,010
Short-term borrowings	5,056	—	—	5,056		5,056
Long-term debt	9,206	—	—	9,206		9,402
Derivatives	—	—	86	86		86


(1)	Includes collateral-dependent loans measured for impairment.

Table of Contents

The following table presents the level in the fair value hierarchy for the estimated fair values at March 31, 2018 and December 31, 2017:



	Estimated Fair Value Measurements at Reporting Date Using						March 31, 2018
(dollar amounts in millions)	Level 1		Level 2		Level 3		March 31, 2018
Financial Assets
Trading account securities	$	82	$	3	$	—	$	85
Available-for-sale securities	5		11,372		3,230		14,607
Held-to-maturity securities	—		8,550		—		8,550
Other securities	21		—		—		21
Loans held for sale	—		426		84		510
Net loans and direct financing leases	—		—		69,820		69,820
Financial Liabilities
Deposits	—		74,573		4,852		79,425
Short-term borrowings	1		—		2,853		2,854
Long-term debt	—		8,299		472		8,771



	Estimated Fair Value Measurements at Reporting Date Using						December 31, 2017
(dollar amounts in millions)	Level 1		Level 2		Level 3		December 31, 2017
Financial Assets
Trading account securities	$	83	$	3	$	—	$	86
Available-for-sale securities	5		11,673		3,191		14,869
Held-to-maturity securities	—		8,971		—		8,971
Other securities	19		—		—		19
Loans held for sale	—		413		78		491
Net loans and direct financing leases	—		—		69,146		69,146
Financial Liabilities
Deposits	—		73,975		3,035		77,010
Short-term borrowings	—		—		5,056		5,056
Long-term debt	—		8,944		458		9,402

The short-term nature of certain assets and liabilities result in their carrying value approximating fair value. These include trading account securities, customers’ acceptance liabilities, short-term borrowings, bank acceptances outstanding, FHLB advances, and cash and short-term assets, which include cash and due from banks, interest-bearing deposits in banks, and federal funds sold and securities purchased under resale agreements. Loan commitments and letters-of-credit generally have short-term, variable-rate features and contain clauses that limit Huntington’s exposure to changes in customer credit quality. Accordingly, their carrying values, which are immaterial at the respective balance sheet dates, are reasonable estimates of fair value.

Certain assets, the most significant being operating lease assets, bank owned life insurance, and premises and equipment, do not meet the definition of a financial instrument and are excluded from this disclosure. Similarly, mortgage and nonmortgage servicing rights, deposit base, and other customer relationship intangibles are not considered financial instruments and are not included above. Accordingly, this fair value information is not intended to, and does not, represent Huntington’s underlying value. Many of the assets and liabilities subject to the disclosure requirements are not actively traded, requiring fair values to be estimated by Management. These estimations necessarily involve the use of judgment about a wide variety of factors, including but not limited to, relevancy of market prices of comparable instruments, expected future cash flows, and appropriate discount rates.

Table of Contents

14. DERIVATIVE FINANCIAL INSTRUMENTS

Derivative financial instruments are recorded in the Unaudited Condensed Consolidated Balance Sheets as either an asset or a liability (in accrued income and other assets or accrued expenses and other liabilities, respectively) and measured at fair value.

The following table presents the fair values of all derivative instruments included in the Unaudited Condensed Consolidated Balance Sheets at March 31, 2018 and December 31, 2017. Amounts in the table below are presented gross without the impact of any net collateral arrangements.



	March 31, 2018				December 31, 2017
(dollar amounts in millions)	Asset		Liability		Asset		Liability
Derivatives designated as Hedging Instruments
Interest rate contracts	$	15	$	191	$	22	$	121
Derivatives not designated as Hedging Instruments
Interest rate contracts (1)	228		138		187		100
Foreign exchange contracts	20		22		18		18
Commodities contracts	89		83		92		87
Equity contracts	4		5		3		5
Total Contracts	$	356	$	439	$	322	$	331


(1)	Includes derivative assets and liabilities used in mortgage banking activities.

The following table presents the amount of gain or loss recognized in income for derivatives not designated as hedging instruments under ASC Subtopic 815-10 in the Unaudited Condensed Consolidated Income Statement for the three months ended March 31, 2018.



	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
(dollar amounts in millions)		Three Months Ended March 31, 2018
Interest rate contracts:
Customer	Capital markets fees	$	7
MSR	Mortgage banking income	(8		)
Foreign exchange contracts	Capital markets fees	6
Commodities contracts	Capital markets fees	2
Equity contracts	Other noninterest expense	(1		)
Total		$	6

Derivatives used in asset and liability management activities

Huntington engages in balance sheet hedging activity, principally for asset and liability management purposes, to convert fixed rate assets or liabilities into floating rate, or vice versa. Balance sheet hedging activity is arranged to receive hedge accounting treatment and is classified as either fair value or cash flow hedges. Fair value hedges are purchased to convert subordinated and other long-term debt from fixed-rate obligations to floating rate. Cash flow hedges are also used to convert floating rate loans into fixed rate loans.

Table of Contents

The following table presents the gross notional values of derivatives used in Huntington’s asset and liability management activities at March 31, 2018 and December 31, 2017, identified by the underlying interest rate-sensitive instruments.



	March 31, 2018
(dollar amounts in millions)	Fair Value Hedges		Cash Flow Hedges		Total
Instruments associated with:
Investment securities	—		12		$	12
Subordinated notes	950		—		950
Long-term debt	6,890		—		6,890
Total notional value at March 31, 2018	$	7,840	$	12	$	7,852

	December 31, 2017
(dollar amounts in millions)	Fair Value Hedges		Cash Flow Hedges		Total
Instruments associated with:
Subordinated notes	950		—		950
Long-term debt	7,425		—		7,425
Total notional value at December 31, 2017	$	8,375	$	—	$	8,375

The following table presents additional information about the interest rate swaps used in Huntington’s asset and liability management activities at March 31, 2018 and December 31, 2017.



	March 31, 2018
							Weighted-Average Rate
(dollar amounts in millions)	Notional Value		Average Maturity (years)	Fair Value			Receive		Pay
Asset conversion swaps
Receive fixed—generic	$	12	2.0	$	—		2.20	%	1.78	%
Liability conversion swaps
Receive fixed—generic	7,840		2.4	(176		)	1.57		1.88
Total swap portfolio at March 31, 2018	$	7,852	2.4	$	(176	)

	December 31, 2017
							Weighted-Average Rate
(dollar amounts in millions)	Notional Value		Average Maturity (years)	Fair Value			Receive		Pay
Liability conversion swaps
Receive fixed—generic	8,375		2.5	(99		)	1.56		1.44
Total swap portfolio at December 31, 2017	$	8,375	2.5	$	(99	)

These derivative financial instruments are entered into to manage the interest rate risk of assets and liabilities. Consequently, net amounts receivable or payable on contracts hedging either interest earning assets or interest-bearing liabilities are an adjustment to either interest income or interest expense. The net amounts resulted in an increase to net interest income of $1 million and $10 million for the three-month periods ended March 31, 2018, and 2017, respectively.

Fair Value Hedges

The changes in fair value of the fair value hedges are recorded through earnings and offset against changes in the fair value of the hedged item.

Table of Contents

The following table presents the change in fair value for derivatives designated as fair value hedges as well as the offsetting change in fair value on the hedged item for the three-month periods ended March 31, 2018 and 2017.



	Three Months Ended March 31,
(dollar amounts in millions)	2018		2017
Interest rate contracts
Change in fair value of interest rate swaps hedging subordinated notes (1)	(17	)	(5	)
Change in fair value of hedged subordinated notes (1)	18		5
Change in fair value of interest rate swaps hedging other long-term debt (1)	(51	)	(10	)
Change in fair value of hedged other long-term debt (1)	53		9


(1)	Recognized in Interest expense—subordinated notes and other long-term debt in the Unaudited Condensed Consolidated Statements of Income.

As of March 31, 2018, the following amounts were recorded on the balance sheet related to cumulative basis adjustments for fair value hedges.



	Carrying Amount of the Hedged Liabilities		Cumulative Amount of Fair Value Hedging Adjustment To Hedged Liabilities
(dollar amounts in millions)	March 31, 2018		March 31, 2018
Long-term debt	$	7,709	$	(186	)
Total	$	7,709	$	(186	)

The cumulative amount of fair value hedging adjustments remaining for any hedged assets and liabilities for which hedge accounting has been discontinued is less than $1 million at March 31, 2018.

Cash Flow Hedges

Changes in the fair value of derivatives designated as cash flow hedges will not be included in current earnings but are reported as a component of OCI in the Unaudited Condensed Consolidated statements of Changes in Shareholders' Equity. These changes in fair value will be included in earnings of future periods when earnings are also affected by the changes in the hedged cash flows.

The following table presents the gains and (losses) recognized in OCI and the location in the Unaudited Condensed Consolidated Statements of Income of gains and (losses) reclassified from OCI into earnings for derivatives designated as effective cash flow hedges for the three-month periods ended March 31, 2018 and 2017.



Derivatives in cash flow hedging relationships	Amount of gain or (loss) recognized in OCI on derivatives (effective portion) (after-tax)					Location of gain or (loss) reclassified from accumulated OCI into earnings (effective portion)	Amount of (gain) or loss reclassified from accumulated OCI into earnings (effective portion)
	Three Months Ended March 31,						Three Months Ended March 31,
(dollar amounts in millions)	2018		2017				2018		2017
Interest rate contracts
Loans	$	—	$	(1	)	Interest and fee income - loans and leases	$	—	$	1
Investment securities	—		—			Noninterest income - other income	—		—
Total	$	—	$	(1	)		$	—	$	1

Derivatives used in mortgage banking activities

Mortgage loan origination hedging activity

Huntington’s mortgage origination hedging activity is related to the hedging of the mortgage pricing commitments to customers and the secondary sale to third parties. The value of a newly originated mortgage is not firm until the interest rate is committed or locked. The interest rate lock commitments are derivative positions offset by forward commitments to sell loans.

Huntington uses two types of mortgage-backed securities in its forward commitments to sell loans. The first type of forward commitment is a “To Be Announced” (or TBA), the second is a “Specified Pool” mortgage-backed security. Huntington uses these derivatives to hedge the value of mortgage-backed securities until they are sold.

Table of Contents

The following table summarizes the derivative assets and liabilities used in mortgage banking activities:



Derivatives used in mortgage banking activities	March 31, 2018				December 31, 2017
(dollar amounts in millions)	Asset		Liability		Asset		Liability
Interest rate lock agreements	$	6	$	1	$	6	$	—
Forward trades and options	2		2		1		—
Total derivatives used in mortgage banking activities	$	8	$	3	$	7	$	—

MSR hedging activity

Huntington’s MSR economic hedging activity uses securities and derivatives to manage the value of the MSR asset and to mitigate the various types of risk inherent in the MSR asset, including risks related to duration, basis, convexity, volatility, and yield curve. The hedging instruments include forward commitments, interest rate swaps, and options on interest rate swaps.

The total notional value of these derivative financial instruments at March 31, 2018 and December 31, 2017, was $125 million and $188 million, respectively. The total notional amount at March 31, 2018 corresponds to trading assets with a fair value of less than $1 million and no trading liabilities. Net trading gains and (losses) related to MSR hedging for the three-month periods ended March 31, 2018 and 2017, were $(8) million and $(1) million, respectively. These amounts are included in mortgage banking income in the Unaudited Condensed Consolidated Statements of Income.

Derivatives used in customer related activities

Various derivative financial instruments are offered to enable customers to meet their financing and investing objectives and for their risk management purposes. Derivative financial instruments used in trading activities consist of commodity, interest rate, and foreign exchange contracts. Huntington may enter into offsetting third-party contracts with approved, reputable counterparties with substantially matching terms and currencies in order to economically hedge significant exposure related to derivatives used in trading activities.

The interest rate risk of customer derivatives is mitigated by entering into similar derivatives having offsetting terms with other counterparties. The credit risk to these customers is evaluated and included in the calculation of fair value. Foreign currency derivatives help the customer hedge risk and reduce exposure to fluctuations in exchange rates. Transactions are primarily in liquid currencies with Canadian dollars and Euros comprising a majority of all transactions. Commodity derivatives help the customer hedge risk and reduce exposure to fluctuations in the price of various commodities. Hedging of energy-related products and base metals comprise the majority of all transactions.

The net fair values of these derivative financial instruments, for which the gross amounts are included in accrued income and other assets or accrued expenses and other liabilities at both March 31, 2018 and December 31, 2017, were $90 million and $88 million, respectively. The total notional values of derivative financial instruments used by Huntington on behalf of customers, including offsetting derivatives, were $22.7 billion and $22.0 billion at March 31, 2018 and December 31, 2017, respectively. Huntington’s credit risk from interest rate swaps used for trading purposes was $53 million and $119 million at the same dates, respectively.

Visa^®-related Swap

In connection with the sale of Huntington’s Class B Visa^® shares, Huntington entered into a swap agreement with the purchaser of the shares. The swap agreement adjusts for dilution in the conversion ratio of Class B shares resulting from changes in the Visa^® litigation. In connection with the FirstMerit acquisition, Huntington acquired an additional Visa^®related swap agreement. At March 31, 2018, the combined fair value of the swap liabilities of $5 million is an estimate of the exposure liability based upon Huntington’s assessment of the potential Visa^® litigation losses and timing of the litigation settlement.

Financial assets and liabilities that are offset in the Unaudited Condensed Consolidated Balance Sheets

Huntington records derivatives at fair value as further described in Note 13.

Derivative balances are presented on a net basis taking into consideration the effects of legally enforceable master netting agreements. Additionally, collateral exchanged with counterparties is also netted against the applicable derivative fair values. Huntington enters into derivative transactions with two primary groups: broker-dealers and banks, and Huntington’s customers. Different methods are utilized for managing counterparty credit exposure and credit risk for each of these groups.

Huntington enters into transactions with broker-dealers and banks for various risk management purposes. These types of transactions generally are high dollar volume. Huntington enters into bilateral collateral and master netting agreements with these counterparties, and routinely exchanges cash and high quality securities collateral. Huntington enters into transactions with customers to meet their financing, investing, payment and risk management needs. These types of transactions generally

Table of Contents

are low dollar volume. Huntington enters into master netting agreements with customer counterparties; however, collateral is generally not exchanged with customer counterparties.

At March 31, 2018 and December 31, 2017, aggregate credit risk associated with these derivatives, net of collateral that has been pledged by the counterparty, was $27 million and $30 million, respectively. The credit risk associated with interest rate swaps is calculated after considering master netting agreements with broker-dealers and banks.

At March 31, 2018, Huntington pledged $95 million of investment securities and cash collateral to counterparties, while other counterparties pledged $74 million of investment securities and cash collateral to Huntington to satisfy collateral netting agreements. In the event of credit downgrades, Huntington would not be required to provide additional collateral.

The following tables present the gross amounts of these assets and liabilities with any offsets to arrive at the net amounts recognized in the Unaudited Condensed Consolidated Balance Sheets at March 31, 2018 and December 31, 2017.



Offsetting of Financial Assets and Derivative Assets
				Gross amounts offset in the condensed consolidated balance sheets			Net amounts of assets presented in the condensed consolidated balance sheets		Gross amounts not offset in the condensed consolidated balance sheets
(dollar amounts in millions)		Gross amounts of recognized assets							Financial instruments			Cash collateral received			Net amount
March 31, 2018	Derivatives	$	356	$	(269	)	$	87	$	(2	)	$	(11	)	$	74
December 31, 2017	Derivatives	322		(190		)	132		(11		)	(18		)	103



Offsetting of Financial Liabilities and Derivative Liabilities
				Gross amounts offset in the condensed consolidated balance sheets			Net amounts of liabilities presented in the condensed consolidated balance sheets		Gross amounts not offset in the condensed consolidated balance sheets
(dollar amounts in millions)		Gross amounts of recognized liabilities							Financial instruments		Cash collateral delivered			Net amount
March 31, 2018	Derivatives	$	439	$	(282	)	$	157	$	—	$	(21	)	$	136
December 31, 2017	Derivatives	331		(245		)	86		—		(21		)	65

15. VIEs

Unconsolidated VIEs

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, 2018, and December 31, 2017:



	March 31, 2018
(dollar amounts in millions)	Total Assets		Total Liabilities		Maximum Exposure to Loss
2016-1 Automobile Trust	$	6	$	1	$	6
2015-1 Automobile Trust	1		—		1
Trust Preferred Securities	14		252		—
Affordable Housing Tax Credit Partnerships	634		320		634
Other Investments	122		57		122
Total	$	777	$	630	$	763



	December 31, 2017
(dollar amounts in millions)	Total Assets		Total Liabilities		Maximum Exposure to Loss
2016-1 Automobile Trust	$	7	$	—	$	7
2015-1 Automobile Trust	1		—		1
Trust Preferred Securities	14		252		—
Affordable Housing Tax Credit Partnerships	636		335		636
Other Investments	117		53		117
Total	$	775	$	640	$	761

Table of Contents

Automobile Securitizations

The following table provides a summary of automobile transfers to trusts in separate securitization transactions.

The securitizations and the resulting sale of all underlying securities qualified for sale accounting. Huntington has concluded that it is not the primary beneficiary of these trusts because it has neither the obligation to absorb losses of the entities that could potentially be significant to the VIEs nor the right to receive benefits from the entities that could potentially be significant to the VIEs. Huntington is not required and does not currently intend to provide any additional financial support to the trusts. Investors and creditors only have recourse to the assets held by the trusts. The interest Huntington holds in the VIEs relates to servicing rights which are included within accrued income and other assets of Huntington’s Unaudited Consolidated Balance Sheets. The maximum exposure to loss is equal to the carrying value of the servicing asset. See Note 7 for more information.

Trust-Preferred Securities

Huntington has certain wholly-owned trusts whose assets, liabilities, equity, income, and expenses are not included within Huntington’s Unaudited Condensed Consolidated Financial Statements. These trusts have been formed for the sole purpose of issuing trust-preferred securities, from which the proceeds are then invested in Huntington junior subordinated debentures, which are reflected in Huntington’s Unaudited Condensed Consolidated Balance Sheet as long-term debt. The trust securities are the obligations of the trusts, and as such, are not consolidated within Huntington’s Unaudited Condensed Consolidated Financial Statements.

A list of trust preferred securities outstanding at March 31, 2018 follows:



(dollar amounts in millions)	Rate			Principal amount of subordinated note/ debenture issued to trust (1)		Investment in unconsolidated subsidiary
Huntington Capital I	3.01	%	(2)	$	70	$	6
Huntington Capital II	2.94		(3)	32		3
Sky Financial Capital Trust III	3.71		(4)	72		2
Sky Financial Capital Trust IV	3.71		(4)	74		2
Camco Financial Trust	3.64		(5)	4		1
Total				$	252	$	14


(1)	Represents the principal amount of debentures issued to each trust, including unamortized original issue discount.


(2)	Variable effective rate at March 31, 2018, based on three-month LIBOR +0.70%.


(3)	Variable effective rate at March 31, 2018, based on three-month LIBOR +0.625%.


(4)	Variable effective rate at March 31, 2018, based on three-month LIBOR +1.40%.


(5)	Variable effective rate at March 31, 2018, based on three-month LIBOR +1.33%.

Each issue of the junior subordinated debentures has an interest rate equal to the corresponding trust securities distribution rate. Huntington has the right to defer payment of interest on the debentures at any time, or from time-to-time for a period not exceeding five years provided that no extension period may extend beyond the stated maturity of the related debentures. During any such extension period, distributions to the trust securities will also be deferred and Huntington’s ability to pay dividends on its common stock will be restricted. Periodic cash payments and payments upon liquidation or redemption with respect to trust securities are guaranteed by Huntington to the extent of funds held by the trusts. The guarantee ranks subordinate and junior in right of payment to all indebtedness of the Company to the same extent as the junior subordinated debt. The guarantee does not place a limitation on the amount of additional indebtedness that may be incurred by Huntington.

Affordable Housing Tax Credit Partnerships

Huntington makes certain equity investments in various limited partnerships that sponsor affordable housing projects utilizing the Low Income Housing Tax Credit (LIHTC) pursuant to Section 42 of the Internal Revenue Code. The purpose of these investments is to achieve a satisfactory return on capital, to facilitate the sale of additional affordable housing product offerings, and to assist in achieving goals associated with the Community Reinvestment Act. The primary activities of the limited partnerships include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants. Generally, these types of investments are funded through a combination of debt and equity.

Table of Contents

Huntington uses the proportional amortization method to account for a majority of its investments in these entities. These investments are included in accrued income and other assets. Investments that do not meet the requirements of the proportional amortization method are recognized using the equity method. Investment losses related to these investments are included in noninterest income in the Unaudited Condensed Consolidated Statements of Income.

The following table presents the balances of Huntington’s affordable housing tax credit investments and related unfunded commitments at March 31, 2018 and December 31, 2017.



(dollar amounts in millions)	March 31, 2018			December 31, 2017
Affordable housing tax credit investments	$	1,013		$	996
Less: amortization	(379		)	(360		)
Net affordable housing tax credit investments	$	634		$	636
Unfunded commitments	$	320		$	335

The following table presents other information relating to Huntington’s affordable housing tax credit investments for the three-month periods ended March 31, 2018 and 2017.



	Three Months Ended March 31,
(dollar amounts in millions)	2018		2017
Tax credits and other tax benefits recognized	$	23	$	23
Proportional amortization method
Tax credit amortization expense included in provision for income taxes	19		17

Huntington recognized immaterial impairment losses for the three-month periods ended March 31, 2018 and 2017. The impairment losses recognized related to the fair value of the tax credit investments that were less than carrying value.

Other Investments

Other investments determined to be VIE's include investments in New Market Tax Credit Investments, Historic Tax Credit Investments, Small Business Investment Companies, Rural Business Investment Companies, certain equity method investments and other miscellaneous investments.

16. COMMITMENTS AND CONTINGENT LIABILITIES

Commitments to extend credit

In the ordinary course of business, Huntington makes various commitments to extend credit that are not reflected in the Unaudited Condensed Consolidated Financial Statements. The contract amounts of these financial agreements at March 31, 2018 and December 31, 2017, were as follows:



(dollar amounts in millions)	March 31, 2018		December 31, 2017
Contract amount represents credit risk
Commitments to extend credit:
Commercial	$	16,265	$	16,219
Consumer	14,353		13,384
Commercial real estate	1,323		1,366
Standby letters of credit	583		510
Commercial letters-of-credit	17		21

Commitments to extend credit generally have fixed expiration dates, are variable-rate, and contain clauses that permit Huntington to terminate or otherwise renegotiate the contracts in the event of a significant deterioration in the customer’s credit quality. These arrangements normally require the payment of a fee by the customer, the pricing of which is based on prevailing market conditions, credit quality, probability of funding, and other relevant factors. Since many of these commitments are expected to expire without being drawn upon, the contract amounts are not necessarily indicative of future cash requirements. The interest rate risk arising from these financial instruments is insignificant as a result of their predominantly short-term, variable-rate nature.

Table of Contents

Standby letters-of-credit are conditional commitments issued to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. Most of these arrangements mature within two years. The carrying amount of deferred revenue associated with these guarantees was $11 million and $10 million at March 31, 2018 and December 31, 2017, respectively.

Commercial letters-of-credit represent short-term, self-liquidating instruments that facilitate customer trade transactions and generally have maturities of no longer than 90 days. The goods or cargo being traded normally secures these instruments.

Commitments to sell loans

Activity related to our mortgage origination activity supports the hedging of the mortgage pricing commitments to customers and the secondary sale to third parties. At March 31, 2018 and December 31, 2017, Huntington had commitments to sell residential real estate loans of $0.8 billion and $0.7 billion, respectively. These contracts mature in less than one year.

Litigation and Regulatory Matters

In the ordinary course of business, Huntington is routinely a defendant in or party to pending and threatened legal and regulatory actions and proceedings.

In view of the inherent difficulty of predicting the outcome of such matters, particularly where the claimants seek very large or indeterminate damages or where the matters present novel legal theories or involve a large number of parties, Huntington generally cannot predict what the eventual outcome of the pending matters will be, what the timing of the ultimate resolution of these matters will be, or what the eventual loss, fines or penalties related to each matter may be.

Huntington establishes an accrued liability when those matters present loss contingencies that are both probable and estimable. In such cases, there may be an exposure to loss in excess of any amounts accrued. Huntington thereafter continues to monitor the matter for further developments that could affect the amount of the accrued liability that has been previously established.

For certain matters, Huntington is able to estimate a range of possible loss. In cases in which Huntington possesses information to estimate a range of possible loss, that estimate is aggregated and disclosed below. There may be other matters for which a loss is probable or reasonably possible but such an estimate of the range of possible loss may not be possible. For those matters where an estimate of the range of possible loss is possible, management currently estimates the aggregate range of possible loss is $0 to $30 million at March 31, 2018 in excess of the accrued liability (if any) related to those matters. This estimated range of possible loss is based upon currently available information and is subject to significant judgment and a variety of assumptions, and known and unknown uncertainties. The matters underlying the estimated range will change from time to time, and actual results may vary significantly from the current estimate. The estimated range of possible loss does not represent Huntington’s maximum loss exposure.

Information is provided below regarding the nature of all of these contingencies and, where specified, the amount of the claim associated with these loss contingencies. Based on current knowledge, management does not believe that loss contingencies arising from pending matters, including the matters described herein, will have a material adverse effect on the consolidated financial position of Huntington. Further, management believes that amounts previously accrued are adequate to address Huntington’s contingent liabilities. However, in light of the inherent uncertainties involved in these matters, some of which are beyond Huntington’s control, and the large or indeterminate damages sought in some of these matters, an adverse outcome in one or more of these matters could be material to Huntington’s results of operations for any particular reporting period.

Meoli v. The Huntington National Bank (Cyberco Litigation). The parties reached an agreement in principle on January 31, 2018 to settle the matter. The Bankruptcy Court entered an order approving the settlement on April 16, 2018, which order will become final on April 30, 2018.

Powell v. The Huntington National Bank. During the 2018 first quarter, the parties settled for a sum that was both immaterial and fully accrued.

17. SEGMENT REPORTING

Huntington's business segments are based on our internally-aligned segment leadership structure, which is how management monitors results and assesses performance. The Company has four major business segments: Consumer and Business Banking, Commercial Banking, Vehicle Finance, Regional Banking and The Huntington Private Client Group (RBHPCG). The Treasury / Other function includes technology and operations, other unallocated assets, liabilities, revenue, and expense.

Table of Contents

Business segment results are determined based upon Huntington's management reporting system, which assigns balance sheet and income statement items to each of the business segments. The process is designed around the organizational and management structure and, accordingly, the results derived are not necessarily comparable with similar information published by other financial institutions. Additionally, because of the interrelationships of the various segments, the information presented is not indicative of how the segments would perform if they operated as independent entities.

The management process that develops the business segment reporting utilizes various estimates and allocation methodologies to measure the performance of the business segments. Expenses are allocated to business segments using a two-phase approach. The first phase consists of measuring and assigning unit costs (activity-based costs) to activities related to product origination and servicing. These activity-based costs are then extended, based on volumes, with the resulting amount allocated to business segments that own the related products. The second phase consists of the allocation of overhead costs to all four business segments from Treasury / Other. Huntington utilizes a full-allocation methodology, where all Treasury / Other expenses, except reported Significant Items, and a small amount of other residual unallocated expenses, are allocated to the four business segments.

The management policies and processes utilized in compiling segment financial information are highly subjective and, unlike financial accounting, are not based on authoritative guidance similar to GAAP. As a result, reported segment results are not necessarily comparable with similar information reported by other financial institutions. Furthermore, changes in management structure or allocation methodologies and procedures result in changes in reported segment financial data. Accordingly, certain amounts have been reclassified to conform to the current period presentation.

Huntington uses an active and centralized FTP methodology to attribute appropriate net interest income to the business segments. The intent of the FTP methodology is to transfer interest rate risk from the business segments by providing matched duration funding of assets and liabilities. The result is to centralize the financial impact, management, and reporting of interest rate risk in the Treasury / Other function where it can be centrally monitored and managed. The Treasury / Other function charges (credits) an internal cost of funds for assets held in (or pays for funding provided by) each business segment. The FTP rate is based on prevailing market interest rates for comparable duration assets (or liabilities). A new methodology for establishing FTP rates was adopted in 2017, therefore prior period amounts have been restated to reflect the new methodology.

Consumer and Business Banking - The Consumer and Business Banking segment, including Home Lending, provides a wide array of financial products and services to consumer and small business customers including but not limited to checking accounts, savings accounts, money market accounts, certificates of deposit, mortgage loans, consumer loans, credit cards, and small business loans and investment products. Other financial services available to consumer and small business customers include insurance, interest rate risk protection, foreign exchange, and treasury management. Business Banking is defined as serving companies with revenues up to $20 million. Home Lending supports origination and servicing of consumer loans and mortgages for customers who are generally located in our primary banking markets across all segments.

Commercial Banking - Through a relationship banking model, this segment provides a wide array of products and services to the middle market, large corporate, real estate and government public sector customers located primarily within our geographic footprint. The segment is divided into six business units: Middle Market, Specialty Banking, Asset Finance, Capital Markets/Institutional Corporate Banking, Commercial Real Estate and Treasury Management.

Vehicle Finance - Our products and services include providing financing to consumers for the purchase of automobiles, light-duty trucks, recreational vehicles and marine craft at franchised and other select dealerships, and providing financing to franchised dealerships for the acquisition of new and used inventory. Products and services are delivered through highly specialized relationship-focused bankers and product partners.

Regional Banking and The Huntington Private Client Group - The core business of The Huntington Private Client Group is The Huntington Private Bank, which consists of Private Banking, Wealth & Investment Management, and Retirement Plan Services. The Huntington Private Bank provides high net-worth customers with deposit, lending (including specialized lending options), and banking services. The Huntington Private Bank also delivers wealth management and legacy planning through investment and portfolio management, fiduciary administration, and trust services. This group also provides retirement plan services to corporate businesses. The Huntington Private Client Group provides corporate trust services and institutional and mutual fund custody services.

Table of Contents

Listed in the table below is certain operating basis financial information reconciled to Huntington’s March 31, 2018, December 31, 2017, and March 31, 2017, reported results by business segment.




	Three Months Ended March 31,
Income Statements	Consumer & Business Banking		Commercial Banking		Vehicle Finance		RBHPCG		Treasury / Other			Huntington Consolidated
(dollar amounts in millions)	Consumer & Business Banking		Commercial Banking		Vehicle Finance		RBHPCG		Treasury / Other			Huntington Consolidated
2018
Net interest income	$	395	$	220	$	99	$	45	$	11		$	770
Provision (benefit) for credit losses	31		21		14		—		—			66
Noninterest income	174		69		3		51		17			314
Noninterest expense	412		120		35		58		8			633
Provision (benefit) for income taxes	26		31		11		8		(17		)	59
Net income (loss)	$	100	$	117	$	42	$	30	$	37		$	326
2017
Net interest income	$	375	$	228	$	104	$	45	$	(22	)	$	730
Provision (benefit) for credit losses	33		21		11		3		—			68
Noninterest income	171		64		5		48		24			312
Noninterest expense	413		117		36		63		78			707
Provision (benefit) for income taxes	35		54		22		10		(62		)	59
Net income (loss)	$	65	$	100	$	40	$	17	$	(14	)	$	208



	Assets at				Deposits at
(dollar amounts in millions)	March 31, 2018		December 31, 2017		March 31, 2018		December 31, 2017
Consumer & Business Banking	$	26,346	$	26,220	$	47,124	$	45,643
Commercial Banking	32,744		32,118		21,838		21,235
Vehicle Finance	18,138		17,865		345		358
RBHPCG	5,888		5,821		6,053		6,057
Treasury / Other	21,130		22,161		4,111		3,748
Total	$	104,246	$	104,185	$	79,471	$	77,041

Item 3: Quantitative and Qualitative Disclosures about Market Risk

Quantitative and qualitative disclosures for the current period can be found in the Market Risk section of this report, which includes changes in market risk exposures from disclosures presented in Huntington’s 2017 Form 10-K.

Item 4: Controls and Procedures

Disclosure Controls and Procedures

Huntington maintains disclosure controls and procedures designed to ensure that the information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934, as amended (the Exchange Act), are recorded, processed, summarized, and reported within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Huntington’s Management, with the participation of its Chief Executive Officer and the Chief Financial Officer, evaluated the effectiveness of Huntington’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2018. Based upon such evaluation, Huntington’s Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2018, Huntington’s disclosure controls and procedures were effective.

There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended March 31, 2018, that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

Table of Contents

PART II. OTHER INFORMATION

In accordance with the instructions to Part II, the other specified items in this part have been omitted because they are not applicable or the information has been previously reported.

Item 1: Legal Proceedings

Information required by this item is set forth in Note 16 of the Notes to Unaudited Condensed Consolidated Financial Statements included in Item 1 of this report and incorporated herein by reference.

Item 1A: Risk Factors

Information required by this item is set forth in Part 1 Item 2- Management’s Discussion and Analysis of Financial Condition and Results of Operations of this report and incorporated herein by reference.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a) and (b)

Not Applicable


(c)



Period	Total Number of Shares Purchased (1)	Average Price Paid Per Share		Maximum Number of Shares (or Approximate Dollar Value) that May Yet Be Purchased Under the Plans or Programs (2)
January 1, 2018 to January 31, 2018	1,089,500	$	16.15	$	30,043,235
February 1, 2018 to February 28, 2018	1,917,245	15.65		—
March 1, 2018 to March 31, 2018	—	—		—
Total	3,006,745	$	15.83	$	—


(1)	The reported shares were repurchased pursuant to Huntington’s publicly-announced stock repurchase authorizations.


(2)	The number shown represents, as of the end of each period, the maximum number of shares (or approximate dollar value) of Common Stock that may yet be purchased under publicly-announced stock repurchase authorizations. The shares may be purchased, from time-to-time, depending on market conditions.

Item 6. Exhibits

Exhibit Index

This report incorporates by reference the documents listed below that we have previously filed with the SEC. The SEC allows us to incorporate by reference information in this document. The information incorporated by reference is considered to be a part of this document, except for any information that is superseded by information that is included directly in this document.

This information may be read and copied at the Public Reference Room of the SEC at 100 F Street, N.E., Washington, D.C. 20549. The SEC also maintains an Internet web site that contains reports, proxy statements, and other information about issuers, like us, who file electronically with the SEC. The address of the site is http://www.sec.gov. The reports and other information filed by us with the SEC are also available free of charge at our Internet web site. The address of the site is http://www.huntington.com. Except as specifically incorporated by reference into this Quarterly Report on Form 10-Q, information on those web sites is not part of this report. You also should be able to inspect reports, proxy statements, and other information about us at the offices of the NASDAQ National Market at 33 Whitehall Street, New York, New York 10004.



Exhibit Number	Document Description	Report or Registration Statement	SEC File or Registration Number	Exhibit Reference
3.1 (P)	Articles of Restatement of Charter.	Annual Report on Form 10-K for the year ended December 31, 1993	000-02525	3	(i)

3.2	Articles of Amendment to Articles of Restatement of Charter.	Current Report on Form 8-K dated May 31, 2007	000-02525	3.1

3.3	Articles of Amendment to Articles of Restatement of Charter.	Current Report on Form 8-K dated May 7, 2008	000-02525	3.1

3.4	Articles of Amendment to Articles of Restatement of Charter.	Current Report on Form 8-K dated April 27, 2010	001-34073	3.1

Table of Contents



3.5	Articles Supplementary of Huntington Bancshares Incorporated, as of April 22, 2008.	Current Report on Form 8-K dated April 22, 2008	000-02525	3.1

3.6	Articles Supplementary of Huntington Bancshares Incorporated, as of April 22. 2008.	Current Report on Form 8-K dated April 22, 2008	000-02525	3.2

3.7	Articles Supplementary of Huntington Bancshares Incorporated, as of November 12, 2008.	Current Report on Form 8-K dated November 12, 2008	001-34073	3.1

3.8	Articles Supplementary of Huntington Bancshares Incorporated, as of December 31, 2006.	Annual Report on Form 10-K for the year ended December 31, 2006	000-02525	3.4

3.9	Articles Supplementary of Huntington Bancshares Incorporated, as of December 28, 2011.	Current Report on Form 8-K dated December 28, 2011	001-34073	3.1

3.10	Articles Supplementary of Huntington Bancshares Incorporated, as of March 18, 2016.	Current Report on Form 8-K dated March 21, 2016	001-34073	3.1

3.11	Articles Supplementary of Huntington Bancshares Incorporated, as of May 3, 2016.	Current Report on Form 8-K dated May 5, 2016	001-34073	3.2

3.12	Articles Supplementary of Huntington Bancshares Incorporated, effective as of August 15, 2016.	Registration Statement on Form 8-A dated August 15, 2016	001-34073	3.12

3.13	Articles Supplementary of Huntington Bancshares Incorporated, as of March 5, 2018.	Current Report on Form 8-K dated March 6, 2018	001-34073	3.1

3.14	Bylaws of Huntington Bancshares Incorporated, as amended and restated, as of July 19, 2017.	Current Report on Form 8-K dated July 21, 2017	001-34073	3.1

4.1(P)	Instruments defining the Rights of Security Holders—reference is made to Articles Fifth, Eighth, and Tenth of Articles of Restatement of Charter, as amended and supplemented. Instruments defining the rights of holders of long-term debt will be furnished to the Securities and Exchange Commission upon request.

10.1	Huntington Bancshares Incorporated 2018 Long-Term Incentive Plan.	Definitive Proxy Statement for the 2018 Annual Meeting of Stockholders.	001-34073	Appendix A

31.1	*Rule 13a-14(a) Certification – Chief Executive Officer.

31.2	*Rule 13a-14(a) Certification – Chief Financial Officer.

32.1	**Section 1350 Certification – Chief Executive Officer.

32.2	**Section 1350 Certification – Chief Financial Officer.

Table of Contents



101		*The following material from Huntington’s Form 10-Q Report for the quarterly period ended March 31, 2018, formatted in XBRL: (1) Unaudited Condensed Consolidated Balance Sheets, (2) Unaudited Condensed Consolidated Statements of Income, (3) Unaudited Condensed Consolidated Statements of Comprehensive Income (4) Unaudited Condensed Consolidated Statement of Changes in Shareholders’ Equity, (5) Unaudited Condensed Consolidated Statements of Cash Flows, and (6) the Notes to Unaudited Condensed Consolidated Financial Statements.



*	Filed herewith
**	Furnished herewith

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on

its behalf by the undersigned thereunto duly authorized.

HUNTINGTON BANCSHARES INCORPORATED

(Registrant)




Date:	April 30, 2018	/s/ Stephen D. Steinour
		Stephen D. Steinour
		Chairman, President, and Chief Executive Officer (Principal Executive Officer)

Date:	April 30, 2018	/s/ Howell D. McCullough III
		Howell D. McCullough III
		Chief Financial Officer (Principal Financial Officer)

(dollar amounts in millions)

Amount Transferred

2016-1 Automobile Trust

2015-1 Automobile Trust