UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________________________________
FORM 8-K
  _______________________________________________________________
CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) October 25, 2017
  _______________________________________________________________
HUNTINGTON BANCSHARES INCORPORATED
(Exact name of registrant as specified in its charter)  
  _______________________________________________________________
Maryland
 
1-34073
 
31-0724920
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification No.)
Huntington Center
41 South High Street
Columbus, Ohio
 
43287
(Address of principal executive offices)
 
(Zip Code)
Registrant’s telephone number, including area code (614) 480-8300
Not Applicable
(Former name or former address, if changed since last report.)  
_______________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
____________________________________________________________________________________________________________________________________________________________________________________________________________





Item  2.02.
Results of Operations and Financial Condition.
On October 25, 2017 , Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended September 30, 2017 . Also on October 25, 2017 , Huntington made a Quarterly Financial Supplement available on the Investor Relations section of its web site, www.huntington-ir.com . Copies of Huntington's news release and quarterly financial supplement are attached hereto as Exhibit 99.1 and Exhibit 99.2, respectively, and are incorporated by reference in this Item 2.02.
Huntington’s senior management will host an earnings conference call on October 25, 2017 , at 9:00 a.m. (Eastern Daylight Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntington’s web site, www.huntington-ir.com or through a dial-in telephone number at (877) 407-8029 ; Conference ID 13671112 . Slides will be available in the Investor Relations section of Huntington’s web site, www.huntington-ir.com about an hour prior to the call. A replay of the webcast will be archived in the Investor Relations section of Huntington’s web site, www.huntington-ir.com . A telephone replay will be available approximately two hours after the completion of the call through November 3, 2017 at (877) 660-6853 or (201) 612-7415 ; conference ID 13671112 .
The information contained or incorporated by reference in this Current Report on Form 8-K contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. 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.
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; the possibility that the anticipated benefits of the merger with FirstMerit Corporation are not realized completely or when expected, including as a result of the impact of, or problems arising from, the strength of the economy and competitive factors in the areas where we do business; 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, 2016, and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2017 and June 30, 2017, which are 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.
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.

The information contained or incorporated by reference in Item 2.02 of this Form 8-K shall be treated as “furnished” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

Item  9.01.
Financial Statements and Exhibits.
The exhibits referenced below shall be treated as “furnished” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

(d)
Exhibits.

Exhibit 99.1 – News release of Huntington Bancshares Incorporated, dated October 25, 2017 .

Exhibit 99.2 – Quarterly Financial Supplement, September 2017 .





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 hereunto duly authorized.
 
 
 
HUNTINGTON BANCSHARES INCORPORATED
 
 
 
 
 
 
Date:
October 25, 2017
 
By:
 
/s/ Howell D. McCullough III
 
 
 
 
 
Howell D. McCullough III
 
 
 
 
 
Chief Financial Officer






EXHIBIT INDEX

Exhibit No.    Description
Exhibit 99.1      News release of Huntington Bancshares Incorporated, dated October 25, 2017
Exhibit 99.2      Quarterly Financial Supplement, September 2017





Exhibit 99.1
 
 
HUNTINGTONLOGOA18.JPG

FOR IMMEDIATE RELEASE
October 25, 2017
Analysts: Mark Muth (mark.muth@huntington.com), 614.480.4720
Media: Matt Samson (matt.b.samson@huntington.com), 312.263.0203
Michael Sherman (michael.sherman@huntington.com), 614.480.6114
HUNTINGTON BANCSHARES INCORPORATED REPORTS 2017 THIRD QUARTER EARNINGS
Results Include 109% Year-Over-Year Increase in EPS; Board Declares 38% Year-Over-Year Increase in Cash Dividend per Common Share
COLUMBUS, Ohio – Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported net income for the 2017 third quarter of $275 million , a $148 million , or 116% , increase from the year-ago quarter. Earnings per common share for the 2017 third quarter were $0.23 , up $0.12, or 109%, from the year-ago quarter. Excluding approximately $31 million pretax of FirstMerit acquisition-related net expenses, or $0.02 per common share after tax, adjusted earnings per common share were $0.25. Tangible book value per common share as of 2017 third quarter -end was $6.85 , a 6% year-over-year increase. Return on average assets was 1.08% , return on average common equity was 10.5% , and return on average tangible common equity was 14.1% . Total revenue increased 17% over the year-ago quarter.
“We earned record net income for the second consecutive quarter as we continue to achieve our long-term financial goals and to deliver sector-leading returns for our shareowners while maintaining our aggregate moderate-to-low risk appetite," said Steve Steinour, chairman, president, and CEO. "The 2017 third quarter marked the one-year anniversary of the largest acquisition in Huntington's history, and we have substantially completed the integration. We fully implemented $255 million of annualized cost savings, and continue to execute on the deal-related revenue synergies. Consistent execution of our core organic growth strategies, coupled with the realization of these acquisition economics, are the key drivers of third quarter results."
"Huntington’s strategic focus on consumers, small- and medium-sized businesses, and auto finance has positioned us to grow through the ongoing industry headwinds in corporate banking. The third quarter results illustrated continued momentum in residential mortgage, automobile, and RV and marine consumer lending as well as asset finance. The third quarter also marked the end of the 2017 fiscal year for the U.S. Small Business Administration, during which Huntington earned the distinction of being the second largest SBA 7(a) lender in the nation for the third year in a row and the largest in our footprint for the tenth consecutive year,” Steinour said.
"As a result of the meaningful relationships we developed with our consumer and business customers, Huntington enjoys a very granular deposit base. We are pleased with the quarter’s deposit growth while carefully balancing our deposit costs in the face of rising interest rates."
Last week Huntington announced that the Board declared a quarterly cash dividend on the company's common stock of $0.11 per share, which represents a $0.03 per share, or 38%, increase over the prior quarter. The dividend is payable on January 2, 2018, to shareholders of record on December 18, 2017.
Specific 2017 Third Quarter Highlights:
$162 million , or 17% , year-over-year increase in fully-taxable equivalent revenue, comprised of a $135 million , or 21% , increase in fully-taxable equivalent net interest income and a $28 million , or 9% , increase in noninterest income
Net interest margin of 3.29% , an increase of 11 basis points from the year-ago quarter
$32 million , or 4% , year-over-year decrease in noninterest expense, including a net decrease of $128 million of FirstMerit acquisition-related expense

1



$7.6 billion , or 12% , year-over-year increase in average loans and leases, comprised of a $4.0 billion , or 14% , increase in consumer loans and a $3.5 billion , or 11% , increase in commercial loans
$5.6 billion , or 31% , year-over-year increase in average securities, including a net increase of $0.3 billion of direct purchase municipal instruments in our Commercial Banking segment
$11.5 billion , or 19% , year-over-year increase in average core deposits, driven by a $5.5 billion , or 45% , increase in interest-bearing demand deposits, a $2.7 billion , or 30% , increase in savings and other domestic deposits, and a $1.7 billion , or 8% , increase in noninterest-bearing demand deposits
Net charge-offs equated to 0.25% of average loans and leases, representing the fourteenth consecutive quarter below the long-term target range of 0.35% to 0.55%
Nonperforming asset ratio of 0.56% , down from 0.61% a quarter ago and 0.72% a year ago
Repurchase of $123 million of common stock (9.6 million shares at an average cost of $12.75 per share)
$0.37, or 6% , year-over-year increase in tangible book value per common share (TBVPS) to $6.85



Table 1 – Earnings Performance Summary (GAAP)
 
2017
 
2016
($ in millions, except per share data)
Third
 
Second
 
First
 
Fourth
 
Third
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
Net Income
$
275

 
$
272

 
$
208

 
$
239

 
$
127

Diluted earnings per common share
0.23

 
0.23

 
0.17

 
0.20

 
0.11

 
 
 
 
 
 
 
 
 
 
Return on average assets
1.08
%
 
1.09
%
 
0.84
%
 
0.95
%
 
0.58
%
Return on average common equity
10.5

 
10.6

 
8.2

 
9.4

 
5.4

Return on average tangible common equity
14.1

 
14.4

 
11.3

 
12.9

 
7.0

Net interest margin
3.29

 
3.31

 
3.30

 
3.25

 
3.18

Efficiency ratio
60.5

 
62.9

 
65.7

 
61.6

 
75.0

 
 
 
 
 
 
 
 
 
 
Tangible book value per common share
$
6.85

 
$
6.74

 
$
6.55

 
$
6.43

 
$
6.48

Cash dividends declared per common share
0.08

 
0.08

 
0.08

 
0.08

 
0.07

Average diluted shares outstanding
1,106

 
1,109

 
1,109

 
1,104

 
952

 
 
 
 
 
 
 
 
 
 
Average earning assets
$
92,849

 
$
91,728

 
$
91,139

 
$
91,463

 
$
79,687

Average loans and leases
68,276

 
67,345

 
66,981

 
66,405

 
60,722

Average core deposits
73,549

 
72,291

 
71,500

 
72,070

 
62,022

 
 
 
 
 
 
 
 
 
 
Tangible common equity / tangible assets ratio
7.42
%
 
7.41
%
 
7.28
%
 
7.16
%
 
7.14
%
Common equity Tier 1 risk-based capital ratio
9.94

 
9.88

 
9.74

 
9.56

 
9.09

 
 
 
 
 
 
 
 
 
 
NCOs as a % of average loans and leases
0.25
%
 
0.21
%
 
0.24
%
 
0.26
%
 
0.26
%
NAL ratio
0.49

 
0.54

 
0.60

 
0.63

 
0.61

ACL as a % of total loans and leases
1.10

 
1.11

 
1.14

 
1.10

 
1.06







2



Table 2 lists certain items that we believe are significant in understanding corporate performance and trends (see Basis of Presentation). There was one Significant Item in the 2017 third quarter : $31 million of FirstMerit acquisition-related net expense.
Table 2 – Significant Items Influencing Earnings
Three Months Ended
Pre-Tax
Impact
 
After-Tax Impact
($ in millions, except per share)
Amount
 
Amount  (1)
 
EPS (2)
September 30, 2017 – net income
 
 
$
275

 
$
0.23

 
Merger and acquisition-related net expenses
$
(31
)
 
(20
)
 
(0.02
)
June 30, 2017 – net income
 
 
$
272

 
$
0.23

 
Merger and acquisition-related net expenses
$
(50
)
 
(33
)
 
(0.03
)
March 31, 2017 – net income
 
 
$
208

 
$
0.17

 
Merger and acquisition-related net expenses
$
(71
)
 
(46
)
 
(0.04
)
December 31, 2016 – net income
 
 
$
239

 
$
0.20

 
Merger and acquisition-related net expenses
$
(96
)
 
(63
)
 
(0.06
)
 
Reduction to litigation reserves
$
42

 
27

 
0.02

September 30, 2016 – net income
 
 
$
127

 
$
0.11

 
Merger and acquisition-related net expenses
$
(159
)
 
(107
)
 
(0.11
)
(1)
Favorable (unfavorable) impact on net income.
(2)
EPS reflected on a fully diluted basis.


Net Interest Income, Net Interest Margin, and Average Balance Sheet
Table 3 – Net Interest Income and Net Interest Margin Performance Summary – Purchase Accounting Accretion Continues to Boost NIM, although Benefit is Declining
 
2017
 
2016
 
 
 
 
($ in millions)
Third
 
Second
 
First
 
Fourth
 
Third
 
Change (%)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
LQ
 
YOY
Net interest income
$
758

 
$
745

 
$
730

 
$
735

 
$
625

 
2
%
 
21
%
FTE adjustment
12

 
12

 
12

 
13

 
11

 

 
9

Net interest income - FTE
771

 
757

 
742

 
748

 
636

 
2

 
21

Noninterest income
330

 
325

 
312

 
334

 
302

 
2

 
9

Total revenue - FTE
$
1,101

 
$
1,082

 
$
1,054

 
$
1,082

 
$
938

 
2
%
 
17
%
 
 
 
 
 
 
 
 
 
 
 
Change bp
Yield / Cost
 
 
 
 
 
 
 
 
 
 
LQ
 
YOY
Total earning assets
3.78
%
 
3.75
%
 
3.70
%
 
3.60
%
 
3.52
%
 
3

 
26

Total loans and leases
4.20

 
4.15

 
4.07

 
3.95

 
3.81

 
5

 
39

Total securities
2.55

 
2.55

 
2.54

 
2.58

 
2.47

 

 
8

Total interest-bearing liabilities
0.68

 
0.61

 
0.54

 
0.48

 
0.49

 
7

 
19

Total interest-bearing deposits
0.35

 
0.31

 
0.26

 
0.23

 
0.22

 
4

 
13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest rate spread
3.10

 
3.14

 
3.16

 
3.12

 
3.03

 
(4
)
 
7

Impact of noninterest-bearing funds on margin
0.19

 
0.17

 
0.14

 
0.13

 
0.15

 
2

 
4

Net interest margin
3.29
%
 
3.31
%
 
3.30
%
 
3.25
%
 
3.18
%
 
(2
)
 
11

See Pages 7-9 of Quarterly Financial Supplement for additional detail.
Note: 2016 third quarter results reflect inclusion of FirstMerit since August 16, 2016.
Fully-taxable equivalent (FTE) net interest income for the 2017 third quarter increased $135 million , or 21% , from the 2016 third quarter . This reflected the benefit from the $13.2 billion , or 17% , increase in average earning assets coupled with an 11 basis point improvement in the FTE net interest margin (NIM) to 3.29% . Average earning asset growth included a $7.6 billion , or 12% , increase in average loans and leases and a $5.6 billion , or 31% ,

3



increase in average securities. The NIM expansion reflected a 26 basis point increase in earning asset yields and a 4 basis point increase in the benefit from noninterest-bearing funds, partially offset by a 19 basis point increase in funding costs. FTE net interest income during the 2017 third quarter included $27 million, or approximately 12 basis points, of purchase accounting impact.
Compared to the 2017 second quarter , FTE net interest income increased $14 million , or 2% . Average earning assets increased $1.1 billion , or 1% , sequentially, while the NIM decreased 2 basis points. The decrease in the NIM reflected a 7 basis point increase in the cost of interest-bearing liabilities, partially offset by a 3 basis point increase in earning asset yields and a 2 basis point increase in the benefit from noninterest-bearing funds. The purchase accounting impact on the net interest margin was approximately 12 basis points in the 2017 third quarter compared to approximately 15 basis points in the prior quarter.
Table 4 – Average Earning Assets – Residential Mortgage, Automobile, and RV and Marine Continued to Drive Linked-quarter Loan Growth
 
2017
 
2016
 
 
 
 
($ in billions)
Third
 
Second
 
First
 
Fourth
 
Third
 
Change (%)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
LQ
 
YOY
Commercial and industrial
$
27.6

 
$
28.0

 
$
27.9

 
$
27.7

 
$
25.0

 
(1
)%
 
11
 %
Commercial real estate
7.2

 
7.1

 
7.4

 
7.2

 
6.4

 
2

 
13

Total commercial
34.9

 
35.1

 
35.3

 
34.9

 
31.3

 
(1
)
 
11

Automobile
11.7

 
11.3

 
11.1

 
10.9

 
11.4

 
3

 
3

Home equity
10.0

 
10.0

 
10.1

 
10.1

 
9.3

 

 
8

Residential mortgage
8.4

 
8.0

 
7.8

 
7.7

 
7.0

 
5

 
20

RV and marine finance
2.3

 
2.0

 
1.9

 
1.8

 
0.9

 
13

 
151

Other consumer
1.0

 
1.0

 
0.9

 
1.0

 
0.8

 
7

 
28

Total consumer
33.4

 
32.3

 
31.7

 
31.5

 
29.4

 
4

 
14

Total loans and leases
68.3

 
67.3

 
67.0

 
66.4

 
60.7

 
1

 
12

Total securities
23.8

 
23.8

 
23.6

 
22.4

 
18.2

 

 
31

Held-for-sale and other earning assets
0.8

 
0.6

 
0.5

 
2.6

 
0.8

 
24

 
(1
)
Total earning assets
$
92.8

 
$
91.7

 
$
91.1

 
$
91.5

 
$
79.7

 
1
 %
 
17
 %
See Page 7 of Quarterly Financial Supplement for additional detail.
Note: 2016 third quarter results reflect inclusion of FirstMerit since August 16, 2016.
Average earning assets for the 2017 third quarter increased $13.2 billion , or 17% , from the year-ago quarter, primarily reflecting the impact of the FirstMerit acquisition. Average securities increased $5.6 billion , or 31% , which included a $0.3 billion increase in direct purchase municipal instruments in our commercial banking segment. Average residential mortgage loans increased $1.4 billion , or 20% , as we continue to see the benefits associated with the ongoing expansion of our home lending business. Average RV and marine finance loans increased $1.4 billion , or 151% , reflecting the success of the well-managed expansion of the acquired business into 17 new states over the past year.
Compared to the 2017 second quarter , average earning assets increased $1.1 billion , or 1% . Average loans and leases increased $0.9 billion , or 1% , primarily reflecting growth in residential mortgage, automobile, and RV and marine loans partially offset by a decline in average commercial and industrial loans. Average commercial and industrial loans were negatively impacted by the seasonal decline in automobile floorplan lending, a reduction in mortgage warehouse lending, and continued runoff in corporate banking, partially offset by growth in asset finance.

4



Table 5 – Average Liabilities – Money Market and Interest-bearing Demand Deposits Drive Linked-quarter Core Deposit Growth
 
2017
 
2016
 
 
 
Third
 
Second
 
First
 
Fourth
 
Third
 
Change (%)
($ in billions)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Demand deposits - noninterest-bearing
$
21.7

 
$
21.6

 
$
21.7

 
$
23.2

 
$
20.0

 
1
 %
 
8
 %
Demand deposits - interest-bearing
17.9

 
17.4

 
16.8

 
15.3

 
12.4

 
2

 
45

Total demand deposits
39.6

 
39.0

 
38.5

 
38.5

 
32.4

 
1

 
22

Money market deposits
20.3

 
19.2

 
18.7

 
18.6

 
18.5

 
6

 
10

Savings and other domestic deposits
11.6

 
11.9

 
12.0

 
12.3

 
8.9

 
(3
)
 
30

Core certificates of deposit
2.0

 
2.1

 
2.3

 
2.6

 
2.3

 
(5
)
 
(11
)
Total core deposits
73.5

 
72.2

 
71.5

 
72.0

 
62.1

 
2

 
19

Other domestic deposits of $250,000 or more
0.4

 
0.5

 
0.5

 
0.4

 
0.4

 
(10
)
 
13

Brokered deposits and negotiable CDs
3.6

 
3.8

 
4.0

 
4.3

 
3.9

 
(6
)
 
(9
)
Deposits in foreign offices

 

 

 
0.2

 
0.2

 
-

 
(100
)
Total deposits
$
77.5

 
$
76.5

 
$
76.0

 
$
76.9

 
$
66.6

 
1
 %
 
17
 %

 
 
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
$
2.4

 
$
2.7

 
$
3.8

 
$
2.6

 
$
1.3

 
(11
)%
 
83
 %
Long-term debt
8.9

 
8.7

 
8.5

 
8.6

 
8.5

 
3

 
5

Total debt
$
11.3

 
$
11.4

 
$
12.3

 
$
11.2

 
$
9.8

 
(1
)%
 
15
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total interest-bearing liabilities
$
67.2

 
$
66.4

 
$
66.5

 
$
64.9

 
$
56.3

 
1
 %
 
19
 %
See Page 7 of Quarterly Financial Supplement for additional detail.
Note: 2016 third quarter results reflect inclusion of FirstMerit since August 16, 2016.
Average total deposits for the 2017 third quarter increased $11.0 billion , or 17% , from the year-ago quarter, while average total core deposits increased $11.5 billion , or 19% . Average total interest-bearing liabilities increased $10.9 billion , or 19% , from the year-ago quarter. These increases primarily reflect the impact of the FirstMerit acquisition. Average demand deposits increased $7.2 billion , or 22% , comprised of a $5.1 billion, or 24%, increase in average commercial demand deposits and a $2.1 billion, or 20%, increase in average consumer demand deposits. Average long-term debt increased $0.5 billion , or 5% , reflecting the issuance of $2.7 billion and maturity of $1.6 billion of senior debt over the past five quarters.
Compared to the 2017 second quarter , average total core deposits increased $1.3 billion , or 2% , primarily reflecting a $1.1 billion , or 6% , increase in money market deposits and a $0.6 billion , or 1% , increase in average demand deposits.

5



Noninterest Income (see Basis of Presentation)
Table 6 – Noninterest Income (GAAP) – Record Quarter in Capital Markets Fees Augments Continued Momentum in Card and Payment Processing Income
 
2017
 
2016
 
 
 
Third
 
Second
 
First
 
Fourth
 
Third
 
Change (%)
($ in millions)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Service charges on deposit accounts
$
91

 
$
88

 
$
83

 
$
92

 
$
87

 
4
 %
 
4
 %
Cards and payment processing income
54

 
52

 
47

 
49

 
44

 
2

 
21

Mortgage banking income
34

 
32

 
32

 
38

 
41

 
4

 
(17
)
Trust and investment management services
34

 
33

 
34

 
34

 
29

 
2

 
15

Insurance income
14

 
16

 
15

 
16

 
16

 
(12
)
 
(12
)
Brokerage income
14

 
16

 
16

 
17

 
15

 
(11
)
 
(2
)
Capital markets fees
22

 
17

 
14

 
19

 
15

 
29

 
47

Bank owned life insurance income
16

 
15

 
18

 
17

 
14

 
7

 
14

Gain on sale of loans
14

 
12

 
13

 
25

 
8

 
16

 
85

Securities gains (losses)
(0
)
 
0

 
(0
)
 
(2
)
 
1

 
NM

 
NM

Other Income
38

 
44

 
40

 
29

 
33

 
(13
)
 
15

Total noninterest income
$
330

 
$
325

 
$
312

 
$
334

 
$
302

 
2
 %
 
9
 %

Table 7 - Impact of Significant Items
 
2017
 
2016
 
 
Third
 
Second
 
First
 
Fourth
 
Third
 
($ in millions)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Service charges on deposit accounts
$

 
$

 
$

 
$

 
$

 
Cards and payment processing income

 

 

 

 

 
Mortgage banking income

 

 

 

 

 
Trust and investment management services

 

 

 

 

 
Insurance income

 

 

 

 

 
Brokerage income

 

 

 

 

 
Capital markets fees

 

 

 

 

 
Bank owned life insurance income

 

 

 

 

 
Gain on sale of loans

 

 

 

 

 
Securities gains (losses)

 

 

 

 

 
Other Income

 

 
2

 
(1
)
 

 
Total noninterest income
$

 
$

 
$
2

 
$
(1
)
 
$

 


6



Table 8 - Adjusted Noninterest Income (Non-GAAP)
 
2017
 
2016
 
 
 
Third
 
Second
 
First
 
Fourth
 
Third
 
Change (%)
($ in millions)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Service charges on deposit accounts
$
91

 
$
88

 
$
83

 
$
92

 
$
87

 
4
 %
 
4
 %
Cards and payment processing income
54

 
52

 
47

 
49

 
44

 
2

 
21

Mortgage banking income
34

 
32

 
32

 
38

 
41

 
4

 
(17
)
Trust and investment management services
34

 
33

 
34

 
34

 
29

 
2

 
15

Insurance income
14

 
16

 
15

 
16

 
16

 
(12
)
 
(12
)
Brokerage income
14

 
16

 
16

 
17

 
15

 
(11
)
 
(2
)
Capital markets fees
22

 
17

 
14

 
19

 
15

 
29

 
47

Bank owned life insurance income
16

 
15

 
18

 
17

 
14

 
7

 
14

Gain on sale of loans
14

 
12

 
13

 
25

 
8

 
16

 
85

Securities gains (losses)
(0
)
 
0

 
(0
)
 
(2
)
 
1

 
NM

 
NM

Other Income
38

 
44

 
39

 
31

 
33

 
(14
)
 
15

Total noninterest income
$
330

 
$
325

 
$
310

 
$
335

 
$
302

 
2
 %
 
9
 %
See Pages 10-11 of Quarterly Financial Supplement for additional detail.
Note: 2016 third quarter results reflect inclusion of FirstMerit since August 16, 2016.
Reported noninterest income for the 2017 third quarter increased $28 million , or 9% , from the year-ago quarter, primarily reflecting the impact of the FirstMerit acquisition. Card and payment processing income increased $9 million , or 21% , due to higher credit and debit card related income and underlying customer growth. Capital markets fees increased $7 million , or 47% , reflecting our ongoing strategic focus on expanding the business. The 2017 third quarter revenues represented a record quarter for our capital markets business. Gain on sale of loans increased $6 million , or 85% , as a result of continued expansion of our SBA lending business. Other income increased $5 million , or 15% , primarily reflecting a $5 million benefit from derivative ineffectiveness and a $3 million increase in servicing income. These increases were partially offset by a $7 million , or 17% , decrease in mortgage banking income, driven by lower spreads on origination volume.
Compared to the 2017 second quarter , reported noninterest income increased $5 million , or 2% . Capital markets fees increased $5 million , or 29% , as a result of the previously-mentioned expansion of the business. Conversely, other income decreased $6 million , or 13% , primarily reflecting a decrease in loan syndication fees.
Noninterest Expense (see Basis of Presentation)
Table 9 – Noninterest Expense (GAAP) – All Planned FirstMerit-Related Cost Savings Fully Implemented
 
2017
 
2016
 
 
 
Third
 
Second
 
First
 
Fourth
 
Third
 
Change (%)
($ in millions)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Personnel costs
$
377

 
$
392

 
$
382

 
$
360

 
$
405

 
(4
)%
 
(7
)%
Outside data processing and other services
80

 
75

 
87

 
89

 
91

 
6

 
(13
)
Equipment
45

 
43

 
47

 
60

 
41

 
6

 
11

Net occupancy
55

 
53

 
68

 
49

 
41

 
5

 
33

Professional services
15

 
18

 
18

 
23

 
47

 
(16
)
 
(68
)
Marketing
17

 
19

 
14

 
21

 
14

 
(10
)
 
18

Deposit and other insurance expense
19

 
20

 
20

 
16

 
15

 
(9
)
 
24

Amortization of intangibles
14

 
14

 
14

 
14

 
9

 
(2
)
 
55

Other expense
58

 
60

 
57

 
49

 
48

 
(3
)
 
21

Total noninterest expense
$
680

 
$
694

 
$
707

 
$
681

 
$
712

 
(2
)%
 
(4
)%
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Average full-time equivalent employees
15.5

 
15.9

 
16.3

 
16.0

 
14.5

 
(3
)%
 
7
 %

7



Table 10 - Impacts of Significant Items
 
2017
 
2016
 
Third
 
Second
 
First
 
Fourth
 
Third
($ in millions)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
Personnel costs
$
4

 
$
18

 
$
20

 
$
(5
)
 
$
76

Outside data processing and other services
3

 
6

 
14

 
15

 
28

Equipment
7

 
4

 
6

 
20

 
5

Net occupancy
14

 
14

 
23

 
7

 
7

Professional services
2

 
4

 
4

 
9

 
34

Marketing

 

 
1

 
4

 
1

Deposit and other insurance expense

 

 

 

 

Amortization of intangibles

 

 

 

 

Other expense

 
4

 
5

 
3

 
8

Total noninterest expense
$
31

 
$
50

 
$
73

 
$
53

 
$
159

Table 11 - Adjusted Noninterest Expense (Non-GAAP)
 
2017
 
2016
 
 
 
Third
 
Second
 
First
 
Fourth
 
Third
 
Change (%)
($ in millions)
Quarter
 
Quarter
 
Quarter
 
Quarter
 
Quarter
 
LQ
 
YOY
Personnel costs
$
373

 
$
374

 
$
362

 
$
365

 
$
329

 
 %
 
13
%
Outside data processing and other services
76

 
69

 
73

 
73

 
63

 
10

 
21

Equipment
39

 
39

 
41

 
40

 
36

 

 
8

Net occupancy
41

 
38

 
44

 
42

 
34

 
8

 
21

Professional services
13

 
14

 
14

 
14

 
13

 
(7
)
 

Marketing
17

 
19

 
13

 
17

 
14

 
(11
)
 
21

Deposit and other insurance expense
19

 
20

 
20

 
16

 
15

 
(9
)
 
24

Amortization of intangibles
14

 
14

 
14

 
14

 
9

 
(2
)
 
55

Other expense
58

 
56

 
52

 
47

 
40

 
4

 
45

Total noninterest expense
$
650

 
$
644

 
$
634

 
$
628

 
$
553

 
1
 %
 
18
%
See Page 10 of Quarterly Financial Supplement for additional detail.
Note: 2016 third quarter results reflect inclusion of FirstMerit since August 16, 2016.
Reported noninterest expense for the 2017 third quarter decreased $32 million , or 4% , from the year-ago quarter, primarily reflecting the year-over-year decrease in FirstMerit acquisition-related Significant Items. Personnel costs decreased $28 million , or 7% , primarily reflecting a $72 million net decrease in acquisition-related personnel expense partially offset by a 7% increase in average full-time equivalent employees. Professional services decreased $32 million , or 68% , reflecting the net decrease in Significant Items. Outside data processing and other services decreased $12 million , or 13% , reflecting the $24 million net decrease in Significant Items partially offset by higher card and data processing expense from increased usage. Partially offsetting these decreases, other expense increased $10 million , or 21% , primarily reflecting a $5 million increase in donations and sponsorships and a $3 million equipment lease residual impairment. The 2017 third quarter noninterest expense also included approximately $12 million of nonrecurring net expense not included in Significant Items from personnel, operational, and efficiency improvement efforts, as well as from the previously-announced consolidation of 38 full-service branches, 7 drive-through only locations, and 3 corporate offices.
Reported noninterest expense decreased $14 million , or 2% , from the 2017 second quarter , including a $20 million net decrease in Significant Items. Personnel costs decreased $15 million , or 4% , primarily reflecting a $14 million net decrease in acquisition-related expenses.

8



Credit Quality
Table 12 – Credit Quality Metrics – NALs and NPAs Continue to Trend Favorably, while NCOs Remain Better Than Long-Term Expectations
 
2017
 
2016
($ in millions)
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
Total nonaccrual loans and leases
$
338

 
$
364

 
$
401

 
$
423

 
$
404

Total other real estate
42

 
44

 
50

 
51

 
71

Other NPAs (1)
7

 
7

 
7

 
7

 

Total nonperforming assets
387

 
415

 
458

 
481

 
475

Accruing loans and leases past due 90 days or more
119

 
136

 
128

 
129

 
135

NPAs + accruing loans and lease past due 90 days or more
$
506

 
$
551

 
$
586

 
$
610

 
$
610

NAL ratio (2)
0.49
%
 
0.54
%
 
0.60
%
 
0.63
%
 
0.61
%
NPA ratio (3)
0.56

 
0.61

 
0.68

 
0.72

 
0.72

(NPAs+90 days)/(Loans+OREO)
0.74

 
0.81

 
0.87

 
0.91

 
0.92

Provision for credit losses
$
44

 
$
25

 
$
68

 
$
75

 
$
64

Net charge-offs
43

 
36

 
39

 
44

 
40

Net charge-offs / Average total loans
0.25
%
 
0.21
%
 
0.24
%
 
0.26
%
 
0.26
%
Allowance for loans and lease losses
$
675

 
$
668

 
$
673

 
$
638

 
$
617

Allowance for unfunded loan commitments and letters of credit
79

 
85

 
92

 
98

 
88

Allowance for credit losses (ACL)
$
754

 
$
753

 
$
765

 
$
736

 
$
705

ACL as a % of:
 
 
 
 
 
 
 
 
 
Total loans and leases
1.10
%
 
1.11
%
 
1.14
%
 
1.10
%
 
1.06
%
NALs
223

 
207

 
190

 
174

 
174

NPAs
195

 
181

 
167

 
153

 
148

(1)
Other nonperforming assets include certain impaired investment securities.
(2)
Total NALs as a % of total loans and leases.
(3)
Total NPAs as a % of sum of loans and leases and other real estate.
See Pages 12-15 of Quarterly Financial Supplement for additional detail.
Overall asset quality remains strong. The overall consumer credit metrics continue to perform as expected, with the anticipated seasonal impact evident in the retail portfolios. The commercial portfolios have performed consistently, with some quarter to quarter volatility as a result of the absolute low level of problem loans.
Nonaccrual loans and leases (NALs) decreased $66 million , or 16% , from the year-ago quarter to $338 million , or 0.49% of total loans and leases. The year-over-year decrease was centered in the Commercial portfolio, primarily associated with the improved performance of a small number of energy sector loan relationships that were added to NALs in the 2016 first quarter. While the energy portfolio was a primary driver of the decrease in NALs over the past year, that portfolio continues to represent less than 1% of total loans outstanding. Nonperforming assets (NPAs) decreased $89 million , or 19% , from the year-ago quarter to $387 million , or 0.56% of total loans and leases and OREO. NALs decreased $26 million , or 7% , from the prior quarter, while NPAs decreased $28 million , or 7% , from the prior quarter. The linked-quarter decreases primarily resulted from workout activities that resulted in pay-downs and NALs that returned to accruing status.
The provision for credit losses decreased $20 million year-over-year to $44 million in the 2017 third quarter . Net charge-offs (NCOs) increased $3 million to $43 million reflecting an increase in consumer net charge-offs, partially offset by a decrease in commercial net charge-offs. NCOs represented an annualized 0.25% of average loans and leases in the current quarter, up from 0.21% in the prior quarter but down from 0.26% in the year-ago quarter. We continue to be pleased with the net charge-off performance within each portfolio and in total.
The period-end allowance for credit losses (ACL) as a percentage of total loans and leases increased to 1.10% from 1.06% a year ago, while the ACL as a percentage of period-end total NALs increased to 223% from 174% over the same period. We believe the level of the ACL is appropriate given the consistent improvement in the credit quality metrics and the current composition of the overall loan and lease portfolio.

9



Capital
Table 13 – Capital Ratios – Share Repurchases Returning Capital
 
 
2017
 
2016
($ in billions)
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
Tangible common equity / tangible assets ratio
 
7.42
%
 
7.41
%
 
7.28
%
 
7.16
%
 
7.14
%
Common equity tier 1 risk-based capital ratio (1)
 
9.94
%
 
9.88
%
 
9.74
%
 
9.56
%
 
9.09
%
Regulatory Tier 1 risk-based capital ratio (1)
 
11.30
%
 
11.24
%
 
11.11
%
 
10.92
%
 
10.40
%
Regulatory Total risk-based capital ratio (1)
 
13.39
%
 
13.33
%
 
13.26
%
 
13.05
%
 
12.56
%
Total risk-weighted assets (1)
 
$
78.6

 
$
78.4

 
$
77.6

 
$
78.3

 
$
80.5

(1)
Figures are estimated and are presented on a Basel III standardized approach basis.
See Pages 16-17 of Quarterly Financial Supplement for additional detail.
The tangible common equity to tangible assets ratio was 7.42% at September 30, 2017 , up 28 basis points from a year ago. Common Equity Tier 1 (CET1) risk-based capital ratio was 9.94% at September 30, 2017 , up from 9.09% a year ago. The regulatory Tier 1 risk-based capital ratio was 11.30% compared to 10.40% at September 30, 2016 . All capital ratios were impacted by the repurchase of $123 million of common stock at an average cost of $12.75 per share during the 2017 third quarter, as well as the the balance sheet optimization-related loan sales and automobile loan securitization completed during the 2016 fourth quarter. The total risk-based capital ratio also was impacted by the repurchase of $40 million of trust preferred securities during the 2016 fourth quarter, which was executed under the de minimis clause of the Federal Reserve's CCAR rules.
Income Taxes
The provision for income taxes in the 2017 third quarter was $90 million , compared to $25 million in the 2016 third quarter . The effective tax rates for the 2017 third quarter and 2016 third quarter were 24.7% and 16.3% , respectively. The variance between the 2017 third quarter and 2016 third quarter provision for income taxes and effective tax rates relate primarily to the effect of Significant Items.
At September 30, 2017 , we had a net federal deferred tax asset of $29 million and a net state deferred tax asset of $35 million.
Expectations - 2017
“We remain optimistic on the near-term economic outlook,” Steinour said. “Consumer and business optimism remain high across our footprint. Labor markets are strong, and we continue to see inflationary pressures, particularly labor inflation. The resurgence in manufacturing has benefited the Midwest more than any other region in the country. Consumer spending remains solid. These factors support our expectation for continued economic growth across our footprint, though the recent translation into business investment has been somewhat uneven, tempering our outlook."
“We expect full year loan growth of 3% to 4% on a period-end basis. Consumer loan growth has remained steady throughout 2017. Consistent with our experiences over the past several years, we expect commercial loan growth for the remainder of the year to outpace what we experienced year-to-date. Our commercial pipelines remain strong; however, the commercial lending environment is extremely competitive on both structures and rates. We have reduced our 2017 loan growth expectations from previous guidance, particularly in commercial real estate, to remain consistent with our aggregate moderate-to-low risk appetite and to ensure appropriate returns on capital. We are committed to remaining disciplined in all operating environments.”
We expect to achieve our annual goal to deliver positive operating leverage for the fifth consecutive year. We expect full-year revenue growth of approximately 23% (+22% on an adjusted, non-GAAP basis excluding Significant Items) and full-year noninterest expense growth of approximately 13% (+18% on an adjusted, non-GAAP basis excluding Significant Items). We also expect to achieve our previously communicated 2017 fourth quarter noninterest expense target of $639 million, including deposit intangible amortization.
We expect average balance sheet growth, driven largely by the FirstMerit acquisition, to be in excess of 20%.

10



Overall, asset quality metrics are expected to remain near current levels, although moderate quarterly volatility also is expected, given the current low level of problem assets and credit costs. We anticipate NCOs will remain below our long-term normalized range of 35 to 55 basis points.
The effective tax rate for 2017 is expected to be in the range of 24% to 26%, excluding Significant Items.
Conference Call / Webcast Information
Huntington’s senior management will host an earnings conference call on October 25, 2017 , at 9:00 a.m. (Eastern Daylight Time). The call may be accessed via a live Internet webcast at the Investor Relations section of Huntington’s website, www.huntington.com, or through a dial-in telephone number at (877) 407-8029 ; Conference ID # 13671112 . Slides will be available in the Investor Relations section of Huntington’s website about an hour prior to the call. A replay of the webcast will be archived in the Investor Relations section of Huntington’s website. A telephone replay will be available approximately two hours after the completion of the call through November 3, 2017 at (877) 660-6853 or (201) 612-7415 ; conference ID # 13671112 .
Please see the 2017 Third Quarter Quarterly Financial Supplement for additional detailed financial performance metrics. This document can be found on the Investor Relations section of Huntington's website,             http://www.huntington.com.
Caution regarding Forward-Looking Statements
This communication 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; the possibility that the anticipated benefits of the merger with FirstMerit Corporation are not realized completely or when expected, including as a result of the impact of, or problems arising from, the strength of the economy and competitive factors in the areas where we do business; 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, 2016, and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2017 and June 30, 2017, which are 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.
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.







11



Basis of Presentation
Use of 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 in this document, conference call slides, or the Form 8-K related to this document, all of which can be found in the Investor Relations section of Huntington’s website,
http://www.huntington.com.
Annualized Data
Certain returns, yields, performance ratios, or quarterly growth rates are presented on an “annualized” basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full-year or year-over-year amounts. For example, loan and deposit growth rates, as well as net charge-off percentages, are most often expressed in terms of an annual rate like 8%. As such, a 2% growth rate for a quarter would represent an annualized 8% growth rate.
Fully-Taxable Equivalent Interest Income and Net Interest Margin
Income from tax-exempt earning assets is increased by an amount equivalent to the taxes that would have been paid if this income had been taxable at statutory rates. This adjustment puts all earning assets, most notably tax-exempt municipal securities and certain lease assets, on a common basis that facilitates comparison of results to results of competitors.
Earnings per Share Equivalent Data
Significant income or expense items may be expressed on a per common share basis. This is done for analytical and decision-making purposes to better discern underlying trends in total corporate earnings per share performance excluding the impact of such items. Investors may also find this information helpful in their evaluation of the company’s financial performance against published earnings per share mean estimate amounts, which typically exclude the impact of Significant Items. Earnings per share equivalents are usually calculated by applying an effective tax rate to a pre-tax amount to derive an after-tax amount, which is divided by the average shares outstanding during the respective reporting period. Occasionally, when the item involves special tax treatment, the after-tax amount is disclosed separately, with this then being the amount used to calculate the earnings per share equivalent.
Rounding
Please note that columns of data in this document may not add due to rounding.
Significant Items
From time to time, revenue, expenses, or taxes are impacted by items judged by Management 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 Management 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, changes in accounting principles, one-time tax assessments/refunds, litigation actions, etc. In other cases they may result from Management decisions associated with significant corporate actions out 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 write-downs, etc., reflect ordinary banking activities and are, therefore, typically excluded from consideration as a Significant Item.
Management believes the disclosure of “Significant Items”, when appropriate, aids analysts/investors in better understanding corporate performance and trends so that they can ascertain which of such items, if any, they may wish to include/exclude from their analysis of the company’s performance - i.e., within the context of determining how that performance differed from their expectations, as well as how, if at all, to adjust their estimates of future performance accordingly. To this end, Management has adopted a practice of listing “Significant Items” in its

12



external disclosure documents (e.g., earnings press releases, quarterly performance discussions, 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. A number of items could materially impact these periods, including those described in Huntington’s 2016 Annual Report on Form 10-K and other factors described from time to time in Huntington’s other filings with the Securities and Exchange Commission.

About Huntington
Huntington Bancshares Incorporated is a regional bank holding company headquartered in Columbus, Ohio, with $102 billion of assets and a network of 958 branches and 1,860 ATMs across eight Midwestern states. Founded in 1866, The Huntington National Bank and its affiliates provide consumer, small business, commercial, treasury management, wealth management, brokerage, trust, and insurance services. Huntington also provides auto dealer, equipment finance, national settlement and capital market services that extend beyond its core states. Visit huntington.com for more information.
###

13


Exhibit 99.2
HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Supplement
September 30, 2017
Table of Contents
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 




Notes:
The preparation of financial statement data in conformity with accounting principles generally accepted in the United States (GAAP) requires management to make estimates and assumptions that affect amounts reported. Actual results could differ from those estimates. Certain prior period amounts have been reclassified to conform to the current period’s presentation.
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 a more accurate 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 35 percent.
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 definition.
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 preferred securities, 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 may be 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 the related press release in their entirety, and not to rely on any single financial measure.




Huntington Bancshares Incorporated
Quarterly Key Statistics(1)
(Unaudited)
 
Three Months Ended
 
 
 
 
 
 
September 30,
 
June 30,
 
September 30,
 
 
Percent Changes vs.
(amounts in thousands, except per share amounts and as noted)
2017
 
2017
 
2016
 
 
2Q17
 
3Q16
Net interest income(3)
$
770,642


$
756,581


$
635,988

 
 
2
 %
 
21
 %
FTE adjustment
(12,209
)
 
(12,069
)
 
(10,598
)
 
 
1

 
15

Net interest income
758,433

 
744,512

 
625,390

 
 
2

 
21

Provision for credit losses
43,590

 
24,978

 
63,805

 
 
75

 
(32
)
Noninterest income
330,097

 
325,218

 
302,415

 
 
2

 
9

Noninterest expense
680,428

 
694,364

 
712,247

 
 
(2
)
 
(4
)
Income before income taxes
364,512

 
350,388

 
151,753

 
 
4

 
140

Provision for income taxes
89,944

 
78,647

 
24,749

 
 
14

 
263

Net income
274,568

 
271,741

 
127,004

 
 
1

 
116

Dividends on preferred shares
18,903

 
18,889

 
18,537

 
 

 

Net income applicable to common shares
$
255,665

 
$
252,852

 
$
108,467

 
 
1
 %
 
136
 %
 
 
 
 
 
 
 
 
 
 
 
Net income per common share - diluted
$
0.23

 
$
0.23

 
$
0.11

 
 
 %
 
109
 %