Form 8-K filed by HUNTINGTON BANCSHARES INC /MD/ on 2021-10-28
0000049196false00000491962021-10-282021-10-280000049196us-gaap:SeriesHPreferredStockMember2021-10-282021-10-280000049196hban:SeriesIPreferredStockMember2021-10-282021-10-280000049196us-gaap:CommonStockMember2021-10-282021-10-28

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 28, 2021
 ______________________________________________________________________________________________________________________________
https://cdn.kscope.io/2dab5a3ae2d1b83e80518fc398bff815-hban-20211028_g1.jpg
Huntington Bancshares Incorporated
(Exact name of registrant as specified in its charter)
 _______________________________________________________________________________________________________________________________
Maryland1-3407331-0724920
(State or other jurisdiction of
incorporation or organization)
(Commission
File Number)
(I.R.S. Employer
Identification No.)
Registrant's address: 41 South High Street, Columbus, Ohio 43287
Registrant’s telephone number, including area code: (614480-2265
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))
 _______________________________________________________________________________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of classTrading
Symbol(s)
Name of exchange on which registered
Depositary Shares (each representing a 1/40th interest in a share of 4.500% Series H Non-Cumulative, perpetual preferred stock)HBANPNASDAQ
Depositary Shares (each representing a 1/100th interest in a share of 5.70% Series I Non-Cumulative, perpetual preferred stock)HBANMNASDAQ
Common Stock—Par Value $0.01 per ShareHBANNASDAQ
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (§24012b-2).
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. o



Item  2.02.     Results of Operations and Financial Condition.
On October 28, 2021, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended September 30, 2021. Also on October 28, 2021, Huntington made a Quarterly Financial Supplement available in the Investor Relations section of Huntington’s website. 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 28, 2021, at 10:00 a.m. (Eastern 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 13723641. 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 5, 2021 at (877) 660-6853 or (201) 612-7415 conference ID 13723641.
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; the magnitude and duration of the COVID-19 pandemic and its impact on the global economy and financial market conditions and our business, results of operations, and financial condition; 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; reform of LIBOR; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services including those 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 transaction with TCF are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where Huntington does business; the possibility that the branch divestiture may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management’s attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the branch divestiture; and other factors that may affect the future results of Huntington. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s Annual Report on Form 10-K for the year ended December 31, 2020 and in its subsequent Quarterly Reports on Form 10-Q, including for the quarter ended March 31, 2021 and June 30, 2021, each of which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of Huntington’s website http://www.huntington.com, under the heading “Publications and Filings” and in other documents Huntington files 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. Huntington does 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 28, 2021.
Exhibit 99.2 – Quarterly Financial Supplement, September 30, 2021.



EXHIBIT INDEX
Exhibit No.Description
Exhibit 104
Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.
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 28, 2021By:
/s/ Zachary Wasserman
Zachary Wasserman
Chief Financial Officer

Document

Exhibit 99.1
https://cdn.kscope.io/2dab5a3ae2d1b83e80518fc398bff815-huntingtonlogoa.jpg


October 28, 2021
Analysts: Tim Sedabres (timothy.sedabres@huntington.com), 952.745.2766
Media: Allison Gabrys (allison.gabrys@huntington.com), 248.961.3978

HUNTINGTON BANCSHARES INCORPORATED REPORTS 2021 THIRD-QUARTER EARNINGS
Successfully Converted TCF Customers to Huntington Platform; Delivered Record Revenue

2021 Third-Quarter Highlights:
Earnings per common share (EPS) for the quarter were $0.22, a decrease of $0.05 year-over-year. Excluding approximately $0.13 per common share after tax of TCF Financial Corporation (TCF) acquisition-related Notable Items, adjusted earnings per common share were $0.35.
Integration activities related to the realization of cost synergies largely completed; consolidated 188 branches since mid-June; branch and systems conversions completed in mid-October.
Total revenue increased by 32% from the prior quarter, to a record $1.7 billion, driven by the full-quarter benefit from the TCF acquisition, as well as positive underlying trends in targeted fee income areas, particularly in wealth management, capital markets, and card and payments processing.
Repurchased $500 million of common stock through September 30; $300 million remaining under share repurchase authorization.
Ranked first nationally for SBA 7(a) loan origination by volume for the fourth year in a row for SBA fiscal year 2021 and the 13th year in a row that Huntington has been the largest originator, by volume, of SBA 7(a) loans within footprint.
Completed the divestiture of 14 branches linked to the TCF acquisition, which included $847 million in deposits and $209 million in loans.
On October 20, the Board of Directors declared a half-cent increase to the quarterly common stock dividend, of $0.155 per common share, or $0.62 on an annualized basis.

COLUMBUS, Ohio – Huntington Bancshares Incorporated (Nasdaq: HBAN) reported net income for the 2021 third quarter of $377 million, an increase of $74 million from the year-ago quarter, benefited by lower provision expense but impacted by TCF acquisition-related expenses. Earnings per common share for the 2021 third quarter were $0.22, down $0.05 from the year-ago quarter. Excluding approximately $0.13 per common share after tax of TCF acquisition-related Notable Items, adjusted earnings per common share were $0.35. Specifically, third-quarter results were negatively impacted by $234 million pretax of TCF acquisition-related expenses.
Tangible book value per common share ended the 2021 third quarter at $8.10, a 4% year-over-year decrease. Return on average assets was 0.86%, return on average common equity was 7.6%, return on average tangible common equity was 11.5%, and adjusted return on average tangible common equity was 17.9%.
CEO Commentary:

1


"Our third-quarter results demonstrated a solid start for the combined revenue generation potential of Huntington following the acquisition of TCF," said Steve Steinour, chairman, president and CEO. "Through the enormous effort of our colleagues, we successfully converted TCF's core system and completed all branch consolidations in October, concluding the majority of actions leading to announced cost synergies, and we are increasingly turning our focus toward revenue synergies."
"We continued to see increasing momentum in our business strategies during the quarter, delivering loan growth excluding PPP and with strength in areas of strategic focus for fee income, including areas like wealth, capital markets, and cards and payments. Additionally, we are continuing to make strategic investments to drive sustained organic growth by dynamically managing expenses."
“Finally, Huntington is proud to be ranked as the largest Small Business Administration 7(a) lender by volume nationally for the fourth consecutive year," Steinour said. "This reinforces our leadership position in supporting small businesses, and serves as the foundation for our business banking expansion strategy including in Minnesota and Colorado.”
Table 1 – Earnings Performance Summary
20212020
(in millions, except per share data)ThirdSecondFirstFourthThird
QuarterQuarterQuarterQuarterQuarter
Net income (loss) attributable to Huntington Bancshares Incorporated$377 $(15)$532 $316 $303 
Diluted earnings (loss) per common share0.22 (0.05)0.48 0.27 0.27 
Return on average assets0.86 %(0.05)%1.76 %1.04 %1.01 %
Return on average common equity7.6 (1.9)18.7 10.4 10.2 
Return on average tangible common equity11.5 (2.1)23.7 13.3 13.2 
Net interest margin2.90 2.66 3.48 2.94 2.96 
Efficiency ratio74.9 83.1 57.0 60.2 56.1 
Tangible book value per common share$8.10 $8.23 $8.64 $8.51 $8.43 
Cash dividends declared per common share0.15 0.15 0.15 0.15 0.15 
Average earning assets$159,411 $127,421 $114,105 $112,222 $110,665 
Average loans and leases109,931 87,437 80,261 81,116 80,542 
Average core deposits137,816 109,433 95,815 92,325 90,692 
Tangible common equity / tangible assets ratio6.96 %7.16 %7.11 %7.16 %7.27 %
Common equity Tier 1 risk-based capital ratio9.57 9.98 10.32 10.00 9.89 
NCOs as a % of average loans and leases0.20 %0.28 %0.32 %0.55 %0.56 %
NAL ratio0.78 0.87 0.64 0.65 0.70 
ACL as a % of total loans and leases1.99 2.08 2.17 2.29 2.31 


Table 2 lists certain items that we believe are important to understanding corporate performance and trends (see Basis of Presentation). There was one Notable Item in the 2021 third quarter: $234 million of TCF acquisition-related pretax expense. There were two Notable Items in the 2021 second quarter: $269 million of

2


TCF acquisition-related pretax expense and $294 million of TCF acquisition CECL initial provision ("double count"1) expense.
Table 2 – Notable Items Influencing Earnings
Three Months EndedPre-Tax ImpactAfter-Tax Impact
($ in millions, except per share)Amount
Amount (1)
EPS (2)
ROTCE (3)
September 30, 2021 – net income$377 $0.22 11.5 %
TCF acquisition-related expenses$(234)$(192)$(0.13)(6.4)
June 30, 2021 – net income$(15)$(0.05)(2.1)
TCF acquisition-related expenses$(269)$(218)$(0.19)(9.0)
TCF acquisition CECL initial provision expense ("double count") (4)
$(294)$(239)$(0.21)(9.9)
(1)Favorable (unfavorable) impact on net income.
(2)EPS reflected on a fully diluted basis.
(3)Net income (loss) applicable to common shares 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.
(4)Includes $234 million from non-Purchase Credit Deteriorated (non-PCD) loans and leases and $60 million from acquired unfunded lending commitments.


Net Interest Income, Net Interest Margin, and Average Balance Sheet
Table 3 – Net Interest Income and Net Interest Margin Performance Summary – Year-over-Year Increase in Average Earning Assets Drives Net Interest Income Growth
20212020
($ in millions)ThirdSecondFirstFourthThirdChange (%)
QuarterQuarterQuarterQuarterQuarterLQYOY
Net interest income$1,160 $838 $972 $825 $817 38 %42 %
FTE adjustment17 40 
Net interest income - FTE1,167 844 978 830 822 38 42 
Noninterest income535 444 395 409 430 20 24 
Total revenue - FTE$1,702 $1,288 $1,373 $1,239 $1,252 32 %36 %
1 "Double count" refers to the additional gross up to the ACL via provision expense for the non-PCD loans and acquired unfunded lending commitments

3


20212020
ThirdSecondFirstFourthThirdChange (bp)
Yield / CostQuarterQuarterQuarterQuarterQuarterLQYOY
Total earning assets3.02 %2.96 %3.11 %3.13 %3.22 %(20)
Total loans and leases3.80 3.68 3.78 3.70 3.75 12 
Total securities1.52 1.59 1.67 1.87 2.13 (7)(61)
Total interest-bearing liabilities0.17 0.45 (0.53)0.27 0.39 (28)(22)
Total interest-bearing deposits0.05 0.06 0.06 0.08 0.18 (1)(13)
Net interest rate spread2.85 2.51 3.64 2.86 2.83 34 
Impact of noninterest-bearing funds on margin0.05 0.15 (0.16)0.08 0.13 (10)(8)
Net interest margin2.90 %2.66 %3.48 %2.94 %2.96 %24 (6)
See Pages 7-9 of Quarterly Financial Supplement for additional detail.

Fully-taxable equivalent (FTE) net interest income for the 2021 third quarter increased $345 million, or 42%, from the 2020 third quarter. This increase reflected the benefit of a $48.7 billion, or 44%, increase in average earning assets, partially offset by a 6 basis point decrease in the FTE net interest margin (NIM) to 2.90%. Net interest income in the 2021 third quarter included $30 million of accelerated PPP loan fees recognized upon receipt of forgiveness payments from the US Small Business Administration (SBA), which favorably impacted the NIM by approximately 8 basis points. The impact of purchase accounting accretion favorably impacted the NIM by approximately 9 basis points. The year-over-year decreases in average earning asset yields and average liability costs reflected the impact of lower interest rates and changes in balance sheet mix, including elevated deposits at the Federal Reserve Bank.
Compared to the 2021 second quarter, FTE net interest income increased $323 million, or 38%, reflecting 24 basis points of NIM expansion and a $32.0 billion, or 25%, increase in average earning assets. The net interest income increase primarily reflected the first full-quarter addition of TCF. NIM expansion primarily reflected the negative $55 million mark-to-market of interest rate caps in the prior quarter - which were exited as of June 30 - partially offset by larger average deposit balances at the Federal Reserve Bank.


4


Table 4 – Average Earning Assets – TCF Acquisition, Elevated Deposits at the Federal Reserve Bank Drive Year-Over-Year Earning Asset Growth
20212020
($ in billions)ThirdSecondFirstFourthThirdChange (%)
QuarterQuarterQuarterQuarterQuarterLQYOY
Commercial and industrial$40.6 $34.1 $32.2 $32.5 $32.5 19 %25 %
Commercial real estate14.7 9.1 7.2 7.2 7.2 62 104 
Lease financing5.0 2.8 2.2 2.3 2.2 78 126 
Total commercial60.3 46.0 41.5 42.0 41.9 31 44 
Automobile13.2 12.8 12.7 12.9 12.9 
Residential mortgage18.9 13.8 12.1 12.1 11.8 37 60 
Home equity11.1 9.4 8.8 8.9 8.9 18 25 
RV and marine5.0 4.4 4.2 4.2 4.0 12 24 
Other consumer1.5 1.0 1.0 1.0 1.0 39 39 
Total consumer49.7 41.4 38.7 39.1 38.7 20 28 
Total loans and leases109.9 87.4 80.3 81.1 80.5 26 36 
Total securities36.0 30.7 26.2 24.1 22.8 17 57 
Held-for-sale and other earning assets13.5 9.2 7.6 7.0 7.3 46 85 
Total earning assets$159.4 $127.4 $114.1 $112.2 $110.7 25 %44 %
See Page 5 of Quarterly Financial Supplement for additional detail.
Note: 2021 second quarter results reflect inclusion of TCF since June 9, 2021.

Average earning assets for the 2021 third quarter increased $48.7 billion, or 44%, from the year-ago quarter, primarily reflecting a $29.4 billion, or 36%, increase in average total loans and leases, a $13.1 billion, or 57%, increase in average securities, and a $5.7 billion, or 97%, increase in interest-bearing deposits at the Federal Reserve Bank. Average loan balance increases across categories reflect the impact of the TCF acquisition. Average commercial & industrial (C&I) loans increased $8.1 billion, or 25%, partially offset by a $2.7 billion decrease in average PPP loans related to forgiveness.
Compared to the 2021 second quarter, average earning assets increased $32.0 billion, or 25%, primarily reflecting a $22.5 billion, or 26%, increase in average loans and leases and a $5.2 billion, or 17%, increase in average securities. The increases in average loans and leases and securities are primarily a result of the full-quarter impact of the TCF acquisition. In addition to the acquisition, average C&I loans increased $6.5 billion, or 19%, primarily reflecting the TCF acquisition partially offset by a $1.6 billion decrease in average PPP loans.
Huntington received forgiveness payments from the SBA for approximately $1.7 billion of PPP loans during the 2021 third quarter compared to $3.1 billion of PPP loans during the 2021 second quarter.

5


Table 5 – Average Liabilities –TCF Acquisition, Demand Deposits Drive Robust Year-over-Year Growth in Core Deposits
20212020
ThirdSecondFirstFourthThirdChange (%)
($ in billions)QuarterQuarterQuarterQuarterQuarterLQYOY
Demand deposits - noninterest-bearing$44.6 $34.6 $29.1 $28.1 $27.4 29 %63 %
Demand deposits - interest-bearing35.7 29.7 26.8 25.1 23.9 20 50 
Total demand deposits80.3 64.3 55.9 53.2 51.3 25 57 
Money market deposits33.3 28.1 26.2 26.1 26.2 18 27 
Savings and other domestic deposits20.9 15.2 12.3 11.5 11.2 38 88 
Core certificates of deposit3.3 1.8 1.4 1.5 2.0 81 63 
Total core deposits137.8 109.4 95.8 92.3 90.7 26 52 
Other domestic deposits of $250,000 or more0.6 0.3 0.1 0.1 0.2 125 233 
Negotiable CDS, brokered and other deposits
3.9 3.0 3.4 4.1 4.2 31 (7)
Total deposits$142.3 $112.7 $99.3 $96.5 $95.1 26 %50 %
Short-term borrowings$0.3 $0.2 $0.2 $0.2 $0.2 32 %96 %
Long-term debt7.6 6.9 7.8 8.8 9.3 10 (19)
Total debt$7.9 $7.1 $8.0 $9.0 $9.5 11 %(17)%
Total interest-bearing liabilities$105.6 $85.2 $78.2 $77.5 $77.1 24 %37 %
See Page 6 of Quarterly Financial Supplement for additional detail.

Average total interest-bearing liabilities for the 2021 third quarter increased $28.5 billion, or 37%, from the year-ago quarter. Average total deposits increased $47.3 billion, or 50%, while average total core deposits increased $47.1 billion, or 52%. Increases across categories reflect the impact of the TCF acquisition, in addition to elevated balances in core deposits largely related to residual government stimulus balances and improved retention. Average total debt decreased $1.6 billion, or 17%, primarily reflecting the maturity and repayment of $3.8 billion of long-term debt over the past five quarters due to strong core deposit growth.
Compared to the 2021 second quarter, average total interest-bearing liabilities increased $20.4 billion, or 24%. Average total deposits increased $29.6 billion, or 26%, and average total core deposits increased $28.4 billion, or 26%. Increases across categories reflect the full-quarter impact of the TCF acquisition, in addition to elevated balances in core deposits largely related to residual government stimulus balances and improved retention, partially offset by an $0.8 billion decrease in balances due to the branch divestiture. Specifically, within core deposits, average total demand deposits increased $16.0 billion, or 25%. Average total debt increased $0.8 billion, or 11%, primarily reflecting the issuance of $558 million of subordinated notes in the third quarter.


6


Noninterest Income
Table 6 – Noninterest Income – TCF Acquisition, Organic Growth Drive Year-over-year Growth in Noninterest Income
20212020
ThirdSecondFirstFourthThirdChange (%)
($ in millions)QuarterQuarterQuarterQuarterQuarterLQYOY
Mortgage banking income$81 $67 $100 $90 $122 21 %(34)%
Service charges on deposit accounts 114 88 69 78 76 30 50 
Card and payment processing income96 80 65 65 66 20 45 
Trust and investment management services61 56 52 49 48 27 
Leasing revenue42 12 250 1,300 
Capital markets fees40 35 29 34 27 14 48 
Insurance income25 25 27 25 24 — 
Bank owned life insurance income15 16 16 14 17 (6)(12)
Gain on sale of loans13 13 (33)(85)
Net gains (losses) on sales of securities— 10 — — — NMNM
Other noninterest income59 52 30 35 34 13 74 
Total noninterest income$535 $444 $395 $409 $430 20 %24 %
See Page 11 of Quarterly Financial Supplement for additional detail.

Reported total noninterest income for the 2021 third quarter increased $105 million, or 24%, from the year-ago quarter. Leasing revenue increased $39 million, primarily reflecting the addition of TCF leasing activities following the acquisition. Service charges on deposit accounts increased $38 million, or 50%, due primarily to the first full-quarter addition of TCF customers prior to conversion to Huntington's product and service set. Card and payment processing income increased $30 million, or 45%, reflecting higher interchange income that was primarily the result of the acquisition, but also higher customer transaction volumes. Trust and investment management services increased $13 million, or 27%, reflecting continued strong net asset flows, positive equity market performance over the past 12 months, and the TCF acquisition. Other noninterest income increased $25 million, or 74%, primarily reflecting $7 million of purchase accounting accretion from acquired unfunded loan commitments, a $6 million gain from branch divestiture, and increased amortization of upfront card-related contract renewal fees. Capital markets fees increased $13 million, or 48%, primarily reflecting higher loan syndication and interest rate derivatives. Partially offsetting these increases, mortgage banking income decreased $41 million, or 34%, primarily reflecting lower secondary marketing spreads, while gain on sale of loans income decreased $11 million, or 85%, due to sales in the prior year quarter.

Compared to the 2021 second quarter, reported total noninterest income increased $91 million, or 20%. Leasing revenue increased $30 million, primarily reflecting the addition of TCF leasing activities following the acquisition. Service charges on deposit accounts increased $26 million, or 30%, due primarily to the first full-quarter addition of TCF customers prior to conversion to Huntington's product and service set. Card and payment processing income increased $16 million, or 20%, reflecting higher interchange income that was primarily the result of the acquisition. Mortgage banking income increased $14 million, or 21%, primarily reflecting higher secondary marketing spreads and an increase in salable mortgage originations due to a full-quarter of volume added from the TCF acquisition. Other noninterest income increased $7 million, or 13%, primarily reflecting $7 million of purchase accounting accretion from acquired unfunded loan commitments and a $6 million gain from branch divestiture. Partially offsetting these increases, gains on sale of securities decreased $10 million, due to sales reflecting securities portfolio optimization in the prior quarter.


7


Noninterest Expense
Table 7 – Noninterest Expense – TCF Acquisition, Related Onetime Costs Drive Noninterest Expense
20212020
ThirdSecondFirstFourthThirdChange (%)
($ in millions)QuarterQuarterQuarterQuarterQuarterLQYOY
Personnel costs$643 $592 $468 $426 $453 %42 %
Outside data processing and other services304 162 115 111 98 88 210 
Equipment79 55 46 49 44 44 80 
Net occupancy95 72 42 39 40 32 138 
Lease financing equipment depreciation19 — — — 280 NM
Professional services26 48 17 21 12 (46)117 
Amortization of intangibles13 11 10 10 10 18 30 
Marketing25 15 14 15 67 178 
Deposit and other insurance expense17 113 183 
Other noninterest expense68 104 73 77 40 (35)70 
Total noninterest expense$1,289 $1,072 $793 $756 $712 20 %81 %
(in thousands)
Average full-time equivalent employees20.9 17.0 15.4 15.5 15.7 23 %33 %


Table 8 - Impact of Notable Items
20212020
ThirdSecondFirstFourthThird
($ in millions)QuarterQuarterQuarterQuarterQuarter
Personnel costs$36 $110 $— $— $— 
Outside data processing and other services140 33 — — 
Equipment— — 
Net occupancy36 35 — — 
Lease financing equipment depreciation— — — — — 
Professional services36 — — 
Amortization of intangibles— — — — — 
Marketing— — — — 
Deposit and other insurance expense— — — — — 
Other noninterest expense52 — — 
Total noninterest expense$234 $269 $21 $— $— 

8


Table 9 - Adjusted Noninterest Expense (Non-GAAP)
20212020
ThirdSecondFirstFourthThirdChange (%)
($ in millions)QuarterQuarterQuarterQuarterQuarterLQYOY
Personnel costs$607 $482 $468 $426 $453 26 %34 %
Outside data processing and other services164 129 107 111 98 27 67 
Equipment74 52 45 49 44 42 68 
Net occupancy59 37 39 39 40 59 48 
Lease financing equipment depreciation19 — — — 280 NM
Professional services17 12 21 12 42 42 
Amortization of intangibles13 11 10 10 10 18 30 
Marketing22 15 14 15 47 144 
Deposit and other insurance expense17 113 183 
Other noninterest expense63 52 72 77 40 21 58 
Total adjusted noninterest expense$1,055 $803 $772 $756 $712 31 %48 %

Reported total noninterest expense for the 2021 third quarter increased $577 million, or 81%, from the year-ago quarter, primarily reflecting the TCF acquisition and $234 million of Notable Items. The following increases primarily reflect the TCF acquisition:
a personnel cost increase of $190 million, or 42%, primarily due to higher salaries and incentives related to a 33% increase in average full-time equivalent employees and $36 million of Notable Items,
an equipment increase of $35 million, or 80%, reflecting $5 million of Notable Items,
a net occupancy increase of $55 million, or 138%, reflecting $36 million of Notable Items,
a lease financing equipment depreciation increase of $19 million, and
a deposit and other insurance expense increase of $11 million, or 183%.
In addition to the above, outside data processing and other services increased $206 million, or 210%, reflecting technology investments and $140 million of Notable Items. Other noninterest expense increased $28 million, or 70%, reflecting a prior year quarter benefit to legal expense, increased telecommunications expense, and $5 million of Notable Items. Marketing expense increased $16 million, or 178%, reflecting an increase in acquisition, deepening, spend, in new markets and $3 million of Notable Items.

Reported total noninterest expense increased $217 million, or 20%, from the 2021 second quarter, primarily due to the full-quarter impact of the TCF acquisition and reflecting $234 million of Notable Items. The following increases primarily reflect the TCF acquisition:
a personnel cost increase of $51 million, or 9%, primarily due to higher salaries and incentives related to a 23% increase in average full-time equivalent employees including $36 million of Notable Items,
an outside data processing and other services expense increase of $142 million, or 88%, reflecting $140 million of Notable Items in the 2021 third quarter driven primarily by vendor contract terminations,
an equipment increase of $24 million, or 44%, reflecting $5 million of Notable Items, a net occupancy increase of $23 million, or 32%, reflecting $36 million of Notable Items, a lease financing equipment depreciation increase of $14 million, and
a deposit and other insurance expense increase of $9 million.

9


In addition to the above, marketing increased $10 million, or 67%, reflecting an increase in acquisition, deepening, and spend in new markets. Partially offsetting these increases was a decrease in other noninterest expense of $36 million, or 35%, reflecting $5 million of Notable Items in the 2021 third quarter versus $52 million of Notable Items in the prior quarter.


Credit Quality
Table 10 – Credit Quality Metrics – Reserve Release on Stable Credit, Improvements in the Economic Outlook
20212020
($ in millions)September 30,June 30,March 31,December 31,September 30,
Total nonaccrual loans and leases$861 $977 $516 $532 $569 
Total other real estate, net
Other NPAs (1)
25 30 26 27 28 
Total nonperforming assets893 1,014 544 563 602 
Accruing loans and leases past due 90+ days175 148 154 171 175 
NPAs + accruing loans & leases past due 90+ days$1,068 $1,162 $698 $734 $777 
NAL ratio (2)
0.78 %0.87 %0.64 %0.65 %0.70 %
NPA ratio (3)
0.81 0.91 0.68 0.69 0.74 
(NPAs+90 days)/(Loans+OREO)0.97 1.04 0.87 0.90 0.96 
Provision for credit losses$(62)$211 $(60)$103 $177 
Net charge-offs55 62 64 112 113 
Net charge-offs / Average total loans0.20 %0.28 %0.32 %0.55 %0.56 %
Allowance for loans and lease losses (ALLL)$2,107 $2,218 $1,703 $1,814 $1,796 
Allowance for unfunded lending commitments98 104 38 52 82 
Allowance for credit losses (ACL)$2,205 $2,322 $1,741 $1,866 $1,878 
ALLL as a % of:
Total loans and leases1.91 %1.98 %2.12 %2.22 %2.21 %
NALs245 227 330 341 316 
NPAs236 219 313 323 298 
ACL as a % of:
Total loans and leases1.99 %2.08 %2.17 %2.29 %2.31 %
NALs256 238 338 351 330 
NPAs247 229 320 332 311 
(1)Other nonperforming assets include certain impaired securities and/or nonaccrual loans held-for-sale.
(2)Total NALs as a % of total loans and leases.
(3)Total NPAs as a % of sum of loans and leases, other real estate owned, and other NPAs.
See Pages 12-15 of Quarterly Financial Supplement for additional detail.

Overall asset quality metrics were impacted by the TCF acquisition on a year-over-year basis, but showed improvement quarter-over-quarter. Nonperforming assets (NPAs) increased to $893 million, or 0.81% of total loans and leases and OREO, from $602 million, or 0.74%, a year ago. Nonaccrual loans and leases (NALs) increased $292 million, or 51%, to $861 million, or 0.78% of total loans and leases. On a linked quarter basis, NALs decreased $116 million, or 12%, and NPAs decreased $121 million, or 12%. The linked quarter decrease in NALs was within both the commercial and consumer portfolios.
The provision for credit losses decreased $239 million year-over-year to a benefit of $62 million in the 2021 third quarter. Net charge-offs (NCOs) decreased $58 million year-over-year and $7 million quarter-over-quarter to $55 million. NCOs represented an annualized 0.20% of average loans and leases in the current quarter, down from 0.28% in the prior quarter and down from 0.56% in the year-ago quarter. Consumer NCOs showed improvement on a year-over-year basis, with auto, home equity, and RV and marine recording net recoveries in

10


the quarter, while commercial NCOs showed improvement on a year-over-year and linked quarter basis. We remain confident in the long-term credit performance of our loan portfolios.
The allowance for loan and lease losses (ALLL) increased $311 million from the year-ago quarter to $2.1 billion, or 1.91%, of total loans and leases, while the ALLL as a percentage of period-end total NALs decreased to 245% from 316% over the same period, both due to the impact of the acquisition. The allowance for credit losses (ACL) increased by $327 million from the year-ago quarter to $2.2 billion, or 1.99%, of total loans and leases. On a linked quarter basis, the ACL decreased $117 million, driven by stable credit quality and an improving economic outlook. We believe levels of the ALLL and ACL are appropriate given the current level of problem loans and the economic outlook.

Capital
Table 11 – Capital Ratios – Ratios Remain within Targeted Operating Ranges
20212020
($ in billions)September 30,June 30,March 31,December 31,September 30,
Tangible common equity / tangible assets ratio6.96 %7.16 %7.11 %7.16 %7.27 %
Common equity tier 1 risk-based capital ratio (1)
9.57 %9.98 %10.32 %10.00 %9.89 %
Regulatory Tier 1 risk-based capital ratio (1)
11.35 %12.25 %13.32 %12.47 %12.37 %
Regulatory Total risk-based capital ratio (1)
13.57 %14.15 %15.25 %14.46 %14.39 %
Total risk-weighted assets (1)
$128.0 $126.2 $89.5 $88.9 $88.4 
(1)September 30, 2021 figures are estimated. Amounts are presented on a Basel III standardized approach basis for calculating risk-weighted assets. The capital ratios reflect Huntington’s election of a five-year transition to delay for two years the full impact of CECL on regulatory capital, followed by a three-year transition period.
See Page 16 of Quarterly Financial Supplement for additional detail.

The tangible common equity to tangible assets ratio was 6.96% at September 30, 2021, down 20 basis points from last quarter due primarily to share repurchases. Common Equity Tier 1 (CET1) risk-based capital ratio was 9.57%, down from 9.89% a year ago. The regulatory Tier 1 risk-based capital ratio was 11.35% compared to 12.37% at September 30, 2020. The decrease in regulatory capital ratios was driven by the repurchase of 33.4 million common shares over the last four quarters, cash dividends, offset by earnings and adjusted for the CECL transition. The balance sheet growth as a result of the TCF acquisition was largely offset by the net of goodwill and intangibles, as well as elevated deposits at the Federal Reserve bank (both of which are 0% risk weighted). The regulatory Tier 1 risk-based capital and total risk-based capital ratios also reflect the issuance of $500 million of Series H preferred stock in the 2021 first quarter, the issuance of $175 million of Series I preferred stock in the 2021 second quarter resulting from the conversion of TCF preferred stock, partially offset by the redemption of $600 million of Series D preferred stock on July 15, 2021. Additionally, total risk-based capital ratio reflects the issuance of $558 million of subordinated notes in the 2021 third quarter.
On July 21, 2021, the Board approved the repurchase of up to $800 million of common shares within the next four quarters. Purchases of common stock under the authorization may include open market purchases, privately negotiated transactions, and accelerated share repurchase programs. During the 2021 third quarter, Huntington repurchased a total of $500 million of common stock at an average cost of $14.96 per share.
Subsequent to quarter end, Huntington redeemed $100 million of Series C preferred stock on October 15, 2021, which represented all of the Series C preferred stock issued and outstanding.


Income Taxes

11


The provision for income taxes was $90 million in the 2021 third quarter compared to $55 million in the 2020 third quarter. The effective tax rates for the 2021 third quarter and 2020 third quarter were 19.0% and 15.2%, respectively. The variance between the 2021 third quarter and the 2020 third quarter provision for income taxes relates primarily to higher pretax income, an increase in tax reserve related to ongoing IRS examinations, an increase to the valuation allowance against certain state net operating losses, and the impact of stock-based compensation.
At September 30, 2021, we had a net federal deferred tax liability of $151 million and a net state deferred tax asset of $20 million.

Conference Call / Webcast Information
Huntington’s senior management will host an earnings conference call on October 28, 2021, at 10:00 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 #13723641. 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 5, 2021 at (877) 660-6853 or (201) 612-7415; conference ID #13723641.
Please see the 2021 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.

About Huntington
Huntington Bancshares Incorporated is a $174 billion asset regional bank holding company headquartered in Columbus, Ohio. Founded in 1866, The Huntington National Bank and its affiliates provide consumers, small and middle‐market businesses, corporations, municipalities, and other organizations with a comprehensive suite of banking, payments, wealth management, and risk management products and services. Huntington operates more than 1,100 branches in 12 states, with certain businesses operating in extended geographies. Visit Huntington.com for more information.
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; the magnitude and duration of the COVID-19 pandemic and its impact on the global economy and financial market conditions and our business, results of operations, and financial condition; 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; reform of LIBOR; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new

12


products or services including those 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 transaction with TCF are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where Huntington does business; the possibility that the branch divestiture may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management’s attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the branch divestiture; and other factors that may affect the future results of Huntington. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s Annual Report on Form 10-K for the year ended December 31, 2020 and in its subsequent Quarterly Reports on Form 10-Q, including for the quarter ended March 31, 2021 and June 30, 2021, each of which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of Huntington’s website http://www.huntington.com, under the heading “Publications and Filings” and in other documents Huntington files 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. Huntington does 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.

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.

Rounding
Please note that columns of data in this document may not add due to rounding.

Notable Items

13


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 “Notable Items.” Management believes it is useful to consider certain financial metrics with and without Notable Items, in order to enable a better understanding of company results, increase comparability of period-to-period results, and to evaluate and forecast those results.

14
Document

Exhibit 99.2
HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Supplement
September 30, 2021
Table of Contents
Quarterly Accruing Past Due Loans and Leases and Accruing and Nonaccruing Troubled Debt Restructured Loans



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 21%.
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
(Unaudited)
Three Months Ended
(dollar amounts in millions, except per share data)September 30,June 30,September 30,Percent Changes vs.
2021202120202Q213Q20
Net interest income (2)
$1,167 $844 $822 38 %42 %
FTE adjustment(7)(6)(5)(17)(40)
Net interest income
1,160 838 817 38 42 
Provision for credit losses(62)211 177 (129)(135)
Noninterest income535 444 430 20 24 
Noninterest expense1,289 1,072 712 20 81 
Income (loss) before income taxes
468 (1)358 46,900 31 
Provision for income taxes90 14 55 543 64 
Income (loss) after income taxes378 (15)303 2,620 25 
Income attributable to non-controlling interest— — 100 100 
Net income (loss) attributable to Huntington Bancshares Inc
377 (15)303 2,613 24 
Dividends on preferred shares29 43 28 (33)
Impact of preferred stock redemption15 — — 100 100 
Net income (loss) applicable to common shares
$333 $(58)$275 674 %21 %
Net income (loss) per common share - diluted
$0.22 $(0.05)$0.27 540 %(19)%
Cash dividends declared per common share
0.15 0.15 0.15 — — 
Tangible book value per common share at end of period
8.10 8.23 8.43 (2)(4)
Number of common shares repurchased
33 — — 100 100 
Average common shares - basic
1,463 1,125 1,017 30 44 
Average common shares - diluted
1,487 1,125 1,031 32 44 
Ending common shares outstanding
1,446 1,477 1,017 (2)42 
Return on average assets
0.86 %(0.05)%1.01 %
Return on average common shareholders’ equity
7.6 (1.9)10.2 
Return on average tangible common shareholders’ equity (1)
11.5 (2.1)13.2 
Net interest margin (2)
2.90 2.66 2.96 
Efficiency ratio (3)
74.9 83.1 56.1 
Effective tax rate (4)19.0 (2,353.3)15.2 
Average total assets
$173,833 $137,830 $119,529 26 45 
Average earning assets
159,411 127,421 110,665 25 44 
Average loans and leases
109,931 87,437 80,542 26 36 
Average loans and leases - linked quarter annualized growth rate
102.9 %35.8 %1.7 %
Average total deposits
$142,303 $112,678 $95,049 26 50 
Average core deposits (5) 137,816 109,433 90,692 26 52 
Average core deposits - linked quarter annualized growth rate
103.7 %56.9 %8.2 %
Average shareholders’ equity
19,783 15,410 12,678 28 56 
Average common total shareholders' equity
17,428 12,697 10,701 37 63 
Average tangible common shareholders' equity
11,905 9,686 8,549 23 39 
Total assets at end of period
173,878 175,172 120,116 (1)45 
Total shareholders’ equity at end of period
19,479 20,511 12,917 (5)51 
NCOs as a % of average loans and leases
0.20 %0.28 %0.56 %
NAL ratio
0.78 0.87 0.70 
NPA ratio (6)0.81 0.91 0.74 
Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period
1.91 1.98 2.21 
Allowance for credit losses (ACL) as a % of total loans and leases at the end of period1.99 2.08 2.31 
Common equity tier 1 risk-based capital ratio (7)
9.57 9.98 9.89 
Tangible common equity / tangible asset ratio (8)
6.96 7.16 7.27 
See Notes to the Quarterly Key Statistics.
1


Huntington Bancshares Incorporated
Year to Date Key Statistics
(Unaudited)
Nine Months Ended September 30,
Change
(dollar amounts in millions, except per share data)20212020
Amount
Percent
Net interest income (2)
$2,989 $2,415 $574 24 %
FTE adjustment(19)(16)(3)(19)
Net interest income
2,970 2,399 571 24 
Provision for credit losses89 945 (856)(91)
Noninterest income1,374 1,182 192 16 
Noninterest expense3,154 2,039 1,115 55 
Income before income taxes
1,101 597 504 84 
Provision for income taxes206 96 110 115 
Income after income taxes895 501 394 79 
Income attributable to non-controlling interest— 100 
Net Income attributable to Huntington Bancshares Inc894 501 393 78 
Dividends on preferred shares103 65 38 58 
Impact of preferred stock redemption15 — 15 100 
Net income applicable to common shares
$776 $436 $340 78 %
Net income per common share - diluted
$0.63 $0.42 $0.21 50 %
Cash dividends declared per common share
0.45 0.45 — — 
Average common shares - basic
1,202 1,017 185 18 
Average common shares - diluted
1,225 1,032 193 19 
Return on average assets
0.82 %0.58 %
Return on average common shareholders’ equity
7.5 5.5 
Return on average tangible common shareholders’ equity (1)
10.6 7.3 
Net interest margin (2)
2.99 3.01 
Efficiency ratio (3)
71.7 55.8 
Effective tax rate
18.7 16.0 
Average total assets
$145,072 $115,969 $29,103 25 
Average earning assets
133,812 107,175 26,637 25 
Average loans and leases
92,651 78,818 13,833 18 
Average total deposits
118,246 90,352 27,894 31 
Average core deposits (5)
114,509 86,382 28,127 33 
Average shareholders’ equity
16,196 12,088 4,108 34 
Average common total shareholders' equity
13,685 10,575 3,110 29 
Average tangible common shareholders' equity
10,116 8,415 1,701 20 
NCOs as a % of average loans and leases
0.26 %0.57 %
NAL ratio
0.78 0.70 
NPA ratio (6)
0.81 0.74 
See Notes to the Year to Date and Quarterly Key Statistics.

2


Key Statistics Footnotes
(1)Net income (loss) applicable to common shares 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.
(2)On a fully-taxable equivalent (FTE) basis assuming a 21% tax rate.
(3)Noninterest expense less amortization of intangibles divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).
(4)For the three months ended June 30, 2021, excluding TCF acquisition-related net expenses of $269 million, the related tax benefit of $51 million and discrete tax expenses of $16 million, the effective tax rate would have been 18.8%.
(5)Includes noninterest-bearing and interest-bearing demand deposits, money market deposits, savings and other domestic deposits, and core certificates of deposit.
(6)NPAs include other nonperforming assets, which includes certain impaired securities and/or nonaccrual loans held for sale, and other real estate owned.
(7)September 30, 2021, figures are estimated.
(8)Tangible common equity (total common equity less goodwill and other intangible assets) divided by tangible assets (total assets less goodwill and other intangible assets). Other intangible assets are net of deferred tax liability, calculated at a 21% tax rate.


3


Huntington Bancshares Incorporated
Consolidated Balance Sheets
September 30,December 31,
(dollar amounts in millions)20212020
Percent Changes
(Unaudited)
Assets
Cash and due from banks
$1,611 $1,319 22 %
Interest-bearing deposits at Federal Reserve Bank8,134 5,276 54 
Interest-bearing deposits in banks
443 117 279 
Trading account securities
77 62 24 
Available-for-sale securities
25,654 16,485 56 
Held-to-maturity securities
12,455 8,861 41 
Other securities
649 418 55 
Loans held for sale
1,335 1,275 
Loans and leases (1)
110,567 81,608 35 
Allowance for loan and lease losses
(2,107)(1,814)(16)
Net loans and leases
108,460 79,794 36 
Bank owned life insurance
2,771 2,577 
Premises and equipment
1,126 757 49 
Goodwill
5,316 1,990 167 
Servicing rights and other intangible assets614 428 43 
Other assets
5,233 3,679 42 
Total assets
$173,878 $123,038 41 %
Liabilities and shareholders’ equity
Liabilities
Deposits (2)
$141,898 $98,948 43 %
Short-term borrowings
435 183 138 
Long-term debt
7,779 8,352 (7)
Other liabilities
4,267 2,562 67 
Total liabilities
154,379 110,045 40 
Shareholders' equity
Preferred stock
2,267 2,191 
Common stock
15 10 50 
Capital surplus
15,350 8,781 75 
Less treasury shares, at cost
(79)(59)(34)
Accumulated other comprehensive (loss) gain(125)192 (165)
Retained earnings2,051 1,878 
Total Huntington Bancshares Inc shareholders’ equity19,479 12,993 50 
Non-controlling interest20 — 100 
Total Equity19,499 12,993 50 
Total liabilities and shareholders’ equity
$173,878 $123,038 41 %
Common shares authorized (par value of $0.01)
2,250,000,000 1,500,000,000 
Common shares outstanding
1,446,461,249 1,017,196,776 
Treasury shares outstanding
6,306,127 5,062,054 
Preferred stock, authorized shares
6,617,808 6,617,808 
Preferred shares outstanding
657,500 750,500 
(1)See page 5 for detail of loans and leases.
(2)See page 6 for detail of deposits.
4


Huntington Bancshares Incorporated
Loans and Leases Composition
(Unaudited)
September 30,June 30,March 31,December 31,September 30,
(dollar amounts in millions)20212021202120202020
Ending Balances by Type:
Total loans
Commercial:
Commercial and industrial
$40,452 36 %$41,900 38 %$32,297 40 %$33,151 40 %$32,588 40 %
Commercial real estate:
Construction
1,812 1,926 1,083 1,035 1,154 
Commercial
12,882 12 12,848 11 6,096 6,164 6,055 
Commercial real estate
14,694 14 14,774 13 7,179 7,199 7,209 
Lease financing4,991 5,027 2,167 2,222 2,307 
Total commercial
60,137 55 61,701 55 41,643 52 42,572 52 42,104 51 
Consumer:
Automobile
13,305 12 13,174 12 12,591 16 12,778 16 12,925 17 
Residential mortgage18,922 17 18,729 17 12,092 15 12,141 15 12,031 15 
Home equity
10,919 10 11,317 10 8,727 11 8,894 11 8,904 11 
RV and marine
5,052 4,960 4,218 4,190 4,146 
Other consumer
2,232 2,024 959 1,033 1,046 
Total consumer
50,430 45 50,204 45 38,587 48 39,036 48 39,052 49 
Total loans and leases
$110,567 100 %$111,905 100 %$80,230 100 %$81,608 100 %$81,156 100 %
September 30,June 30,March 31,December 31,September 30,
(dollar amounts in millions)20212021202120202020
Ending Balances by Business Segment:
Consumer and Business Banking$35,276 32 %$36,798 33 %$26,658 33 %$27,230 33 %$27,517 34 %
Commercial Banking46,988 43 46,559 41 27,318 34 27,374 34 26,847 33 
Vehicle Finance20,353 18 20,196 18 19,474 24 20,027 25 19,891 25 
RBHPCG (Regional Banking and The Huntington Private Client Group)7,743 7,394 6,587 6,809 6,682 
Treasury / Other207 — 958 193 168 — 219 — 
Total loans and leases$110,567 100 %$111,905 100 %$80,230 100 %$81,608 100 %$81,156 100 %
Average Balances by Business Segment:
Consumer and Business Banking$35,807 33 %$28,948 33 %$27,069 34 %$27,483 34 %$27,315 34 %
Commercial Banking46,180 42 31,896 37 26,694 33 26,727 33 26,809 34 
Vehicle Finance20,219 18 19,548 22 19,735 25 19,977 25 19,651 24 
RBHPCG7,527 6,840 6,568 6,751 6,630 
Treasury / Other198 — 205 — 195 — 178 — 137 — 
Total loans and leases
$109,931