HBAN 10-Q Quarterly Report Sept. 30, 2018

HUNTINGTON BANCSHARES INC/MD

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on April 16, 2025
DEF 14A	Filed on March 6, 2025
DEF 14A	Filed on April 17, 2024
DEF 14A	Filed on March 7, 2024
DEF 14A	Filed on March 9, 2023
DEF 14A	Filed on April 20, 2022
DEF 14A	Filed on March 10, 2022
DEF 14A	Filed on March 12, 2021
DEF 14A	Filed on March 12, 2020
DEF 14A	Filed on March 7, 2019
DEF 14A	Filed on March 8, 2018
DEF 14A	Filed on March 9, 2017
DEF 14A	Filed on March 10, 2016
DEF 14A	Filed on March 12, 2015
DEF 14A	Filed on March 6, 2014
DEF 14A	Filed on March 7, 2013
DEF 14A	Filed on March 8, 2012
DEF 14A	Filed on March 9, 2011
DEF 14A	Filed on Feb. 26, 2010

10-Q 1 hban20180930_10q.htm 10-Q Document

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

QUARTERLY PERIOD ENDED September 30, 2018

Commission File Number 1-34073

Huntington Bancshares Incorporated



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

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

Registrant’s telephone number, including area code: (614) 480-2265

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

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

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



Large accelerated filer	x	Accelerated filer	¨

Non-accelerated filer	¨
		Smaller reporting company	¨
		Emerging growth company	¨

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

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

There were 1,061,529,259 shares of the Registrant’s common stock ($0.01 par value) outstanding on September 30, 2018 .

Table of Contents

HUNTINGTON BANCSHARES INCORPORATED

INDEX



PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)	38
Condensed Consolidated Balance Sheets at September 30, 2018 and December 31, 2017	38
Condensed Consolidated Statements of Income for the three months and nine months ended September 30, 2018 and 2017	39
Condensed Consolidated Statements of Comprehensive Income for the three months and nine months ended September 30, 2018 and 2017	41
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the nine months ended September 30, 2018 and 2017	42
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2018 and 2017	43
Notes to Unaudited Condensed Consolidated Financial Statements	45
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	5
Executive Overview	5
Discussion of Results of Operations	6
Risk Management and Capital:	18
Credit Risk	18
Market Risk	27
Liquidity Risk	28
Operational Risk	29
Compliance Risk	30
Capital	30
Business Segment Discussion	31
Additional Disclosures	35
Item 3. Quantitative and Qualitative Disclosures about Market Risk	93
Item 4. Controls and Procedures	93
PART II. OTHER INFORMATION
Item 1. Legal Proceedings	94
Item 1A. Risk Factors	94
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	94
Item 6. Exhibits	94
Signatures	97

Table of Contents

Glossary of Acronyms and Terms

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



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

Table of Contents



OLEM		Other Loans Especially Mentioned
OREO		Other Real Estate Owned
OTTI		Other-Than-Temporary Impairment
Plan		Huntington Bancshares Retirement Plan
RBHPCG		Regional Banking and The Huntington Private Client Group
ROC		Risk Oversight Committee
SAB		Staff Accounting Bulletin
SAD		Special Assets Division
SBA		Small Business Administration
SEC		Securities and Exchange Commission
TCJA		H.R. 1, Originally known as the Tax Cuts and Jobs Act
TDR		Troubled Debt Restructuring
U.S. Treasury		U.S. Department of the Treasury
UCS		Uniform Classification System
VIE		Variable Interest Entity
XBRL		eXtensible Business Reporting Language

Table of Contents

PART I. FINANCIAL INFORMATION

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

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

INTRODUCTION

We are a multi-state diversified regional bank holding company organized under Maryland law in 1966 and headquartered in Columbus, Ohio. Through the Bank, we have over 150 years of servicing the financial needs of our customers. Through our subsidiaries, we provide full-service commercial and consumer banking services, mortgage banking services, automobile financing, recreational vehicle and marine financing, equipment financing, investment management, trust services, brokerage services, insurance products and services, and other financial products and services. Our 970 branches and private client group offices are located in Ohio, Illinois, Indiana, Kentucky, Michigan, Pennsylvania, West Virginia, and Wisconsin. Select financial services and other activities are also conducted in various other states. International banking services are available through the headquarters office in Columbus, Ohio. Our foreign banking activities, in total or with any individual country, are not significant.

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

EXECUTIVE OVERVIEW

Summary of 2018 Third Quarter Results Compared to 2017 Third Quarter

For the quarter, we reported net income of $378 million , or $0.33 per common share, compared with $275 million , or $0.23 per common share, in the year-ago quarter ( see Table 1 ).

Fully-taxable equivalent (FTE) net interest income was $810 million , up $39 million , or 5% . The results reflected the benefit from a $3.9 billion , or 4% , increase in average earning asset s and a three basis point increase in the FTE net interest margin (NIM) to 3.32% . Average earning asset growth included a $4.5 billion , or 7% , increase in average loans and leases. Average earning asset yields increased 38 basis points year-over-year, driven by a 40 basis point improvement in loan yields. Average funding costs increased 45 basis points, although interest-bearing deposit costs only increased 38 basis points. The cost of short-term borrowings and long-term debt increased 103 basis points and 113 basis points, respectively. Embedded within these yields and costs, FTE net interest income during the 2018 third quarter included $17 million, or approximately seven basis points, of purchase accounting impact compared to $27 million, or approximately 12 basis points, in the year-ago quarter.

The provision for credit losses increased $10 million year-over-year to $53 million in the 2018 third quarter . NCOs decreased $14 million to $29 million . The decrease was a direct result of lower charge-off activity in the commercial portfolio resulting in a net recovery position in the 2018 third quarter . Consumer charge-offs have remained consistent over the past year. NCOs represented an annualized 0.16% of average loans and leases, down from 0.25% in the year ago quarter.

Non-interest income was $342 million , up $12 million , or 4% , from the year ago quarter. The growth represents ongoing household / relationship acquisition and execution of our strategies including our Optimal Customer Relationship (OCR) strategy.

Non-interest expense was $651 million , down $29 million , or 4% , from the year-ago quarter, primarily reflecting $31 million of acquisition-related Significant Items in the year-ago quarter compared with no Significant Items in the current quarter. Outside data processing and other services decreased $11 million , or 14% , reflecting the $4 million decrease in acquisition-related Significant Items and the benefit of a debit card-related vendor migration completed in the year-ago quarter. Marketing expense decreased $5 million , or 29% , reflecting the timing of marketing campaigns and deposit promotions. Personnel costs increased $11 million , or 3% , primarily reflecting performance-based incentive compensation and increased benefits costs, partially offset by a $4 million decrease in acquisition-related Significant Items.

Table of Contents

The tangible common equity to tangible assets ratio was 7.25% , down 17 basis points from a year-ago. The CET1 risk-based capital ratio was 9.89% at September 30, 2018 , compared to 9.94% a year-ago. The regulatory Tier 1 risk-based capital ratio was 11.33% compared to 11.30% at September 30, 2017 .

Consistent with the 2018 CCAR capital plan, the Company repurchased $691 million of common stock during the 2018 third quarter at an average cost of $15.82 per share. Included in the quarter's share repurchase activity, the Company completed the previously announced $400 million ASR. As contemplated in our 2018 CCAR capital plan, the ASR effectively offset the impact of the $363 million Series A preferred equity conversion in the 2018 first quarter.

Business Overview

General

O ur general business objectives are:

1. Grow organic revenue across all business segments.

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

3. Deliver positive operating leverage.

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

Economy

The economies in our footprint continue to perform well, with strength across geographies, industries, and business stratifications. We are encouraged by the outlook for continued loan and deposit growth in coming quarters.

DISCUSSION OF RESULTS OF OPERATIONS

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

Table of Contents



Table 1 - Selected Quarterly Income Statement Data (1)

	Three Months Ended
	September 30,			June 30,			March 31,			December 31,			September 30,
(dollar amounts in millions, share amounts in thousands)	2018			2018			2018			2017			2017
Interest income	$	1,007		$	972		$	914		$	894		$	873
Interest expense	205			188			144			124			115
Net interest income	802			784			770			770			758
Provision for credit losses	53			56			66			65			43
Net interest income after provision for credit losses	749			728			704			705			715
Service charges on deposit accounts	93			91			86			91			91
Cards and payment processing income	57			56			53			53			54
Trust and investment management services	43			42			44			41			39
Mortgage banking income	31			28			26			33			34
Insurance income	19			21			21			21			18
Capital markets fees	22			21			19			23			22
Bank owned life insurance income	19			17			15			18			16
Gain on sale of loans and leases	16			15			8			17			14
Securities gains (losses)	(2		)	—			—			(4		)	—
Other income	44			45			42			47			42
Total noninterest income	342			336			314			340			330
Personnel costs	388			396			376			373			377
Outside data processing and other services	69			69			73			71			80
Net occupancy	38			35			41			36			55
Equipment	38			38			40			36			45
Deposit and other insurance expense	18			18			18			19			19
Professional services	17			15			11			18			15
Marketing	12			18			8			10			17
Amortization of intangibles	13			13			14			14			14
Other expense	58			50			52			56			58
Total noninterest expense	651			652			633			633			680
Income before income taxes	440			412			385			412			365
Provision (benefit) for income taxes	62			57			59			(20		)	90
Net income	378			355			326			432			275
Dividends on preferred shares	18			21			12			19			19
Net income applicable to common shares	$	360		$	334		$	314		$	413		$	256

Average common shares—basic	1,084,536			1,103,337			1,083,836			1,077,397			1,086,038
Average common shares—diluted	1,103,740			1,122,612			1,124,778			1,130,117			1,106,491
Net income per common share—basic	$	0.33		$	0.30		$	0.29		$	0.38		$	0.24
Net income per common share—diluted	0.33			0.30			0.28			0.37			0.23
Cash dividends declared per common share	0.14			0.11			0.11			0.11			0.08
Return on average total assets	1.42		%	1.36		%	1.27		%	1.67		%	1.08		%
Return on average common shareholders’ equity	14.3			13.2			13.0			17.0			10.5
Return on average tangible common shareholders’ equity (2)	19.0			17.6			17.5			22.7			14.1
Net interest margin (3)	3.32			3.29			3.30			3.30			3.29
Efficiency ratio (4)	55.3			56.6			56.8			54.9			60.5
Effective tax rate	14.1			13.8			15.3			(4.8		)	24.7

Revenue—FTE
Net interest income	$	802		$	784		$	770		$	770		$	758
FTE adjustment	8			7			7			12			13
Net interest income (3)	810			791			777			782			771
Noninterest income	342			336			314			340			330
Total revenue (3)	$	1,152		$	1,127		$	1,091		$	1,122		$	1,101

Table of Contents



Table 2 - Selected Year to Date Income Statements (1)

	Nine Months Ended September 30,					Change
(dollar amounts in millions, share amounts in thousands)	2018			2017		Amount			Percent
Interest income	$	2,893		$	2,539	$	354		14	%
Interest expense	537			306		231			75
Net interest income	2,356			2,233		123			6
Provision for credit losses	175			136		39			29
Net interest income after provision for credit losses	2,181			2,097		84			4
Service charges on deposit accounts	270			262		8			3
Cards and payment processing income	166			153		13			8
Trust and investment management services	129			115		14			12
Mortgage banking income	85			98		(13		)	(13	)
Insurance income	61			60		1			2
Capital markets fees	62			53		9			17
Bank owned life insurance income	51			49		2			4
Gain on sale of loans	39			39		—			—
Securities gains (losses)	(2		)	—		(2		)	(100	)
Other noninterest income	131			138		(7		)	(5	)
Total noninterest income	992			967		25			3
Personnel costs	1,160			1,151		9			1
Outside data processing and other services	211			242		(31		)	(13	)
Net occupancy	114			176		(62		)	(35	)
Equipment	116			135		(19		)	(14	)
Deposit and other insurance expense	54			59		(5		)	(8	)
Professional services	43			51		(8		)	(16	)
Marketing	38			50		(12		)	(24	)
Amortization of intangibles	40			42		(2		)	(5	)
Other noninterest expense	160			176		(16		)	(9	)
Total noninterest expense	1,936			2,082		(146		)	(7	)
Income before income taxes	1,237			982		255			26
Provision for income taxes	178			228		(50		)	(22	)
Net income	1,059			754		305			40
Dividends declared on preferred shares	51			57		(6		)	(11	)
Net income applicable to common shares	$	1,008		$	697	$	311		45	%

Average common shares—basic	1,090,570			1,087,115		3,455			—	%
Average common shares—diluted	1,116,978			1,107,878		9,100			1
Net income per common share—basic	$	0.92		$	0.64	$	0.28		44
Net income per common share—diluted	0.90			0.63		0.27			43
Cash dividends declared per common share	0.36			0.24		0.12			50

Revenue—FTE
Net interest income	$	2,356		$	2,233	$	123		6	%
FTE adjustment	22			38		(16		)	(42	)
Net interest income (3)	2,378			2,271		107			5
Noninterest income	992			967		25			3
Total revenue (3)	$	3,370		$	3,238	$	132		4	%


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

(2)

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


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


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

Table of Contents

Significant Items

There were no Significant Items in the 2018 third quarter .

Earnings comparisons are impacted by the Significant Items summarized below:

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


•	During the 2017 third quarter, $31 million of noninterest expense was recorded related to the acquisition of FirstMerit. This resulted in a negative impact of $0.02 per common share.


•	During the 2017 second quarter, $50 million of noninterest expense was recorded related to the acquisition of FirstMerit. This resulted in a negative impact of $0.03 per common share.


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

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



Table 3 - Significant Items Influencing Earnings Performance Comparison
	Three Months Ended
	September 30, 2018				June 30, 2018				September 30, 2017
(dollar amounts in millions, except per share amounts)	Amount		EPS (1)		Amount		EPS (1)		Amount			EPS (1)
Net income	$	378			$	355			$	275
Earnings per share, after-tax			$	0.33			$	0.30				$	0.23

Significant Items—favorable (unfavorable) impact:	Earnings		EPS (1)		Earnings		EPS (1)		Earnings			EPS (1)
Mergers and acquisitions, net expenses	$	—			$	—			$	(31	)
Tax impact	—				—				11
Mergers and acquisitions, after-tax	$	—	$	—	$	—	$	—	$	(20	)	$	(0.02	)


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



	Nine Months Ended
	September 30, 2018				September 30, 2017
(dollar amounts in millions, except per share amounts)	Amount		EPS (1)		Amount			EPS (1)
Net income	$	1,059			$	754
Earnings per share, after-tax			$	0.90				$	0.63

Significant Items—favorable (unfavorable) impact:	Earnings		EPS (1)		Earnings			EPS (1)
Mergers and acquisitions, net expenses	$	—			$	(152	)
Tax impact	—				53
Mergers and acquisitions, after-tax	$	—	$	—	$	(99	)	$	(0.09	)


(1)	Based upon the year to date average outstanding diluted common shares.

Table of Contents

Net Interest Income / Average Balance Sheet

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



Table 4 - Consolidated Average Balance Sheet and Net Interest Margin Analysis

	Average Balances
	Three Months Ended															Change
	September 30,			June 30,			March 31,			December 31,			September 30,			3Q18 vs. 3Q17
(dollar amounts in millions)	2018			2018			2018			2017			2017			Amount			Percent
Assets:
Interest-bearing deposits in banks	$	83		$	84		$	90		$	90		$	102		$	(19	)	(19	)%
Securities:
Trading account securities	82			82			87			87			92			(10		)	(11	)
Available-for-sale securities:
Taxable	10,469			10,832			11,158			11,154			11,680			(1,211		)	(10	)
Tax-exempt	3,496			3,554			3,633			3,404			3,160			336			11
Total available-for-sale securities	13,965			14,386			14,791			14,558			14,840			(875		)	(6	)
Held-to-maturity securities—taxable	8,560			8,706			8,877			9,066			8,264			296			4
Other securities	567			599			605			598			597			(30		)	(5	)
Total securities	23,174			23,773			24,360			24,309			23,793			(619		)	(3	)
Loans held for sale	745			619			478			598			678			67			10
Loans and leases: (3)
Commercial:
Commercial and industrial	28,870			28,863			28,243			27,445			27,643			1,227			4
Commercial real estate:
Construction	1,132			1,126			1,189			1,199			1,152			(20		)	(2	)
Commercial	6,019			6,233			6,142			5,997			6,064			(45		)	(1	)
Commercial real estate	7,151			7,359			7,331			7,196			7,216			(65		)	(1	)
Total commercial	36,021			36,222			35,574			34,641			34,859			1,162			3
Consumer:
Automobile	12,368			12,271			12,100			11,963			11,713			655			6
Home equity	9,873			9,941			10,040			10,027			9,960			(87		)	(1	)
Residential mortgage	10,236			9,624			9,174			8,809			8,402			1,834			22
RV and marine finance	3,016			2,667			2,481			2,405			2,296			720			31
Other consumer	1,237			1,162			1,115			1,095			1,046			191			18
Total consumer	36,730			35,665			34,910			34,299			33,417			3,313			10
Total loans and leases	72,751			71,887			70,484			68,940			68,276			4,475			7
Allowance for loan and lease losses	(759		)	(742		)	(709		)	(688		)	(672		)	(87		)	(13	)
Net loans and leases	71,992			71,145			69,775			68,252			67,604			4,388			6
Total earning assets	96,753			96,363			95,412			93,937			92,849			3,904			4
Cash and due from banks	1,330			1,283			1,217			1,226			1,299			31			2
Intangible assets	2,305			2,318			2,332			2,346			2,359			(54		)	(2	)
All other assets	5,726			5,599			5,596			5,481			5,455			271			5
Total assets	$	105,355		$	104,821		$	103,848		$	102,302		$	101,290		$	4,065		4	%
Liabilities and Shareholders’ Equity:
Deposits:
Demand deposits—noninterest-bearing	20,230			20,382			20,572			21,745			21,723			$	(1,493	)	(7	)%
Demand deposits—interest-bearing	19,553			19,121			18,630			18,175			17,878			1,675			9
Total demand deposits	39,783			39,503			39,202			39,920			39,601			182			—
Money market deposits	21,547			20,943			20,678			20,731			20,314			1,233			6
Savings and other domestic deposits	11,434			11,146			11,219			11,348			11,590			(156		)	(1	)
Core certificates of deposit	4,916			3,794			2,293			1,947			2,044			2,872			141
Total core deposits	77,680			75,386			73,392			73,946			73,549			4,131			6
Other domestic time deposits of $250,000 or more	285			243			247			400			432			(147		)	(34	)
Brokered deposits and negotiable CDs	3,533			3,661			3,307			3,391			3,563			(30		)	(1	)
Total deposits	81,498			79,290			76,946			77,737			77,544			3,954			5
Short-term borrowings	1,732			3,082			5,228			2,837			2,391			(659		)	(28	)
Long-term debt	8,915			9,225			8,958			9,232			8,949			(34		)	—
Total interest-bearing liabilities	71,915			71,215			70,560			68,061			67,161			4,754			7
All other liabilities	2,054			1,891			1,861			1,819			1,661			393			24
Shareholders’ equity	11,156			11,333			10,855			10,677			10,745			411			4
Total liabilities and shareholders’ equity	$	105,355		$	104,821		$	103,848		$	102,302		$	101,290		$	4,065		4	%

Table of Contents



Table 4 - Consolidated Average Balance Sheet and Net Interest Margin Analysis (Continued)

	Average Yield Rates (2)
	Three Months Ended
	September 30,		June 30,		March 31,		December 31,		September 30,
Fully-taxable equivalent basis (1)	2018		2018		2018		2017		2017
Assets:
Interest-bearing deposits in banks	1.95	%	1.95	%	1.97	%	1.92	%	1.77	%
Securities:
Trading account securities	0.26		0.23		0.15		0.21		0.16
Available-for-sale securities:
Taxable	2.61		2.63		2.51		2.45		2.38
Tax-exempt	3.53		3.35		3.18		3.76		3.62
Total available-for-sale securities	2.84		2.81		2.67		2.75		2.64
Held-to-maturity securities—taxable	2.43		2.42		2.45		2.41		2.36
Other securities	4.58		4.58		3.98		3.86		3.35
Total securities	2.73		2.71		2.62		2.64		2.55
Loans held for sale	4.45		4.17		3.82		3.68		3.83
Loans and leases: (3)
Commercial:
Commercial and industrial	4.64		4.52		4.28		4.17		4.05
Commercial real estate:
Construction	5.31		5.26		4.73		4.47		4.55
Commercial	4.63		4.58		4.24		4.03		4.08
Commercial real estate	4.74		4.68		4.32		4.10		4.16
Total commercial	4.66		4.55		4.29		4.15		4.07
Consumer:
Automobile	3.75		3.63		3.56		3.61		3.60
Home equity	5.21		5.09		4.90		4.71		4.72
Residential mortgage	3.78		3.69		3.66		3.66		3.65
RV and marine finance	5.06		5.11		5.11		5.25		5.43
Other consumer	12.16		11.90		11.78		11.53		11.59
Total consumer	4.54		4.43		4.34		4.31		4.32
Total loans and leases	4.60		4.49		4.32		4.23		4.20
Total earning assets	4.16		4.07		3.91		3.83		3.78
Liabilities:
Deposits:
Demand deposits—noninterest-bearing	—		—		—		—		—
Demand deposits—interest-bearing	0.45		0.38		0.29		0.26		0.23
Total demand deposits	0.22		0.18		0.14		0.12		0.10
Money market deposits	0.77		0.60		0.45		0.40		0.36
Savings and other domestic deposits	0.24		0.21		0.20		0.20		0.20
Core certificates of deposit	1.82		1.56		1.01		0.75		0.73
Total core deposits	0.65		0.51		0.36		0.32		0.30
Other domestic time deposits of $250,000 or more	1.40		1.01		0.69		0.54		0.61
Brokered deposits and negotiable CDs	1.98		1.81		1.47		1.21		1.16
Total deposits	0.73		0.59		0.43		0.37		0.35
Short-term borrowings	1.98		1.82		1.47		1.15		0.95
Long-term debt	3.78		3.75		2.92		2.73		2.65
Total interest-bearing liabilities	1.13		1.05		0.82		0.73		0.68
Net interest rate spread	3.03		3.02		3.09		3.10		3.10
Impact of noninterest-bearing funds on margin	0.29		0.27		0.21		0.20		0.19
Net interest margin	3.32	%	3.29	%	3.30	%	3.30	%	3.29	%


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


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


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

Table of Contents

2018 Third Quarter versus 2017 Third Quarter

FTE net interest income for the 2018 third quarter increased $39 million , or 5% , from the 2017 third quarter . This reflected the benefit from the $3.9 billion , or 4% , increase in average earning assets and a three basis point increase in the FTE NIM to 3.32% . Average earning asset yields increased 38 basis points year-over-year, driven by a 40 basis point improvement in loan yields. Average funding costs increased 45 basis points, although interest-bearing deposit costs only increased 38 basis points. The cost of short-term borrowings and long-term debt increased 103 basis points and 113 basis points, respectively. The benefit from noninterest-bearing funds increased 10 basis points versus the year-ago quarter. Embedded within these yields and costs, FTE net interest income during the 2018 third quarter included $17 million, or approximately seven basis points, of purchase accounting impact compared to $27 million, or approximately 12 basis points, in the year-ago quarter.

Average earning assets for the 2018 third quarter increased $3.9 billion , or 4% , from the year-ago quarter, primarily reflecting a $4.5 billion , or 7% , increase in average loans and leases. Average residential mortgage loans increased $1.8 billion , or 22% , driven by an increase in lending officers and expansion into the Chicago market. Average C&I loans increased $1.2 billion , or 4% , reflecting growth in middle market, asset finance, energy, and corporate banking. Average RV and marine finance loans increased $0.7 billion , or 31% , reflecting the success of the well-managed expansion of the acquired business into 17 new states over the past two years. Average automobile loans increased $0.7 billion , or 6% , driven by continued strong originations while consistently increasing pricing over the past year. Average securities decreased $0.6 billion , or 3% , primarily due to runoff in the portfolio partially offset by continued growth in direct purchase municipal instruments in our commercial banking segment.

Average total interest-bearing liabilities increased $4.8 billion , or 7% , from the year-ago quarter. Average total deposits for the 2018 third quarter increased $4.0 billion , or 5% , from the year-ago quarter, while average total core deposits increased $4.1 billion , or 6% . Average core certificates of deposit (CDs) increased $2.9 billion , or 141% , reflecting initiatives during the past three quarters to grow fixed-rate, term consumer deposits in light of the rising interest rate environment. Average money market deposits increased $1.2 billion , or 6% , primarily reflecting growth in consumer balances and continued shifting commercial customer preferences for higher yielding deposit products. Average demand deposits increased $0.2 billion , or less than 1%, primarily driven by a $0.2 billion, or 5% increase in average consumer noninterest-bearing demand deposits. Average short-term borrowings decreased $0.7 billion , or 28% , as continued growth in core deposits reduced reliance on wholesale funding.

2018 Third Quarter versus 2018 Second Quarter

Compared to the 2018 second quarter , FTE net interest income increased $19 million , or 2% , primarily reflecting a three basis point increase in FTE NIM. Average earning asset yields increased nine basis points sequentially, driven by an 11 basis point increase in loan yields. Average funding costs increased eight basis points. Average interest-bearing deposit costs increased 14 basis points linked quarter, while the benefit of noninterest-bearing funding improved two basis points. The purchase accounting impact on the net interest margin was approximately seven basis points in the 2018 third quarter , down one basis point from the prior quarter.

Compared to the 2018 second quarter , average earning assets increased $0.4 billion , or less than 1%, primarily reflecting the $0.9 billion , or 1% , increase in average loans and leases. Average residential mortgage loans increased $0.6 billion , or 6% , driven by seasonality and the expansion of our home lending business. Average securities decreased $0.6 billion , or 3% , due to runoff in the portfolio.

Compared to the 2018 second quarter , average total core deposits increased $2.3 billion , or 3% . Average core CDs increased $1.1 billion , or 30% , as a result of continued initiatives to grow fixed-rate, term consumer deposits in light of the rising interest rate environment. Average money market deposits increased $0.6 billion , or 3% , primarily driven by a $0.5 billion, or 4%, increase in average consumer money market deposits. Average short-term borrowings decreased $1.4 billion , or 44% , as continued growth in core deposits reduced reliance on wholesale funding.

Table of Contents



Table 5 - Consolidated YTD Average Balance Sheets and Net Interest Margin Analysis
(dollar amounts in millions)
	YTD Average Balances											YTD Average Rates (2)
	Nine Months Ended September 30,						Change					Nine Months Ended September 30,
Fully-taxable equivalent basis (1)	2018			2017			Amount			Percent		2018		2017
Assets:
Interest-bearing deposits in banks	$	86		$	102		$	(16	)	(16	)%	1.95	%	1.46	%
Securities:
Trading account securities	84			107			(23		)	(21	)	0.21		0.17
Available-for-sale securities:
Taxable	10,817			12,157			(1,340		)	(11	)	2.58		2.36
Tax-exempt	3,561			3,105			456			15		3.35		3.70
Total available-for-sale securities	14,378			15,262			(884		)	(6	)	2.77		2.63
Held-to-maturity securities—taxable	8,713			7,785			928			12		2.43		2.37
Other securities	590			578			12			2		4.38		3.28
Total securities	23,765			23,732			33			—		2.69		2.55
Loans held for sale	615			540			75			14		4.19		3.79
Loans and leases: (3)
Commercial:
Commercial and industrial	28,661			27,852			809			3		4.48		4.03
Commercial real estate:
Construction	1,149			1,198			(49		)	(4	)	5.09		4.24
Commercial	6,131			6,014			117			2		4.49		3.92
Commercial real estate	7,280			7,212			68			1		4.58		3.97
Total commercial	35,941			35,064			877			3		4.50		4.01
Consumer:
Automobile	12,247			11,369			878			8		3.65		3.57
Home equity	9,948			9,983			(35		)	—		5.07		4.60
Residential mortgage	9,682			8,055			1,627			20		3.71		3.65
RV and marine finance	2,723			2,071			652			31		5.09		5.54
Other consumer	1,175			997			178			18		11.91		11.53
Total consumer	35,775			32,475			3,300			10		4.44		4.27
Total loans and leases	71,716			67,539			4,177			6		4.47		4.14
Allowance for loan and lease losses	(737		)	(660		)	(77		)	(12	)
Net loans and leases	70,979			66,879			4,100			6
Total earning assets	96,182			91,913			4,269			5		4.05	%	3.75	%
Cash and due from banks	1,277			1,530			(253		)	(17	)
Intangible assets	2,318			2,373			(55		)	(2	)
All other assets	5,640			5,433			207			4
Total assets	$	104,680		$	100,589		$	4,091		4	%
Liabilities and Shareholders’ Equity:
Deposits:
Demand deposits—noninterest-bearing	$	20,393		$	21,684		$	(1,291	)	(6	)%	—	%	—	%
Demand deposits—interest-bearing	19,105			17,380			1,725			10		0.37		0.20
Total demand deposits	39,498			39,064			434			1		0.18		0.09
Money market deposits	21,059			19,399			1,660			9		0.61		0.31
Savings and other domestic deposits	11,267			11,815			(548		)	(5	)	0.22		0.21
Core certificates of deposit	3,677			2,176			1,501			69		1.57		0.55
Total core deposits	75,501			72,454			3,047			4		0.51		0.26
Other domestic time deposits of $250,000 or more	259			460			(201		)	(44	)	1.05		0.51
Brokered deposits and negotiable CDs	3,501			3,770			(269		)	(7	)	1.76		0.93
Total deposits	79,261			76,684			2,577			3		0.59		0.31
Short-term borrowings	3,335			2,952			383			13		1.67		0.76
Long-term debt	9,033			8,738			295			3		3.48		2.49
Total interest-bearing liabilities	71,236			66,690			4,546			7		1.01		0.61
All other liabilities	1,935			1,627			308			19
Shareholders’ equity	11,116			10,588			528			5
Total liabilities and shareholders’ equity	$	104,680		$	100,589		$	4,091		4	%
Net interest rate spread												3.05		3.13
Impact of noninterest-bearing funds on margin												0.26		0.17
Net interest margin												3.31	%	3.30	%


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


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


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

Table of Contents

2018 First Nine Months versus 2017 First Nine Months

FTE net interest income for the first nine-month period of 2018 increased $107 million , or 5% . This reflected the benefit of a $4.3 billion , or 5% , increase in average total earning assets and a basis point increase in the FTE NIM to 3.31% . Average loans and leases increased $4.2 billion , or 6% , primarily reflecting an increase in C&I, automobile, residential mortgage and RV and marine finance lending. Average earning asset yields increased 30 basis points sequentially, driven by a 33 basis point increase in loan yields. Average funding costs increased 40 basis points, although interest-bearing deposit costs only increased 28 basis points. The cost of short-term borrowings and long-term debt increased 91 basis points and 99 basis points, respectively. The benefit from noninterest-bearing funds increased nine basis points versus the year-ago period.

Provision for Credit Losses

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

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

The provision for credit losses for the 2018 third quarter was $53 million , which increased $10 million , or 23% , compared to the third quarter 2017 . On a year-to-date basis, the provision for credit losses for the first nine-month period of 2018 was $175 million , an increase of $39 million , or 29% , compared to year-ago period. The increases from the 2017 third quarter and prior year-to-date provision expense levels are primarily attributed to loan balance growth across the portfolio and downgrades within the Commercial loan portfolios.

Noninterest Income

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



Table 6 - Noninterest Income
	Three Months Ended							3Q18 vs. 3Q17					3Q18 vs. 2Q18
	September 30,			June 30,		September 30,		Change					Change
(dollar amounts in millions)	2018			2018		2017		Amount			Percent		Amount			Percent
Service charges on deposit accounts	$	93		$	91	$	91	$	2		2	%	$	2		2	%
Cards and payment processing income	57			56		54		3			6		1			2
Trust and investment management services	43			42		39		4			10		1			2
Mortgage banking income	31			28		34		(3		)	(9	)	3			11
Insurance income	19			21		18		1			6		(2		)	(10	)
Capital markets fees	22			21		22		—			—		1			5
Bank owned life insurance income	19			17		16		3			19		2			12
Gain on sale of loans and leases	16			15		14		2			14		1			7
Securities gains (losses)	(2		)	—		—		(2		)	(100	)	(2		)	(100	)
Other income	44			45		42		2			5		(1		)	(2	)
Total noninterest income	$	342		$	336	$	330	$	12		4	%	$	6		2	%

2018 Third Quarter versus 2017 Third Quarter

R eported noninterest income for the 2018 third quarter increased $12 million , or 4% , from the year-ago quarter. The growth represents ongoing household / relationship acquisition and execution of our strategies including our OCR strategy.

2018 Third Quarter versus 2018 Second Quarter

C ompared to the 2018 second quarter , reported noninterest income increased $6 million , or 2% . The growth represents ongoing household / relationship acquisition and execution of our strategies including our OCR strategy.

Table of Contents



Table 7 - Noninterest Income—2018 First Nine Months vs. 2017 First Nine Months

	Nine Months Ended September 30,					Change
(dollar amounts in millions)	2018			2017		Amount			Percent
Service charges on deposit accounts	$	270		$	262	$	8		3	%
Cards and payment processing income	166			153		13			8
Trust and investment management services	129			115		14			12
Mortgage banking income	85			98		(13		)	(13	)
Insurance income	61			60		1			2
Capital markets fees	62			53		9			17
Bank owned life insurance income	51			49		2			4
Gain on sale of loans and leases	39			39		—			—
Securities gains (losses)	(2		)	—		(2		)	(100	)
Other income	131			138		(7		)	(5	)
Total noninterest income	$	992		$	967	$	25		3	%

Noninterest income for the first nine-month period of 2018 increased $25 million , or 3% , from the year-ago period, primarily reflecting ongoing household / relationship acquisition and execution of our Optimal Customer Relationship (OCR) strategy. Trust and investment management services increased $14 million , or 12% , primarily reflecting continued growth of managed accounts and strong equity market performance. Cards and payment processing income increased $13 million , or 8% , due to higher check card interchange income and underlying customer growth. Capital market fees increased $9 million , or 17% , reflecting increased foreign exchange and interest rate derivative activity. Service charges on deposit accounts increased $8 million , or 3% , due to an increase in commercial and personal service charges. Mortgage banking decreased $13 million , or 13% , driven by lower margins on loans sold. Other income decreased $7 million , or 5% , reflecting an unfavorable Visa Class B derivative fair value adjustment.

Noninterest Expense

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

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



Table 8 - Noninterest Expense
	Three Months Ended						3Q18 vs. 3Q17					3Q18 vs. 2Q18
	September 30,		June 30,		September 30,		Change					Change
(dollar amounts in millions)	2018		2018		2017		Amount			Percent		Amount			Percent
Personnel costs	$	388	$	396	$	377	$	11		3	%	$	(8	)	(2	)%
Outside data processing and other services	69		69		80		(11		)	(14	)	—			—
Net occupancy	38		35		55		(17		)	(31	)	3			9
Equipment	38		38		45		(7		)	(16	)	—			—
Deposit and other insurance expense	18		18		19		(1		)	(5	)	—			—
Professional services	17		15		15		2			13		2			13
Marketing	12		18		17		(5		)	(29	)	(6		)	(33	)
Amortization of intangibles	13		13		14		(1		)	(7	)	—			—
Other noninterest expense	58		50		58		—			—		8			16
Total noninterest expense	$	651	$	652	$	680	$	(29	)	(4	)%	$	(1	)	—	%
Number of employees (average full-time equivalent)	15,772		15,732		15,508		264			2	%	40			—	%

Table of Contents

Impacts of Significant Items:



	Three Months Ended
	September 30,		June 30,		September 30,
(dollar amounts in millions)	2018		2018		2017
Personnel costs	$	—	$	—	$	4
Outside data processing and other services	—		—		4
Net occupancy	—		—		14
Equipment	—		—		7
Professional services	—		—		2
Total noninterest expense adjustments	$	—	$	—	$	31

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



	Three Months Ended						3Q18 vs. 3Q17					3Q18 vs. 2Q18
	September 30,		June 30,		September 30,		Change					Change
(dollar amounts in millions)	2018		2018		2017		Amount			Percent		Amount			Percent
Personnel costs	$	388	$	396	$	373	$	15		4	%	$	(8	)	(2	)%
Outside data processing and other services	69		69		76		(7		)	(9	)	—			—
Net occupancy	38		35		41		(3		)	(7	)	3			9
Equipment	38		38		38		—			—		—			—
Deposit and other insurance expense	18		18		19		(1		)	(5	)	—			—
Professional services	17		15		13		4			31		2			13
Marketing	12		18		17		(5		)	(29	)	(6		)	(33	)
Amortization of intangibles	13		13		14		(1		)	(7	)	—			—
Other noninterest expense	58		50		58		—			—		8			16
Total adjusted noninterest expense (Non-GAAP)	$	651	$	652	$	649	$	2		—	%	$	(1	)	—	%

2018 Third Quarter versus 2017 Third Quarter

Reported noninterest expense for the 2018 third quarter decreased $29 million , or 4% , from the year-ago quarter, primarily reflecting the $31 million of acquisition-related Significant Items in the year-ago quarter. Net occupancy expense decreased $17 million , or 31% , primarily reflecting $14 million of acquisition-related expense. Outside data processing and other services decreased $11 million , or 14% , reflecting the $4 million decrease in acquisition-related Significant Items and the benefit of a card-related vendor migration completed in the year-ago quarter. Marketing expense decreased $5 million , or 29% , reflecting the timing of marketing campaigns and deposit promotions. Personnel costs increased $11 million , or 3% , primarily reflecting performance-based incentive compensation and increased benefits costs, partially offset by a $4 million decrease in acquisition-related Significant Items.

2018 Third Quarter versus 2018 Second Quarter

R eported noninterest expense decreased $1 million , or less than 1%, from the 2018 second quarter . Personnel costs decreased $8 million , or 2% , primarily reflecting the grant of annual long-term equity incentive compensation in the 2018 second quarter. Marketing expense decreased $6 million , or 33% , reflecting the timing of marketing campaigns and deposit promotions. Operational losses and franchise tax expense, both within other expense, partially offset these decreases.

Table of Contents



Table 9 - Noninterest Expense—2018 First Nine Months vs. 2017 First Nine Months

	Nine Months Ended September 30,				Change
(dollar amounts in millions)	2018		2017		Amount			Percent
Personnel costs	$	1,160	$	1,151	$	9		1	%
Outside data processing and other services	211		242		(31		)	(13	)
Net occupancy	114		176		(62		)	(35	)
Equipment	116		135		(19		)	(14	)
Deposit and other insurance expense	54		59		(5		)	(8	)
Professional services	43		51		(8		)	(16	)
Marketing	38		50		(12		)	(24	)
Amortization of intangibles	40		42		(2		)	(5	)
Other noninterest expense	160		176		(16		)	(9	)
Total noninterest expense	$	1,936	$	2,082	$	(146	)	(7	)%

Impacts of Significant Items:



	Nine Months Ended September 30,
(dollar amounts in millions)	2018		2017
Personnel costs	$	—	$	42
Outside data processing and other services	—		24
Net occupancy	—		52
Equipment	—		16
Professional services	—		10
Marketing	—		1
Other noninterest expense	—		9
Total noninterest expense adjustments	$	—	$	154

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



	Nine Months Ended September 30,				Change
(dollar amounts in millions)	2018		2017		Amount			Percent
Personnel costs	$	1,160	$	1,109	$	51		5	%
Outside data processing and other services	211		218		(7		)	(3	)
Net occupancy	114		124		(10		)	(8	)
Equipment	116		119		(3		)	(3	)
Deposit and other insurance expense	54		59		(5		)	(8	)
Professional services	43		41		2			5
Marketing	38		49		(11		)	(22	)
Amortization of intangibles	40		42		(2		)	(5	)
Other noninterest expense	160		167		(7		)	(4	)
Total adjusted noninterest expense (Non-GAAP)	$	1,936	$	1,928	$	8		—	%

Reported noninterest expense decreased $146 million , or 7% , from the year-ago period, primarily reflecting the $154 million of acquisition-related Significant Items in the year-ago period. Net occupancy expense decreased $62 million , or 35% , primarily reflecting $52 million of acquisition-related expense. Outside data processing and other services decreased $31 million , or 13% , reflecting $24 million of acquisition-related expense. Equipment expense decreased $19 million , or 14% , primarily due to $16 million of acquisition-related expense. Other noninterest expense decreased $16 million , or 9% , reflecting $9 million of acquisition-related expense. Professional services decreased $8 million , or 16% , primarily reflecting $10 million of acquisition-related expense in the year-ago period.

Table of Contents

Provision for Income Taxes

The provision for income taxes in the 2018 third quarter was $62 million . This compared with a provision for income taxes of $90 million in the 2017 third quarter and $57 million in the 2018 second quarter . The provision for income taxes for the nine-month periods ended September 30, 2018 and September 30, 2017 was $178 million and $228 million , respectively. All periods included the benefits from tax-exempt income, tax-advantaged investments, general business credits, investments in qualified affordable housing projects, excess tax deductions for stock-based compensation, and capital losses. The 2018 third quarter and 2018 second quarter also included expense for nondeductible FDIC insurance premiums. The effective tax rates for the 2018 third quarter , 2017 third quarter , and 2018 second quarter were 14.1% , 24.7% , and 13.8% , respectively. The effective tax rates for the nine month periods ended September 30, 2018 and September 30, 2017 were 14.4% and 23.2% , respectively. The variance between the 2018 third quarter compared to the 2017 third quarter , and the nine month period ended September 30, 2018 compared to the nine month period ended September 30, 2017 in the provision for income taxes and effective tax rates relates primarily to the impact of the TCJA. The net federal deferred tax liability was $111 million and the net state deferred tax asset was $26 million at September 30, 2018 .

We file income tax returns with the IRS and various state, city, and foreign jurisdictions. Federal income tax audits have been completed for tax years through 2009. Certain proposed adjustments resulting from the IRS examination of our 2010 through 2011 tax returns have been settled, subject to final approval by the Joint Committee on Taxation of the U.S. Congress. While the statute of limitations remains open for tax years 2012 through 2016, the IRS has advised that tax years 2012 through 2014 will not be audited, and began the examination of the 2015 federal income tax return in second quarter 2018. Various state and other jurisdictions remain open to examination, including Ohio, Kentucky, Indiana, Michigan, Pennsylvania, West Virginia, Wisconsin, and Illinois.

As a result of the TCJA, the Company recorded a benefit of $163 million for the effects of the change in tax law including all materially impacted items and for which the accounting under ASC 740 is complete. This includes a $161 million tax benefit recognized in the year ended December 31, 2017 , and an additional $2 million tax benefit recorded in the 2018 third quarter . The Company made reasonable estimates resulting in $37 million of tax expense reported as a provisional amount. This includes $38 million of tax expense recognized in the year ended December 31, 2017 , and a tax benefit of $1 million recorded in the 2018 third quarter .

RISK MANAGEMENT AND CAPITAL

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

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

Credit Risk

Credit risk is the risk of financial loss if a counterparty is not able to meet the agreed upon terms of the financial obligation. The majority of our credit risk is associated with lending activities, as the acceptance and management of credit risk is central to profitable lending. We also have credit risk associated with our AFS, HTM, and other securities portfolios ( see Note 4 , Note 5 , and Note 6 of the Notes to the Unaudited Condensed Consolidated Financial Statements) . We engage with other financial counterparties for a variety of purposes including investing, asset and liability management, mortgage banking, and trading activities. While there is credit risk associated with derivative activity, we believe this exposure is minimal.

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

Table of Contents

Loan and Lease Credit Exposure Mix

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

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



Table 10 - Loan and Lease Portfolio Composition

(dollar amounts in millions)	September 30, 2018				June 30, 2018				March 31, 2018				December 31, 2017				September 30, 2017
Commercial:
Commercial and industrial	$	29,196	40	%	$	28,850	40	%	$	28,622	40	%	$	28,107	40	%	$	27,469	40	%
Commercial real estate:
Construction	1,111		2		1,083		1		1,167		2		1,217		2		1,182		2
Commercial	5,962		8		6,118		8		6,245		9		6,008		9		6,024		9
Commercial real estate	7,073		10		7,201		9		7,412		11		7,225		11		7,206		11
Total commercial	36,269		50		36,051		49		36,034		51		35,332		51		34,675		51
Consumer:
Automobile	12,375		17		12,390		17		12,146		17		12,100		17		11,876		17
Home equity	9,850		13		9,907		14		9,987		14		10,099		14		9,985		15
Residential mortgage	10,459		14		10,006		14		9,357		13		9,026		13		8,616		13
RV and marine finance	3,152		4		2,846		4		2,549		3		2,438		3		2,371		3
Other consumer	1,265		2		1,206		2		1,090		2		1,122		2		1,064		1
Total consumer	37,101		50		36,355		51		35,129		49		34,785		49		33,912		49
Total loans and leases	$	73,370	100	%	$	72,406	100	%	$	71,163	100	%	$	70,117	100	%	$	68,587	100	%

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

Commercial Credit

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

Consumer Credit

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

Table of Contents

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



Table 11 - Loan and Lease Portfolio by Industry Type

(dollar amounts in millions)	September 30, 2018			June 30, 2018				March 31, 2018				December 31, 2017				September 30, 2017
Commercial loans and leases:
Real estate and rental and leasing	7,187	10	%	$	7,314	10	%	$	7,509	11	%	$	7,378	11	%	$	7,461	11	%
Retail trade (1)	4,987	7		4,886		7		5,034		7		4,886		7		4,643		7
Manufacturing	4,817	7		4,867		7		4,780		7		4,791		7		4,874		7
Finance and insurance	3,345	5		3,188		4		3,216		5		3,044		4		2,900		4
Wholesale trade	2,609	4		2,575		4		2,472		3		2,291		3		2,070		3
Health care and social assistance	2,582	4		2,589		4		2,649		4		2,664		4		2,727		4
Accommodation and food services	1,636	2		1,657		2		1,675		2		1,617		2		1,653		2
Other services	1,312	2		1,266		2		1,263		2		1,296		2		1,265		2
Professional, scientific, and technical services	1,269	2		1,303		2		1,293		2		1,257		2		1,230		2
Transportation and warehousing	1,176	2		1,209		2		1,171		2		1,243		2		1,255		2
Mining, quarrying, and oil and gas extraction	1,045	1		899		1		780		1		694		1		619		1
Construction	986	1		1,010		1		1,030		1		976		1		913		1
Admin./Support/Waste Mgmt. and Remediation Services	664	1		611		1		551		1		561		1		484		1
Arts, entertainment, and recreation	585	1		503		1		525		1		593		1		530		1
Educational services	482	1		493		1		498		1		504		1		509		1
Utilities	459	—		417		—		410		—		389		1		431		1
Information	346	—		395		—		434		1		467		1		468		1
Unclassified/Other	266	—		336		—		244		—		163		—		122		—
Public administration	253	—		255		—		236		—		255		—		262		—
Agriculture, forestry, fishing and hunting	178	—		195		—		164		—		172		—		176		—
Management of companies and enterprises	85	—		83		—		100		—		91		—		83		—
Total commercial loans and leases by industry category	36,269	50		36,051		49		36,034		51		35,332		51		34,675		51
Automobile	12,375	17		12,390		17		12,146		17		12,100		17		11,876		17
Home Equity	9,850	13		9,907		14		9,987		14		10,099		14		9,985		15
Residential mortgage	10,459	14		10,006		14		9,357		13		9,026		13		8,616		13
RV and marine finance	3,152	4		2,846		4		2,549		3		2,438		3		2,371		3
Other consumer loans	1,265	2		1,206		2		1,090		2		1,122		2		1,064		1
Total loans and leases	73,370	100	%	$	72,406	100	%	$	71,163	100	%	$	70,117	100	%	$	68,587	100	%


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

Credit Quality

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

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

Table of Contents

Credit quality performance in the 2018 third quarter reflected continued overall positive results with low net charge-offs. Total NCOs were $29 million , or 0.16% annualized, of average total loans and leases. NCOs remained relatively flat with an increase of $1 million from the prior quarter. Commercial loans were in a net recovery position of $4 million for the third quarter. There was a 2% decline in NPAs from the prior quarter. NPAs to total loans and leases remains low at 0.55% . The ALLL to total loans and leases ratio increased two basis points to 1.04% . The ACL to total loans and leases ratio increased two basis points to 1.17% .

NPAs, NALs, AND TDRs

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

NPAs and NALs

Commercial loans (except for purchased credit impaired loans) are generally placed on nonaccrual status at 90-days past due, or earlier if repayment of principal and interest is in doubt. Of the $230 million of commercial related NALs at September 30, 2018 , $154 million, or 67%, represented loans that were less than 30-days past due, demonstrating our continued commitment to proactive credit risk management. With the exception of residential mortgage loans guaranteed by government organizations which continue to accrue interest, first-lien loans secured by residential mortgage collateral are placed on nonaccrual status at 150-days past due. Junior-lien home equity loans are placed on nonaccrual status at the earlier of 120-days past due or when the related first-lien loan has been identified as nonaccrual. Automobile, RV and marine finance and other consumer loans are generally charged-off at 120-days past due.

When, in our judgment, the borrower’s ability to make required interest and principal payments has resumed and collectability is no longer in doubt, the loan or lease could be returned to accrual status.

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



Table 12 - Nonaccrual Loans and Leases and Nonperforming Assets

(dollar amounts in millions)	September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017			September 30, 2017
Nonaccrual loans and leases (NALs):
Commercial and industrial	$	211		$	207		$	190		$	161		$	170
Commercial real estate	19			25			30			29			18
Automobile	5			4			5			6			4
Home equity	67			68			75			68			71
Residential mortgage	67			73			82			84			75
RV and marine finance	1			1			1			1			—
Other consumer	—			—			—			—			—
Total nonaccrual loans and leases	370			378			383			349			338
Other real estate, net:
Residential	22			23			23			24			26
Commercial	5			5			7			9			16
Total other real estate, net	27			28			30			33			42
Other NPAs (1)	6			6			7			7			7
Total nonperforming assets	$	403		$	412		$	420		$	389		$	387

Nonaccrual loans and leases as a % of total loans and leases	0.50		%	0.52		%	0.54		%	0.50		%	0.49		%
NPA ratio (2)	0.55			0.57			0.59			0.55			0.56


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


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

Table of Contents

2018 Third Quarter versus 2017 Fourth Quarter .

Total NPAs increased by $14 million , or 4% , compared with December 31, 2017 , primarily related to an increase in the C&I portfolio, partially offset by decreases in nonperforming loans in the CRE and Residential mortgage portfolios. The C&I increase was centered in a small number of credits from diverse industries.

TDR Loans

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

Over the past five quarters, the accruing component of the total TDR balance has been consistently over 82%, indicating there is no identified credit loss and the borrowers continue to make their monthly payments. As of September 30, 2018 , over 80 % of the $476 million of accruing TDRs secured by residential real estate (Residential mortgage and Home equity in Table 13 ) are current on their required payments, with over 62 % of the accruing pool having had no delinquency in the past 12 months. There is limited migration from the accruing to non-accruing components, and virtually all of the charge-offs come from the non-accruing TDR balances.

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



Table 13 - Accruing and Nonaccruing Troubled Debt Restructured Loans

(dollar amounts in millions)	September 30, 2018		June 30, 2018		March 31, 2018		December 31, 2017		September 30, 2017
TDRs—accruing:
Commercial and industrial	$	308	$	314	$	316	$	300	$	268
Commercial real estate	60		65		76		78		80
Automobile	34		32		32		30		29
Home equity	257		258		261		265		265
Residential mortgage	219		221		224		224		235
RV and marine finance	2		1		1		1		1
Other consumer	10		9		6		8		7
Total TDRs—accruing	890		900		916		906		885
TDRs—nonaccruing:
Commercial and industrial	100		87		83		82		96
Commercial real estate	8		14		16		15		4
Automobile	3		3		3		4		4
Home equity	28		28		31		28		31
Residential mortgage	46		46		52		55		50
RV and marine finance	1		1		—		—		—
Other consumer	—		—		—		—		—
Total TDRs—nonaccruing	186		179		185		184		185
Total TDRs	$	1,076	$	1,079	$	1,101	$	1,090	$	1,070

Overall TDRs decreased slightly in the quarter. The commercial accruing TDR levels have also decreased slightly as compared to last quarter. Huntington continues to proactively work with our commercial borrowing relationships that require assistance. The resulting loan structures enable our borrowers to meet their commitments and Huntington to retain earning assets. The accruing component of TDRs meet the well secured definition and have demonstrated a period of satisfactory payment performance.

ACL

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

Our total credit reserve is comprised of two different components, both of which in our judgment are appropriate to absorb credit losses inherent in our loan and lease portfolio: the ALLL and the AULC. Combined, these reserves comprise the total ACL. Our ACL methodology committee is responsible for developing the methodology, assumptions and estimates used in the calculation, as well as determining the appropriateness of the ACL. The ALLL represents the estimate of losses inherent in the loan portfolio at the reported date. Additions to the ALLL result from recording provision expense for loan losses or increased

Table of Contents

risk levels resulting from loan risk-rating downgrades or qualitative adjustments, while reductions reflect charge-offs (net of recoveries), decreased risk l evels resulting from loan risk-rating upgrades, or the sale of loans. The AULC is determined by applying the same quantitative reserve determination process to the unfunded portion of the loan exposures adjusted by an applicable funding expectation.

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

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

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



Table 14 - Allocation of Allowance for Credit Losses (1)

(dollar amounts in millions)	September 30, 2018				June 30, 2018				March 31, 2018				December 31, 2017				September 30, 2017
ALLL
Commercial
Commercial and industrial	$	419	40	%	$	413	40	%	$	402	40	%	$	377	40	%	$	374	40	%
Commercial real estate	124		10		118		9		113		11		105		11		100		11
Total commercial	543		50		531		49		515		51		482		51		474		51
Consumer
Automobile	52		17		52		17		52		17		53		17		50		17
Home equity	54		13		55		14		57		14		60		14		58		15
Residential mortgage	24		14		24		14		24		13		21		13		29		13
RV and marine finance	18		4		17		4		16		3		15		3		13		3
Other consumer	70		2		62		2		57		2		60		2		51		1
Total consumer	218		50		210		51		206		49		209		49		201		49
Total ALLL	761		100	%	741		100	%	721		100	%	691		100	%	675		100	%
AULC	97				93				85				87				79
Total ACL	$	858			$	834			$	806			$	778			$	754
Total ALLL as a % of
Total loans and leases			1.04%				1.02%				1.01%				0.99%				0.98%
Nonaccrual loans and leases			206				197				188				198				200
NPAs			189				180				172				178				175
Total ACL as % of
Total loans and leases			1.17%				1.15%				1.13%				1.11%				1.10%


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

2018 Third Quarter versus 2017 Fourth Quarter

At September 30, 2018 , the ALLL was $761 million , compared to $691 million at December 31, 2017 . The $70 million , or 10% , increase in the ALLL primarily relates to growth in reserve levels associated with new loan originations and the continued migration of the acquired loan portfolio into the originated portfolio. The ALLL to total loans ratio was 1.04% at September 30, 2018 and 0.99% at December 31, 2017 . The ACL to total loans ratio was 1.17% at September 30, 2018 and 1.11% at December 31, 2017 . We believe these ratios are appropriate given the overall moderate-to-low risk profile of our loan portfolio and its coverage levels reflect the quality of our portfolio and the current operating environment. We continue to focus on early identification of loans with changes in credit metrics and have proactive action plans for these loans.

Table of Contents

NCOs

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

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



Table 15 - Quarterly Net Charge-off Analysis
	Three Months Ended
	September 30,			June 30,			September 30,
(dollar amounts in millions)	2018			2018			2017
Net charge-offs (recoveries) by loan and lease type:
Commercial:
Commercial and industrial	$	(1	)	$	3		$	13
Commercial real estate:
Construction	—			—			(1		)
Commercial	(3		)	(1		)	(3		)
Commercial real estate	(3		)	(1		)	(4		)
Total commercial	(4		)	2			9
Consumer:
Automobile	8			7			9
Home equity	1			—			1
Residential mortgage	2			1			2
RV and marine finance	2			2			4
Other consumer	20			16			18
Total consumer	33			26			34
Total net charge-offs	$	29		$	28		$	43

	Three Months Ended
	September 30,			June 30,			September 30,
	2018			2018			2017
Net charge-offs (recoveries) - annualized percentages:
Commercial:
Commercial and industrial	(0.01		)%	0.04		%	0.19		%
Commercial real estate:
Construction	(0.01		)	(0.22		)	(0.30		)
Commercial	(0.18		)	(0.06		)	(0.21		)
Commercial real estate	(0.15		)	(0.08		)	(0.22		)
Total commercial	(0.04		)	0.02			0.11
Consumer:
Automobile	0.26			0.22			0.33
Home equity	0.06			0.01			0.06
Residential mortgage	0.07			0.04			0.10
RV and marine finance	0.25			0.34			0.59
Other consumer	6.32			5.60			6.51
Total consumer	0.36			0.30			0.40
Net charge-offs as a % of average loans	0.16		%	0.16		%	0.25		%

Table of Contents

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

2018 Third Quarter versus 2018 Second Quarter

NCOs were an annualized 0.16% of average loans and leases in the current quarter, remaining flat from 0.16% in the 2018 second quarter , and below our average through-the-cycle target range of 0.35% - 0.55%. Annualized NCOs for the commercial portfolios were a net recovery of (0.04)% in the current quarter compared to 0.02% in 2018 second quarter based on an increased level of recovery activity during the quarter. Consumer charge-offs were higher for the quarter, primarily driven by seasonality trends across the consumer portfolio, consistent with our expectations. Given the low level of NCOs we have experienced on an overall portfolio basis, we would expect to see some continued volatility on a quarter-to-quarter basis, largely driven by the performance of the commercial portfolios.

Table of Contents

The table below reflects NCO detail for the nine-month periods ended September 30, 2018 and 2017 :



Table 16 - Year to Date Net Charge-off Analysis
	Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017
Net charge-offs (recoveries) by loan and lease type: (1)
Commercial:
Commercial and industrial	$	19		$	34
Commercial real estate:
Construction	(1		)	(4		)
Commercial	(17		)	(6		)
Commercial real estate	(18		)	(10		)
Total commercial	1			24
Consumer:
Automobile	25			30
Home equity	4			4
Residential mortgage	4			6
RV and marine finance	7			8
Other consumer	54			46
Total consumer	94			94
Total net charge-offs	$	95		$	118


	Nine Months Ended September 30,
	2018			2017
Net charge-offs (recoveries) - annualized percentages:
Commercial:
Commercial and industrial	0.09		%	0.16		%
Commercial real estate:
Construction	(0.14		)	(0.44		)
Commercial	(0.34		)	(0.13		)
Commercial real estate	(0.31		)	(0.18		)
Total commercial	0.01			0.09
Consumer:
Automobile	0.27			0.36
Home equity	0.06			0.06
Residential mortgage	0.05			0.09
RV and marine finance	0.33			0.49
Other consumer	6.12			6.13
Total consumer	0.35			0.39
Net charge-offs as a % of average loans	0.18		%	0.23		%

(1) Amounts presented above exclude write-downs of loans transferred to loans held for sale.

2018 First Nine Months versus 2017 First Nine Months

NCOs were $95 million , a decline of $23 million when compared with the same period in the prior year. Given the low level of commercial NCOs, we expect some continued volatility on a period-to-period comparison basis.

Table of Contents

Market Risk

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

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

Interest Rate Risk



Table 17 - Net Interest Income at Risk
	Net Interest Income at Risk (%)
Basis point change scenario	-100		+100		+200
Board policy limits	-4.0	%	-2.0	%	-4.0	%
September 30, 2018	-2.6	%	3.2	%	6.1	%
December 31, 2017	-2.6	%	2.5	%	4.8	%

The NII at Risk results included in the table above reflect the analysis used monthly by management. It models gradual -100, +100 and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next twelve months. The down 100 basis point scenario, included in Table 17, was added as rates have risen sufficiently, such that yields will not reach zero percent, producing meaningful interest rate risk metrics. This replaces the down 25 basis point scenario reported in prior quarters.

Our NII at Risk is within our board of director's policy limits for the -100, +100 and +200 basis point scenarios. The NII at Risk shows that our balance sheet is asset sensitive at both September 30, 2018 , and December 31, 2017 .



Table 18 - Economic Value of Equity at Risk
	Economic Value of Equity at Risk (%)
Basis point change scenario	-100		+100		+200
Board policy limits	-6.0	%	-6.0	%	-12.0	%
September 30, 2018	-3.2	%	1.6	%	2.0	%
December 31, 2017	-5.4	%	1.9	%	1.9	%

The EVE results included in the table above reflect the analysis used monthly by management. It models immediate -100, +100 and +200 basis point parallel shifts in market interest rates. The down 100 basis point scenario, included in Table 18, was added as rates have risen sufficiently, such that yields will not reach zero percent, producing meaningful interest rate risk metrics. This replaces the down 25 basis point scenario reported in prior quarters.

We are within our board of director's policy limits for the -100, +100 and +200 basis point scenarios. The EVE depicts a moderate asset sensitive balance sheet profile.

MSRs

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

At September 30, 2018 , we had a total of $219 million of capitalized MSRs representing the right to service $21 billion in mortgage loans. Of this $219 million , $11 million was recorded using the fair value method and $208 million was recorded using the amortization method.

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

Table of Contents

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

Price Risk

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

Liquidity Risk

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

Our primary source of liquidity is our core deposit base. Core deposits comprised approximately 95% of total deposits at September 30, 2018 . We also have available unused wholesale sources of liquidity, including advances from the FHLB of Cincinnati, issuance through dealers in the capital markets, and access to certificates of deposit issued through brokers. Liquidity is further provided by unencumbered, or unpledged, investment securities that totaled $17.2 billion as of September 30, 2018 .

Bank Liquidity and Sources of Funding

Our primary sources of funding for the Bank are retail and commercial core deposits. At September 30, 2018 , these core deposits funded 74% of total assets ( 106% of total loans). Other sources of liquidity include non-core deposits, FHLB advances, wholesale debt instruments, and securitizations. Demand deposit overdrafts that have been reclassified as loan balances were $22 million at September 30, 2018 and December 31, 2017 , respectively.

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



Table 19 - Deposit Composition

	September 30,				June 30,				March 31,				December 31,				September 30,
(dollar amounts in millions)	2018				2018				2018				2017				2017
By Type:
Demand deposits—noninterest-bearing	$	19,863	24	%	$	20,353	26	%	$	20,807	26	%	$	21,546	28	%	$	22,225	28	%
Demand deposits—interest-bearing	19,615		24		19,026		24		19,337		25		18,001		23		18,343		23
Money market deposits	21,411		26		20,990		26		20,849		26		20,690		27		20,553		26
Savings and other domestic deposits	11,604		14		10,987		14		11,291		14		11,270		15		11,441		15
Core certificates of deposit	5,358		7		4,402		6		3,157		4		1,934		3		2,009		3
Total core deposits:	77,851		95		75,758		96		75,441		95		73,441		96		74,571		95
Other domestic deposits of $250,000 or more	318		1		265		—		228		—		239		—		418		1
Brokered deposits and negotiable CDs	3,520		4		3,564		4		3,802		5		3,361		4		3,456		4
Total deposits	$	81,689	100	%	$	79,587	100	%	$	79,471	100	%	$	77,041	100	%	$	78,445	100	%
Total core deposits:
Commercial	$	35,455	46	%	$	34,094	45	%	$	34,615	46	%	$	34,273	47	%	$	35,516	48	%
Consumer	42,396		54		41,664		55		40,826		54		39,168		53		39,055		52
Total core deposits	$	77,851	100	%	$	75,758	100	%	$	75,441	100	%	$	73,441	100	%	$	74,571	100	%

The Bank maintains borrowing capacity at the FHLB and the Federal Reserve Bank Discount Window. The Bank does not consider borrowing capacity from the Federal Reserve Bank Discount Window as a primary source of liquidity. Total loans pledged to the Federal Reserve Discount Window and the FHLB are $44.1 billion and $31.7 billion at September 30, 2018 and December 31, 2017 , respectively.

To the extent we are unable to obtain sufficient liquidity through core deposits, we may meet our liquidity needs through sources of wholesale funding, asset securitization or sale. Sources of wholesale funding include other domestic deposits of $250,000 or more, brokered deposits and negotiable CDs, short-term borrowings, and long-term debt. At September 30, 2018 ,

Table of Contents

total wholesale funding was $14.6 billion , a decrease from $17.9 billion at December 31, 2017 . The decrease from year-end primarily relates to a decrease in short-term borrowings.

Liquidity Coverage Ratio

At September 30, 2018 , the Bank is in compliance with the LCR requirements and management believes it has sufficient liquidity to meet its cash flow obligations for the foreseeable future.

Parent Company Liquidity

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

At September 30, 2018 and December 31, 2017 , the parent company had $2.6 billion and $1.6 billion , respectively, in cash and cash equivalents.

During the 2018 first quarter, Huntington elected to effect the conversion of all of its outstanding 8.50% Series A Non-Cumulative Perpetual Convertible Preferred Stock into common stock, and issued $500 million of Series E Preferred Stock. See Note 10 of Notes to the Unaudited Condensed Consolidated Financial Statements for further information.

On October 17, 2018 , the board of directors declared a quarterly common stock cash dividend of $0.14 per common share. The dividend is payable on January 2, 2019 , to shareholders of record on December 18, 2018 . Based on the current quarterly dividend of $0.14 per common share, cash demands required for common stock dividends are estimated to be approximately $149 million per quarter. On October 17, 2018 , the board of directors declared a quarterly Series B, Series C, Series D, and Series E Preferred Stock dividend payable on January 15, 2019 to shareholders of record on January 1, 2019 . Cash demands required for Series B are expected to be less than $1 million per quarter. Cash demands required for Series C, Series D and Series E are expected to be approximately $2 million , $9 million and $7 million per quarter, respectively.

During the first nine months of 2018 , the Bank paid a preferred dividend of $34 million and common stock dividend of $1.4 billion to the holding company. To meet any additional liquidity needs, the parent company may issue debt or equity securities from time to time.

Off-Balance Sheet Arrangements

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

Operational Risk

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

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

To mitigate operational risks, we have an Operational Risk Committee, a Legal, Regulatory, and Compliance Committee, and a Third Party Risk Management Committee. The responsibilities of these committees, among other duties, include

Table of Contents

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

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

Compliance Risk

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

Capital

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

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



Table 20 - Regulatory Capital Data
		Basel III
(dollar amounts in millions)		September 30, 2018			June 30, 2018			September 30, 2017
Total risk-weighted assets	Consolidated	$	83,580		$	82,951		$	78,631
	Bank	83,847			83,051			78,848
CET I risk-based capital	Consolidated	8,263			8,737			7,817
	Bank	8,601			9,016			8,491
Tier 1 risk-based capital	Consolidated	9,470			9,944			8,886
	Bank	9,480			9,896			9,362
Tier 2 risk-based capital	Consolidated	1,697			1,643			1,639
	Bank	1,895			1,833			1,706
Total risk-based capital	Consolidated	11,167			11,587			10,525
	Bank	11,375			11,729			11,068
Tier 1 leverage ratio	Consolidated	9.14		%	9.65		%	8.96		%
	Bank	9.15			9.62			9.44
CET I risk-based capital ratio	Consolidated	9.89			10.53			9.94
	Bank	10.26			10.86			10.77
Tier 1 risk-based capital ratio	Consolidated	11.33			11.99			11.30
	Bank	11.31			11.92			11.87
Total risk-based capital ratio	Consolidated	13.36			13.97			13.39
	Bank	13.57			14.12			14.04

At September 30, 2018 , we maintained Basel III transitional capital ratios in excess of the well-capitalized standards established by the FRB.

CET1 risk-based capital ratio was 9.89% at September 30, 2018 , down from 10.53% at June 30, 2018 . The regulatory Tier 1 risk-based capital ratio was 11.33% compared to 11.99% at June 30, 2018 .

Table of Contents

Consisten t with the 2018 CCAR capital plan, the Company repurchased $691 million of common stock during the 2018 third quarter at an average cost of $15.82 per share. Included in the quarter's share repurchase activity, the Company completed the previously announced $400 million ASR. As contemplated in our 2018 CCAR capital plan, the ASR effectively offset the impact of the $363 million Series A preferred equity conversion in the 2018 first quarter.

Shareholders’ Equity

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

Shareholders’ equity totaled $10.9 billion at September 30, 2018 , an increase of $0.1 billion when compared with December 31, 2017 .

On June 28, 2018, Huntington was notified by the Federal Reserve that it had no objection to Huntington's proposed capital actions included in Huntington's capital plan submitted in the 2018 CCAR. These actions included a 27% increase in quarterly dividend per common share to $0.14, starting in the third quarter of 2018, the repurchase of up to $1.068 billion of common stock over the next four quarters (July 1, 2018 through June 30, 2019), and maintaining dividends on the outstanding classes of preferred stock and trust preferred securities. Any capital actions, including those contemplated in the above announced actions, are subject to consideration and evaluation by Huntington’s Board of Directors.

On July 17, 2018, the Board authorized the repurchase of up to $1.068 billion of common shares over the four quarters through the 2019 second quarter. During the 2018 third quarter, Huntington repurchased a total of 43.7 million shares at a weighted average share price of $15.82, with 25.3 million shares repurchased under the accelerated share repurchase program discussed below, and the remaining 18.4 million shares through open-market repurchases.

On July 27, 2018, Huntington entered into an accelerated share repurchase agreement for the repurchase of approximately $400 million of its outstanding common shares. The accelerated share repurchase program enabled Huntington to purchase 20.9 million shares immediately. The accelerated share repurchase program ended in September 2018, resulting in approximately 4.4 million shares being delivered to Huntington.

Dividends

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

Share Repurchases

From time to time the board of directors authorizes the Company to repurchase shares of our common stock. Although we announce when the board of directors authorizes share repurchases, we typically do not give any public notice before we repurchase our shares. Future stock repurchases may be private or open-market repurchases, including block transactions, accelerated or delayed block transactions, forward transactions, and similar transactions. Various factors determine the amount and timing of our share repurchases, including our capital requirements, the number of shares we expect to issue for employee benefit plans and acquisitions, market conditions (including the trading price of our stock), and regulatory and legal considerations, including the FRB’s response to our annual capital plan. Huntington repurchased 47 million shares during the first nine-months of 2018.

BUSINESS SEGMENT DISCUSSION

Overview

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

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

Table of Contents

Revenue Sharing

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

Expense Allocation

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

Funds Transfer Pricing (FTP)

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

Net Income by Business Segment

Net income by business segment for the nine-month periods ending September 30, 2018 and September 30, 2017 is presented in the following table:



Table 21 - Net Income by Business Segment
	Nine Months Ended September 30,
(dollar amounts in millions)	2018		2017
Consumer and Business Banking	$	336	$	246
Commercial Banking	399		330
Vehicle Finance	128		111
RBHPCG	79		55
Treasury / Other	117		12
Net income	$	1,059	$	754

Treasury / Other

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

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

Table of Contents



Consumer and Business Banking

Table 22 - Key Performance Indicators for Consumer and Business Banking
	Nine Months Ended September 30,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	1,239		$	1,151		$	88		8	%
Provision for credit losses	101			75			26			35
Noninterest income	553			544			9			2
Noninterest expense	1,266			1,242			24			2
Provision for income taxes	89			132			(43		)	(33	)
Net income	$	336		$	246		$	90		37	%
Number of employees (average full-time equivalent)	8,402			8,696			(294		)	(3	)%
Total average assets	$	26,692		$	25,496		$	1,196		5
Total average loans/leases	21,712			20,612			1,100			5
Total average deposits	47,082			45,257			1,825			4
Net interest margin	3.62		%	3.50		%	0.12		%	3
NCOs	$	75		$	75		$	—		—
NCOs as a % of average loans and leases	0.46		%	0.49		%	(0.03		)%	(6	)

2018 First Nine Months versus 2017 First Nine Months

Consumer and Business Banking , including Home Lending, reported net income of $336 million in the first nine-month period of 2018 , an increase of $90 million , or 37% , compared to the year-ago period. Segment net interest income increased $88 million , or 8% , primarily due to an increase in total average loans and deposits. The provision for credit losses increased $26 million , or 35% . Noninterest income increased $9 million , or 2% , due to an increase in card and payment processing income, as a result of higher card-related transaction volumes, along with increased service charge income on deposit accounts. Noninterest expense increased $24 million , or 2% due to increased personnel costs and allocated expenses.

Home Lending, an operating unit of Consumer and Business Banking , reflects the result of the origination and servicing of mortgage loans less referral fees and net interest income for mortgage banking products distributed by the retail branch network and other business segments. Home Lending reported a loss of $8 million in the first nine-month period of 2018 , compared with net income of $6 million in the year-ago period. Noninterest expense increased $26 million, or 25%, as a result of higher allocated indirect costs and higher personnel and loan origination expense. This is the result of higher loan origination volume and increased headcount related to sales expansion initiatives. Total revenues remained largely unchanged due to an improvement in net interest income, offset by a reduction to noninterest income.



Commercial Banking

Table 23 - Key Performance Indicators for Commercial Banking
	Nine Months Ended September 30,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	688		$	675		$	13		2	%
Provision for credit losses	38			15			23			153
Noninterest income	228			201			27			13
Noninterest expense	373			353			20			6
Provision for income taxes	106			178			(72		)	(40	)
Net income	$	399		$	330		$	69		21	%
Number of employees (average full-time equivalent)	1,250			1,233			17			1	%
Total average assets	$	32,936		$	31,329		$	1,607		5
Total average loans/leases	26,267			25,291			976			4
Total average deposits	22,062			20,830			1,232			6
Net interest margin	3.19		%	3.34		%	(0.15		)%	(4	)
NCOs (Recoveries)	$	(12	)	$	3		$	(15	)	(500	)
NCOs as a % of average loans and leases	(0.06		)%	0.02		%	(0.08		)%	(400	)

Table of Contents

2018 First Nine Months versus 2017 First Nine Months

Commercial Banking reported net income of $399 million in the first nine-month period of 2018 , an increase of $69 million , or 21% , compared to the year-ago period. Segment net interest income increased $13 million , or 2% , primarily due to growth of 4% in average loans and leases and a 6% growth in average deposits which was partially offset by a 15 basis point decrease in net interest margin driven by a decline in loan and lease spreads partially offset by an increase in deposit spreads. Provision for credit losses increased $23 million, or 153%, primarily due to growth in end-of-period loan and lease portfolio, partially offset by a reduction in net-charge-offs. Noninterest income increased $27 million , or 13% , largely driven by an increase in capital markets related revenues, and loan commitment and other fees (including syndications). Noninterest expense increased $20 million , or 6% , primarily due to personnel expense and allocated overhead, partially offset by a decrease in operating lease expense.



Vehicle Finance

Table 24 - Key Performance Indicators for Vehicle Finance
	Nine Months Ended September 30,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	300		$	318		$	(18	)	(6	)%
Provision for credit losses	36			45			(9		)	(20	)
Noninterest income	8			11			(3		)	(27	)
Noninterest expense	110			113			(3		)	(3	)
Provision for income taxes	34			60			(26		)	(43	)
Net income	$	128		$	111		$	17		15	%
Number of employees (average full-time equivalent)	263			250			13			5	%
Total average assets	$	18,273		$	16,779		$	1,494		9
Total average loans/leases	18,248			16,747			1,501			9
Total average deposits	338			328			10			3
Net interest margin	2.20		%	2.54		%	(0.34		)%	(13	)
NCOs	$	32		$	38		$	(6	)	(16	)
NCOs as a % of average loans and leases	0.23		%	0.30		%	(0.07		)%	(23	)

2018 First Nine Months versus 2017 First Nine Months

Vehicle Finance reported net income of $128 million in the first nine-month period of 2018 , an increase of $17 million , or 15% , compared to the year-ago period, primarily reflecting the decrease in provision for credit losses. Segment net interest income decreased $18 million or 6% , due to a 34 basis point decrease in the net interest margin primarily reflecting the continued run off of the acquired loan portfolios and the related purchase accounting impact. This decrease was offset in part by a $1.5 billion, or 9%, increase in average loan balances. Average automobile loans and RV and marine finance loans increased reflecting the expansion of the RV and marine finance acquired business into 17 new states. Noninterest income decreased $3 million , or 27% , primarily due to a decrease in net servicing income on securitized automobile loans and lower recoveries of acquired loans that were charged-off prior to acquisition. Noninterest expense decreased $3 million, or 3%, primarily reflecting lower allocated costs attributed to improved operating efficiencies.

Table of Contents



Regional Banking and The Huntington Private Client Group

Table 25 - Key Performance Indicators for Regional Banking and The Huntington Private Client Group
	Nine Months Ended September 30,						Change
(dollar amounts in millions)	2018			2017			Amount			Percent
Net interest income	$	139		$	126		$	13		10	%
Provision for credit losses	—			1			(1		)	(100	)
Noninterest income	145			141			4			3
Noninterest expense	184			182			2			1
Provision for income taxes	21			29			(8		)	(28	)
Net income	$	79		$	55		$	24		44	%
Number of employees (average full-time equivalent)	1,026			1,027			(1		)	—	%
Total average assets	$	6,050		$	5,476		$	574		10
Total average loans/leases	5,394			4,782			612			13
Total average deposits	5,837			6,041			(204		)	(3	)
Net interest margin	3.25		%	2.87		%	0.38		%	13
NCOs	$	—		$	2		$	(2	)	(100	)
NCOs as a % of average loans and leases	0.01		%	0.05		%	(0.04		)%	(80	)
Total assets under management (in billions)—eop	$	17.2		$	18.0		$	(0.8	)	(4	)
Total trust assets (in billions)—eop	114.3			106.3			8.0			8

eop - End of Period.

2018 First Nine Months versus 2017 First Nine Months

RBHPCG reported net income of $79 million in the first nine-month period of 2018 , an increase of $24 million , or 44% , compared to the year-ago period. Segment net interest income increased $13 million, or 10%, due to a 38 basis point increase in net interest margin and a 13% increase in average loans and leases, primarily residential real estate mortgage loans. Noninterest income increased $4 million , or 3% , primarily reflecting increased trust and investment management revenue as a result of an increase in trust assets and strong market performance. Noninterest expense increased $2 million , or 1% , as a result of increased personnel costs related to the hiring of additional client advisors.

ADDITIONAL DISCLOSURES

Forward-Looking Statements

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

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

Table of Contents

the SEC and available in the “Investor Relations” section of our website, http://www.huntington.com , under the heading “Publications and Filings.”

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

Non-GAAP Financial Measures

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

Significant Items

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

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

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

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

Fully-Taxable Equivalent Basis

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

Non-Regulatory Capital Ratios

In ad dition to capital ratios defined by banking regulators, the Company considers various other measures when evaluating capital utiliz ation and adequacy, including:


•	Tangible common equity to tangible assets, and


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

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

Because there are no standardized definitions for these non-regulatory capital ratios, the Company’s calculation methods may differ from those used by other financial services companies. Also, there may be limits in the usefulness of these measures

Table of Contents

to investors. As a result, the Company encourages readers to consider the consolidated financial statements and other financial information contained in this Form 10-Q in their entirety, and not to rely on any single financial measure.

Risk Factors

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

Critical Accounting Policies and Use of Significant Estimates

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

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

Recent Accounting Pronouncements and Developments

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

Fair Value

At the end of each quarter, we assess the valuation hierarchy for each asset or liability measured. As necessary, assets or liabilities may be transferred within hierarchy levels due to changes in availability of observable market inputs at the measurement date. The fair values measured at each level of the fair value hierarchy, additional discussion regarding fair value measurements, and a brief description of how fair value is determined for categories that have unobservable inputs, can be found in Note 14 of the Notes to Unaudited Condensed Consolidated Financial Statements.

Table of Contents

Item 1: Financial Statements

Huntington Bancshares Incorporated

Condensed Consolidated Balance Sheets

(Unaudited)



	September 30,			December 31,
(dollar amounts in millions)	2018			2017
Assets
Cash and due from banks	$	1,299		$	1,520
Interest-bearing deposits in banks	43			47
Trading account securities	83			86
Available-for-sale securities	13,727			14,869
Held-to-maturity securities	8,465			9,091
Other securities	565			600
Loans held for sale (includes $727 and $413 respectively, measured at fair value)(1)	792			488
Loans and leases (includes $81 and $93 respectively, measured at fair value)(1)	73,370			70,117
Allowance for loan and lease losses	(761		)	(691		)
Net loans and leases	72,609			69,426
Bank owned life insurance	2,494			2,466
Premises and equipment	827			864
Goodwill	1,993			1,993
Other intangible assets	306			346
Servicing rights	251			238
Accrued income and other assets	2,198			2,151
Total assets	$	105,652		$	104,185
Liabilities and shareholders’ equity
Liabilities
Deposits	$	81,689		$	77,041
Short-term borrowings	1,348			5,056
Long-term debt	9,385			9,206
Accrued expenses and other liabilities	2,296			2,068
Total liabilities	94,718			93,371
Commitments and contingencies (Note 17)
Shareholders’ equity
Preferred stock	1,203			1,071
Common stock	11			11
Capital surplus	9,358			9,707
Less treasury shares, at cost	(44		)	(35		)
Accumulated other comprehensive loss	(790		)	(528		)
Retained earnings	1,196			588
Total shareholders’ equity	10,934			10,814
Total liabilities and shareholders’ equity	$	105,652		$	104,185
Common shares authorized (par value of $0.01)	1,500,000,000			1,500,000,000
Common shares issued	1,065,251,488			1,075,294,946
Common shares outstanding	1,061,529,259			1,072,026,681
Treasury shares outstanding	3,722,229			3,268,265
Preferred stock, authorized shares	6,617,808			6,617,808
Preferred shares issued	2,707,571			2,702,571
Preferred shares outstanding	740,500			1,098,006


(1)	Amounts represent loans for which Huntington has elected the fair value option. See Note 14 .

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents



Huntington Bancshares Incorporated
Condensed Consolidated Statements of Income
(Unaudited)
	Three Months Ended September 30,					Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017		2018			2017
Interest and fee income:
Loans and leases	$	848		$	724	$	2,414		$	2,100
Available-for-sale securities
Taxable	68			69		209			215
Tax-exempt	24			19		71			56
Held-to-maturity securities—taxable	52			49		159			138
Other securities—taxable	6			5		19			14
Other	9			7		21			16
Total interest income	1,007			873		2,893			2,539
Interest expense:
Deposits	112			50		259			126
Short-term borrowings	9			6		42			17
Subordinated notes and other long-term debt	84			59		236			163
Total interest expense	205			115		537			306
Net interest income	802			758		2,356			2,233
Provision for credit losses	53			43		175			136
Net interest income after provision for credit losses	749			715		2,181			2,097
Service charges on deposit accounts	93			91		270			262
Cards and payment processing income	57			54		166			153
Trust and investment management services	43			39		129			115
Mortgage banking income	31			34		85			98
Insurance income	19			18		61			60
Capital markets fees	22			22		62			53
Bank owned life insurance income	19			16		51			49
Gain on sale of loans and leases	16			14		39			39
Net (losses) gains on sales of securities	(2		)	—		(2		)	4
Impairment losses on available-for-sale securities	—			—		—			(4		)
Other noninterest income	44			42		131			138
Total noninterest income	342			330		992			967
Personnel costs	388			377		1,160			1,151
Outside data processing and other services	69			80		211			242
Net occupancy	38			55		114			176
Equipment	38			45		116			135
Deposit and other insurance expense	18			19		54			59
Professional services	17			15		43			51
Marketing	12			17		38			50
Amortization of intangibles	13			14		40			42
Other noninterest expense	58			58		160			176
Total noninterest expense	651			680		1,936			2,082
Income before income taxes	440			365		1,237			982
Provision for income taxes	62			90		178			228
Net income	378			275		1,059			754
Dividends on preferred shares	18			19		51			57
Net income applicable to common shares	$	360		$	256	$	1,008		$	697

Table of Contents



	Three Months Ended September 30,				Nine Months Ended September 30,
(dollar amounts in millions, share amounts in thousands)	2018		2017		2018		2017
Average common shares—basic	1,084,536		1,086,038		1,090,570		1,087,115
Average common shares—diluted	1,103,740		1,106,491		1,116,978		1,107,878
Per common share:
Net income—basic	$	0.33	$	0.24	$	0.92	$	0.64
Net income—diluted	0.33		0.23		0.90		0.63
Cash dividends declared	0.14		0.08		0.36		0.24
OTTI losses for the periods presented:
Total OTTI losses	$	—	$	—	$	—	$	(4	)
Noncredit-related portion of loss recognized in OCI	—		—		—		—
Impairment losses recognized in earnings on available-for-sale securities	$	—	$	—	$	—	$	(4	)

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)



	Three Months Ended September 30,						Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017			2018			2017
Net income	$	378		$	275		$	1,059		$	754
Other comprehensive income, net of tax:
Unrealized gains (losses) on available-for-sale securities:
Non-credit-related impairment recoveries (losses) on debt securities not expected to be sold	—			—			—			2
Unrealized net gains (losses) on available-for-sale securities arising during the period, net of reclassification for net realized gains and losses	(62		)	(22		)	(264		)	25
Total unrealized gains (losses) on available-for-sale securities	(62		)	(22		)	(264		)	27
Unrealized gains (losses) on cash flow hedging derivatives, net of reclassifications to income	—			2			—			2
Change in accumulated unrealized losses for pension and other post-retirement obligations	1			1			3			2
Other comprehensive income (loss), net of tax	(61		)	(19		)	(261		)	31
Comprehensive income	$	317		$	256		$	798		$	785

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Changes in Shareholders’ Equity

(Unaudited)



(dollar amounts in millions, share amounts in thousands)	Preferred Stock			Common Stock				Capital Surplus			Treasury Stock					Accumulated Other Comprehensive Loss			Retained Earnings (Deficit)
	Amount			Shares		Amount					Shares		Amount									Total
Nine Months Ended September 30, 2018
Balance, beginning of period	$	1,071		1,075,295		$	11	$	9,707		(3,268	)	$	(35	)	$	(528	)	$	588		$	10,814
Cumulative-effect adjustment (ASU 2016-01)																(1		)	1			—
Net income																			1,059			1,059
Other comprehensive income (loss)																(261		)				(261		)
Net proceeds from issuance of Preferred Series E Stock	495																					495
Repurchases of common stock				(46,677	)	—		(739		)												(739		)
Cash dividends declared:
Common ($0.36 per share)																			(393		)	(393		)
Preferred Series B ($36.51 per share)																			(2		)	(2		)
Preferred Series C ($44.07 per share)																			(4		)	(4		)
Preferred Series D ($46.88 per share)																			(28		)	(28		)
Preferred Series E ($3,467.50 per share)																			(17		)	(17		)
Conversion of Preferred Series A Stock to Common Stock	(363		)	30,330				363														—
Recognition of the fair value of share-based compensation								59														59
Other share-based compensation activity				6,303		—		(32		)									(8		)	(40		)
Other								—			(454	)	(9		)							(9		)
Balance, end of period	$	1,203		1,065,251		$	11	$	9,358		(3,722	)	$	(44	)	$	(790	)	$	1,196		$	10,934

Nine Months Ended September 30, 2017
Balance, beginning of period	$	1,071		1,088,641		$	11	$	9,881		(2,953	)	$	(27	)	$	(401	)	$	(227	)	$	10,308
Net income																			754			754
Other comprehensive income (loss)																31						31
Repurchase of common stock				(9,645	)	—		(123		)												(123		)
Cash dividends declared:
Common ($0.24 per share)																			(261		)	(261		)
Preferred Series A ($63.75 per share)																			(23		)	(23		)
Preferred Series B ($28.96 per share)																			(1		)	(1		)
Preferred Series C ($44.07 per share)																			(5		)	(5		)
Preferred Series D ($46.88 per share)																			(28		)	(28		)
Recognition of the fair value of share-based compensation								73														73
Other share-based compensation activity				5,361		—		(12		)									(8		)	(20		)
Other				10		—		2			(468	)	(8		)				—			(6		)
Balance, end of period	$	1,071		1,084,367		$	11	$	9,821		(3,421	)	$	(35	)	$	(370	)	$	201		$	10,699

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Cash Flows

(Unaudited)



	Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017
Operating activities
Net income	$	1,059		$	754
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provision for credit losses	175			136
Depreciation and amortization	350			307
Share-based compensation expense	59			73
Deferred income tax expense	125			36
Net losses (gains) on sales of securities	2			(4		)
Impairment losses recognized in earnings on available-for-sale securities	—			4
Net change in:
Trading account securities	3			45
Loans held for sale	(384		)	(164		)
Accrued income and other assets	(325		)	(137		)
Accrued expense and other liabilities	215			42
Other, net	(135		)	14
Net cash provided by (used in) operating activities	1,144			1,106
Investing activities
Change in interest bearing deposits in banks	62			21
Proceeds from:
Maturities and calls of available-for-sale securities	1,539			1,081
Maturities of held-to-maturity securities	573			793
Sales of available-for-sale securities	381			1,247
Maturities, calls, and sales of other securities	40			8
Purchases of available-for-sale securities	(1,044		)	(3,169		)
Purchases of held-to-maturity securities	(71		)	(690		)
Purchases of other securities	(5		)	(40		)
Net proceeds from sales of portfolio loans	461			427
Net loan and lease activity, excluding sales and purchases	(3,583		)	(2,159		)
Purchases of premises and equipment	(62		)	(145		)
Purchases of loans and leases	(318		)	(113		)
Other, net	50			37
Net cash provided by (used in) investing activities	(1,977		)	(2,702		)
Financing activities
Increase in deposits	4,648			2,837
Decrease in short-term borrowings	(3,613		)	(1,865		)
Net proceeds from issuance of long-term debt	2,121			1,773
Maturity/redemption of long-term debt	(1,915		)	(883		)
Dividends paid on preferred stock	(51		)	(57		)
Dividends paid on common stock	(362		)	(262		)
Repurchases of common stock	(739		)	(123		)
Net proceeds from issuance of preferred stock	495			—
Net proceeds from issuance of secured financing	50			—
Payments related to tax-withholding for share based compensation awards	(27		)	(24		)
Other, net	5			9
Net cash provided by (used for) financing activities	612			1,405
Increase (decrease) in cash a cash equivalents	(221		)	(191		)
Cash and cash equivalents at beginning of period	1,520			1,385
Cash and cash equivalents at end of period	$	1,299		$	1,194

Table of Contents



	Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017
Supplemental disclosures:
Interest paid	$	527		$	307
Income taxes (refunded) paid	(112		)	71
Non-cash activities
Loans transferred to held-for-sale from portfolio	470			446
Loans transferred to portfolio from held-for-sale	49			5
Transfer of loans to OREO	15			24
Transfer of securities from held-to-maturity to available-for-sale	2,833			—
Transfer of securities from available-for-sale to held-to-maturity	2,707			993

See Notes to Unaudited Condensed Consolidated Financial Statements

Table of Contents

Huntington Bancshares Incorporated

Notes to Unaudited Condensed Consolidated Financial Statements

1 . BASIS OF PRESENTATION

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

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

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

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

Table of Contents

2 . ACCOUNTING STANDARDS UPDATE



Accounting standards adopted in current period



Standard	Summary of guidance	Effects on financial statements
ASU 2014-09 - Revenue from Contracts with Customers (Topic 606). Issued May 2014	- Topic 606 supersedes the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. - Requires an entity to recognize revenue upon the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. - Also requires additional qualitative and quantitative disclosures relating to the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. - Guidance sets forth a five step approach for revenue recognition.	- Huntington adopted the new guidance on January 1, 2018 using the modified retrospective approach. - The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements. - See Note 12 for further detail impact on adoption.
ASU 2016-01 - Recognition and Measurement of Financial Assets and Financial Liabilities. Issued January 2016	- Makes targeted improvements related to certain aspects of recognition, measurement, presentation and disclosures for financial instruments including requiring an entity to: (a) Measure its equity investments with changes in the fair value recognized in the income statement. (b) Present separately in OCI the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments (i.e., FVO liability). (c) Use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. (d) Assess deferred tax assets related to a net unrealized loss on AFS securities in combination with the entity’s other deferred tax assets.	- Huntington adopted the new guidance on January 1, 2018 using the modified retrospective approach. - Amendments were applied as a cumulative-effect adjustment to the balance sheet as of January 1, 2018. - Huntington reclassified $19 million of equity securities from AFS Securities to Other Securities on the Unaudited Condensed Consolidated Balance Sheets and reclassified unrealized gains of $1 million from AOCI to Retained Earnings. Prior periods have been adjusted to present these securities as Other Securities to facilitate comparison.
ASU 2016-15 - Classification of Certain Cash Receipts and Cash Payments. Issued August 2016	- Clarifies guidance on the classification of certain cash receipts and payments in the statement of cash flows. - Provides consistent principles for evaluating the classification of cash payments and receipts in the statement of cash flows to reduce diversity in practice with respect to several types of cash flows.	- Huntington adopted the new guidance on January 1, 2018. - The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.
ASU 2017-07 - Improving the Presentation of Net Periodic Pension Cost and Periodic Postretirement Benefit Cost. Issued March 2017	- Requires that an employer report the service cost component of the pension cost and postretirement benefit cost in the same line items as other compensation costs arising from services rendered by the pertinent employees during the period. - Other components of the net benefit cost should be presented or disclosed separately from the service cost component in the income statement.	- Huntington adopted the new guidance on January 1, 2018. - The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.

Table of Contents



Standard	Summary of guidance	Effects on financial statements
ASU 2017-09 - Stock Compensation Modification Accounting. Issued May 2017	- Reduces the current diversity in practice and provides explicit guidance pertaining to the provisions of modification accounting. - Clarifies that an entity should account for effects of modification unless the fair value, vesting conditions and the classification of the modified award are the same as the original awards immediately before the original award is modified.	- Huntington adopted the new guidance on January 1, 2018. - The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.
ASU 2017-12 - Derivatives and Hedging - Targeted Improvements to Accounting for Hedging Activities. Issued August 2017	- Aligns the entity’s risk management activities and financial reporting for hedging relationships. - Requires an entity to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. - Refines measurement techniques for hedges of benchmark interest rate risk. - Eliminates the separate measurement and reporting of hedge ineffectiveness. - Allows stated amount of assets in a closed portfolio to be fair value hedged by excluding proportion of hedged item related to prepayments, defaults and other events. - Eases hedge effectiveness testing including an option to perform qualitative testing.	- For cash flow and net investment hedges, the cumulative-effect adjustment related to eliminating the separate measurement of ineffectiveness should be recognized in AOCI with a corresponding adjustment to retained earnings. - Huntington adopted the new guidance on January 1, 2018. Except as mentioned in the paragraph below, the update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements. - Huntington reclassified $2.8 billion securities eligible to be hedged under the last-of-layer method from held-to-maturity to available-for-sale and recognized $26 million of fair value loss (net of tax) within OCI.
ASU 2018-02 - Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income (Topic 220). Issued Feb 2018	- Allows an entity to elect a reclassification from AOCI to retained earnings for stranded tax effects resulting from the TCJA. - The amount of that reclassification should include the effect of changes of tax rate on the deferred tax amount, any related valuation allowance and other income tax effects on the items in AOCI. - Requires an entity to state if an election to reclassify the tax effect to retained earnings is made along with the description of other income tax effects that are reclassified from AOCI.	- Effective for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years with earl y adoption permitted. - Huntington early adopted the guidance effective 4Q 2017.
ASU 2018-15 - Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract. Issued August 2018	- Aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software as well as with hosting arrangements that include an internal-use software license. - Requires the entity to expense the capitalized implementation costs of a hosting arrangement over the term of the hosting arrangement. - Requires the entity to present the expense related to implementation costs in the same statement of income line and statement of cash flows line where the fees for the service contract is recognized for respective statements.	- Effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years with early adoption permitted. - Huntington early adopted the guidance effective 3Q 2018. The update did not have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements as the guidance was consistent with Huntington's existing accounting treatment for such arrangements.

Table of Contents



Accounting standards yet to be adopted



Standard	Summary of guidance	Effects on financial statements
ASU 2016-02 - Leases. Issued February 2016	- New lease accounting model for lessors and lessees. For lessees, virtually all leases will be required to be recognized on the balance sheet by recording a right-of-use asset and lease liability. Subsequent accounting for leases varies depending on whether the lease is classified as an operating lease or a finance lease. - Accounting applied by a lessor is largely unchanged from that applied under the existing guidance. - Requires additional qualitative and quantitative disclosures with the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases.	- Effective for the fiscal period beginning after December 15, 2018, with early application permitted. - Management intends to adopt the guidance on January 1, 2019, and has a working group comprised of associates from different disciplines, including Procurement, Real Estate, and Credit Administration, to evaluate the impact of the standard where Huntington is a lessee or lessor, as well as any impact to borrower’s financial statements. - Management is currently assessing the impact of the new guidance on Huntington's Unaudited Condensed Consolidated Financial Statements, including working with associates engaged in the procurement of goods and services used in the entity’s operations, and reviewing contractual arrangements for embedded leases in an effort to identify Huntington’s full lease population. - Management expects to elect certain practical expedients offered by the FASB, including adopting the standard as of the effective date, and foregoing the restatement of comparative periods. Management also expects to exclude short-term leases from the recognition of right-of-use asset and lease liabilities. Additionally, Huntington will elect the transition relief allowed by FASB in foregoing the reassessment of the following: whether any existing contracts are or contain leases, the classification of existing leases, and the determination of initial direct costs for existing leases. - Huntington expects to recognize right-of-use assets and lease liabilities of less than 1% of total assets, representing substantially all of its operating lease commitments. This estimate is based, primarily, on the present value of unpaid future minimum lease payments. Additionally, that amount may be impacted by assumptions around renewals and/or extensions, actual renewals and extensions before the effective date, the identification of embedded and other leases, and the interest rate used to discount those future lease obligations.
ASU 2016-13 - Financial Instruments - Credit Losses. Issued June 2016	- Eliminates the probable recognition threshold for credit losses on financial assets measured at amortized cost. - Requires those financial assets to be presented at the net amount expected to be collected (i.e., net of expected credit losses). - Measurement of expected credit losses should be based on relevant information including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amount.	- Effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018. - Adoption will be applied through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. - Management intends to adopt the guidance on January 1, 2020 and has a working group comprised of teams from different disciplines including credit, finance, and risk management to evaluate the requirements of the new standard and the impact it will have on our processes. - Huntington is currently in the process of developing credit models as well as accounting, reporting, and governance processes to comply with the new credit reserve requirements.

Table of Contents



Standard	Summary of guidance	Effects on financial statements
ASU 2017-04 - Simplifying the Test for Goodwill Impairment. Issued January 2017	- Simplifies the goodwill impairment test by eliminating Step 2 of the goodwill impairment process, which requires an entity to determine the implied fair value of its goodwill by assigning fair value to all its assets and liabilities. - Entities will instead recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value. - Entities will still have the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary.	- Effective for annual and interim goodwill tests performed in fiscal years beginning after December 15, 2019. Early adoption is permitted. - The amendment is not expected to have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.
ASU 2018-13 - Fair Value Measurement (Topic 820). Issued August 2018	- Modifies the disclosure requirements on fair value measurements. - Removes disclosures for transfers between Level 1 and Level 2, the policy for timing of transfers between levels, and the valuation processes for Level 3 fair value measurements. - Clarifies that the information about uncertainty in measurement in uncertainty disclosure should be as of the reporting date. - Adds disclosures related to (a) changes in unrealized gains/losses in OCI for Level 3 fair value measurements for assets held at the end of the reporting period, and (b) the process of calculating weighted average for significant unobservable inputs used to develop Level 3 fair value measurements.	- Effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years with early adoption permitted. - The amendment is not expected to have a significant impact on Huntington's Unaudited Condensed Consolidated Financial Statements.
ASU 2018-14 - Compensation - Retirement Benefits - Defined Benefit Plans. Issued August 2018	- Modifies the disclosure requirements for defined benefit pension plans. - Removes disclosures pertaining to (a) the amounts of AOCI expected to be recognized as pension costs over the next fiscal year, (b) the amount and timing of plan assets expected to be returned to the employer, and (c) the effect of one-percentage-point change in the assumed health care trends on (i) service and interest cost and (ii) postretirement health care benefit obligation. - Adds a new disclosure requiring an explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period.	- Effective retrospectively for fiscal years beginning after December 15, 2020 and interim periods within those fiscal years with early adoption permitted. - The amendment is not expected to have significant impact on the Huntington's Unaudited Condensed Consolidated Financial Statements.

Table of Contents

3 . LOANS / LEASES AND ALLOWANCE FOR CREDIT LOSSES

Loans and leases which Huntington has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified in the Unaudited Condensed Consolidated Balance Sheets as loans and leases. The total balance that is netted against the loans pertaining to unamortized premiums, discounts, fees, and costs are $408 million and $334 million at September 30, 2018 and December 31, 2017 , respectively.

Loan and Lease Portfolio Composition

The following table provides a detailed listing of Huntington’s loan and lease portfolio at September 30, 2018 and December 31, 2017 .



(dollar amounts in millions)	September 30, 2018			December 31, 2017
Loans and leases:
Commercial and industrial	$	29,196		$	28,107
Commercial real estate	7,073			7,225
Automobile	12,375			12,100
Home equity	9,850			10,099
Residential mortgage	10,459			9,026
RV and marine finance	3,152			2,438
Other consumer	1,265			1,122
Loans and leases	$	73,370		$	70,117
Allowance for loan and lease losses	(761		)	(691		)
Net loans and leases	$	72,609		$	69,426

Nonaccrual and Past Due Loans

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

The following table presents NALs by loan class at September 30, 2018 and December 31, 2017 .



(dollar amounts in millions)	September 30, 2018		December 31, 2017
Commercial and industrial	$	211	$	161
Commercial real estate	19		29
Automobile	5		6
Home equity	67		68
Residential mortgage	67		84
RV and marine finance	1		1
Other consumer	—		—
Total nonaccrual loans	$	370	$	349

Table of Contents

The following table presents an aging analysis of loans and leases, including past due loans and leases, by loan class at September 30, 2018 and December 31, 2017 :



	September 30, 2018
	Past Due (1)										Loans Accounted for Under FVO		Total Loans and Leases		90 or more days past due and accruing
(dollar amounts in millions)	30-59 Days		60-89 Days		90 or more days		Total		Current		Loans Accounted for Under FVO		Total Loans and Leases		90 or more days past due and accruing
Commercial and industrial	$	48	$	17	$	58	$	123	$	29,073	$	—	$	29,196	$	9	(2)
Commercial real estate	6		1		7		14		7,059		—		7,073		—
Automobile	77		16		8		101		12,274		—		12,375		7
Home equity	46		17		60		123		9,725		2		9,850		15
Residential mortgage	116		42		151		309		10,071		79		10,459		117		(3)
RV and marine finance	9		2		2		13		3,139		—		3,152		1
Other consumer	13		6		5		24		1,241		—		1,265		5
Total loans and leases	$	315	$	101	$	291	$	707	$	72,582	$	81	$	73,370	$	154



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


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


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


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

Allowance for Credit Losses

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

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

The following table presents ALLL and AULC activity by portfolio segment for the three-month and nine-month periods ended September 30, 2018 and 2017 .

Table of Contents



(dollar amounts in millions)	Commercial			Consumer			Total
Three-month period ended September 30, 2018:
ALLL balance, beginning of period	$	531		$	210		$	741
Loan charge-offs	(11		)	(47		)	(58		)
Recoveries of loans previously charged-off	15			14			29
Provision for loan and lease losses	8			41			49
ALLL balance, end of period	$	543		$	218		$	761
AULC balance, beginning of period	$	90		$	3		$	93
Provision (reduction in allowance) for unfunded loan commitments and letters of credit	5			(1		)	4
AULC balance, end of period	$	95		$	2		$	97
ACL balance, end of period	$	638		$	220		$	858
Nine-month period ended September 30, 2018:
ALLL balance, beginning of period	$	482		$	209		$	691
Loan charge-offs	(46		)	(138		)	(184		)
Recoveries of loans previously charged-off	45			44			89
Provision for loan and lease losses	62			103			165
ALLL balance, end of period	$	543		$	218		$	761
AULC balance, beginning of period	$	84		$	3		$	87
Provision (reduction in allowance) for unfunded loan commitments and letters of credit	11			(1		)	10
AULC balance, end of period	$	95		$	2		$	97
ACL balance, end of period	$	638		$	220		$	858



(dollar amounts in millions)	Commercial			Consumer			Total
Three-month period ended September 30, 2017:
ALLL balance, beginning of period	$	475		$	193		$	668
Loan charge-offs	(19		)	(46		)	(65		)
Recoveries of loans previously charged-off	10			12			22
Provision for loan and lease losses	8			42			50
ALLL balance, end of period	$	474		$	201		$	675
AULC balance, beginning of period	$	82		$	3		$	85
Provision (reduction in allowance) for unfunded loan commitments and letters of credit	(6		)	—			(6		)
AULC balance, end of period	$	76		$	3		$	79
ACL balance, end of period	$	550		$	204		$	754
Nine-month period ended September 30, 2017:
ALLL balance, beginning of period	$	451		$	187		$	638
Loan charge-offs	(58		)	(134		)	(192		)
Recoveries of loans previously charged-off	34			40			74
Provision for loan and lease losses	47			108			155
ALLL balance, end of period	$	474		$	201		$	675
AULC balance, beginning of period	$	87		$	11		$	98
Provision (reduction in allowance) for unfunded loan commitments and letters of credit	(11		)	(8		)	(19		)
AULC balance, end of period	$	76		$	3		$	79
ACL balance, end of period	$	550		$	204		$	754

Table of Contents

Credit Quality Indicators

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

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


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


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


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


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

Loans are generally assigned a category of " Pass " rating upon initial approval and subsequently updated as appropriate based on the borrowers financial performance.

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

The following table presents each loan and lease class by credit quality indicator at September 30, 2018 and December 31, 2017 .



	September 30, 2018
(dollar amounts in millions)	Credit Risk Profile by UCS Classification
Commercial	Pass		OLEM		Substandard		Doubtful		Total
Commercial and industrial	$	27,407	$	678	$	1,104	$	7	$	29,196
Commercial real estate	6,766		189		117		1		7,073

	Credit Risk Profile by FICO Score (1), (2)
Consumer	750+		650-749		<650		Other (3)		Total
Automobile	$	6,233	$	4,503	$	1,350	$	289	$	12,375
Home equity	6,173		2,963		650		62		9,848
Residential mortgage	6,841		2,783		622		134		10,380
RV and marine finance	2,007		966		101		78		3,152
Other consumer	471		612		124		58		1,265



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

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


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


(2)	Reflects updated customer credit scores.


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

Table of Contents

Impaired Loans

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

The following tables present the balance of the ALLL attributable to loans by portfolio segment individually and collectively evaluated for impairment and the related loan and lease balance at September 30, 2018 and December 31, 2017 .



(dollar amounts in millions)	Commercial		Consumer		Total
ALLL at September 30, 2018
Portion of ALLL balance:
Attributable to loans individually evaluated for impairment	$	46	$	10	$	56
Attributable to loans collectively evaluated for impairment	497		208		705
Total ALLL balance	$	543	$	218	$	761
Loan and Lease Ending Balances at September 30, 2018 (1)
Portion of loan and lease ending balance:
Individually evaluated for impairment	$	623	$	598	$	1,221
Collectively evaluated for impairment	35,646		36,422		72,068
Total loans and leases evaluated for impairment	$	36,269	$	37,020	$	73,289


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



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


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

Table of Contents

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



	September 30, 2018						Three Months Ended September 30, 2018				Nine Months Ended September 30, 2018
(dollar amounts in millions)	Ending Balance		Unpaid Principal Balance (6)		Related Allowance		Average Balance		Interest Income Recognized		Average Balance		Interest Income Recognized
With no related allowance recorded:
Commercial and industrial	$	252	$	289	$	—	$	264	$	5	$	264	$	16
Commercial real estate	33		44		—		36		2		49		6
Automobile	—		—		—		—		—		—		—
Home equity	—		—		—		—		—		—		—
Residential mortgage	—		—		—		—		—		—		—
RV and marine finance	—		—		—		—		—		—		—
Other consumer	—		—		—		—		—		—		—

With an allowance recorded:
Commercial and industrial	291		318		43		284		3		285		9
Commercial real estate	47		52		3		49		1		48		2
Automobile	39		43		2		38		1		37		2
Home equity	325		370		6		326		3		330		11
Residential mortgage	286		322		4		290		3		299		8
RV and marine finance	3		3		—		2		—		2		—
Other consumer	8		8		3		9		—		8		—

Total
Commercial and industrial (3)	543		607		43		548		8		549		25
Commercial real estate (4)	80		96		3		85		3		97		8
Automobile (2)	39		43		2		38		1		37		2
Home equity (5)	325		370		6		326		3		330		11
Residential mortgage (5)	286		322		4		290		3		299		8
RV and marine finance (2)	3		3		—		2		—		2		—
Other consumer (2)	8		8		3		9		—		8		—

Table of Contents



	December 31, 2017						Three Months Ended September 30, 2017				Nine Months Ended September 30, 2017
(dollar amounts in millions)	Ending Balance		Unpaid Principal Balance (6)		Related Allowance		Average Balance		Interest Income Recognized		Average Balance		Interest Income Recognized
With no related allowance recorded:
Commercial and industrial	$	284	$	311	$	—	$	295	$	5	$	228	$	7
Commercial real estate	56		81		—		71		2		80		6
Automobile	—		—		—		—		—		—		—
Home equity	—		—		—		—		—		—		—
Residential mortgage	—		—		—		—		—		—		—
RV and marine finance	—		—		—		—		—		—		—
Other consumer	—		—		—		—		—		—		—

With an allowance recorded:
Commercial and industrial	257		280		29		223		2		334		13
Commercial real estate	51		51		3		41		—		54		1
Automobile	36		40		2		33		—		32		2
Home equity	334		385		14		331		4		327		12
Residential mortgage	308		338		4		320		3		329		9
RV and marine finance	2		3		—		1		—		1		—
Other consumer	8		8		2		7		—		7		—

Total
Commercial and industrial (3)	541		591		29		518		7		562		20
Commercial real estate (4)	107		132		3		112		2		134		7
Automobile (2)	36		40		2		33		—		32		2
Home equity (5)	334		385		14		331		4		327		12
Residential mortgage (5)	308		338		4		320		3		329		9
RV and marine finance (2)	2		3		—		1		—		1		—
Other consumer (2)	8		8		2		7		—		7		—


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


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


(3)	At September 30, 2018 and December 31, 2017 , C&I loans of $408 million and $382 million , respectively, were considered impaired due to their status as a TDR.


(4)	At September 30, 2018 and December 31, 2017 , CRE loans of $68 million and $93 million , respectively, were considered impaired due to their status as a TDR.


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


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

TDR Loans

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

Table of Contents

The following table presents, by class and modification type, the number of contracts, post-modification outstanding balance, and the financial effects of the modification for the three-month and nine-month periods ended September 30, 2018 and 2017 .



	New Troubled Debt Restructurings (1)
	Three Months Ended September 30, 2018
	Number of Contracts	Post-modification Outstanding Recorded Investment (2)										Financial effects of modification (3)
(dollar amounts in millions)	Number of Contracts	Interest rate reduction		Amortization or maturity date change		Chapter 7 bankruptcy		Other		Total		Financial effects of modification (3)

Commercial and industrial	131	$	—	$	35	$	—	$	—	$	35	$	—
Commercial real estate	9	—		5		—		—		5		—
Automobile	848	—		4		3		—		7		—
Home equity	159	—		8		3		—		11		(1		)
Residential mortgage	76	—		8		1		—		9		—
RV and marine finance	40	—		—		—		—		—		—
Other consumer	386	2		—		—		—		2		—
Total new TDRs	1,649	$	2	$	60	$	7	$	—	$	69	$	(1	)

	Three Months Ended September 30, 2017
	Number of Contracts	Post-modification Outstanding Recorded Investment (2)										Financial effects of modification (3)
(dollar amounts in millions)	Number of Contracts	Interest rate reduction		Amortization or maturity date change		Chapter 7 bankruptcy		Other		Total		Financial effects of modification (3)

Commercial and industrial	277	$	1	$	138	$	—	$	—	$	139	$	(1	)
Commercial real estate	28	—		18		—		—		18		—
Automobile	797	—		4		3		—		7		—
Home equity	247	—		12		3		—		15		—
Residential mortgage	123	—		11		2		—		13		—
RV and marine finance	32	—		—		1		—		1		—
Other consumer	699	—		2		—		—		2		—
Total new TDRs	2,203	$	1	$	185	$	9	$	—	$	195	$	(1	)


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


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


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

Table of Contents



	New Troubled Debt Restructurings (1)
	Nine Months Ended September 30, 2018
	Number of Contracts	Post-modification Outstanding Recorded Investment (2)										Financial effects of modification (3)
(dollar amounts in millions)	Number of Contracts	Interest rate reduction		Amortization or maturity date change		Chapter 7 bankruptcy		Other		Total		Financial effects of modification (3)

Commercial and industrial	641	$	—	$	302	$	—	$	—	$	302	$	(7	)
Commercial real estate	95	—		79		—		—		79		(1		)
Automobile	2,088	—		11		6		—		17		—
Home equity	472	—		21		8		—		29		(2		)
Residential mortgage	278	—		29		2		—		31		(1		)
RV and marine finance	99	—		—		1		—		1		—
Other consumer	1,320	6		—		—		—		6		—
Total new TDRs	4,993	$	6	$	442	$	17	$	—	$	465	$	(11	)

	Nine Months Ended September 30, 2017
	Number of Contracts	Post-modification Outstanding Recorded Investment (2)										Financial effects of modification (3)
(dollar amounts in millions)	Number of Contracts	Interest rate reduction		Amortization or maturity date change		Chapter 7 bankruptcy		Other		Total		Financial effects of modification (3)

Commercial and industrial	747	$	1	$	419	$	—	$	—	$	420	$	(9	)
Commercial real estate	71	—		74		—		—		74		(1		)
Automobile	2,065	—		11		6		—		17		1
Home equity	739	1		26		9		4		40		(1		)
Residential mortgage	375	—		31		6		3		40		(1		)
RV and marine finance	105	—		1		1		—		2		—
Other consumer	707	—		4		—		—		4		—
Total new TDRs	4,809	$	2	$	566	$	22	$	7	$	597	$	(11	)


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


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


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

Pledged Loans and Leases

The Bank has access to the Federal Reserve’s discount window and advances from the FHLB of Cincinnati. As of September 30, 2018 and December 31, 2017 , these borrowings and advances are secured by $44.1 billion and $31.7 billion of loans and securities, respectively.

Table of Contents

4 . AVAILABLE-FOR-SALE SECURITIES

Contractual maturities of available-for-sale securities at September 30, 2018 and December 31, 2017 were:



	September 30, 2018				December 31, 2017
(dollar amounts in millions)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
U.S. Treasury, Federal agency, and other agency securities:
U.S. Treasury:
1 year or less	$	5	$	5	$	5	$	5
Total U.S. Treasury	5		5		5		5
Federal agencies:
Residential CMO:
After 1 year through 5 years	—		—		1		1
After 5 years through 10 years	41		40		90		89
After 10 years	7,266		6,900		6,570		6,394
Total Residential CMO	7,307		6,940		6,661		6,484
Residential MBS:
After 1 year through 5 years	3		3		6		6
After 5 years through 10 years	30		29		7		8
After 10 years	613		588		1,358		1,353
Total Residential MBS	646		620		1,371		1,367
Commercial MBS:
After 1 year through 5 years	68		65		23		22
After 5 years through 10 years	8		8		151		148
After 10 years	1,707		1,630		2,365		2,317
Total Commercial MBS	1,783		1,703		2,539		2,487
Other agencies:
1 year or less	1		1		2		2
After 1 year through 5 years	10		10		9		9
After 5 years through 10 years	151		146		58		59
Total other agencies	162		157		69		70
Total U.S. Treasury, Federal agency, and other agency securities	9,903		9,425		10,645		10,413
Municipal securities:
1 year or less	211		208		103		103
After 1 year through 5 years	1,156		1,143		1,140		1,134
After 5 years through 10 years	1,714		1,686		1,709		1,704
After 10 years	833		811		940		937
Total municipal securities	3,914		3,848		3,892		3,878
Asset-backed securities:
After 1 year through 5 years	40		39		80		80
After 5 years through 10 years	41		41		53		54
After 10 years	291		283		349		333
Total asset-backed securities	372		363		482		467
Corporate debt:
1 year or less	1		1		—		—
After 1 year through 5 years	74		74		73		74
After 5 years through 10 years	11		12		20		21
After 10 years	—		—		13		14
Total corporate debt	86		87		106		109
Other securities/Sovereign debt:
1 year or less	—		—		1		1
After 1 year through 5 years	4		4		1		1
Total other securities/Sovereign debt	4		4		2		2
Total available-for-sale securities	$	14,279	$	13,727	$	15,127	$	14,869

Table of Contents

The following tables provide amortized cost, fair value, and gross unrealized gains and losses recognized in OCI by investment category at September 30, 2018 and December 31, 2017 :



			Unrealized
(dollar amounts in millions)	Amortized Cost		Gross Gains		Gross Losses			Fair Value
September 30, 2018
U.S. Treasury	$	5	$	—	$	—		$	5
Federal agencies:
Residential CMO	7,307		—		(367		)	6,940
Residential MBS	646		—		(26		)	620
Commercial MBS	1,783		—		(80		)	1,703
Other agencies	162		—		(5		)	157
Total U.S. Treasury, Federal agency and other agency securities	9,903		—		(478		)	9,425
Municipal securities	3,914		11		(77		)	3,848
Asset-backed securities	372		—		(9		)	363
Corporate debt	86		1		—			87
Other securities/Sovereign debt	4		—		—			4
Total available-for-sale securities	$	14,279	$	12	$	(564	)	$	13,727



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

Table of Contents

The following tables provide detail on investment securities with unrealized losses aggregated by investment category and the length of time the individual securities have been in a continuous loss position as of September 30, 2018 and December 31, 2017 .



	Less than 12 Months					Over 12 Months					Total
(dollar amounts in millions)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
September 30, 2018
Federal agencies:
Residential CMO	$	2,286	$	(77	)	$	4,632	$	(290	)	$	6,918	$	(367	)
Residential MBS	542		(23		)	70		(3		)	612		(26		)
Commercial MBS	109		(4		)	1,594		(76		)	1,703		(80		)
Other agencies	80		(2		)	72		(3		)	152		(5		)
Total Federal Agency and other agency securities	3,017		(106		)	6,368		(372		)	9,385		(478		)
Municipal securities	1,846		(39		)	1,278		(38		)	3,124		(77		)
Asset-backed securities	157		(3		)	146		(6		)	303		(9		)
Corporate debt	65		—			—		—			65		—
Other securities/Sovereign debt	—		—			—		—			—		—
Total temporarily impaired securities	$	5,085	$	(148	)	$	7,792	$	(416	)	$	12,877	$	(564	)



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

At September 30, 2018 and December 31, 2017 , the carrying value of investment securities pledged to secure public and trust deposits, trading account liabilities, U.S. Treasury demand notes, and security repurchase agreements totaled $4.6 billion and $6.1 billion , respectively. There were no securities of a single issuer, which are not governmental or government-sponsored, that exceeded 10% of shareholders’ equity at either September 30, 2018 or December 31, 2017 .

The following table is a summary of realized securities gains and losses for the three-month and nine-month periods ended September 30, 2018 and 2017 , respectively.



	Three Months Ended September 30,						Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017			2018			2017
Gross gains on sales of securities	$	—		$	4		$	6		$	8
Gross losses on sales of securities	(2		)	(4		)	(8		)	(4		)
Net (loss) gain on sales of securities	$	(2	)	$	—		$	(2	)	$	4
OTTI recognized in earnings	—			—			—			(4		)
Net securities losses	$	(2	)	$	—		$	(2	)	$	—

Table of Contents

Security Impairment

Huntington evaluates the available-for-sale securities portfolio for impairment on a quarterly basis by conducting a comprehensive security-level assessment on all available-for-sale securities. Impairment would exist when the present value of the expected cash flows are not sufficient to recover the entire amortized cost basis at the balance sheet date. Under these circumstances, any credit impairment would be recognized in earnings. As of September 30, 2018 , Huntington has evaluated available-for-sale securities with gross unrealized losses for impairment and concluded no OTTI is required.

5 . HELD-TO-MATURITY SECURITIES

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

Listed below are the contractual maturities of held-to-maturity securities at September 30, 2018 and December 31, 2017 .



	September 30, 2018				December 31, 2017
(dollar amounts in millions)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Federal agencies:
Residential CMO:
After 5 years through 10 years	36		35		—		—
After 10 years	2,167		2,073		3,714		3,657
Total Residential CMO	2,203		2,108		3,714		3,657
Residential MBS:
After 5 years through 10 years	—		—		28		28
After 10 years	1,624		1,555		1,021		1,016
Total Residential MBS	1,624		1,555		1,049		1,044
Commercial MBS:
After 1 year through 5 years	—		—		38		37
After 5 years through 10 years	130		126		1		1
After 10 years	4,141		3,968		3,752		3,698
Total Commercial MBS	4,271		4,094		3,791		3,736
Other agencies:
After 1 year through 5 years	12		12		7		8
After 5 years through 10 years	204		197		362		360
After 10 years	146		141		163		161
Total other agencies	362		350		532		529
Total Federal agencies and other agencies	8,460		8,107		9,086		8,966
Municipal securities:
After 10 years	5		5		5		5
Total municipal securities	5		5		5		5
Total held-to-maturity securities	$	8,465	$	8,112	$	9,091	$	8,971

Table of Contents

The following table provides amortized cost, gross unrealized gains and losses, and fair value by investment category at September 30, 2018 and December 31, 2017 .



			Unrealized
(dollar amounts in millions)	Amortized Cost		Gross Gains		Gross Losses			Fair Value
September 30, 2018
Federal agencies:
Residential CMO	$	2,203	$	—	$	(95	)	$	2,108
Residential MBS	1,624		—		(69		)	1,555
Commercial MBS	4,271		—		(177		)	4,094
Other agencies	362		—		(12		)	350
Total Federal agencies and other agencies	8,460		—		(353		)	8,107
Municipal securities	5		—		—			5
Total held-to-maturity securities	$	8,465	$	—	$	(353	)	$	8,112



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

The following tables provide detail on HTM securities with unrealized losses aggregated by investment category and the length of time the individual securities have been in a continuous loss position, at September 30, 2018 and December 31, 2017 .



	Less than 12 Months					Over 12 Months					Total
(dollar amounts in millions)	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
September 30, 2018
Federal agencies:
Residential CMO	$	557	$	(21	)	$	1,551	$	(74	)	$	2,108	$	(95	)
Residential MBS	807		(33		)	748		(36		)	1,555		(69		)
Commercial MBS	410		(15		)	3,683		(162		)	4,093		(177		)
Other agencies	192		(6		)	138		(6		)	330		(12		)
Total Federal agencies and other agencies	1,966		(75		)	6,120		(278		)	8,086		(353		)
Municipal securities	—		—			4		—			4		—
Total temporarily impaired securities	$	1,966	$	(75	)	$	6,124	$	(278	)	$	8,090	$	(353	)

Table of Contents



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

Security Impairment

Huntington evaluates the held-to-maturity securities portfolio on a quarterly basis for impairment. Impairment would exist when the present value of the expected cash flows is not sufficient to recover the entire amortized cost basis at the balance sheet date. Under these circumstances, any impairment would be recognized in earnings. As of September 30, 2018 , Huntington has evaluated held-to-maturity securities with gross unrealized losses for impairment and concluded no OTTI is required.

6 . OTHER SECURITIES



	September 30, 2018				December 31, 2017
(dollar amounts in millions)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Other securities, at cost
Non-marketable equity securities:
Federal Home Loan Bank stock	248		248		287		287
Federal Reserve Bank stock	295		295		294		294
Other securities, at fair value
Mutual funds	20		20		18		18
Marketable equity securities	1		2		1		1
Total other securities	$	564	$	565	$	600	$	600

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

7 . LOAN SALES AND SECURITIZATIONS

Residential Mortgage Portfolio

The following table summarizes activity relating to residential mortgage loans sold with servicing retained for the three-month and nine-month periods ended September 30, 2018 and 2017 :



	Three Months Ended September 30,				Nine Months Ended September 30,
(dollar amounts in millions)	2018		2017		2018		2017
Residential mortgage loans sold with servicing retained	$	1,047	$	1,179	$	2,787	$	2,824
Pretax gains resulting from above loan sales (1)	24		27		64		66


(1)	Recorded in mortgage banking income.

Table of Contents

The following table summarizes the changes in MSRs recorded using the amortization method for the three-month and nine-month periods ended September 30, 2018 and 2017 :



	Three Months Ended September 30,						Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017			2018			2017
Carrying value, beginning of period	$	204		$	176		$	191		$	172
New servicing assets created	12			13			32			31
Impairment recovery (charge)	—			1			7			—
Amortization	(8		)	(7		)	(22		)	(20		)
Carrying value, end of period	$	208		$	183		$	208		$	183
Fair value, end of period	$	222		$	184		$	222		$	184
Weighted-average life (years)	7.1			7.0			7.1			7.0

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

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

For MSRs under the amortization method, a summary of key assumptions and the sensitivity of the MSR value to changes in these assumptions at September 30, 2018 , and December 31, 2017 follows:



	September 30, 2018								December 31, 2017
			Decline in fair value due to								Decline in fair value due to
(dollar amounts in millions)	Actual		10% adverse change			20% adverse change			Actual		10% adverse change			20% adverse change
Constant prepayment rate (annualized)	8.10	%	$	(5	)	$	(10	)	8.30	%	$	(5	)	$	(10	)
Spread over forward interest rate swap rates	941	bps	(7		)	(14		)	1,049	bps	(7		)	(13		)

Additionally, at September 30, 2018 and 2017 , Huntington held MSRs recorded using the fair value method of $11 million and $12 million , respectively.

Total servicing, late and other ancillary fees included in mortgage banking income were $15 million and $14 million for the three-month periods ended September 30, 2018 and 2017 , respectively. For the nine-month periods ended September 30, 2018 and 2017 , total servicing, late and other ancillary fees included in mortgage banking income were $44 million and $42 million . The unpaid principal balance of residential mortgage loans serviced for third parties was $20.6 billion and $19.8 billion at September 30, 2018 and December 31, 2017 , respectively.

8 .

LONG-TERM DEBT

In May 2018, Huntington issued $500 million of senior notes at 99.686% of face value. The senior notes mature on May 15, 2025 and have a fixed coupon rate of 4.00% . The senior notes may be redeemed one month prior to the maturity date at 100% of principal plus accrued and unpaid interest.

In May 2018, the Bank issued $750 million of senior notes at 99.774% of face value. The senior notes mature on May 14, 2021 and have a fixed coupon rate of 3.25% . The senior notes may be redeemed one month prior to the maturity date at 100% of principal plus accrued and unpaid interest.

In August 2018, the Bank issued $750 million of senior notes at 99.780% of face value. The senior notes mature on October 6, 2023 and have a fixed coupon rate of 3.550% . The senior notes may be redeemed one month prior to the maturity date at 100% of principal plus accrued and unpaid interest.

Table of Contents

9 . OTHER COMPREHENSIVE INCOME

The components of Huntington's OCI for the three-month and nine-month periods ended September 30, 2018 and 2017 , were as follows:



	Three Months Ended September 30, 2018
				Tax (Expense)
(dollar amounts in millions)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	—		$	—		$	—
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period	(82		)	18			(64		)
Less: Reclassification adjustment for net losses (gains) included in net income	3			(1		)	2
Net change in unrealized holding gains (losses) on available-for-sale debt securities	(79		)	17			(62		)
Net change in pension and other post-retirement obligations	2			(1		)	1
Total other comprehensive income (loss)	$	(77	)	$	16		$	(61	)



	Three Months Ended September 30, 2017
	Tax (Expense)
(dollar amounts in millions)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	—		$	—		$	—
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period	(42		)	15			(27		)
Less: Reclassification adjustment for net losses (gains) included in net income	9			(4		)	5
Net change in unrealized holding gains (losses) on available-for-sale debt securities	(33		)	11			(22		)
Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period	2			—			2
Less: Reclassification adjustment for net (gains) losses included in net income	—			—			—
Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships	2			—			2
Net change in pension and other post-retirement obligations	2			(1		)	1
Total other comprehensive income (loss)	$	(29	)	$	10		$	(19	)



	Nine Months Ended September 30, 2018
				Tax (expense)
(dollar amounts in millions)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	—		$	—		$	—
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period	(359		)	78			(281		)
Less: Reclassification adjustment for net losses (gains) included in net income	21			(4		)	17
Net change in unrealized holding gains (losses) on available-for-sale debt securities	(338		)	74			(264		)
Net change in pension and other post-retirement obligations	4			(1		)	3
Total other comprehensive income (loss)	$	(334	)	$	73		$	(261	)

Table of Contents



	Nine Months Ended September 30, 2017
	Tax (expense)
(dollar amounts in millions)	Pretax		Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	3	$	(1	)	$	2
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period	20		(7		)	13
Less: Reclassification adjustment for net losses (gains) included in net income	19		(7		)	12
Net change in unrealized holding gains (losses) on available-for-sale debt securities	42		(15		)	27
Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period	2		—			2
Less: Reclassification adjustment for net (gains) losses included in net income	1		(1		)	—
Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships	3		(1		)	2
Net change in pension and other post-retirement obligations	3		(1		)	2
Total other comprehensive income (loss)	$	48	$	(17	)	$	31

Activity in accumulated OCI for the nine -month periods ended September 30, 2018 and 2017 , were as follows:



(dollar amounts in millions)	Unrealized gains and (losses) on debt securities (1)			Unrealized gains and (losses) on cash flow hedging derivatives			Unrealized gains (losses) for pension and other post- retirement obligations			Total
December 31, 2017	$	(278	)	$	—		$	(250	)	$	(528	)
Cumulative-effect adjustments (ASU 2016-01)	(1		)	—			—			(1		)
Other comprehensive income before reclassifications	(281		)	—			—			(281		)
Amounts reclassified from accumulated OCI to earnings	17			—			3			20
Period change	(264		)	—			3			(261		)
September 30, 2018	$	(543	)	$	—		$	(247	)	$	(790	)

December 31, 2016	$	(193	)	$	(3	)	$	(205	)	$	(401	)
Other comprehensive income before reclassifications	15			2			—			17
Amounts reclassified from accumulated OCI to earnings	12			—			2			14
Period change	27			2			2			31
September 30, 2017	$	(166	)	$	(1	)	$	(203	)	$	(370	)

(1)

AOCI amounts at September 30, 2018 , December 31, 2017 and September 30, 2017 include $141 million , $95 million and $97 million , respectively, of net unrealized gains on securities transferred from the available-for-sale securities portfolio to the held-to-maturity securities portfolio. The net unrealized gains will be recognized in earnings over the remaining life of the security using the effective interest method.

Table of Contents

The following table presents the reclassification adjustments out of accumulated OCI included in net income and the impacted line items as listed on the Unaudited Condensed Consolidated Statements of Income for the three-month and nine-month periods ended September 30, 2018 and 2017 :



	Reclassifications out of accumulated OCI
Accumulated OCI components	Amounts reclassified from accumulated OCI						Location of net gain (loss) reclassified from accumulated OCI into earnings
	Three Months Ended
(dollar amounts in millions)	September 30, 2018			September 30, 2017
Gains (losses) on debt securities:
Amortization of unrealized gains (losses)	$	(3	)	$	(1	)	Interest income - held-to-maturity securities - taxable
Realized gain (loss) on sale of securities	—			(8		)	Noninterest income - net gains (losses) on sale of securities
OTTI recorded	—			—			Noninterest income - net gains (losses) on sale of securities
Total before tax	(3		)	(9		)
Tax (expense) benefit	1			4
Net of tax	$	(2	)	$	(5	)
Amortization of defined benefit pension and post-retirement items:
Actuarial gains (losses)	$	(2	)	$	(1	)	Noninterest income / expense (1)
Net periodic benefit costs	—			(1		)	Noninterest income / expense (1)
Total before tax	(2		)	(2		)
Tax (expense) benefit	1			1
Net of tax	$	(1	)	$	(1	)




	Reclassifications out of accumulated OCI
Accumulated OCI components	Amounts reclassified from accumulated OCI						Location of net gain (loss) reclassified from accumulated OCI into earnings
	Nine Months Ended
(dollar amounts in millions)	September 30, 2018			September 30, 2017
Gains (losses) on debt securities:
Amortization of unrealized gains (losses)	$	(9	)	$	(7	)	Interest income - held-to-maturity securities - taxable
Realized gain (loss) on sale of securities	(12		)	(8		)	Noninterest income - net gains (losses) on sale of securities
OTTI recorded	—			(4		)	Noninterest income - net gains (losses) on sale of securities
Total before tax	(21		)	(19		)
Tax (expense) benefit	4			7
Net of tax	$	(17	)	$	(12	)
Gains (losses) on cash flow hedging relationships:
Interest rate contracts	$	—		$	(1	)	Interest income - loans and leases
Interest rate contracts	—			—			Noninterest income - other income
Total before tax	—			(1		)
Tax (expense) benefit	—			1
Net of tax	$	—		$	—
Amortization of defined benefit pension and post-retirement items:
Actuarial gains (losses)	$	(6	)	$	(4	)	Noninterest income / expense (1)
Net periodic benefit costs	2			1			Noninterest income / expense (1)
Total before tax	(4		)	(3		)
Tax (expense) benefit	1			1
Net of tax	$	(3	)	$	(2	)


(1)	The activity for 2018 and 2017 is recorded in Noninterest Income - other noninterest income and Noninterest Expense - personnel costs, respectively, on the Condensed Consolidated Statements of Income.

Table of Contents

10 . SHAREHOLDERS’ EQUITY

The following is a summary of Huntington's non-cumulative perpetual preferred stock outstanding as of September 30, 2018 .



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

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

Preferred A Stock conversion

On February 21, 2018 , Huntington elected to effect the conversion of all of its outstanding 8.50% Series A Non-Cumulative Perpetual Convertible Preferred Stock into common stock pursuant to the terms of the Series A Preferred Stock. On February 22, 2018 , each share of Series A Preferred Stock was converted into 83.668 shares of Common Stock. Upon conversion, the Series A Preferred Stock is no longer outstanding and all rights with respect to the Series A Preferred Stock were ceased and terminated, except the right to receive the number of whole shares and any required cash-in-lieu of fractional shares of Common Stock. Following the conversion, the Series A Preferred Stock shares were delisted from trading on NASDAQ.

Preferred E Stock issued and outstanding

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

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

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

Table of Contents

11 . EARNINGS PER SHARE

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

On February 22, 2018, Huntington converted all its outstanding 8.50% Series A Non-Cumulative Perpetual Convertible Preferred Stock to 30.3 million shares of common stock. Following the conversion, the additional shares were included in average common shares issued and outstanding. The 2018 total diluted average common shares issued and outstanding was impacted by using the if-converted method. The calculation of basic and diluted earnings per share for the three and nine -month periods ended September 30, 2018 and 2017 was as follows:



	Three Months Ended September 30,						Nine Months Ended September 30,
(dollar amounts in millions, share amounts in thousands)	2018			2017			2018			2017
Basic earnings per common share:
Net income	$	378		$	275		$	1,059		$	754
Preferred stock dividends	(18		)	(19		)	(51		)	(57		)
Net income available to common shareholders	$	360		$	256		$	1,008		$	697
Average common shares issued and outstanding	1,084,536			1,086,038			1,090,570			1,087,115
Basic earnings per common share	$	0.33		$	0.24		$	0.92		$	0.64
Diluted earnings per common share:
Net income available to common shareholders	$	360		$	256		$	1,008		$	697
Effect of assumed preferred stock conversion	—			—			—			—
Net income applicable to diluted earnings per share	$	360		$	256		$	1,008		$	697
Average common shares issued and outstanding	1,084,536			1,086,038			1,090,570			1,087,115
Dilutive potential common shares:
Stock options and restricted stock units and awards	15,655			17,079			17,105			17,515
Shares held in deferred compensation plans	3,549			3,228			3,416			3,096
Dilutive impact of Preferred Stock	—			—			5,887			—
Other	—			146			—			152
Dilutive potential common shares	19,204			20,453			26,408			20,763
Total diluted average common shares issued and outstanding	1,103,740			1,106,491			1,116,978			1,107,878
Diluted earnings per common share	$	0.33		$	0.23		$	0.90		$	0.63

There were approximately 1.6 million and 1.5 million of options to purchase shares of common stock outstanding for the three-month periods ended September 30, 2018 and 2017 , respectively. There were approximately 2.0 million and 0.9 million of options to purchase shares of common stock outstanding for the nine-month periods ended September 30, 2018 and 2017 . These options were not included in the computation of diluted earnings per share because the effect would be antidilutive.

Table of Contents

12 . NONINTEREST INCOME

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



(dollar amounts in millions)	Three Months Ended September 30, 2018		Nine Months Ended September 30, 2018
Noninterest income
Noninterest income from contracts with customers	$	223	$	654
Noninterest income within the scope of other GAAP topics	119		338
Total noninterest income	$	342	$	992

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

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

•

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

•

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

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

Table of Contents

•

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

•

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


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

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

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

Table of Contents

The following table illustrates the disaggregation by operating segment and major revenue stream and reconciles disaggregated revenue to segment revenue presented in Note 18 .



	Three Months Ended September 30, 2018
(dollar amounts in millions)	Consumer & Business Banking		Commercial Banking		Vehicle Finance		RBHPCG		Treasury / Other		Huntington Consolidated
Major Revenue Streams
Service charges on deposit accounts	$	75	$	16	$	1	$	1	$	—	$	93
Cards and payment processing income	50		3		—		—		—		53
Trust and investment management services	7		1		—		34		—		42
Insurance income	8		1		—		10		—		19
Other income	10		2		1		2		1		16
Net revenue from contracts with customers	$	150	$	23	$	2	$	47	$	1	$	223
Noninterest income within the scope of other GAAP topics	42		56		—		—		21		119
Total noninterest income	$	192	$	79	$	2	$	47	$	22	$	342

	Nine Months Ended September 30, 2018
(dollar amounts in millions)	Consumer & Business Banking		Commercial Banking		Vehicle Finance		RBHPCG		Treasury / Other		Huntington Consolidated
Major Revenue Streams
Service charges on deposit accounts	$	215	$	48	$	4	$	3	$	—	$	270
Cards and payment processing income	146		8		—		—		—		154
Trust and investment management services	19		3		—		106		—		128
Insurance income	26		3		—		31		1		61
Other Income	30		3		2		4		2		41
Net revenue from contracts with customers	$	436	$	65	$	6	$	144	$	3	$	654
Noninterest income within the scope of other GAAP topics	117		163		2		1		55		338
Total noninterest income	$	553	$	228	$	8	$	145	$	58	$	992

Huntington generally provides services for customers in which it acts as principal. Payment terms and conditions vary amongst services and customers, and thus impact the timing and amount of revenue recognition. Some fees may be paid before any service is rendered and accordingly, such fees are deferred until the obligations pertaining to those fees are satisfied. Most Huntington contracts with customers are cancelable by either party without penalty or they are short-term in nature, with a contract duration of less than one year. Accordingly, most revenue deferred for the reporting period ended September 30, 2018 is expected to be earned within one year. Huntington does not have significant balances of contract assets or contract liabilities and any change in those balances during the reporting period ended September 30, 2018 was determined to be immaterial.

13 . BENEFIT PLANS

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

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

Table of Contents

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



	Pension Benefits (1)						Post-Retirement Benefits (1)
	Three Months Ended September 30,						Three Months Ended September 30,
(dollar amounts in millions)	2018			2017			2018			2017
Service cost	$	—		$	—		$	—		$	—
Interest cost	9			8			—			—
Expected return on plan assets	(12		)	(13		)	—			—
Amortization of prior service cost	—			—			(1		)	—
Amortization of loss	2			1			—			—
Settlements	1			4			—			—
Net periodic (benefit) cost	$	—		$	—		$	(1	)	$	—



	Pension Benefits (1)						Post-Retirement Benefits (1)
	Nine Months Ended September 30,						Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017			2018			2017
Service cost	$	2		$	2		$	—		$	—
Interest cost	23			22			—			—
Expected return on plan assets	(36		)	(41		)	—			—
Amortization of prior service cost	—			—			(2		)	(1		)
Amortization of loss	6			5			—			—
Settlements	6			10			—			—
Net periodic (benefit) cost	$	1		$	(2	)	$	(2	)	$	(1	)


(1)	The pension and post-retirement (benefits) costs for 2018 and 2017 are recorded in Other noninterest income and Noninterest expense - personnel costs, respectively, in the Condensed Consolidated Statements of Income.

Huntington has a defined contribution plan that is available to eligible employees. Beginning January 1, 2018, Huntington increased the company match such that Huntington matches participant contributions 150% of the first 2% of base pay and 100% of the next 2%. Huntington's expense related to the defined contribution plans during the third quarter 2018 and 2017 was $7 million and $5 million , respectively. For the nine-month period ended September 30, 2018 and 2017 , expense related to the defined contribution plans was $35 million and $26 million , respectively.

14 . FAIR VALUES OF ASSETS AND LIABILITIES

See Note 18 “Fair Value of Assets and Liabilities” to the Consolidated Financial Statements of the Annual Report on Form 10-K for the year ended December 31, 2017 for a description of the valuation methodologies used for instruments measured at fair value. Assets and liabilities measured at fair value rarely transfer between Level 1 and Level 2 measurements. There were no such transfers during the three-month and nine-month periods ended September 30, 2018 and 2017 .

Table of Contents

Assets and Liabilities measured at fair value on a recurring basis

Assets and liabilities measured at fair value on a recurring basis at September 30, 2018 and December 31, 2017 are summarized below:



	Fair Value Measurements at Reporting Date Using						Netting Adjustments (1)			September 30, 2018
(dollar amounts in millions)	Level 1		Level 2		Level 3
Assets
Trading account securities:
Municipal securities	$	—	$	5	$	—	$	—		$	5
Other securities	77		1		—		—			78
	77		6		—		—			83
Available-for-sale securities:
U.S. Treasury securities	5		—		—		—			5
Residential CMOs	—		6,940		—		—			6,940
Residential MBS	—		620		—		—			620
Commercial MBS	—		1,703		—		—			1,703
Other agencies	—		157		—		—			157
Municipal securities	—		571		3,277		—			3,848
Asset-backed securities	—		363		—		—			363
Corporate debt	—		87		—		—			87
Other securities/sovereign debt	—		4		—		—			4
	5		10,445		3,277		—			13,727
Other securities	22		—		—		—			22
Loans held for sale	—		727		—		—			727
Loans held for investment	—		49		32		—			81
MSRs	—		—		11		—			11
Derivative assets	—		493		5		(318		)	180
Liabilities
Derivative liabilities	—		437		4		(221		)	220



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


(1)	Amounts represent the impact of legally enforceable master netting agreements that allow the Company to settle positive and negative positions and cash collateral held or placed with the same counterparties.

Table of Contents

The tables below present a rollforward of the balance sheet amounts for the three-month and nine-month periods ended September 30, 2018 and 2017 , for financial instruments measured on a recurring basis and classified as Level 3. The classification of an item as Level 3 is based on the significance of the unobservable inputs to the overall fair value measurement. However, Level 3 measurements may also include observable components of value that can be validated externally. Accordingly, the gains and losses in the table below include changes in fair value due in part to observable factors that are part of the valuation methodology.



	Level 3 Fair Value Measurements Three Months Ended September 30, 2018
						Available-for-sale securities
(dollar amounts in millions)	MSRs		Derivative instruments			Municipal securities			Loans held for investment
Opening balance	$	11	$	1		$	3,178		$	34
Transfers out of Level 3 (1)	—		(12		)	—			—
Total gains/losses for the period:
Included in earnings	—		9			(1		)	—
Included in OCI	—		—			—			—
Purchases/originations	—		—			260			—
Sales	—		—			—			—
Repayments	—		—			—			(2		)
Settlements	—		3			(160		)	—
Closing balance	$	11	$	1		$	3,277		$	32
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date	$	—	$	(3	)	$	—		$	—



	Level 3 Fair Value Measurements Three Months Ended September 30, 2017
							Available-for-sale securities
(dollar amounts in millions)	MSRs			Derivative instruments			Municipal securities			Asset-backed securities			Loans held for investment
Opening balance	$	13		$	3		$	2,872		$	43		$	44
Transfers out of Level 3 (1)	—			(1		)	—			—			—
Total gains/losses for the period:
Included in earnings	(1		)	1			(1		)	(2		)	—
Included in OCI	—			—			(34		)	5			—
Purchases/originations	—			—			167			—			—
Sales	—			—			—			(22		)	—
Repayments	—			—			—			—			(4		)
Settlements	—			—			(46		)	—			—
Closing balance	$	12		$	3		$	2,958		$	24		$	40
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date	$	(1	)	$	1		$	—		$	—		$	—


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

Table of Contents



	Level 3 Fair Value Measurements Nine Months Ended September 30, 2018
						Available-for-sale securities
(dollar amounts in millions)	MSRs		Derivative instruments			Municipal securities			Asset-backed securities			Loans held for investment
Opening balance	$	11	$	(1	)	$	3,167		$	24		$	38
Transfers out of Level 3 (1)	—		(26		)	—			—			—
Total gains/losses for the period:
Included in earnings	—		25			(3		)	(2		)	—
Included in OCI	—		—			(37		)	11			—
Purchases/originations	—		—			539			—			—
Sales	—		—			—			(33		)	—
Repayments	—		—			—			—			(6		)
Settlements	—		3			(389		)	—			—
Closing balance	$	11	$	1		$	3,277		$	—		$	32
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date	$	—	$	(1	)	$	—		$	—		$	—



	Level 3 Fair Value Measurements Nine Months Ended September 30, 2017
							Available-for-sale securities
(dollar amounts in millions)	MSRs			Derivative instruments			Municipal securities			Asset- backed securities			Loans held for investment
Opening balance	$	14		$	(2	)	$	2,798		$	76		$	48
Transfers out of Level 3 (1)	—			(4		)	—			—			—
Total gains/losses for the period:
Included in earnings	(2		)	9			(4		)	(5		)	1
Included in OCI	—			—			(1		)	13			—
Purchases/originations	—			—			414			—			—
Sales	—			—			—			(59		)	—
Repayments	—			—			—			—			(9		)
Settlements	—			—			(249		)	(1		)	—
Closing balance	$	12		$	3		$	2,958		$	24		$	40
Change in unrealized gains or losses for the period included in earnings for assets held at end of the reporting date	$	(2	)	$	9		$	—		$	(4	)	$	—


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

The tables below summarize the classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities for the three-month and nine-month periods ended September 30, 2018 and 2017 :



	Level 3 Fair Value Measurements Three Months Ended September 30, 2018
					Available-for-sale securities
(dollar amounts in millions)	MSRs		Derivative instruments		Municipal securities			Loans held for investment
Classification of gains and losses in earnings:
Mortgage banking income	$	—	$	9	$	—		$	—
Other expense	—		—		(1		)	—
Total	$	—	$	9	$	(1	)	$	—

Table of Contents



	Level 3 Fair Value Measurements Three Months Ended September 30, 2017
						Available-for-sale securities
(dollar amounts in millions)	MSRs			Derivative instruments		Municipal securities			Asset-backed securities			Loans held for investment
Classification of gains and losses in earnings:
Mortgage banking income	$	(1	)	$	1	$	—		$	—		$	—
Securities gains (losses)	—			—		—			(2		)	—
Interest and fee income	—			—		(1		)	—			—
Total	$	(1	)	$	1	$	(1	)	$	(2	)	$	—



	Level 3 Fair Value Measurements Nine Months Ended September 30, 2018
					Available-for-sale securities
(dollar amounts in millions)	MSRs		Derivative instruments		Municipal securities			Asset-backed securities			Loans held for investment
Classification of gains and losses in earnings:
Mortgage banking income	$	—	$	25	$	—		$	—		$	—
Securities gains (losses)	—		—		—			(2		)	—
Other expense	—		—		(3		)	—			—
Total	$	—	$	25	$	(3	)	$	(2	)	$	—



	Level 3 Fair Value Measurements Nine Months Ended September 30, 2017
						Available-for-sale securities
(dollar amounts in millions)	MSRs			Derivative instruments		Municipal securities			Asset-backed securities			Loans held for investment
Classification of gains and losses in earnings:
Mortgage banking income	$	(2	)	$	9	$	—		$	—		$	—
Securities gains (losses)	—			—		—			(5		)	—
Interest and fee income	—			—		(4		)	—			—
Noninterest income	—			—		—			—			1
Total	$	(2	)	$	9	$	(4	)	$	(5	)	$	1

Assets and liabilities under the fair value option

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



	September 30, 2018
(dollar amounts in millions)	Total Loans							Loans that are 90 or more days past due
Assets	Fair value carrying amount		Aggregate unpaid principal		Difference			Fair value carrying amount		Aggregate unpaid principal		Difference
Loans held for sale	$	727	$	713	$	14		$	—	$	—	$	—
Loans held for investment	81		88		(7		)	6		7		(1		)



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

Table of Contents

The following tables present the net gains (losses) from fair value changes for the three-month and nine-month periods ended September 30, 2018 and 2017 .



	Net gains (losses) from fair value changes						Net gains (losses) from fair value changes
(dollar amounts in millions)	Three Months Ended September 30,						Nine Months Ended September 30,
Assets	2018			2017			2018			2017
Loans held for sale	$	(4	)	$	(2	)	$	(1	)	$	12
Loans held for investment	—			—			—			1

Assets and Liabilities measured at fair value on a nonrecurring basis

Certain assets and liabilities may be required to be measured at fair value on a nonrecurring basis in periods subsequent to their initial recognition. These assets and liabilities are not measured at fair value on an ongoing basis; however, they are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment. For the nine months ended September 30, 2018 , assets measured at fair value on a nonrecurring basis were as follows:



		Fair Value Measurements Using
(dollar amounts in millions)	Fair Value	Quoted Prices In Active Markets for Identical Assets (Level 1)	Significant Other Observable Inputs (Level 2)	Significant Other Unobservable Inputs (Level 3)	Total Gains/(Losses) Nine Months Ended September 30, 2018
Impaired loans	53	—	—	53	1
Other real estate owned	27	—	—	27	(1	)

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

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

Table of Contents

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

The table below presents quantitative information about the significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at September 30, 2018 and December 31, 2017 :



	Quantitative Information about Level 3 Fair Value Measurements at September 30, 2018
(dollar amounts in millions)	Fair Value		Valuation Technique	Significant Unobservable Input	Range (Weighted Average)
Measured at fair value on a recurring basis:
MSRs	$	11	Discounted cash flow	Constant prepayment rate	6% - 54% (8%)
				Spread over forward interest rate swap rates	5% - 11% (8%)
Derivative assets	5		Consensus Pricing	Net market price	-4%-8%(1%)
				Estimated Pull through %	3% - 100% (91%)
Derivative liabilities	4		Discounted cash flow	Estimated conversion factor	163	%
				Estimated growth rate of Visa Class A shares	7	%
				Discount rate	3	%
				Timing of the resolution of the litigation	6/30/2020
Municipal securities	3,277		Discounted cash flow	Discount rate	3% - 4% (3%)
				Cumulative default	0% - 64% (4%)
				Loss given default	5% - 90% (25%)
Loans held for investment	32		Discounted cash flow	Discount rate	7% (7%)
				Constant prepayment rate	9% (9%)
Measured at fair value on a nonrecurring basis:
Impaired loans	53		Appraisal value	NA	NA
Other real estate owned	27		Appraisal value	NA	NA

Table of Contents



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

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

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

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

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

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

Table of Contents

Fair values of financial instruments

The following table provides the carrying amounts and estimated fair values of Huntington’s financial instruments at September 30, 2018 and December 31, 2017 :



	September 30, 2018
(dollar amounts in millions)	Amortized Cost	Lower of Cost or Market	Fair Value or Fair Value Option	Total Carrying Amount	Estimated Fair Value
Financial Assets
Cash and short-term assets	1,342	—	—	1,342	1,342
Trading account securities	—	—	83	83	83
Available-for-sale securities	—	—	13,727	13,727	13,727
Held-to-maturity securities	8,465	—	—	8,465	8,112
Other securities	543	—	22	565	565
Loans held for sale	—	65	727	792	795
Net loans and direct financing leases (1)	72,528	—	81	72,609	71,918
Derivatives	—	—	180	180	180
Financial Liabilities
Deposits	81,689	—	—	81,689	81,631
Short-term borrowings	1,348	—	—	1,348	1,348
Long-term debt	9,385	—	—	9,385	9,523
Derivatives	—	—	220	220	220


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



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


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

Table of Contents

The following table presents the level in the fair value hierarchy for the estimated fair values at September 30, 2018 and December 31, 2017 :



	Estimated Fair Value Measurements at Reporting Date Using						September 30, 2018
(dollar amounts in millions)	Level 1		Level 2		Level 3		September 30, 2018
Financial Assets
Trading account securities	$	77	$	6	$	—	$	83
Available-for-sale securities	5		10,445		3,277		13,727
Held-to-maturity securities	—		8,112		—		8,112
Other securities	22		—		—		22
Loans held for sale	—		727		68		795
Net loans and direct financing leases	—		49		71,869		71,918
Financial Liabilities
Deposits	—		74,423		7,208		81,631
Short-term borrowings	2		—		1,346		1,348
Long-term debt	—		8,986		537		9,523



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

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

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

Table of Contents

15 . DERIVATIVE FINANCIAL INSTRUMENTS

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

The following table presents the fair values of all derivative instruments included in the Unaudited Condensed Consolidated Balance Sheets at September 30, 2018 and December 31, 2017 . Amounts in the table below are presented gross without the impact of any net collateral arrangements.



	September 30, 2018				December 31, 2017
(dollar amounts in millions)	Asset		Liability		Asset		Liability
Derivatives designated as Hedging Instruments
Interest rate contracts	$	15	$	65	$	22	$	121
Derivatives not designated as Hedging Instruments
Interest rate contracts	294		198		187		100
Foreign exchange contracts	28		22		18		18
Commodities contracts	157		152		92		87
Equity contracts	4		4		3		5
Total Contracts	$	498	$	441	$	322	$	331

The following table presents the amount of gain or loss recognized in income for derivatives not designated as hedging instruments under ASC Subtopic 815-10 in the Unaudited Condensed Consolidated Income Statement for the three-month and nine-month periods ended September 30, 2018 .



	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
(dollar amounts in millions)		Three Months Ended September 30, 2018		Nine Months Ended September 30, 2018
Interest rate contracts:
Customer	Capital markets fees	$	11	$	30
Mortgage Banking	Mortgage banking income	5		(3		)
Foreign exchange contracts	Capital markets fees	6		18
Commodities contracts	Capital markets fees	1		3
Equity contracts	Other noninterest expense	—		3
Total		$	23	$	51

Derivatives used in asset and liability management activities

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

Table of Contents

The following table presents the gross notional values of derivatives used in Huntington’s asset and liability management activities at September 30, 2018 and December 31, 2017 , identified by the underlying interest rate-sensitive instruments.



	September 30, 2018
(dollar amounts in millions)	Fair Value Hedges		Cash Flow Hedges		Total
Instruments associated with:
Investment securities	—		$	12	$	12
Subordinated notes	375		—		375
Long-term debt	5,340		—		5,340
Total notional value at September 30, 2018	$	5,715	$	12	$	5,727

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

The following table presents additional information about the interest rate swaps used in Huntington’s asset and liability management activities at September 30, 2018 and December 31, 2017 .



	September 30, 2018
							Weighted-Average Rate
(dollar amounts in millions)	Notional Value		Average Maturity (years)	Fair Value			Receive		Pay
Asset conversion swaps
Receive fixed—generic	$	12	1.5	$	—		2.20	%	2.16	%
Liability conversion swaps
Receive fixed—generic	5,715		2.5	(50		)	2.08		2.26
Total swap portfolio at September 30, 2018	$	5,727	2.5	$	(50	)

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

These derivative financial instruments are entered into to manage the interest rate risk of assets and liabilities. Consequently, net amounts receivable or payable on contracts hedging either interest earning assets or interest-bearing liabilities are an adjustment to either interest income or interest expense. The net amounts resulted in an adjustment to net interest income of $(11) million and $3 million for the three-month periods ended September 30, 2018 , and 2017 , respectively, and $(25) million and $20 million for the nine -month periods ended September 30, 2018 , and 2017 , respectively.

During the second quarter of 2018, Huntington terminated $2.9 billion (notional value) of liability conversion swaps subsequent to de-designating these swaps as fair value hedges. The adjusted basis of the hedged item at termination was recorded as a loss of $149 million , which is being amortized over the remaining life of the long-term debt using the effective yield method. Cash payments to counterparties resulting from termination of interest rate swaps are classified as operating activities in our unaudited condensed consolidated statements of cash flows.

Fair Value Hedges

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

Table of Contents

The following table presents the change in fair value for derivatives designated as fair value hedges as well as the offsetting change in fair value on the hedged item for the three-month and nine-month periods ended September 30, 2018 and 2017 .



	Three Months Ended September 30,						Nine Months Ended September 30,
(dollar amounts in millions)	2018			2017			2018			2017
Interest rate contracts
Change in fair value of interest rate swaps hedging subordinated notes (1)	$	(2	)	$	(2	)	$	22		$	(5	)
Change in fair value of hedged subordinated notes (1)	2			4			(22		)	7
Change in fair value of interest rate swaps hedging other long-term debt (1)	(9		)	(6		)	33			(1		)
Change in fair value of hedged other long-term debt (1)	10			7			(27		)	(1		)


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

As of September 30, 2018 , the following amounts were recorded on the balance sheet related to cumulative basis adjustments for fair value hedges.



	Carrying Amount of the Hedged Liabilities		Cumulative Amount of Fair Value Hedging Adjustment To Hedged Liabilities
(dollar amounts in millions)	September 30, 2018		September 30, 2018
Long-term debt	$	5,637	$	(67	)

The cumulative amount of fair value hedging adjustments remaining for any hedged assets and liabilities for which hedge accounting has been discontinued is $(135) million at September 30, 2018 .

Derivatives used in mortgage banking activities

Mortgage loan origination hedging activity

Hunting ton’s mortgage origination hedging activity is related to the hedging of the mortgage pricing commitments to customers and the secondary sale to third parties. The value of a newly originated mortgage is not firm until the interest rate is committed or locked. The interest rate lock commitments are derivative positions that economically hedge forward commitments to sell loans. The net asset position of these derivatives at September 30, 2018 and December 31, 2017 are $8 million and $7 million , respectively.

Derivatives used in customer related activities

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

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

The net fair values of these derivative financial instruments, for which the gross amounts are included in accrued income and other assets or accrued expenses and other liabilities at both September 30, 2018 and December 31, 2017 , were $100 million and $88 million , respectively. The total notional values of derivative financial instruments used by Huntington on behalf of customers, including offsetting derivatives, were $25 billion and $22 billion at September 30, 2018 and December 31, 2017 , respectively. Huntington’s credit risk from interest rate swaps used for trading purposes was $115 million and $119 million at the same dates, respectively.

Visa ^® -related Swaps

In connection with the sale of Huntington’s Class B Visa ^® shares, Huntington entered into a swap agreement with the purchaser of the shares. The swap agreement adjusts for dilution in the conversion ratio of Class B shares resulting from changes in the Visa ^® litigation. In connection with the FirstMerit acquisition, Huntington acquired an additional Visa ^® related swap agreement. At September 30, 2018 , the combined fair value of the swap liabilities of $4 million is an estimate of the

Table of Contents

exposure liability based upon Huntington’s assessment of the potential Visa ^® litigation losses and timing of the litigation settlement.

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

Huntington records derivatives at fair value as further described in Note 14 .

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

Huntington enters into transactions with broker-dealers and banks for various risk management purposes. These types of transactions generally are high dollar volume. Huntington enters into collateral and master netting agreements with these counterparties, and routinely exchanges cash and high quality securities collateral. Huntington enters into transactions with customers to meet their financing, investing, payment and risk management needs. These types of transactions generally are low dollar volume. Huntington enters into master netting agreements with customer counterparties; however, collateral is generally not exchanged with customer counterparties.

At September 30, 2018 and December 31, 2017 , aggregate credit risk associated with these derivatives, net of collateral that has been pledged by the counterparty, was $17 million and $30 million , respectively. The credit risk associated with interest rate swaps is calculated after considering master netting agreements with broker-dealers and banks.

At September 30, 2018 , Huntington pledged $72 million of investment securities and cash collateral to counterparties, while other counterparties pledged $246 million of investment securities and cash collateral to Huntington to satisfy collateral netting agreements. In the event of credit downgrades, Huntington would not be required to provide additional collateral.

The following tables present the gross amounts of these assets and liabilities with any offsets to arrive at the net amounts recognized in the Unaudited Condensed Consolidated Balance Sheets at September 30, 2018 and December 31, 2017 .



Offsetting of Financial Assets and Derivative Assets
				Gross amounts offset in the condensed consolidated balance sheets			Net amounts of assets presented in the condensed consolidated balance sheets		Gross amounts not offset in the condensed consolidated balance sheets
(dollar amounts in millions)		Gross amounts of recognized assets							Financial instruments			Cash collateral received			Net amount
September 30, 2018	Derivatives	$	498	$	(318	)	$	180	$	(2	)	$	(59	)	$	119
December 31, 2017	Derivatives	322		(190		)	132		(11		)	(18		)	103



Offsetting of Financial Liabilities and Derivative Liabilities
				Gross amounts offset in the condensed consolidated balance sheets			Net amounts of liabilities presented in the condensed consolidated balance sheets		Gross amounts not offset in the condensed consolidated balance sheets
(dollar amounts in millions)		Gross amounts of recognized liabilities							Financial instruments		Cash collateral delivered			Net amount
September 30, 2018	Derivatives	$	441	$	(221	)	$	220	$	—	$	(15	)	$	205
December 31, 2017	Derivatives	331		(245		)	86		—		(21		)	65

Table of Contents

16 . VIEs

Unconsolidated VIEs

The following tables provide a summary of the assets and liabilities included in Huntington’s Unaudited Condensed Consolidated Financial Statements, as well as the maximum exposure to losses, associated with its interests related to unconsolidated VIEs for which Huntington holds an interest, but is not the primary beneficiary, to the VIE at September 30, 2018 , and December 31, 2017 :



	September 30, 2018
(dollar amounts in millions)	Total Assets		Total Liabilities		Maximum Exposure to Loss
2016-1 Automobile Trust	$	3	$	1	$	3
2015-1 Automobile Trust	—		—		—
Trust Preferred Securities	14		252		—
Affordable Housing Tax Credit Partnerships	683		345		683
Other Investments	125		54		125
Total	$	825	$	652	$	811



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

Automobile Securitizations

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

Trust-Preferred Securities

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

Table of Contents

A list of trust preferred securities outstanding at September 30, 2018 follows:



(dollar amounts in millions)	Rate			Principal amount of subordinated note/ debenture issued to trust (1)		Investment in unconsolidated subsidiary
Huntington Capital I	3.10	%	(2)	$	70	$	6
Huntington Capital II	3.02		(3)	32		3
Sky Financial Capital Trust III	3.80		(4)	72		2
Sky Financial Capital Trust IV	3.80		(4)	74		2
Camco Financial Trust	3.73		(5)	4		1
Total				$	252	$	14


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


(2)	Variable effective rate at September 30, 2018 , based on three-month LIBOR + 0.70% .


(3)	Variable effective rate at September 30, 2018 , based on three-month LIBOR + 0.625% .


(4)	Variable effective rate at September 30, 2018 , based on three-month LIBOR + 1.40% .


(5)	Variable effective rate at September 30, 2018 , based on three-month LIBOR + 1.33% .

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

Affordable Housing Tax Credit Partnerships

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

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

The following table presents the balances of Huntington’s affordable housing tax credit investments and related unfunded commitments at September 30, 2018 and December 31, 2017 .



(dollar amounts in millions)	September 30, 2018			December 31, 2017
Affordable housing tax credit investments	$	1,102		$	996
Less: amortization	(419		)	(360		)
Net affordable housing tax credit investments	$	683		$	636
Unfunded commitments	$	345		$	335

The following table presents other information relating to Huntington’s affordable housing tax credit investments for the three-month and nine-month periods ended September 30, 2018 and 2017 .



	Three Months Ended September 30,				Nine Months Ended September 30,
(dollar amounts in millions)	2018		2017		2018		2017
Tax credits and other tax benefits recognized	$	24	$	22	$	70	$	68
Proportional amortization method
Tax credit amortization expense included in provision for income taxes	19		17		59		51

Table of Contents

There were no impairment losses recognized during the three-month period ended September 30, 2018. Huntington recognized immaterial impairment losses for the three-month and nine-month periods ended September 30, 2017 , and for the nine-month period ended September 30, 2018. The impairment losses recognized related to the fair value of the tax credit investments that were less than carrying value.

Other Investments

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

17 . COMMITMENTS AND CONTINGENT LIABILITIES

Commitments to extend credit

In the ordinary course of business, Huntington makes various commitments to extend credit that are not reflected in the Unaudited Condensed Consolidated Financial Statements. The contract amounts of these financial agreements at September 30, 2018 and December 31, 2017 , were as follows:



(dollar amounts in millions)	September 30, 2018		December 31, 2017
Contract amount representing credit risk
Commitments to extend credit:
Commercial	$	16,594	$	16,219
Consumer	14,798		13,384
Commercial real estate	1,182		1,366
Standby letters of credit	623		510
Commercial letters-of-credit	33		21

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

Standby letters-of-credit are conditional commitments issued to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. Most of these arrangements mature within two years . The carrying amount of deferred revenue associated with these guarantees was $10 million and $10 million at September 30, 2018 and December 31, 2017 , respectively.

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

Commitments to sell loans

Activity related to our mortgage origination activity supports the hedging of the mortgage pricing commitments to customers and the secondary sale to third parties. At September 30, 2018 and December 31, 2017 , Huntington had commitments to sell residential real estate loans of $1.1 billion and $0.7 billion , respectively. These contracts mature in less than one year .

Litigation and Regulatory Matters

The following supplements the disclosure in Note 21 - Commitments and Contingencies to the Consolidated Financial Statements of the Corporation’s 2017 Annual Report on Form 10-K.

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

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

Table of Contents

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

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

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

18 . SEGMENT REPORTING

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

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

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

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

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

Table of Contents

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

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

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

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

Listed in the table below is certain operating basis financial information reconciled to Huntington’s September 30, 2018 , December 31, 2017 , and September 30, 2017 , reported results by business segment.




	Three Months Ended September 30,
Income Statements	Consumer & Business Banking		Commercial Banking			Vehicle Finance		RBHPCG		Treasury / Other			Huntington Consolidated
(dollar amounts in millions)	Consumer & Business Banking		Commercial Banking			Vehicle Finance		RBHPCG		Treasury / Other			Huntington Consolidated
2018
Net interest income	$	431	$	239		$	101	$	48	$	(17	)	$	802
Provision (benefit) for credit losses	42		(1		)	12		—		—			53
Noninterest income	192		79			2		47		22			342
Noninterest expense	425		124			37		61		4			651
Provision (benefit) for income taxes	33		41			11		7		(30		)	62
Net income (loss)	$	123	$	154		$	43	$	27	$	31		$	378
2017
Net interest income	$	391	$	224		$	108	$	43	$	(8	)	$	758
Provision (benefit) for credit losses	24		—			20		—		(1		)	43
Noninterest income	189		67			3		46		25			330
Noninterest expense	416		117			39		58		50			680
Provision (benefit) for income taxes	49		61			18		11		(49		)	90
Net income (loss)	$	91	$	113		$	34	$	20	$	17		$	275

Table of Contents



	Nine Months Ended September 30,
Income Statements	Consumer & Business Banking		Commercial Banking		Vehicle Finance		RBHPCG		Treasury / Other			Huntington Consolidated
(dollar amounts in millions)	Consumer & Business Banking		Commercial Banking		Vehicle Finance		RBHPCG		Treasury / Other			Huntington Consolidated
2018
Net interest income	$	1,239	$	688	$	300	$	139	$	(10	)	$	2,356
Provision (benefit) for credit losses	101		38		36		—		—			175
Noninterest income	553		228		8		145		58			992
Noninterest expense	1,266		373		110		184		3			1,936
Provision (benefit) for income taxes	89		106		34		21		(72		)	178
Net income (loss)	$	336	$	399	$	128	$	79	$	117		$	1,059
2017
Net interest income	$	1,151	$	675	$	318	$	126	$	(37	)	$	2,233
Provision (benefit) for credit losses	75		15		45		1		—			136
Noninterest income	544		201		11		141		70			967
Noninterest expense	1,242		353		113		182		192			2,082
Provision (benefit) for income taxes	132		178		60		29		(171		)	228
Net income (loss)	$	246	$	330	$	111	$	55	$	12		$	754



	Assets at				Deposits at
(dollar amounts in millions)	September 30, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Consumer & Business Banking	$	27,362	$	26,220	$	49,434	$	45,643
Commercial Banking	33,759		32,118		22,288		21,235
Vehicle Finance	18,895		17,865		348		358
RBHPCG	6,374		5,821		5,783		6,057
Treasury / Other	19,262		22,161		3,836		3,748
Total	$	105,652	$	104,185	$	81,689	$	77,041

Item 3: Quantitative and Qualitative Disclosures about Market Risk

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

Item 4: Controls and Procedures

Disclosure Controls and Procedures

Huntington maintains disclosure controls and procedures designed to ensure that the information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934, as amended (the Exchange Act), are recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Huntington’s Management, with the participation of its Chief Executive Officer and the Chief Financial Officer, evaluated the effectiveness of Huntington’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of September 30, 2018 . Based upon such evaluation, Huntington’s Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, 2018 , Huntington’s disclosure controls and procedures were effective.

There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended September 30, 2018 , that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

Table of Contents

PART II. OTHER INFORMATION

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

Item 1: Legal Proceedings

Information required by this item is set forth in Note 17 of the Notes to Unaudited Condensed Consolidated Financial Statements included in Item 1 of this report and incorporated herein by reference.

Item 1A: Risk Factors

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

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

(a) and (b)

Not Applicable

(c)



Period	Total Number of Shares Purchased (1)	Average Price Paid Per Share		Maximum Number of Shares (or Approximate Dollar Value) that May Yet Be Purchased Under the Plans or Programs (2)
July 1, 2018 to July 31, 2018	21,951,696	$	18.96	$	651,693,191
August 1, 2018 to August 31, 2018	7,486,872	15.90		532,552,522
September 1, 2018 to September 30, 2018	14,232,070	10.92		377,010,017
Total	43,670,638	$	15.82	$	377,010,017


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


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

On July 27, 2018, Huntington entered into an accelerated share repurchase agreement for the repurchased approximately $400 million of its outstanding common shares. The accelerated share repurchase program enabled Huntington to purchase 20.9 million shares immediately. The accelerated share repurchase program ended in September 2018, resulting in approximately 4.4 million shares being delivered to Huntington.

Item 6. Exhibits

Exhibit Index

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

This information may be read and copied at the Public Reference Room of the SEC at 100 F Street, N.E., Washington, D.C. 20549. The SEC also maintains an Internet web site that contains reports, proxy statements, and other information about issuers, like us, who file electronically with the SEC. The address of the site is http://www.sec.gov . The reports and other information filed by us with the SEC are also available free of charge at our Internet web site. The address of the site is http://www.huntington.com . Except as specifically incorporated by reference into this Quarterly Report on Form 10-Q, information

Table of Contents

on those web sites is not part of this report. You also should be able to inspect reports, proxy statements, and other information about us at the offices of the NASDAQ National Market at 33 Whitehall Street, New York, New York 10004.



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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Table of Contents



10.1		* Executive Deferred Compensation Plan, amended and restated, effective as of April 18, 2018 .

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

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

32.1		** Section 1350 Certification – Chief Executive Officer.

32.2		** Section 1350 Certification – Chief Financial Officer.
101		**The following material from Huntington’s Form 10-Q Report for the quarterly period ended September 30, 2018, formatted in XBRL: (1) Unaudited Condensed Consolidated Balance Sheets, (2) Unaudited Condensed Consolidated Statements of Income, (3) Unaudited Condensed Consolidated Statements of Comprehensive Income (4) Unaudited Condensed Consolidated Statement of Changes in Shareholders’ Equity, (5) Unaudited Condensed Consolidated Statements of Cash Flows, and (6) the Notes to Unaudited Condensed Consolidated Financial Statements.



*	Filed herewith
**	Furnished herewith

Table of Contents

SIGNATURES

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

its behalf by the undersigned thereunto duly authorized.

HUNTINGTON BANCSHARES INCORPORATED

(Registrant)




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

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

TABLE OF CONTENTS

Part I. Financial Information Item 2: Management S Discussion and Analysis Of Financial Condition and Results Of Operations Item 1: Financial Statements Item 3: Quantitative and Qualitative Disclosures About Market Risk Item 4: Controls and Procedures Part II. Other Information Item 1: Legal Proceedings Item 1A: Risk Factors Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 6. Exhibits

Exhibits

Supplier name	Ticker
Adobe Inc.	ADBE
D.R. Horton, Inc.	DHI
Oracle Corporation	ORCL
International Business Machines Corporation	IBM
Norfolk Southern Corporation	NSC
Splunk Inc.	SPLK
Cisco Systems, Inc.	CSCO
Moody's Corporation	MCO

HBAN 10-Q Quarter ended Sept. 30, 2018

Exhibits