8-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 23, 2009

HUNTINGTON BANCSHARES INCORPORATED

(Exact name of registrant as specified in its charter)

Maryland	1-34073	31-0724920
(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)

Huntington Center 41 South High Street Columbus, Ohio	43287
(Address of principal executive offices)	(Zip Code)

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

Not Applicable

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02. Results of Operations and Financial Condition.

On July 23, 2009, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended June 30, 2009. Also on July 23, 2009, Huntington made a Quarterly Financial Review available on its web site, www.huntington-ir.com.

Huntington’s senior management will host an earnings conference call July 23, 2009, at 1:00 p.m. EST. The call may be accessed via a live Internet webcast at www.huntington-ir.com or through a dial-in telephone number at 800-267-7495, conference ID 17990513. Slides will be available at www.huntington-ir.com just prior to 1:00 p.m. EST on July 23, 2009, for review during the call. A replay of the web cast will be archived in the Investor Relations section of Huntington’s web site at www.huntington-ir.com. A telephone replay will be available two hours after the completion of the call through July 31, 2009, at 800-642-1687; conference call ID 17990513.

The information contained or incorporated by reference in this Current Report on Form 8-K contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Actual results could differ materially from those contained or implied by such statements for a variety of factors including: (1) deterioration in the loan portfolio could be worse than expected due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success and timing of other business strategies; (6) the nature, extent, and timing of governmental actions and reforms, including existing and potential future restrictions and limitations imposed in connection with the Troubled Asset Relief Program’s voluntary Capital Purchase Plan or otherwise under the Emergency Economic Stabilization Act of 2008, and (7) extended disruption of vital infrastructure. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2008 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements contained or incorporated by reference in this Current Report on Form 8-K are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.

Certain information provided in the news release attached as Exhibit 99.1 regarding net charge-offs excludes information about Franklin Credit Management Corporation (Franklin) from the narrative and, therefore, may be deemed to be a non-GAAP financial measure as contemplated by Item 10(e) of Regulation S-K (a non-GAAP financial measure). Below is a reconciliation of this non-GAAP financial measure to the most directly comparable financial measure calculated and presented in accordance with Generally Accepted Accounting Principles (GAAP).

	2009
(in millions)	Second			First
Commercial and industrial net charge-offs
Total	$	98.3		$	210.6
Franklin		9.9			(128.3	)
Non-Franklin	$	108.2		$	82.3
Commercial and industrial average loan balances
Total	$	13,523		$	13,541
Franklin		—			(628.0	)
Non-Franklin	$	13,523		$	12,913
Commercial and industrial net charge-offs — annualized percentages
Total		2.91	%		6.22	%
Non-Franklin		3.20	%		2.55	%

Certain information provided in the news release attached as Exhibit 99.1 regarding pre-tax, pre-provision income excludes provision expense, investment securities gains/losses, amortization of intangibles expense, and certain specified significant items and, therefore, may be deemed to be a non-GAAP financial measure. Below is a reconciliation of this non-GAAP financial measure to the most directly comparable financial measure calculated and presented in accordance with GAAP.

	2009						2008
	Second			First			Fourth			Third			Second
(in millions)	Quarter			Quarter			Quarter			Quarter			Quarter
(Loss) Income Before Income Taxes	$	(137.8	)	$	(2,685.0	)	$	(669.2	)	$	92.1		$	127.7
Add: Provision for credit losses		413.7			291.8			722.6			125.4			120.8
Less: Securities gains (losses)		(7.3	)		2.1			(127.1	)		(73.8	)		2.1
Add: Amortization of intangibles		17.1			17.1			19.2			19.5			19.3
Less: Significant (1) items
Trust preferred gain		67.4			—			—			—			—
Goodwill impairment		(4.2	)		(2,602.7	)		—			—			—
Gain related to Visa® stock		31.4			—			—			—			—
FDIC special assessment		(23.6	)		—			—			—			—
Visa® anti-trust indemnification		—			—			4.6			—			—
Merger/restructuring costs		—			—			—			—			(14.6	)
Pre-tax, Pre-provision Income	$	229.3		$	224.6		$	199.6		$	310.8		$	265.7
LQ Change — Amount	$	4.7		$	25.0		$	(111.1	)	$	45.0		$	31.3
LQ Change — Percent		2.1	%		12.5	%		-35.8	%		16.9	%		13.3	%

(1) From time to time, revenue, expenses, or taxes, are impacted by items judged by Management to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by Management at the time to be one-time or short-term in nature. These Significant Items are excluded from our pre-tax, pre-provision income because Management believes they may distort the company’s underlying performance trends.

Exhibit 99.2 includes certain ratios, specifically the tangible common equity ratio, and the Tier 1 common risk-based capital ratio, which are non-GAAP financial measures. These non-GAAP financial measures are included in this report because the Federal Reserve indicated that as part of their Supervisory Capital Assessment Program (SCAP), a year-end 2010 Tier 1 common risk-based capital ratio of 4.0% would be needed. Although Huntington is not one of the SCAP bank holding companies, the market has accepted this as a “de facto” standard for being adequately capitalized since 10 of the 19 bank holding companies included in SCAP were directed to increase their capital levels to meet this targeted threshold. Other companies may calculate these financial measures differently. Risk-weighted assets are calculated under regulatory capital rules applicable to us as discussed more fully on page 10 of our Form 10-K. The tangible common equity ratio, tangible assets, and Tier 1 common risk-based capital ratio were calculated as follows:

Capital Adequacy Reconciliations

	2009						2008
(in millions)	June 30,			March 31,			December 31,			September 30,			June 30,
Tangible common equity to asset ratio:
Total shareholders’ equity	$	5,221		$	4,815		$	7,229			6,376			6,383
Shareholders’ preferred equity		(1,679	)		(1,768	)		(1,878	)		(569	)		(569	)
		3,542			3,047			5,351			5,807			5,814
Goodwill		(448	)		(452	)		(3,055	)		(3,056	)		(3,057	)
Intangible assets		(322	)		(340	)		(357	)		(376	)		(395	)
Intangible asset deferred tax liability (1)		113			119			125			132			138
Total tangible common equity	$	2,884		$	2,374		$	2,064		$	2,507		$	2,500
Total assets	$	51,397		$	51,702		$	54,353		$	54,681		$	55,350
Goodwill		(448	)		(452	)		(3,055	)		(3,056	)		(3,057	)
Other intangible assets		(322	)		(340	)		(357	)		(376	)		(395	)
Intangible asset deferred tax liability (1)		113			119			125			132			138
Total tangible assets	$	50,740		$	51,029		$	51,066		$	51,381		$	52,036
Tangible common equity to asset ratio		5.68	%		4.65	%		4.04	%		4.88	%		4.81	%
Tier 1 common risk-based capital ratio
Tier 1 capital	$	5,390		$	5,167		$	5,036			4,101			4,110
Shareholders’ preferred equity		(1,679	)		(1,768	)		(1,878	)		(569	)		(569	)
Trust preferred securities		(570	)		(736	)		(736	)		(736	)		(785	)
REIT preferred stock		(50	)		(50	)		(50	)		(50	)		(50	)
Tier 1 common	$	3,091		$	2,613		$	2,372		$	2,746		$	2,706
Risk weighted assets	$	45,457		$	46,313		$	46,994		$	46,608		$	46,602
Tier 1 common risk-based capital ratio		6.80	%		5.64	%		5.05	%		5.89	%		5.81	%

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

Item 9.01. Financial Statements and Exhibits.

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

(d) Exhibits.

Exhibit 99.1 — News release of Huntington Bancshares Incorporated, dated July 23, 2009.

Exhibit 99.2 — Quarterly Financial Review, June 2009.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	HUNTINGTON BANCSHARES INCORPORATED
Date: July 23, 2009	By:	/s/ Donald R. Kimble
		Donald R. Kimble
		Senior Executive Vice President and Chief Financial Officer

EXHIBIT INDEX

Exhibit No.	Description
Exhibit 99.1	News release of Huntington Bancshares Incorporated, July 23, 2009.
Exhibit 99.2	Quarterly Financial Review, June 2009.

EX-99.1

Exhibit 99.1

NEWS RELEASE

FOR IMMEDIATE RELEASE
July 23, 2009

Contacts:
Analysts		Media
Jay Gould	(614) 480-4060	Maureen Brown	(614) 480-5512
Jim Graham	(614) 480-3878	Jeri Grier	(614) 480-5413

HUNTINGTON BANCSHARES REPORTS

• 2009 second quarter reported net loss of $125.1 million, or $0.40 per common share

• Improved pre-tax, pre-provision income of $229.3 million, up $4.7 million, or 2%

• $4.1 billion of loans originated or renewed: $1.9 billion commercial, $2.2 billion consumer

• 3.10% net interest margin, up 13 basis points

• Significantly strengthened capital

• $704.9 million of capital actions during the second quarter

• 6.80% Tier 1 common risk-based capital ratio, up 116 basis points

• 11.86% and 14.95% Tier 1 and Total capital ratios, respectively, up 70 basis points and 67 basis points, respectively

• 5.68% tangible common equity ratio, up 103 basis points

• Strengthened liquidity position

• 17% annualized linked-quarter growth in average total core deposits

• 98% period end loan-to-deposit ratio, down from 101% at March 31, 2009

• $2.1 billion of cash and $3.2 billion in unpledged investment securities, up from $0.8 billion and $1.4 billion, respectively, at December 31, 2008

• $8.0 billion borrowing capacity

• Higher reserves

• 2.51% period end allowance for credit losses, up from 2.24%

• Second quarter review of every “noncriticized” commercial relationship with an aggregate exposure of over $500,000 was completed, contributing to higher provision for credit loss expense

COLUMBUS, Ohio — Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported a 2009 second quarter net loss of $125.1 million, or $0.40 per common share. This compared with a net loss of $2,433.2 million, or $6.79 per common share in the 2009 first quarter, and net income of $101.4 million, or $0.25 per common share in the year-ago quarter.

For the first six months of 2009, Huntington reported a net loss of $2,558.3 million, or $6.47 per common share, compared with net income of $228.4 million, or $0.59 per common share in the comparable 2008 period.

PERFORMANCE OVERVIEW

“Despite the reported loss for the quarter, we continued to make steady progress in underlying financial performance,” said Stephen D. Steinour, chairman, president, and chief executive officer. “Our pre-tax, pre-provision earnings were $229.3 million, up $4.7 million, or 2%, from the first quarter. This reflected a combination of positive factors key to improving our long-term financial performance. For example, average core deposits increased at an annualized 17% rate during the quarter. We also originated or renewed $4.1 billion of loans: $1.9 billion commercial and $2.2 billion consumer. Our net interest margin expanded 13 basis points to 3.10% as we began to realize the benefit of growth in core deposits and a more disciplined focus on deposit and loan pricing. We also saw good linked-quarter growth in service charges on deposits, trust income, and electronic banking fees. Further, our focus on controlling costs was evident as we saw a decline in personnel costs.”

“However, the lead story for Huntington this past quarter was action taken to significantly strengthen our balance sheet, a prerequisite for achieving our long-term objective of consistent and sustainable earnings growth,” he continued. “Strong liquidity, capital, and reserves are the most important elements of a fortress balance sheet. We made significant progress in all three during the second quarter.”

Commenting on our proactive efforts regarding credit management, Steinour noted, “In the first quarter, we restructured our Franklin Credit relationship by taking ownership of the underlying residential mortgages and control of collections strategies and processes. This contributed to a 13% increase in cash collections in the second quarter compared with the first quarter. We also initiated ongoing monthly review and action plan meetings for our ‘watch’ and ‘criticized’ loans, and completed a concentrated review of our single family home builder and retail commercial real estate loan portfolios. And, we shared our intent to do a comprehensive portfolio review in the second quarter.”

“During the second quarter, we reviewed every ‘noncriticized’ commercial relationship with an aggregate exposure of over $500,000. This review covered commercial and industrial, commercial real estate, and business banking loans, and included over 5,000 accounts representing over $13 billion in outstandings. The work we did was important in assessing existing and emerging credit issues in this challenging economy. This loan level visibility allows us to proactively mitigate risk going forward. While we continue to believe our commercial portfolio will remain under pressure, we remain confident that the risks in our loan portfolios are manageable.”

- 2 -

“With regard to our consumer loan portfolio,” he continued, “second quarter results again reflected good performance in our automobile loan and lease portfolio. Though we saw increases in net charge-offs and delinquencies in our residential mortgage portfolio, this was in line with expectations given the market environment. The home equity loss levels were higher in the quarter; yet, we saw a decline in early-stage delinquencies as we continued to focus on active loss mitigation strategies. We continue to believe our consumer loan portfolio will show better relative performance throughout this cycle.”

“In light of our commercial loan portfolio review, it was prudent to continue to build reserves. Our provision for credit losses was $413.7 million, up $121.9 million, or 42%, from the first quarter, and exceeded net charge-offs by $79.3 million. As a result, our period-end allowance for credit losses increased to 2.51% from 2.24% at the end of the first quarter. It is also important to note that this quarter’s credit performance was consistent with the early stages of the two-year cumulative loss assumptions used in our loan portfolio stress test analysis announced on May 20, 2009, when we targeted the amount of additional capital we felt would be needed to weather a stressed economic scenario through 2010.”

Turning to capital, Steinour said, “Perhaps the most important achievement this past quarter was a significantly strengthened capital position as we executed $704.9 million of capital actions. These actions strengthened all of our period-end capital ratios. Our tangible common equity ratio increased to 5.68% from 4.65%, and our Tier 1 common risk-based capital ratio increased to 6.80% from 5.64%. Other capital ratios also increased significantly. Tier 1 and Total risk-based capital ratios at period end were 11.86% and 14.95%, respectively, up from 11.16% and 14.28%, respectively, from March 31, and well above the 6.0% and 10.0% ‘well capitalized’ regulatory thresholds.”

“Our capital raising success reflected good support from investors of the actions we are taking to improve our longer-term prospects. We are especially pleased that our capital raising efforts this year were very efficient. Though we issued 55% more shares since the end of last year, the resulting pro forma dilution of this issuance to our tangible book value at the end of last year was only 3%. While we may continue to seek opportunities to further strengthen capital consistent with the overall target announced May 20, we believe Huntington has sufficient capital to weather a severe economic scenario similar to that used by the Federal Reserve in its modeling of capital sufficiency for the 19 large banks announced in May. Our actions also set the stage for eventual repayment of our $1.4 billion in TARP capital, though it would be premature to consider this in the near term given the economic uncertainty in our Midwest region.”

“From a liquidity perspective, we have never been stronger,” he continued. “During the first half of this year, we strengthened balance sheet liquidity as our available cash increased $1.3 billion, and our unpledged investment securities increased $1.8 billion. Further, the growth in core deposits reduced our reliance upon noncore funding. Our loan-to-deposit ratio improved to 98% at June 30, down from 101% at the end of first quarter, and from 108% a year ago. At the end of the quarter, we had $8.0 billion of FHLB and Federal Reserve borrowing capacity.”

“Even while we are aggressively addressing the issues of today, it is important to prepare for the long term. As such, we launched our three-year strategic planning effort aimed at focusing on how to best realize our untapped opportunities. This exercise, expected to be completed in the fourth quarter, will define Huntington’s long-term aspirations. So far, I like what I have seen and look forward to sharing more with you at the appropriate time,” he concluded.

- 3 -

SECOND QUARTER PERFORMANCE DISCUSSION

Significant Items Influencing Financial Performance Comparisons

From time to time, revenue, expenses, or taxes, are impacted by items judged by Management to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by Management at that time to be one-time or short-term in nature. Management believes the disclosure of “significant items” in current and prior period results aids analysts/investors in better understanding corporate performance trends. (See Significant Items under the Basis of Presentation for a full discussion).

Specific significant items impacting 2009 second quarter performance included (see Table 1 below):

• $67.4 million pre-tax gain ($0.10 per common share) on the tender of trust preferred securities reflected in other noninterest expense.

• $31.4 million pre-tax gain ($0.04 per common share) on the sale of Visa ^® stock reflected in other noninterest income.

• $0.06 per common share negative impact reflecting a deemed dividend resulting from the conversion of 92,384 shares of Series A 8.50% Non-cumulative Perpetual Convertible Preferred stock into common stock.

• $23.6 million pre-tax ($0.03 per common share) negative impact due to a special FDIC insurance premium assessment.

• $4.2 million pre-tax ($0.01 per common share) negative impact from a goodwill impairment charge related to the pending sale of a small payments-related business.

Table 1 — Significant Items Impacting Earnings Performance Comparisons

Three Months Ended	Impact (1)
(in millions, except per share)	Pre-tax			EPS (2)
June 30, 2009 — GAAP loss	$	(125.1)	(2)	$	(0.40	)
• Gain on tender of trust preferred securities		67.4			0.10
• Gain related to Visa® stock		31.4			0.04
• Preferred stock conversion deemed dividend	NA				(0.06	)
• FDIC special assessment		(23.6	)		(0.03	)
• Goodwill impairment		(4.2	)		(0.01	)
March 31, 2009 — GAAP loss	$	(2,433.2)	(2)	$	(6.79	)
• Goodwill impairment		(2,602.7	)		(7.09	)
• Preferred stock conversion deemed dividend	NA				(0.08	)
• Franklin restructuring		159.9	(2)		0.44
June 30, 2008 — GAAP earnings	$	101.4	(2)	$	0.25
• Deferred tax valuation allowance benefit		3.4	(2)		0.01
• Merger/restructuring costs		(14.6	)		(0.03	)

(1)	Favorable (unfavorable) impact on GAAP earnings; pre-tax unless otherwise noted
(2)	After-tax; EPS reflected on a fully diluted basis
	NA — Not applicable

- 4 -

Pre-tax, Pre-provision Income Trends

One performance metric that Management believes is useful in analyzing performance in times of economic stress is the level of earnings adjusted to exclude provision expense and certain other volatile items. (See Pre-tax, Pre-provision in Basis of Presentation for a full discussion).

Table 2 shows pre-tax, pre-provision income on an adjusted basis was $229.3 million in the second quarter, up 2% from the prior quarter.

Table 2 — Pre-tax, Pre-provision Income ⁽¹⁾ — 2Q09 — 2Q08

	2009						2008
	Second			First			Fourth			Third			Second
(in millions)	Quarter			Quarter			Quarter			Quarter			Quarter
(Loss) Income Before Income Taxes	$	(137.8	)	$	(2,685.0	)	$	(669.2	)	$	92.1		$	127.7
Add: Provision for credit losses		413.7			291.8			722.6			125.4			120.8
Less: Securities gains (losses)		(7.3	)		2.1			(127.1	)		(73.8	)		2.1
Add: Amortization of intangibles		17.1			17.1			19.2			19.5			19.3
Less: Significant (1) items
Trust preferred gain		67.4			—			—			—			—
Goodwill impairment		(4.2	)		(2,602.7	)		—			—			—
Gain related to Visa® stock		31.4			—			—			—			—
FDIC special assessment		(23.6	)		—			—			—			—
Visa® anti-trust indemnification		—			—			4.6			—			—
Merger/restructuring costs		—			—			—			—			(14.6	)
Pre-tax, Pre-provision Income (1)	$	229.3		$	224.6		$	199.6		$	310.8		$	265.7
LQ Change — Amount	$	4.7		$	25.0		$	(111.1	)	$	45.0		$	331.
LQ Change — Percent		2.1	%		12.5	%		-35.8	%		16.9	%		13.3	%

⁽¹⁾ See Basis of Presentation for definition

As discussed in the sections that follow, this improvement primarily reflected higher net interest income, service charges on deposits, and the benefit of lower personnel expenses, partially offset by lower brokerage and insurance income.

- 5 -

Net Interest Income, Net Interest Margin, and Average Balance Sheet

2009 Second Quarter versus 2009 First Quarter

Compared with the 2009 first quarter, fully-taxable equivalent net interest income increased $10.0 million, or 3%. This reflected a 13 basis point increase in the net interest margin to 3.10% from 2.97%. The increase in the net interest margin reflected a combination of factors including favorable impacts from strong core deposit growth, the benefit of lower deposit pricing, and the recognition of purchase accounting discounts from the payoff of Franklin loans partially offset by the negative impact of maintaining a higher liquidity position. Fully-taxable equivalent net interest income increased despite a 2% decline in average earning assets with average total loans and leases decreasing 5% and other earning assets, which includes investment securities, increasing 13%.

Table 3 details the decrease in average loans and leases.

Table 3 — Loans and Leases — 2Q09 vs. 1Q09

	Second		First
	Quarter		Quarter		Change
(in billions)	2009		2009		Amount			%
Average Loans and Leases
Commercial and industrial	$	13.5	$	13.5	$	(0.0	)		(0)	%
Commercial real estate		9.2		10.1		(0.9	)		(9	)
Total commercial	$	22.7	$	23.7	$	(0.9	)		(4)	%
Automobile loans and leases		3.3		4.4		(1.1	)		(24	)
Home equity		7.6		7.6		0.1			1
Residential mortgage		4.7		4.6		0.0			1
Other consumer		0.7		0.7		0.0			4
Total consumer		16.3		17.2		(0.9	)		(5	)
Total loans and leases	$	39.0	$	40.9	$	(1.9	)		(5)	%

Average total loans and leases declined $1.9 billion, or 5%, primarily reflecting declines in total commercial real estate (CRE) and automobile loans and leases.

Average total commercial loans decreased $0.9 billion, or 4%. The decline in average CRE loans primarily reflected the reclassification process of CRE loans to commercial and industrial (C&I) loans completed late in the first quarter. The reclassification was primarily associated with loans to businesses secured by the real estate and buildings that house their operations. These owner-occupied loans secured by real estate were underwritten based on the cash flow of the business and are more appropriately classified as C&I loans. Also contributing to the decline were payoffs, balance reductions, and charge-offs. Average C&I loans were essentially unchanged, reflecting the benefit of the first quarter’s CRE reclassification and new loan originations, offset almost entirely by payoffs and line reductions as well as the first quarter restructuring of the Franklin relationship which had the effect of reducing C&I loans and increasing residential mortgages and home equity loans.

Average total consumer loans declined $0.9 billion, or 5%. This decline was entirely attributable to the $1.1 billion, or 24%, decrease in average total automobile loans and leases. Average automobile loans declined $1.0 billion, reflecting the impact of a $1.0 billion automobile loan securitization at the end of the 2009 first quarter. Average automobile leases declined $0.1 billion, reflecting the continued runoff of the lease portfolio.

Average residential mortgages and home equity loans were essentially unchanged. The increase due to the first quarter reclassification of Franklin loans to these categories from C&I loans offset the negative impact of the sale of mortgage loans at the end of the first quarter. Though mortgage loan originations remained strong, as is our practice, we sold virtually all of our fixed-rate production in the secondary market. Demand for home equity loans remained weak, reflecting the impact of the economic environment and home values.

- 6 -

The 13% increase in average other earning assets reflected redeployment of the cash proceeds from the 2009 first quarter automobile loan securitization into investment securities, as well as the retention of a portion of the resulting securities. Average investment securities increased $0.9 billion from the prior quarter.

Our period-end liquidity position remained strong. At June 30, 2009, total cash and due from banks was $2.1 billion, down slightly from $2.3 billion at the end of the prior quarter as the cash proceeds from the automobile securitization were reinvested in investment securities. During the first half of this year, we strengthened balance sheet liquidity as our available cash increased $1.3 billion, and our unpledged investment securities increased $1.8 billion. At June 30, 2009, we had $8.0 billion of FHLB and Federal Reserve borrowing capacity.

Another metric indicating our improved liquidity position was a decline in our loan-to-deposit ratio. At June 30, 2009, our loan-to-deposit ratio was 98%, down from 101% at the end of the first quarter. Growth in core deposits contributed to this improvement.

Table 4 details the increase in average total deposits.

Table 4 — Deposits — 2Q09 vs. 1Q09

	Second		First
	Quarter		Quarter		Change
(in billions)	2009		2009		Amount			%
Average Deposits
Demand deposits — noninterest bearing	$	6.0	$	5.5	$	0.5			9	%
Demand deposits — interest bearing		4.5		4.1		0.5			12
Money market deposits		6.4		5.6		0.8			14
Savings and other domestic deposits		5.0		5.0		(0.0	)		(0	)
Core certificates of deposit		12.5		12.8		(0.3	)		(2	)
Total core deposits		34.5		33.0		1.4			4
Other deposits		5.1		5.2		(0.1	)		(1	)
Total deposits	$	39.5	$	38.2	$	1.3			4	%

Average total deposits increased $1.3 billion, or 4% (14% annualized), from the prior quarter and reflected:

• $1.4 billion, or 4%, growth in average total core deposits. The primary drivers of this change were 14% growth in average money market deposits, 12% growth in interest bearing demand deposits, and 9% increase in noninterest bearing demand deposits. Core certificates of deposit declined 2%.

2009 Second Quarter versus 2008 Second Quarter

Fully-taxable equivalent net interest income decreased $44.4 million, or 11%, from the year-ago quarter. This primarily reflected the unfavorable impact of a 19 basis point decline in the net interest margin to 3.10% from 3.29%. Average earning assets also decreased $2.8 billion, or 6%, primarily reflecting a $2.0 billion, or 5%, decline in average total loans and leases.

- 7 -

Table 5 details the $2.0 billion decrease in average loans and leases.

Table 5 — Loans and Leases — 2Q09 vs. 2Q08

	Second Quarter				Change
(in billions)	2009		2008		Amount			%
Average Loans and Leases
Commercial and industrial	$	13.5	$	13.6	$	(0.1	)		(1	)%
Commercial real estate		9.2		9.6		(0.4	)		(4	)
Total commercial	$	22.7	$	23.2	$	(0.5	)		(2	)%
Automobile loans and leases		3.3		4.6		(1.3	)		(28	)
Home equity		7.6		7.4		0.3			4
Residential mortgage		4.7		5.2		(0.5	)		(10	)
Other consumer		0.7		0.7		(0.0	)		(0	)
Total consumer		16.3		17.8		(1.5	)		(8	)
Total loans and leases	$	39.0	$	41.0	$	(2.0	)		(5	)%

The $2.0 billion, or 5%, decrease in average total loans and leases reflected:

• $1.5 billion, or 8%, decrease in average total consumer loans. This primarily reflected a $1.3 billion, or 28%, decline in average automobile loans and leases due to the 2009 first quarter securitization of $1.0 billion of automobile loans and continued runoff of the automobile lease portfolio. The $0.5 billion, or 10%, decline in average residential mortgages reflected the impact of loan sales, as well as the continued refinance of portfolio loans and increased saleable originations. Average home equity loans increased 4%, due primarily to increased line usage and slower runoff experience. The increased line usage was a result of higher quality borrowers taking advantage of the low interest rate environment.

• $0.5 billion, or 2%, decrease in average total commercial loans, with most of the decline reflected in CRE loans. The $0.4 billion, or 4%, decrease in average CRE loans reflected a combination of factors, including our efforts to proactively shrink this portfolio through payoffs and pay downs, as well as the impact of net charge-offs and the impact of the 2009 first quarter reclassification for CRE loans into C&I loans noted earlier. The decline in average C&I loans reflected pay downs, the impact of the first quarter reclassification project, and Franklin restructuring.

Table 6 details the $1.5 billion increase in average total deposits.

Table 6 — Deposits — 2Q09 vs. 2Q08

	Second Quarter				Change
(in billions)	2009		2008		Amount			%
Average Deposits
Demand deposits — noninterest bearin	$	6.0	$	5.1	$	1.0			19	%
Demand deposits — interest bearing		4.5		4.1		0.5			11
Money market deposits		6.4		6.3		0.1			1
Savings and other domestic deposits		5.0		5.2		(0.2	)		(4	)
Core certificates of deposit		12.5		11.1		1.4			13
Total core deposits		34.5		31.7		2.7			9
Other deposits		5.1		6.3		(1.2	)		(20	)
Total deposits	$	39.5	$	38.0	$	1.5			4	%

- 8 -

Average total deposits increased $1.5 billion, or 4%, from the year-ago quarter and reflected:

• $2.7 billion, or 9%, growth in average total core deposits. The primary drivers of this change were 13% growth in average core certificates of deposits, 19% growth in average noninterest bearing demand deposits, and 11% growth in interest bearing demand deposits.

Partially offset by:

• A $1.2 billion, or 20%, decrease in average other deposits, primarily reflecting a managed decline in public fund and foreign time deposits.

Provision for Credit Losses

The provision for credit losses in the 2009 second quarter was $413.7 million, up $121.9 million from the prior quarter and up $292.9 million from the year-ago quarter. The current quarter’s provision for credit losses exceeded net charge-offs by $79.3 million (See Credit Quality discussion).

Noninterest Income

2009 Second Quarter versus 2009 First Quarter

Noninterest income increased $26.8 million, or 11%, from the 2009 first quarter.

Table 7 — Noninterest Income — 2Q09 vs. 1Q09

	Second			First
	Quarter			Quarter		Change
(in millions)	2009			2009		Amount			%
Noninterest Income
Service charges on deposit accounts	$	75.4		$	69.9	$	5.5			8	%
Brokerage and insurance income		32.1			39.9		(7.9	)		(20	)
Trust services		25.7			24.8		0.9			4
Electronic banking		24.5			22.5		2.0			9
Bank owned life insurance income		14.3			12.9		1.4			10
Automobile operating lease income		13.1			13.2		(0.1	)		(1	)
Mortgage banking income (loss)		30.8			35.4		(4.6	)		(13	)
Securities gains (losses)		(7.3	)		2.1		(9.4	)	NM
Other income		57.5			18.4		39.1		NM
Total noninterest income	$	265.9		$	239.1	$	26.8			11	%

The $26.8 million increase in total noninterest income reflected:

• $39.1 million increase in other income, primarily reflecting a $31.4 million gain on the sale of Visa ^® stock and, to a lesser degree, a $6.2 million improvement in loan sale gains as the prior quarter included a $5.9 million loss associated with the automobile loan securitization at the end of the first quarter. Also contributing to the increase in other income from the prior quarter were higher equity investment gains and derivative revenue.

• $5.5 million, or 8%, increase in service charges on deposit accounts, reflecting seasonally higher personal service charges, primarily NSF charges.

• $2.0 million, or 9%, seasonal increase in electronic banking income.

- 9 -

Partially offset by:

• $9.4 million decline in securities gains (losses) as the current quarter reflected a $7.3 million loss compared with a $2.1 million gain in the prior quarter.

• $7.9 million, or 20%, decline in brokerage and insurance income, reflecting lower annuity sales and first quarter seasonal insurance income. The prior quarter also represented a record level of investment sales.

• $4.6 million, or 13%, decline in mortgage banking income as first quarter results included a $4.3 million portfolio loan sale gain.

2009 Second Quarter versus 2008 Second Quarter

Noninterest income increased $29.5 million, or 12%, from the year-ago quarter.

Table 8 — Noninterest Income — 2Q09 vs. 2Q08

	Second Quarter					Change
(in millions)	2009			2008		Amount			%
Noninterest Income
Service charges on deposit accounts	$	75.4		$	79.6	$	(4.3	)		(5	)%
Brokerage and insurance income		32.1			35.7		(3.6	)		(10	)
Trust services		25.7			33.1		(7.4	)		(22	)
Electronic banking		24.5			23.2		1.2			5
Bank owned life insurance income		14.3			14.1		0.1			1
Automobile operating lease income		13.1			9.4		3.8			40
Mortgage banking income (loss)		30.8			12.5		18.3		NM
Securities gains (losses)		(7.3	)		2.1		(9.4	)	NM
Other income		57.5			26.7		30.8		NM
Total noninterest income	$	265.9		$	236.4	$	29.5			12	%

The $29.5 million increase in total noninterest income reflected:

• $30.8 million increase in other income, primarily reflecting a $31.4 million gain on the sale of Visa ^® stock.

• $18.3 million increase in mortgage banking income, primarily reflecting an $18.7 million increase in origination and secondary marketing income as current quarter loan sales increased 60% from the year-ago quarter and loan originations that were 40% higher than in the year-ago quarter.

• $3.8 million, or 40%, increase in automobile operating lease income, reflecting a 34% increase in average operating lease balances. Lease originations since the 2007 fourth quarter were recorded as operating leases, and automobile lease origination activities were discontinued in the 2008 fourth quarter.

Partially offset by:

• $9.4 million decline in securities gains (losses) as the current quarter reflected a $7.3 million loss compared with a $2.1 million gain in the year-ago quarter.

• $7.4 million, or 22%, decline in trust services income, reflecting the impact of lower market values on asset management revenues and reduced yields on money market funds.

- 10 -

• $4.3 million, or 5%, decline in service charges on deposit accounts primarily reflecting lower consumer NSF and overdraft fees, partially offset by higher commercial service charges.

• $3.6 million, or 10%, decrease in brokerage and insurance income reflecting lower mutual fund and annuity sales, as well as reduced commercial property and casualty agency commissions.

Noninterest Expense

2009 Second Quarter versus 2009 First Quarter

Noninterest expense decreased $2,629.8 million, or 89%, from the 2009 first quarter.

Table 9 — Noninterest Expense — 2Q09 vs. 1Q09

	Second		First
	Quarter		Quarter		Change
(in millions)	2009		2009		Amount			%
Noninterest Expense
Personnel costs	$	171.7	$	175.9	$	(4.2	)		(2	)%
Outside data processing and other services		39.3		32.4		6.8			21
Net occupancy		24.4		29.2		(4.8	)		(16	)
Equipment		21.3		20.4		0.9			4
Amortization of intangibles		17.1		17.1		(0.0	)		(0	)
Professional services		18.8		18.3		0.5			3
Marketing		7.5		8.2		(0.7	)		(9	)
Automobile operating lease expense		11.4		10.9		0.5			4
Telecommunications		6.1		5.9		0.2			3
Printing and supplies		4.2		3.6		0.6			16
Goodwill impairment		4.2		2,602.7		(2,598.5	)	NM
Other expense		14.0		45.1		(31.1	)		(69	)
Total noninterest expense	$	340.0	$	2,969.8	$	(2,629.8	)		(89	)%

The $2,629.8 million decrease in noninterest expense reflected:

• $2,598.5 million decline in goodwill impairment. The prior quarter included a goodwill impairment charge of $2,602.7 million. In the 2009 first quarter, bank stock prices continued to decline significantly. Huntington’s stock price declined 78%, from $7.66 per share at December 31, 2008, to $1.66 per share at March 31, 2009. Given this significant decline, we conducted an interim test for goodwill impairment and recorded a noncash $2,602.7 million pre-tax ($2,600.0 million after-tax, or $7.09 per common share) charge. The current quarter’s goodwill noncash impairment charge of $4.2 million was related to the pending sale of a small payments-related business.

• $31.1 million, or 69%, decline in other expense, reflecting the benefit of a $67.4 million gain on tender of trust preferred securities, a $5.6 million gain resulting from other debt extinguishment, and a $6.9 million decline in franchise tax-related expense. Partially offsetting these favorable items were this quarter’s $23.6 million FDIC special assessment and a $16.6 million increase in OREO expense.

- 11 -

• $4.8 million, or 16%, decrease in net occupancy expense, reflecting lower seasonal expenses, as well as lower rental costs.

• $4.2 million, or 2%, decline in personnel costs, reflecting a decline in severance and other benefits and incentive-based expense, partially offset by higher commissions. Full-time equivalent staff declined 3% from the prior period.

Partially offset by:

• $6.8 million, or 21%, increase in outside data processing and other services, primarily reflecting portfolio servicing fees paid to Franklin for servicing the related residential mortgage and home equity portfolios and outside appraisal costs, partially offset by lower software maintenance expense.

2009 Second Quarter versus 2008 Second Quarter

Noninterest expense decreased $37.8 million, or 10%, from the year-ago quarter.

Table 10 — Noninterest Expense — 2Q09 vs. 2Q08

	Second Quarter				Change
(in millions)	2009		2008		Amount			%
Noninterest Expense
Personnel costs	$	171.7	$	200.0	$	(28.3	)		(14	)%
Outside data processing and other services		39.3		30.2		9.1			30
Net occupancy		24.4		27.0		(2.5	)		(9	)
Equipment		21.3		25.7		(4.5	)		(17	)
Amortization of intangibles		17.1		19.3		(2.2	)		(11	)
Professional services		18.8		13.8		5.0			37
Marketing		7.5		7.3		0.2			2
Automobile operating lease expense		11.4		7.2		4.2			58
Telecommunications		6.1		6.9		(0.8	)		(11	)
Printing and supplies		4.2		4.8		(0.6	)		(13	)
Goodwill impairment		4.2		—		4.2		NM
Other expense		14.0		35.7		(21.7	)		(61	)
Total noninterest expense	$	340.0	$	377.8	$	(37.8	)		(10	)%

The $37.8 million decline reflected:

• $28.3 million, or 14%, decline in personnel costs, reflecting a $15.2 million decline in salaries, an $8.0 million decline in severance costs, and lower benefits expenses, partially offset by higher commission expense. Full-time equivalent staff declined 9% from the year-ago period.

• $21.7 million, or 61%, decrease in other expense reflecting the benefit in the 2009 second quarter of a $67.4 million gain on the tender of trust preferred securities, a $3.4 million net comparative benefit related to gains resulting from debt extinguishment, and a $6.8 million decline in franchise tax-related expense. Partially offsetting these favorable items were this quarter’s $23.6 million FDIC special assessment and a $14.6 million increase in OREO expense.

• $4.5 million, or 17%, decline in equipment costs, reflecting lower depreciation costs from the year-ago period.

- 12 -

• $2.5 million, or 9%, decline in net occupancy expenses, reflecting lower rental costs.

• $2.2 million, or 11%, decline in amortization of intangibles expense.

Partially offset by:

• $9.1 million, or 30%, increase in outside data processing and other services, primarily reflecting portfolio servicing fees now paid to Franklin resulting from the first quarter restructuring of this relationship, as well as outside appraisal costs.

• $5.0 million, or 37%, increase in professional services, reflecting higher legal and collection-related expenses.

• $4.2 million goodwill impairment charge related to the pending sale of a small payments-related business.

• $4.2 million, or 58%, increase in automobile operating lease expense, primarily reflecting the 34% increase in average operating leases discussed above.

Income Taxes

The provision for income taxes in the 2009 second quarter was a benefit of $12.8 million. The effective tax rate for the 2009 second quarter was a tax benefit of 9.2%. The effective tax rate for the six months ended June 30, 2009, was a tax benefit of 9.4%. The effective tax rate for the second quarter and for the first six months of 2009 were both impacted by the goodwill impairment and Franklin restructuring benefit. Excluding these items, the effective tax rate for the six months ended June 30, 2009, would have been a tax benefit of 46.3%.

Credit Portfolio Reviews / Actions

In the 2009 first quarter, we restructured our relationship with Franklin by taking control of the underlying mortgage loan collateral. We also proactively completed a concentrated review of our single family home builder and retail commercial real estate loan portfolios, our commercial real estate portfolio’s two highest risk segments. We now review the “criticized” portion of these portfolios on a monthly basis. The increased review activity resulted in more pro-active decisions on nonaccrual status, reserve levels, and charge-offs. This heightened level of portfolio monitoring is ongoing.

During the second quarter, every “noncriticized” commercial relationship with an aggregate exposure of over $500,000 was reviewed. This review included commercial and industrial, commercial real estate, and business banking loans. In total, 5,460 loans were reviewed, which represented $13.2 billion, or about 59%, of total commercial loans and $17.1 billion in related commitments.

This was a detailed, labor-intensive process designed to ensure that we had an updated and clear understanding of each borrower’s financial position, and that this understanding was accurately reflected in our internal risk rating system. Our objective was to identify current and potential credit risks across the portfolio consistent with our view stated in January that the economy in our markets will not improve at least through the end of this year.

- 13 -

Our business segment teams were responsible for the reviews within their respective portfolios. Each team had a hierarchy of assessment and oversight review activity defined for each borrowing relationship. In many cases, we directly contacted the borrower and obtained the most recent financial information available, including interim financial results. In addition, we discussed the impact of the economic environment on the future direction of their company, industry prospects, collateral values, and other borrower-specific information. We then made an appropriate assessment of the current risk for each borrower.

The work of each segment team was under the direction and oversight of a central credit review committee, which also assessed the overall results. This level of review is an ongoing activity with each team accountable for identifying specific follow up portfolio management actions. We further enhanced system capabilities to provide better credit MIS. Taken together, these actions will ensure that our view of the portfolio remains current.

The overall reserve build during the quarter was appropriate based on the results of our reviews, our general view regarding the direction of the economy, and the updated assessment of our borrowers. We believe our period end reserves appropriately represent the level of risk in the portfolio.

In addition, with respect to our commercial loan exposure to automobile dealers, we have had an ongoing review process in place for some time now. Our automobile dealer commercial loan portfolio is predominantly comprised of larger, well-capitalized multi-franchised dealer groups underwritten to conservative credit standards. These dealer groups have largely remained profitable on a consolidated basis due to franchise diversity and a shift of sales emphasis to higher-margin, used vehicles, as well as a focus on the service department. Additionally, our portfolio is closely monitored through receipt and review of monthly dealer financial statements and ongoing floor plan inventory audits, which allow for rapid response to weakening trends. As a result, we have not experienced any significant deterioration in the credit quality of our automobile dealer commercial loan portfolio and remain comfortable with our expectation of no material losses, even given the substantial stress associated with our dealership closings announced by Chrysler and GM.

In summary, we have established an ongoing portfolio management process involving each business segment, providing an improved view of emerging risk issues at a borrower level, enhanced ongoing monitoring capabilities, and strengthened actions and timeliness to mitigate emerging loan risks. Given our stated view of continued economic weakness through 2009, we anticipate some level of additional negative credit migration in the second half of this year. And while we can give no assurances given market uncertainties, we believe that as a result of our increased portfolio management actions including having appropriate current risk ratings in place, a portfolio management process involving each business segment, an improved view of emerging risk issues at the borrower level, enhanced ongoing monitoring capabilities, and strengthened borrower-level loan structures, any future migration will be manageable.

Credit Quality Performance Discussion

Credit quality performance in the 2009 second quarter continued to be negatively impacted by the sustained economic weakness in our Midwest markets. In addition, the negative trends in credit quality metrics for commercial loans were also influenced by the results of the in-depth review of our commercial loan portfolio, which resulted in higher provision for credit losses. The continued trend of higher unemployment rates and declining home values in our markets negatively impacted consumer loan credit quality.

- 14 -

Net Charge-Offs (NCOs)

Total net charge-offs for the 2009 second quarter were $334.4 million, or an annualized 3.43% of average total loans and leases. This was down on an absolute basis from total net charge-offs in the 2009 first quarter of $341.5 million. However, reflecting a 5% decline in average total loans and leases during the second quarter, annualized net charge-offs as a percent of related loans increased to 3.43%. Net charge-offs in the year-ago quarter were $65.2 million, or an annualized 0.64%.

Total C&I net charge-offs for the 2009 second quarter were $98.3 million, or an annualized 2.91%, down from $210.6 million, or an annualized 6.22% of related loans, in the 2009 first quarter. Total C&I net charge-offs in the year-ago quarter were $12.4 million, or an annualized 0.36%. Excluding $9.9 million of Franklin-related recoveries, second quarter non-Franklin related C&I net charge-offs were $108.2 million, or an annualized 3.20%. This was up from $82.3 million, or an annualized 2.55%, of related average non-Franklin C&I loans in the 2009 first quarter. C&I net charge-offs in the second quarter were impacted by four relationships, each with a charge-off greater than $5 million. The remaining charge-offs were concentrated in smaller loans, distributed across our geographic markets. From an industry perspective, manufacturing represented the most significant level of losses, including three of the four relationships just noted.

Current quarter CRE net charge-offs were $172.6 million, or an annualized 7.51%, up from $82.8 million, or an annualized 3.27%, in the prior quarter, and from $15.1 million, or an annualized 0.63%, in the year-ago quarter. The single family homebuilder and retail projects continued to represent a significant portion of the losses, consistent with our views of the higher risk nature of these project types and developers. There were five charge-offs in excess of $5 million, with the remaining losses spread across multiple borrowers and throughout our footprint.

The larger losses mentioned above were previously identified problem credits with appropriate reserves previously established via our FAS 114 process. As a result, there was a net decrease in our specific reserves associated with impaired loans. This is a positive change in that impaired loans with previously established reserves typically represent the majority of future losses.

Total consumer net charge-offs in the current quarter were $63.5 million, or an annualized 1.56%, up from $48.1 million, or an annualized 1.12% of average total consumer loans in the first quarter. Total consumer net charge-offs in the year-ago quarter were $37.8 million, or an annualized 0.85%. The annualized net charge-off rate increase partly reflected the impact from the first quarter’s $1.0 billion of automobile loan securitization, as well as residential mortgage sales.

Automobile loan and lease net charge-offs on an absolute basis were $14.6 million, down from $18.1 million in the prior quarter, but up from $11.5 million in the year-ago quarter. Net charge-offs expressed as an annualized percent of related average balances were 1.78%, up from 1.66% in the first quarter and from 1.01% in the year-ago quarter. The linked-quarter increase in the net charge-off ratio reflected a reduction in 2009 second quarter average balances due to the impact of the first quarter’s automobile loan securitization. Performance of this portfolio on both an absolute and relative basis continued to be consistent with our views regarding the underlying quality of the portfolio. We were also pleased that the level of delinquencies dropped for the second quarter in a row, further substantiating our longer term view of flat to improved performance of this portfolio through 2009.

- 15 -

Home equity net charge-offs in the 2009 second quarter were $24.7 million, or an annualized 1.29%. This was up from $17.7 million, or an annualized 0.93%, in the prior quarter and from $17.3 million, or an annualized 0.94%, in the year-ago quarter. While net charge-offs were higher than prior quarters, there was a significant decline in the early-stage delinquency level in the home equity line of credit portfolio, supporting our longer-term positive view regarding home equity portfolio performance remains appropriate. The higher losses resulted from a combination of a small number of larger dollar losses, and our continued commitment to the loss mitigation and short sale process. We continue to believe that our more proactive loss mitigation strategies are in the best interest of both the bank and our customers. While there has been a clear increase in the losses from the year-ago quarter, given the market conditions we remain comfortable with this performance.

Residential mortgage net charge-offs were $17.2 million, or an annualized 1.47% of related average balances. This was up from $6.3 million, or an annualized 0.55% of related average balances in the first quarter and from $4.3 million, or an annualized 0.33%, in the year-ago quarter. The higher loss levels compared with prior quarters were a direct result of our continued emphasis on loss mitigation strategies, as well as an increased number of short sales. While the delinquency rates continued to increase, indicating the economic stress on our borrowers, our losses have remained manageable.

Nonaccrual Loans (NALs) and Nonperforming Assets (NPAs)

The table below shows the change in NALs and NPAs between the 2009 second quarter and 2009 first quarter.

Table 11 — Nonaccrual Loans and Nonperforming Assets — 2Q09 vs. 1Q09

	Second		First
	Quarter		Quarter		Change
(in millions)	2009		2009		Amount			%
Nonaccrual loans and leases (NALs):
Commercial and industrial	$	456.7	$	398.3	$	58.4			15	%
Commercial real estate		850.8		629.9		221.0			35
Residential mortgage		475.5		487.0		(11.5	)		(2	)
Home equity		35.3		38.0		(2.7	)		(7	)
Total nonaccrual loans and leases		1,818.4		1,553.1		265.3			17
Other real estate, net:
Residential		108.0		143.9		(35.9	)		(25	)
Commercial		65.0		66.9		(1.9	)		(3	)
Total other real estate, net		172.9		210.8		(37.8	)		(18	)
Impaired loans held for sale		11.3		11.9		(0.6	)		(5	)
Total nonperforming assets	$	2,002.6	$	1,775.7	$	226.8			13	%

Nonaccrual loans (NALs) were $1,818.4 million at June 30, 2009, and represented 4.72% of total loans and leases. This was up $265.3 million, or 17%, from $1,553.1 million, or 3.93%, at March 31, 2009. Period end NALs in the year-ago quarter were $535.0 million, or 1.30%. The increase from the prior quarter primarily reflected an increase in CRE and C&I-related NALs.

- 16 -

The $221.0 million, or 35%, increase in CRE NALs was primarily associated with retail projects, which accounted for over 70% of the increase. The stress of lower retail sales and downward pressure on rents given the economic conditions, continued to adversely affect retail projects. Multi-family projects accounted for most of the remaining increase, principally reflected in one relationship. Of note, single family home builder portfolio NALs were unchanged.

The $58.4 million, or 15%, increase in C&I NALs reflected continued stress in the high risk portion of the portfolio, including contractors, auto suppliers, restaurants, and home builder-related industries. While these higher risk segments account for less than 10% of the total C&I portfolio, they accounted for approximately 50% of the NAL increase. Those regions with a heavier manufacturing concentration, such as northern Ohio, were responsible for a higher percentage of the increase.

Residential mortgage and home equity NALs declined, reflecting a concentrated effort to minimize the inflow of new NALs and address existing issues via loss mitigation and loan modification transactions. We also made a significant advancement in the sales of existing OREO properties as a result of our increased focus on vendor performance.

Nonperforming assets (NPAs), which include NALs, were $2,002.6 million at June 30, 2009, and represented 5.18% of related assets. This was up $226.8 million, or 13%, from $1,775.7 million, or 4.46% of related assets at the end of the first quarter. This was significantly higher than $624.7 million, or 1.52% of related assets at the end of the year-ago period. The linked-quarter increase in NPAs was less than the increase in NALs as OREO assets declined $37.8 million, or 18%, reflecting a $36.0 million, or 45%, decline in Franklin-related OREO assets. We implemented a strategy whereby Franklin accelerated the sale of OREO properties over the past six months. This action is consistent with our assessment of the value of the properties and the current and future market conditions.

The over 90-day delinquent, but still accruing, ratio excluding loans guaranteed by the U.S. Government, was 0.38% at June 30, 2009, essentially unchanged from the end of first quarter, and 7 basis points higher than at the end of the year-ago quarter. On this same basis the delinquency ratio for total consumer loans was 0.90% at June 30, 2009, up from 0.85% at the end of the prior quarter, and up from 0.52% at the end of the year-ago quarter. There were no 90-day delinquent, but still accruing, commercial loans at June 30, 2009.

Allowances for Credit Losses (ACL)

We maintain two reserves, both of which are available to absorb probable credit losses: the allowance for loan and lease losses (ALLL) and the allowance for unfunded loan commitments and letters of credit (AULC). When summed together, these reserves constitute the total ACL.

At June 30, 2009, the ALLL was $917.7 million, up $79.1 million from $838.5 million at the end of the prior quarter, and up $238.3 million from a year ago. Expressed as a percent of period-end loans and leases, the ALLL ratio at June 30, 2009, was 2.38%, up from 2.12% at the end of the prior quarter and from 1.66% a year ago. The ALLL as a percent of NALs was 50% at June 30, 2009, down from 54% at March 31, 2009, and from 127% a year ago.

At June 30, 2009, the AULC was $47.1 million, essentially unchanged from $47.0 million at the end of the first quarter. The decline in the AULC from $61.3 million from the end of the year-ago quarter reflected the transfer of $12.1 million from the AULC in the 2008 fourth quarter to the ALLL and a $5.4 million reduction related to unfunded loan commitments.

- 17 -

On a combined basis, the ACL as a percent of total loans and leases at June 30, 2009, was 2.51%, up from 2.24% at March 31, 2009, and from 1.80% a year ago. The ACL as a percent of NALs was 53% at June 30, 2009, down from 57% at March 31, 2009, and from 138% a year ago.

The increase in the ACL from the year-ago quarter reflected the impact of the economic environment as we have consistently added to our reserves across the entire loan portfolio. The increase in the level from the prior quarter was primarily a function of the portfolio review process described earlier. As loans were assigned to higher risk ratings, our calculated reserve increased accordingly, consistent with our reserving methodology. These increases were partially offset by the net decline in specific reserves as charge-offs to this reserve segment exceeded newly identified FAS 114 reserve requirements.

Capital

A key priority has been to strengthen our capital position such that we would have sufficient capital to absorb potential future credit losses should the economic environment continue to worsen. On April 24, the Federal Reserve announced that they would be performing a Supervisory Capital Assessment Program (SCAP) on the country’s 19 largest bank holding companies (BHCs) to determine the amount of capital required to absorb losses that might arise under “baseline” and “more adverse” economic scenarios. Huntington was not one of the 19 SCAP BHCs. On May 7, the results of the SCAP were announced. The SCAP stress tests used a two-year cumulative loan loss estimate of 9.1%. The Federal Reserve indicated that a year-end 2010 Tier 1 common capital ratio in excess of 4.0% would be needed. The market has accepted this as a “de facto” standard for being adequately capitalized since 10 of the 19 BHCs were directed to increase their capital levels to meet this targeted threshold.

We felt it important that our customers and investors be assured that we had an equivalent relative amount of capital to meet this “de facto” standard. As such, and based on the publicly available data regarding the outcome of the SCAP tests on these 19 BHCs, we conducted an internal portfolio stress test designed to emulate the SCAP “more adverse” economic scenario modeled by the Federal Reserve. After having already increased common equity in the second quarter, on May 20, 2009, we announced a plan to add an additional $675.0 million of common equity. Since that announcement, $585.0 million of the targeted $675.0 million has been added.

- 18 -

Table 12 recaps the most significant capital actions for the first six months of 2009.

Table 12 — Capital Actions

					Other
	Common Stock				Retained
($ and Shares in MM)	Shares (1)		Amount		Earnings		Total
1Q09
Franklin restructuring		—	$	—	$	159.9	$	159.9
Conversion of preferred stock		24.6		114.1		—		114.1
Other tangible capital improvements (2)		—		—		47.1		47.1
1Q09 Total		24.6		114.1		207.0		321.1
2Q09
Discretionary equity issuance #1		38.5		117.6		—		117.6
Discretionary equity issuance #2		18.5		74.4		—		74.4
Conversion of preferred stock		16.5		92.3		—		92.3
Common stock offering		103.5		356.4		—		356.4
Gain on cash tender offer of certain trust preferred securities		—		—		43.8		43.8
Gain related to Visa ® stock		—		—		20.4		20.4
2Q09 Total		177.0		640.7		64.2		704.9
Year-to-date		201.6	$	754.8	$	271.2	$	1,026.0

(1)	Excludes other miscellaneous issuances
(2)	Other Comprehensive Income improvement included due to materiality

These capital activities have been very efficient. At year-end 2008, we had 366.1 million shares outstanding. Through June 30, 2009, we issued an additional 201.6 million common shares associated with these actions. This represented 55.1% dilution based on share count. But as shown in Table 13, our tangible book value (TBV) as of December 31, 2008, was only diluted by a pro forma 3.4% from these activities.

Table 13 — Capital Action Efficiency

	Additional				% of 12/31/08			Tang. BV
	Common		Shares		Shares			Accretion /
($ and shares in MM)	Equity		Issued		Outstanding			(Dilution)
1Q09
Franklin restructuring	$	159.9		—		—	%		7.8	%
Conversion of preferred stock		114.1		24.6		6.7			(1.1	)
Other tangible capital improvements (1)		47.1		—		—			2.3
2Q09
Discretionary equity issuance #1 & #2		192.0		56.9		15.6			(5.4	)
Conversion of preferred stock		92.3		16.5		4.5			—
Common stock offering		356.4		103.5		28.3			(8.6	)
Cash tender offer of certain trust preferred securities		43.8		—		—			2.1
Gain related to Visa ® stock		20.4		—		—			1.0
Total	$	1,026.0		201.6		55.1	%		(3.4	)%

(1)	Other Comprehensive Income improvement included due to materiality
Source: Goldman Sachs & Co.

- 19 -

At June 30, 2009, our regulatory Tier 1 and Total risk-based capital ratios were 11.86% and 14.95%, respectively, up from 11.16% and 14.28%, respectively, at March 31, 2009. Both ratios remain well above the regulatory “well capitalized” thresholds of 6.0% and 10.0%, respectively. The “well capitalized” level is the highest regulatory capital designation.

The tangible common equity to asset ratio at June 30, 2009, was 5.68%, up from 4.65% at the end of the prior quarter, with our Tier 1 common risk-based capital ratio increasing to 6.80% from 5.64%.

2009 EXPECTATIONS

Commenting on 2009 expectations Steinour noted, “The economic environment in our markets continued to weaken in the first half of this year, and as we have previously stated, we do not expect there will be any material turnaround this year. Reflecting the significant attention and focus given to our portfolios, we believe we have taken a prudent approach to recognizing the embedded risk. Nevertheless, and given our economic view, we continue to expect that the level of net charge-offs, provision expense, and loan loss reserves are likely to remain elevated.”

“We also expect to build on the first half’s underlying successes in improving underlying financial performance. We anticipate modest, but steady, improvement in pre-tax, pre-provision income from the second quarter level. This is expected to reflect a net interest margin that is flat-to-slightly improving from the second quarter level and continued growth in core deposits. We anticipate that total loans will decline modestly, reflecting the impacts of our continued efforts to reduce our commercial real estate exposure, the weak economy, as well as charge-offs. Fee income performance is likely to remain mixed. Mortgage banking income is expected to be lower than in the first half, whereas deposit service charges and other fees are expected to return to seasonally higher levels. Expenses are expected to continue to be well-controlled,” he concluded.

Conference Call / Webcast Information

Huntington’s senior management will host an earnings conference call on Thursday, July 23, 2009, at 1:00 p.m. (Eastern Daylight Time). The call may be accessed via a live Internet webcast at www.huntington-ir.com or through a dial-in telephone number at (800) 267-7495; conference ID 17990513. Slides will be available at www.huntington-ir.com just prior to 1:00 p.m. (Eastern Daylight Time) on July 23, 2009, for review during the call. A replay of the webcast will be archived in the Investor Relations section of Huntington’s web site www.huntington.com. A telephone replay will be available two hours after the completion of the call through July 31, 2009 at (800) 642-1687; conference ID 17990513.

Forward-looking Statement

This press release contains certain forward-looking statements, including certain plans, expectations, goals, projections, and statements, which are subject to numerous assumptions, risks, and uncertainties. Actual results could differ materially from those contained or implied by such statements for a variety of factors including: (1) deterioration in the loan portfolio could be worse than expected due to a number of factors such as the underlying value of the collateral could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes in economic conditions; (3) movements in interest rates; (4) competitive pressures on product pricing and services; (5) success and timing of other business strategies; (6) the nature, extent, and timing of governmental actions and reforms, including existing and potential future restrictions and limitations imposed in connection with the Troubled Asset Relief Program’s voluntary Capital Purchase Plan or otherwise under the Emergency Economic Stabilization Act of 2008; and (7) extended disruption of vital infrastructure. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2008 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this release are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.

- 20 -

Basis of Presentation

Use of Non-GAAP Financial Measures

This earnings press release contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Huntington’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this earnings release, the Quarterly Financial Review supplement to this release, the 2009 second quarter earnings conference call slides, or the Form 8-K filed related to this release, which can be found on Huntington’s website at huntington-ir.com.

Pre-tax, Pre-provision Income

One non-GAAP performance metric that Management believes is useful in analyzing underlying performance trends, particularly in times of economic stress, is pre-tax, pre-provision income. This is the level of earnings adjusted to exclude the impact of:

• provision expense, which is excluded because its absolute level is elevated and volatile in times of economic stress;

• investment securities gains/losses, which are excluded because in times of economic stress securities market valuations may also become particularly volatile;

• amortization of intangibles expense, which is excluded because return on tangible common equity is a key metric used by Management to gauge performance trends; and

• certain items identified by Management (see Significant Items below) which Management believes may distort the company’s underlying performance trends.

Significant Items

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

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

Management believes the disclosure of “significant items” in current and prior period results aids analysts/investors in better understanding corporate performance and trends so that they can ascertain which of such items, if any, they may wish to include/exclude from their analysis of the company’s performance; i.e., within the context of determining how that performance differed from their expectations, as well as how, if at all, to adjust their estimates of future performance accordingly. To this end, Management has adopted a practice of listing “Significant Items” in its external disclosure documents (e.g., earnings press releases, investor presentations, Forms 10-Q and 10-K).

- 21 -

“Significant Items” for any particular period are not intended to be a complete list of items that may materially impact current or future period performance. A number of items could materially impact these periods, including those described in Huntington’s 2008 Annual Report on Form 10-K and other factors described from time to time in Huntington’s other filings with the Securities and Exchange Commission.

Annualized data

Certain returns, yields, performance ratios, or quarterly growth rates are “annualized” in this presentation to represent an annual time period. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full year or year-over-year amounts. For example, loan and deposit growth rates are most often expressed in terms of an annual rate like 8%. As such, a 2% growth rate for a quarter would represent an annualized 8% growth rate.

Fully-taxable equivalent interest income and net interest margin

Income from tax-exempt earnings assets is increased by an amount equivalent to the taxes that would have been paid if this income had been taxable at statutory rates. This adjustment puts all earning assets, most notably tax-exempt municipal securities and certain lease assets, on a common basis that facilitates comparison of results to results of competitors.

Earnings per share equivalent data

Significant income or expense items may be expressed on a per common share basis. This is done for analytical and decision-making purposes to better discern underlying trends in total corporate earnings per share performance excluding the impact of such items. Investors may also find this information helpful in their evaluation of the company’s financial performance against published earnings per share mean estimate amounts, which typically exclude the impact of significant items. Earnings per share equivalents are usually calculated by applying a 35% effective tax rate to a pre-tax amount to derive an after-tax amount, which is divided by the average shares outstanding during the respective reporting period. Occasionally, when the item involves special tax treatment, the after-tax amount is disclosed separately, with this then being the amount used to calculate the earnings per share equivalent.

NM or nm

Percent changes of 100% or more are typically shown as “nm” or “not meaningful” unless required. Such large percent changes typically reflect the impact of unusual or particularly volatile items within the measured periods. Since the primary purpose of showing a percent change is for discerning underlying performance trends, such large percent changes are typically “not meaningful” for trend analysis purposes.

About Huntington

Huntington Bancshares Incorporated is a $51 billion regional bank holding company headquartered in Columbus, Ohio. Huntington has more than 143 years of serving the financial needs of its customers. Through our subsidiaries, including our banking subsidiary, The Huntington National Bank, we provide full-service commercial and consumer banking services, mortgage banking services, equipment leasing, investment management, trust services, brokerage services, customized insurance service program, and other financial products and services. Our over 600 banking offices are located in Indiana, Kentucky, Michigan, Ohio, Pennsylvania, and West Virginia. Huntington also offers retail and commercial financial services online at huntington.com; through its technologically advanced, 24-hour telephone bank; and through its network of almost 1,400 ATMs. The Auto Finance and Dealer Services group offers automobile loans to consumers and commercial loans to automobile dealers within our six-state banking franchise area. Selected financial service activities are also conducted in other states including: Private Financial Group offices in Florida and Mortgage Banking offices in Maryland and New Jersey. International banking services are available through the headquarters office in Columbus and a limited purpose office located in both the Cayman Islands and Hong Kong.

###

- 22 -

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Key Statistics ⁽¹⁾
(Unaudited)

	2009						2008			Percent Changes vs.
(in thousands, except per share amounts)	Second			First			Second			1Q09			2Q08
Net interest income	$	349,899		$	337,505		$	389,866			3.7	%		(10.3	)%
Provision for credit losses		413,707			291,837			120,813			41.8			N.M.
Noninterest income		265,945			239,102			236,430			11.2			12.5
Noninterest expense		339,982			2,969,769			377,803			(88.6	)		(10.0	)
(Loss) Income before income taxes		(137,845	)		(2,684,999	)		127,680			(94.9	)		N.M.
(Benefit) Provision for income taxes		(12,750	)		(251,792	)		26,328			(94.9	)		N.M.
Net (Loss) Income	$	(125,095	)	$	(2,433,207	)	$	101,352			(94.9	)%		N.M.	%
Dividends on preferred shares		57,451			58,793			11,151			(2.3	)		N.M.
Net (loss) income applicable to common shares	$	(182,546	)	$	(2,492,000	)	$	90,201			(92.7	)%		N.M.	%
Net (loss) income per common share — diluted	$	(0.40	)	$	(6.79	)	$	0.25			(94.1	)%		N.M.	%
Cash dividends declared per common share		0.0100			0.0100			0.1325			—			(92.5	)
Book value per common share at end of period		6.23			7.80			15.88			(20.1	)		(60.8	)
Tangible book value per common share at end of period		5.07			6.08			6.83			(16.6	)		(25.8	)
Average common shares — basic		459,246			366,919			366,206			25.2			25.4
Average common shares — diluted (2)		459,246			366,919			367,234			25.2			25.1
Return on average assets		(0.97	)%		(18.22	)%		0.73	%
Return on average shareholders’ equity		(10.2	)		N.M.			6.4
Return on average tangible shareholders’ equity (3)		(10.3	)		18.4			15.0
Net interest margin (4)		3.10			2.97			3.29
Efficiency ratio (5)		51.0			60.5			56.9
Effective tax rate (benefit)		(9.2	)		(9.4	)		20.6
Average loans and leases	$	39,007,243		$	40,865,540		$	41,025,088			(4.5	)		(4.9	)
Average loans and leases — linked quarter annualized growth rate		(18.2	)%		(5.5	)%		6.5	%
Average earning assets	$	45,479,818		$	46,570,567		$	48,279,217			(2.3	)		(5.8	)
Average total assets		51,496,992			54,153,256			55,539,295			(4.9	)		(7.3	)
Average core deposits (6)		34,455,410			33,037,886			31,714,126			4.3			8.6
Average core deposits — linked quarter annualized growth rate (6)		17.2	%		8.9	%		(1.4	)%
Average shareholders’ equity	$	4,927,592		$	7,224,537		$	6,357,348			(31.8	)		(22.5	)
Total assets at end of period		51,397,252			51,702,125			55,333,841			(0.6	)		(7.1	)
Total shareholders’ equity at end of period		5,220,522			4,814,736			6,383,213			8.4			(18.2	)
Net charge-offs (NCOs)		334,407			341,491			65,247			(2.1	)		N.M.
NCOs as a % of average loans and leases		3.43	%		3.34	%		0.64	%
Nonaccrual loans and leases (NALs)	$	1,818,367		$	1,553,094		$	535,042			17.1			N.M.
NAL ratio		4.72	%		3.93	%		1.30	%
Non-performing assets (NPAs)	$	2,002,584		$	1,775,743		$	624,736			12.8			N.M.
NPA ratio		5.18	%		4.46	%		1.52	%
Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period		2.38			2.12			1.66
ALLL plus allowance for unfunded loan commitments and letters of credit as a % of total loans and leases at the end of period		2.51			2.24			1.80
ALLL as a % of NALs		50			54			127
ALLL as a % of NPAs		46			47			109
Tier 1 common risk-based capital ratio (7)		6.80			5.64			5.81
Tier 1 risk-based capital ratio (7)		11.86			11.16			8.82
Total risk-based capital ratio (7)		14.95			14.28			12.05
Tier 1 leverage ratio (7)		10.62			9.67			7.88
Tangible equity / assets (8)		8.99			8.12			5.90
Tangible common equity / assets (9)		5.68			4.65			4.81

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to “Significant Items”.
(2)	For all the quarterly periods presented above, the impact of the convertible preferred stock issued in April of 2008 was excluded from the diluted share calculation because the result would have been higher than basic earnings per common share (anti-dilutive) for the periods.
(3)	Net (loss) income excluding expense for amortization of intangibles for the period divided by average tangible shareholders’ equity. Average tangible shareholders’ equity equals average total stockholders’ 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 35% tax rate.
(4)	On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
(5)	Noninterest expense less amortization of intangibles ($21.3 million in 2Q 2009, $17.1 million in 1Q 2009, and $19.3 million in 2Q 2008) divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).
(6)	Includes noninterest bearing and interest bearing demand deposits, money market deposits, savings and other domestic time deposits, and core certificates of deposit.
(7)	Based on an interim decision by the banking agencies on December 14, 2006, Huntington has excluded the impact of adopting Statement 158 from the regulatory capital calculations.
(8)	Tangible equity (total equity less goodwill and other intangible assets) divided by tangible assets (total assets less goodwill and other intangible assets). Other intangible assets are net of deferred tax.
(9)	Tangible common equity (total common equity less goodwill and other intangible assets) divided by tangible assets (total assets less goodwill and other intangible assets). Other intangible assets are net of deferred tax.

- 23 -

HUNTINGTON BANCSHARES INCORPORATED
Year to Date Key Statistics ⁽¹⁾
(Unaudited)

	Six Months Ended June 30,						Change
(in thousands, except per share amounts)	2009			2008			Amount			Percent
Net interest income	$	687,404		$	766,690		$	(79,286	)		(10.3	)%
Provision for credit losses		705,544			209,463			496,081			N.M.
Noninterest income		505,047			472,182			32,865			7.0
Noninterest expense		3,309,751			748,284			2,561,467			N.M.
(Loss) Income before income taxes		(2,822,844	)		281,125			(3,103,969	)		N.M.
(Benefit) Provision for income taxes		(264,542	)		52,705			(317,247	)		N.M.
Net (Loss) Income	$	(2,558,302	)	$	228,420		$	(2,786,722	)		N.M.	%
Dividends on preferred shares		116,244			11,151			105,093			N.M.
Net (loss) income applicable to common shares	$	(2,674,546	)	$	217,269		$	(2,891,815	)		N.M.	%
Net (loss) income per common share — diluted	$	(6.47	)	$	0.59		$	(7.06	)		N.M.	%
Cash dividends declared per common share		0.0200			0.3975			(0.3775	)		(95.0	)
Average common shares — basic		413,083			366,221			46,862			12.8
Average common shares — diluted (2)		413,083			387,322			25,761			6.7
Return on average assets		(9.77)	%		0.83	%
Return on average shareholders’ equity		(85.0	)		7.5
Return on average tangible shareholders’ equity (3)		(124.2	)		18.2
Net interest margin (4)		3.03			3.26
Efficiency ratio (5)		55.6			57.0
Effective tax rate		(9.4	)		18.7
Average loans and leases	$	39,931,258		$	40,696,212		$	(764,954	)		(1.9	)
Average earning assets		46,022,179			47,967,863			(1,945,683	)		(4.1	)
Average total assets		52,817,786			55,212,254			(2,394,468	)		(4.3	)
Average core deposits (6)		33,750,564			31,770,062			1,980,501			6.2
Average shareholders’ equity		6,069,719			6,116,994			(47,275	)		(0.8	)
Net charge-offs (NCOs)		675,898			113,696			562,202			N.M.
NCOs as a % of average loans and leases		3.39	%		0.56	%

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to the “Significant Items” discussion.
(2)	For the six months ended June 30, 2009, the impact of the convertible preferred stock issued in April of 2008 was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the period. For the six months ended June 30, 2008, the impact of the convertible preferred stock issued in April of 2008 was included from the diluted share calculation because the result was less than basic earnings per common share (dilutive) for the period.
(3)	Net income less expense excluding amortization of intangibles for the period divided by average tangible shareholders’ equity. Average tangible shareholders’ equity equals average total 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 35% tax rate.
(4)	On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
(5)	Noninterest expense less amortization of intangibles ($38.5 million in 2009 and $38.2 million in 2008) divided by the sum of FTE net interest income and noninterest income excluding securities gains (losses).
(6)	Includes noninterest bearing and interest bearing demand deposits, money market deposits, savings and other domestic time deposits, and core certificates of deposit.

- 24 -

EX-99.2

Exhibit 99.2

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Review
June 2009

Table of Contents

Consolidated Balance Sheets	1
Loans and Leases Composition	2
Deposits Composition	3
Consolidated Quarterly Average Balance Sheets	4
Consolidated Quarterly Net Interest Margin Analysis	5
Selected Quarterly Income Statement Data	6
Quarterly Mortgage Banking Income	7
Quarterly Credit Reserves Analysis	8
Quarterly Net Charge-Off Analysis	9
Quarterly Nonaccrual Loans (NALs), Nonperforming Assets (NPAs) and Past Due Loans and Leases	10
Quarterly Common Stock Summary, Capital, and Other Data	11
Consolidated Year to Date Average Balance Sheets	12
Consolidated Year to Date Net Interest Margin Analysis	13
Selected Year to Date Income Statement Data	14
Year to Date Mortgage Banking Income	15
Year to Date Credit Reserves Analysis	16
Year to Date Net Charge-Off Analysis	17
Year to Date Nonaccrual Loans (NALs), Nonperforming Assets (NPAs) and Past Due Loans and Leases	18

Notes:

The preparation of financial statement data in conformity with accounting principals generally accepted in the United States requires management to make estimates and assumptions that affect amounts reported. Actual results could differ from those estimates. Certain prior period amounts have been reclassified to conform to the current period’s presentation.

Huntington Bancshares Incorporated
Consolidated Balance Sheets

										Change
	2009			2008						June ’09 vs ’08
(in thousands, except number of shares)	June 30,			December 31,			June 30,			Amount			Percent
	(Unaudited)						(Unaudited)
Assets
Cash and due from banks	$	2,092,604		$	806,693		$	1,159,819		$	932,785			80.4	%
Federal funds sold and securities purchased under resale agreements		—			37,975			198,333			(198,333	)		(100.0	)
Interest bearing deposits in banks		383,082			292,561			313,855			69,227			22.1
Trading account securities		95,920			88,677			1,096,239			(1,000,319	)		(91.3	)
Loans held for sale		559,017			390,438			365,063			193,954			53.1
Investment securities		5,934,704			4,384,457			4,788,275			1,146,429			23.9
Loans and leases (1)		38,494,889			41,092,165			41,047,140			(2,552,251	)		(6.2	)
Allowance for loan and lease losses		(917,680	)		(900,227	)		(679,403	)		(238,277	)		35.1
Net loans and leases		37,577,209			40,191,938			40,367,737			(2,790,528	)		(6.9	)
Bank owned life insurance		1,391,045			1,364,466			1,341,162			49,883			3.7
Premises and equipment		503,877			519,500			533,789			(29,912	)		(5.6	)
Goodwill		447,879			3,054,985			3,056,691			(2,608,812	)		(85.3	)
Other intangible assets		322,467			356,703			395,250			(72,783	)		(18.4	)
Accrued income and other assets		2,089,448			2,864,466			1,717,628			371,820			21.6
Total Assets	$	51,397,252		$	54,352,859		$	55,333,841		$	(3,936,589	)		(7.1	)%
Liabilities and Shareholders’ Equity
Liabilities
Deposits (2)	$	39,165,132		$	37,943,286		$	38,124,426		$	1,040,706			2.7	%
Short-term borrowings		862,056			1,309,157			2,313,190			(1,451,134	)		(62.7	)
Federal Home Loan Bank advances		926,937			2,588,976			3,058,163			(2,131,226	)		(69.7	)
Other long-term debt		2,508,144			2,331,632			2,608,092			(99,948	)		(3.8	)
Subordinated notes		1,672,887			1,950,097			1,879,900			(207,013	)		(11.0	)
Accrued expenses and other liabilities		1,041,574			1,000,805			966,857			74,717			7.7
Total Liabilities		46,176,730			47,123,953			48,950,628			(2,773,898	)		(5.7	)
Equity
Huntington Bancshares Incorporated shareholders’ equity
Preferred stock — authorized 6,617,808 shares—
5.00% Series B Non-voting, Cumulative Preferred Stock, par value of $0.01 and liquidation value per share of $1,000		1,316,854			1,308,667			—			1,316,854			—
8.50% Series A Non-cumulative Perpetual Convertible Preferred Stock, par value and liquidiation value per share of $1,000;		362,507			569,000			569,000			(206,493	)		(36.3	)
Common stock—
Par value of $0.01 and authorized 1,000,000,000 shares		5,696			3,670			3,670			2,026			55.2
Capital surplus		6,134,590			5,322,428			5,226,326			908,264			17.4
Less treasury shares at cost,		(12,223	)		(15,530	)		(15,224	)		3,001			(19.7	)
Accumulated other comprehensive income (loss):
Unrealized losses on investment securities		(127,124	)		(207,756	)		(146,307	)		19,183			(13.1	)
Unrealized gains on cash flow hedging derivatives		14,220			44,638			(50,544	)		64,764			N.M.
Pension and other postretirement benefit adjustments		(160,621	)		(163,575	)		(46,271	)		(114,350	)		N.M.
Retained (deficit) earnings		(2,313,377	)		367,364			842,563			(3,155,940	)		N.M.
Total Shareholders’ Equity		5,220,522			7,228,906			6,383,213			(1,162,691	)		(18.2	)
Total Liabilities and Shareholders’ Equity	$	51,397,252		$	54,352,859		$	55,333,841		$	(3,936,589	)		(7.1	)%
Common shares issued		569,646,682			366,972,250			367,019,713
Common shares outstanding		568,741,245			366,057,669			366,196,767
Preferred shares issued		1,967,071			1,967,071			569,000
Preferred shares outstanding		1,760,578			1,967,071			569,000

N.M., not a meaningful value.
(1)	See page 2 for detail of loans and leases.
(2)	See page 3 for detail of deposits.

1

Huntington Bancshares Incorporated
Loans and Leases Composition
(Unaudited)

	2009								2008
(in millions)	June 30,				March 31,				December 31,				September 30,				June 30,
Ending Balances by Type
Commercial: (1)
Commercial and industrial (2)	$	13,320	34.6	%	$	13,768	34.8	%	$	13,541	33.0	%	$	13,638	33.1	%	$	13,746	33.5	%
Commercial real estate:
Construction		1,857	4.8			2,074	5.2			2,080	5.1			2,111	5.1			2,136	5.2
Commercial (2)		7,089	18.4			7,187	18.2			8,018	19.5			7,796	18.9			7,565	18.4
Commercial real estate		8,946	23.2			9,261	23.4			10,098	24.6			9,907	24.0			9,701	23.6
Total commercial		22,266	57.8			23,029	58.2			23,639	57.6			23,545	57.1			23,447	57.1
Consumer:
Automobile loans		2,855	7.4			2,894	7.3			3,901	9.5			3,918	9.5			3,759	9.2
Automobile leases		383	1.0			468	1.2			563	1.4			698	1.7			835	2.0
Home equity		7,631	19.8			7,663	19.4			7,556	18.4			7,497	18.2			7,410	18.1
Residential mortgage		4,646	12.1			4,837	12.2			4,761	11.6			4,854	11.8			4,901	11.9
Other loans		714	1.9			657	1.7			672	1.5			680	1.7			695	1.7
Total consumer		16,229	42.2			16,519	41.8			17,453	42.4			17,647	42.9			17,600	42.9
Total loans and leases	$	38,495	100.0		$	39,548	100.0	%	$	41,092	100.0	%	$	41,192	100.0	%	$	41,047	100.0	%
Ending Balances by Business Segment
Retail and Business Banking	$	15,854	41.2		$	16,117	40.8	%	$	16,537	40.2	%	$	16,634	40.4	%	$	16,679	40.6	%
Commercial Banking		8,094	21.0			8,407	21.3			8,532	20.8			8,319	20.2			8,310	20.2
Commercial Real Estate		6,737	17.5			7,003	17.7			6,879	16.7			6,711	16.3			6,432	15.7
Auto Finance and Dealer Services		4,554	11.8			4,830	12.2			5,949	14.5			5,891	14.3			5,949	14.5
Private Financial Group		2,784	7.3			2,696	6.7			2,545	6.2			2,542	6.1			2,547	6.2
Treasury / Other (3)		472	1.2			495	1.3			650	1.6			1,095	2.7			1,130	2.8
Total loans and leases	$	38,495	100.0	%	$	39,548	100.0	%	$	41,092	100.0	%	$	41,192	100.0	%	$	41,047	100.0	%

	2009								2008
	Second				First				Fourth				Third				Second
Average Balances by Business Segment
Retail and Business Banking	$	15,864	40.7		$	16,407	40.1	%	$	16,500	39.8	%	$	16,557	40.4	%	$	16,912	41.2	%
Commercial Banking		8,246	21.1			8,436	20.6			8,531	20.6			8,280	20.2			8,268	20.2
Commercial Real Estate		6,925	17.8			6,973	17.1			6,846	16.5			6,589	16.1			6,295	15.3
Auto Finance and Dealer Services		4,712	12.1			5,823	14.2			5,911	14.3			5,931	14.5			5,880	14.3
Private Financial Group		2,771	7.0			2,599	6.5			2,564	6.2			2,533	6.1			2,527	6.2
Treasury / Other (3)		489	1.3			628	1.5			1,085	2.6			1,114	2.7			1,143	2.8
Total loans and direct financing leases	$	39,007	100.0	%	$	40,866	100.0	%	$	41,437	100.0	%	$	41,004	100.0	%	$	41,025	100.0	%

(1)	There were no commercial loans outstanding that would be considered a concentration of lending to a particular industry or group of industries.
(2)	The 2009 first quarter reflected a net reclassification of $782.2 million from commercial real estate to commercial and industrial.
(3)	Comprised primarily of Franklin loans.

2

Huntington Bancshares Incorporated
Deposits Composition
(Unaudited)

	2009								2008
(in millions)	June 30,				March 31,				December 31,				September 30,				June 30,
Ending Balances by Type
Demand deposits — non-interest bearing	$	6,169	15.8	%	$	5,887	15.1	%	$	5,477	14.4	%	$	5,135	13.7	%	$	5,253	13.8	%
Demand deposits — interest bearing		4,842	12.4			4,306	11.0			4,083	10.8			4,052	10.8			4,074	10.7
Money market deposits		6,622	16.9			5,857	15.0			5,182	13.7			5,565	14.8			6,171	16.2
Savings and other domestic deposits		4,859	12.4			5,007	12.8			4,930	13.0			4,903	13.1			5,090	13.4
Core certificates of deposit		12,197	31.1			12,616	32.3			12,856	33.9			12,270	32.7			11,389	29.9
Total core deposits		34,689	88.6			33,673	86.2			32,528	85.8			31,925	85.1			31,977	84.0
Other domestic deposits of $250,000 or more		846	2.2			1,041	2.7			1,328	3.5			1,749	4.7			1,943	5.1
Brokered deposits and negotiable CDs		3,229	8.2			3,848	9.8			3,355	8.8			2,925	7.8			3,101	8.1
Deposits in foreign offices		401	1.0			508	1.3			732	1.9			970	2.4			1,103	2.8
Total deposits	$	39,165	100.0	%	$	39,070	100.0	%	$	37,943	100.0	%	$	37,569	100.0	%	$	38,124	100.0	%
Total core deposits:
Commercial	$	9,738	28.1	%	$	8,934	26.5	%	$	7,971	24.5	%	$	8,208	25.7	%	$	8,668	27.1	%
Personal		24,951	71.9			24,739	73.5			24,557	75.5			23,717	74.3			23,309	72.9
Total core deposits	$	34,689	100.0	%	$	33,673	100.0	%	$	32,528	100.0	%	$	31,925	100.0	%	$	31,977	100.0	%
Ending Balances by Business Segment
Retail and Business Banking	$	27,852	71.1	%	$	27,728	71.0	%	$	27,314	72.0	%	$	26,626	70.9	%	$	26,238	68.8	%
Commercial Banking		5,614	14.3			5,639	14.4			5,180	13.7			5,946	15.8			6,495	17.0
Commercial Real Estate		404	1.0			418	1.1			433	1.1			494	1.3			495	1.3
Auto Finance and Dealer Services		84	0.2			71	0.2			68	0.2			68	0.2			59	0.2
Private Financial Group		2,728	7.0			2,283	5.8			1,777	4.7			1,584	4.2			1,695	4.4
Treasury / Other (1)		2,483	6.4			2,931	7.5			3,171	8.3			2,851	7.6			3,142	8.3
Total deposits	$	39,165	100.0	%	$	39,070	100.0	%	$	37,943	100.0	%	$	37,569	100.0	%	$	38,124	100.0	%

	2009								2008
	Second				First				Fourth				Third				Second
Average Balances by Business Segment
Retail and Business Banking	$	27,791	70.3	%	$	27,224	71.3	%	$	26,988	71.8	%	$	26,476	70.0	%	$	26,012	68.4	%
Commercial Banking		5,642	14.3			5,324	13.9			5,349	14.2			6,031	16.0			6,425	16.9
Commercial Real Estate		402	1.0			415	1.1			450	1.2			486	1.3			526	1.4
Auto Finance and Dealer Services		72	0.2			65	0.2			63	0.2			64	0.2			56	0.1
Private Financial Group		2,515	6.3			1,971	5.1			1,634	4.4			1,619	4.2			1,547	4.1
Treasury / Other (1)		3,112	7.9			3,190	8.4			3,099	8.2			3,127	8.3			3,461	9.1
Total deposits	$	39,534	100.0	%	$	38,189	100.0	%	$	37,583	100.0	%	$	37,803	100.0	%	$	38,027	100.0	%

⁽¹⁾ Comprised primarily of national market deposits.

3

Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets
(Unaudited)

	Average Balances															Change
Fully taxable equivalent basis	2009						2008									2Q09 vs 2Q08
(in millions)	Second			First			Fourth			Third			Second			Amount			Percent
Assets
Interest bearing deposits in banks	$	369		$	355		$	343		$	321		$	256		$	113			44.1	%
Trading account securities		88			278			940			992			1,243			(1,155	)		(92.9	)
Federal funds sold and securities purchased under resale agreements		—			19			48			363			566			(566	)		(100.0	)
Loans held for sale		709			627			329			274			501			208			41.5
Investment securities:
Taxable		5,181			3,961			3,789			3,975			3,971			1,210			30.5
Tax-exempt		126			465			689			712			717			(591	)		(82.4	)
Total investment securities		5,307			4,426			4,478			4,687			4,688			619			13.2
Loans and leases: (1)
Commercial:
Commercial and industrial		13,523			13,541			13,746			13,629			13,631			(108	)		(0.8	)
Commercial real estate:
Construction		1,946			2,033			2,103			2,090			2,038			(92	)		(4.5	)
Commercial		7,253			8,079			8,115			7,726			7,563			(310	)		(4.1	)
Commercial real estate		9,199			10,112			10,218			9,816			9,601			(402	)		(4.2	)
Total commercial		22,722			23,653			23,964			23,445			23,232			(510	)		(2.2	)
Consumer:
Automobile loans		2,867			3,837			3,899			3,856			3,636			(769	)		(21.1	)
Automobile leases		423			517			636			768			915			(492	)		(53.8	)
Automobile loans and leases		3,290			4,354			4,535			4,624			4,551			(1,261	)		(27.7	)
Home equity		7,640			7,577			7,523			7,453			7,365			275			3.7
Residential mortgage		4,657			4,611			4,737			4,812			5,178			(521	)		(10.1	)
Other loans		698			671			678			670			699			(1	)		(0.1	)
Total consumer		16,285			17,213			17,473			17,559			17,793			(1,508	)		(8.5	)
Total loans and leases		39,007			40,866			41,437			41,004			41,025			(2,018	)		(4.9	)
Allowance for loan and lease losses		(930	)		(913	)		(764	)		(731	)		(654	)		(276	)		(42.2	)
Net loans and leases		38,077			39,953			40,673			40,273			40,371			(2,294	)		(5.7	)
Total earning assets		45,480			46,571			47,575			47,641			48,279			(2,799	)		(5.8	)
Cash and due from banks		2,466			1,553			928			925			943			1,523			N.M.
Intangible assets		780			3,371			3,421			3,441			3,449			(2,669	)		(77.4	)
All other assets		3,701			3,571			3,447			3,384			3,522			179			5.1
Total Assets	$	51,497		$	54,153		$	54,607		$	54,660		$	55,539		$	(4,042	)		(7.3	)%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — noninterest bearing	$	6,021		$	5,544		$	5,205		$	5,080		$	5,061		$	960			19.0	%
Demand deposits — interest bearing		4,547			4,076			3,988			4,005			4,086			461			11.3
Money market deposits		6,355			5,593			5,500			5,860			6,267			88			1.4
Savings and other domestic deposits		5,031			5,041			5,034			5,100			5,242			(211	)		(4.0	)
Core certificates of deposit		12,501			12,784			12,588			11,993			11,058			1,443			13.0
Total core deposits		34,455			33,038			32,315			32,038			31,714			2,741			8.6
Other domestic deposits of $250,000 or more		886			1,069			1,365			1,692			1,842			(956	)		(51.9	)
Brokered deposits and negotiable CDs		3,740			3,449			3,049			3,025			3,361			379			11.3
Deposits in foreign offices		453			633			854			1,048			1,110			(657	)		(59.2	)
Total deposits		39,534			38,189			37,583			37,803			38,027			1,507			4.0
Short-term borrowings		879			1,099			1,748			2,131			2,854			(1,975	)		(69.2	)
Federal Home Loan Bank advances		947			2,414			3,188			3,139			3,412			(2,465	)		(72.2	)
Subordinated notes and other long-term debt		4,640			4,612			4,252			4,382			3,928			712			18.1
Total interest bearing liabilities		39,979			40,770			41,566			42,375			43,160			(3,181	)		(7.4	)
All other liabilities		569			614			817			882			961			(392	)		(40.8	)
Shareholders’ equity		4,928			7,225			7,019			6,323			6,357			(1,429	)		(22.5	)
Total Liabilities and Shareholders’ Equity	$	51,497		$	54,153		$	54,607		$	54,660		$	55,539		$	(4,042	)		(7.3	)%

N.M., not a meaningful value.
(1)	For purposes of this analysis, nonaccrual loans are reflected in the average balances of loans.

4

Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin Analysis
(Unaudited)

	Average Rates (2)
	2009						2008
Fully taxable equivalent basis (1)	Second			First			Fourth			Third			Second
Assets
Interest bearing deposits in banks		0.37	%		0.45	%		1.44	%		2.17	%		2.77	%
Trading account securities		2.22			4.04			5.32			5.45			5.13
Federal funds sold and securities purchased under resale agreements		0.82			0.20			0.24			2.02			2.08
Loans held for sale		5.19			5.04			6.58			6.54			5.98
Investment securities:
Taxable		4.63			5.60			5.74			5.54			5.50
Tax-exempt		6.83			6.61			7.02			6.80			6.77
Total investment securities		4.69			5.71			5.94			5.73			5.69
Loans and leases: (3)
Commercial:
Commercial and industrial		5.00			4.60			5.01			5.46			5.53
Commercial real estate:
Construction		2.78			2.76			4.55			4.69			4.81
Commercial		3.56			3.76			5.07			5.33			5.47
Commercial real estate		3.39			3.55			4.96			5.19			5.32
Total commercial		4.35			4.15			4.99			5.35			5.45
Consumer:
Automobile loans		7.28			7.20			7.17			7.13			7.12
Automobile leases		6.12			6.03			5.82			5.70			5.59
Automobile loans and leases		7.13			7.06			6.98			6.89			6.81
Home equity		5.75			5.13			5.87			6.19			6.43
Residential mortgage		5.12			5.71			5.84			5.83			5.78
Other loans		8.22			8.97			9.25			9.71			9.98
Total consumer		5.95			5.92			6.28			6.41			6.48
Total loans and leases		5.02			4.90			5.53			5.80			5.89
Total earning assets		4.99	%		4.99	%		5.57	%		5.77	%		5.85	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — noninterest bearing		—	%		—	%		—	%		—	%		—	%
Demand deposits — interest bearing		0.18			0.14			0.34			0.51			0.55
Money market deposits		1.14			1.02			1.31			1.66			1.76
Savings and other domestic deposits		1.37			1.50			1.72			1.79			1.91
Core certificates of deposit		3.50			3.81			4.02			4.05			4.36
Total core deposits		2.06			2.28			2.50			2.58			2.68
Other domestic deposits of $250,000 or more		2.61			2.92			3.39			3.50			3.76
Brokered deposits and negotiable CDs		2.54			2.97			3.39			3.37			3.38
Deposits in foreign offices		0.20			0.17			0.90			1.49			1.66
Total deposits		2.11			2.33			2.58			2.66			2.78
Short-term borrowings		0.26			0.25			0.85			1.42			1.66
Federal Home Loan Bank advances		1.13			1.03			3.04			2.92			3.01
Subordinated notes and other long-term debt		2.91			3.29			4.49			4.29			4.21
Total interest bearing liabilities		2.14	%		2.31	%		2.74	%		2.79	%		2.85	%
Net interest rate spread		2.85	%		2.68	%		2.83	%		2.98	%		3.00	%
Impact of non-interest bearing funds on margin		0.25			0.29			0.35			0.31			0.29
Net interest margin		3.10	%		2.97	%		3.18	%		3.29	%		3.29	%

(1)	Fully taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 6 for the FTE adjustment.
(2)	Loan, lease, and deposit average rates include impact of applicable derivatives and non-deferrable fees.
(3)	For purposes of this analysis, nonaccrual loans are reflected in the average balances of loans.

5

Huntington Bancshares Incorporated
Selected Quarterly Income Statement Data ⁽¹⁾
(Unaudited)

	2009						2008									2Q09 vs 2Q08
(in thousands, except per share amounts)	Second			First			Fourth			Third			Second			Amount			Percent
Interest income	$	563,004		$	569,957		$	662,508		$	685,728		$	696,675		$	(133,671	)		(19.2	)%
Interest expense		213,105			232,452			286,143			297,092			306,809			(93,704	)		(30.5	)
Net interest income		349,899			337,505			376,365			388,636			389,866			(39,967	)		(10.3	)
Provision for credit losses		413,707			291,837			722,608			125,392			120,813			292,894			N.M.
Net interest (loss) income after provision for credit losses		(63,808	)		45,668			(346,243	)		263,244			269,053			(332,861	)		N.M.
Service charges on deposit accounts		75,353			69,878			75,247			80,508			79,630			(4,277	)		(5.4	)
Brokerage and insurance income		32,052			39,948			31,233			34,309			35,694			(3,642	)		(10.2	)
Trust services		25,722			24,810			27,811			30,952			33,089			(7,367	)		(22.3	)
Electronic banking		24,479			22,482			22,838			23,446			23,242			1,237			5.3
Bank owned life insurance income		14,266			12,912			13,577			13,318			14,131			135			1.0
Automobile operating lease income		13,116			13,228			13,170			11,492			9,357			3,759			40.2
Mortgage banking income (loss)		30,827			35,418			(6,747	)		10,302			12,502			18,325			N.M.
Securities (losses) gains		(7,340	)		2,067			(127,082	)		(73,790	)		2,073			(9,413	)		N.M.
Other income		57,470			18,359			17,052			37,320			26,712			30,758			N.M.
Total noninterest income		265,945			239,102			67,099			167,857			236,430			29,515			12.5
Personnel costs		171,735			175,932			196,785			184,827			199,991			(28,256	)		(14.1	)
Outside data processing and other services		39,266			32,432			31,230			32,386			30,186			9,080			30.1
Net occupancy		24,430			29,188			22,999			25,215			26,971			(2,541	)		(9.4	)
Equipment		21,286			20,410			22,329			22,102			25,740			(4,454	)		(17.3	)
Amortization of intangibles		17,117			17,135			19,187			19,463			19,327			(2,210	)		(11.4	)
Professional services		18,789			18,253			17,420			13,405			13,752			5,037			36.6
Marketing		7,491			8,225			9,357			7,049			7,339			152			2.1
Automobile operating lease expense		11,400			10,931			10,483			9,093			7,200			4,200			58.3
Telecommunications		6,088			5,890			5,892			6,007			6,864			(776	)		(11.3	)
Printing and supplies		4,151			3,572			4,175			4,316			4,757			(606	)		(12.7	)
Goodwill impairment		4,231			2,602,713			—			—			—			4,231			—
Other expense		13,998			45,088			50,237			15,133			35,676			(21,678	)		(60.8	)
Total noninterest expense		339,982			2,969,769			390,094			338,996			377,803			(37,821	)		(10.0	)
(Loss) Income before income taxes		(137,845	)		(2,684,999	)		(669,238	)		92,105			127,680			(265,525	)		N.M.
(Benefit) Provision for income taxes		(12,750	)		(251,792	)		(251,949	)		17,042			26,328			(39,078	)		N.M.
Net (loss) income	$	(125,095	)	$	(2,433,207	)	$	(417,289	)	$	75,063		$	101,352		$	(226,447	)		N.M.	%
Dividends on preferred shares		57,451			58,793			23,158			12,091			11,151			46,300			N.M.
Net (loss) income applicable to common shares	$	(182,546	)	$	(2,492,000	)	$	(440,447	)	$	62,972		$	90,201		$	(272,747	)		N.M.	%
Average common shares — basic		459,246			366,919			366,054			366,124			366,206			93,040			25.4	%
Average common shares — diluted (2)		459,246			366,919			366,054			367,361			367,234			92,012			25.1	%
Per common share
Net (loss) income — basic	$	(0.40	)	$	(6.79	)	$	(1.20	)	$	0.17		$	0.25		$	(0.65	)		N.M.	%
Net (loss) income — diluted		(0.40	)		(6.79	)		(1.20	)		0.17			0.25			(0.65	)		N.M.
Cash dividends declared		0.0100			0.0100			0.1325			0.1325			0.1325			(0.123	)		(92.8	)
Return on average total assets		(0.97	)%		(18.22	)%		(3.04	)%		0.55	%		0.73	%		(1.70	)%		N.M.
Return on average total shareholders’ equity		(10.2	)		N.M.			(23.6	)		4.7			6.4			(16.6	)		N.M.
Return on average tangible shareholders’ equity (3)		(10.3	)		18.4			(43.2	)		11.6			15.0			(25.3	)		N.M.
Net interest margin (4)		3.10			2.97			3.18			3.29			3.29			(0.19	)		(5.8	)
Efficiency ratio (5)		51.0			60.5			64.6			50.3			56.9			(5.9	)		(10.4	)
Effective tax rate (benefit)		(9.2	)		(9.4	)		(37.6	)		18.5			20.6			(29.8	)		N.M.
Revenue — fully taxable equivalent (FTE)
Net interest income	$	349,899		$	337,505		$	376,365		$	388,636		$	389,866		$	(39,967	)		(10.3	)
FTE adjustment		1,216			3,582			3,641			5,451			5,624			(4,408	)		(78.4	)
Net interest income (4)		351,115			341,087			380,006			394,087			395,490			(44,375	)		(11.2	)
Noninterest income		265,945			239,102			67,099			167,857			236,430			29,515			12.5
Total revenue (4)	$	617,060		$	580,189		$	447,105		$	561,944		$	631,920		$	(14,860	)		(2.4	)%

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to the “Significant Items” discussion.
(2)	For all the quarterly periods presented above, the impact of the convertible preferred stock issued in April of 2008 was excluded from the diluted share calculation because the result would have been higher than basic earnings per common share (anti-dilutive) for the periods.
(3)	Net income (loss) excluding expense for amortization of intangibles for the period divided by average tangible shareholders’ equity. Average tangible shareholders’ equity equals average stockholders’ equity less equals average intangible assets and goodwill. Expense for amortization of intangibles and average intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
(4)	On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
(5)	Noninterest expense less amortization of intangibles divided by the sum of FTE net interest income and non-interest income excluding securities (losses) gains.

6

Huntington Bancshares Incorporated
Quarterly Mortgage Banking Income
(Unaudited)

	2009						2008									2Q09 vs 2Q08
(in thousands, except as noted)	Second			First			Fourth			Third			Second			Amount			Percent
Mortgage Banking Income
Origination and secondary marketing	$	31,782		$	29,965		$	7,180		$	7,647		$	13,098		$	18,684			N.M.	%
Servicing fees		12,045			11,840			11,660			11,838			11,166			879			7.9
Amortization of capitalized servicing (1)		(14,445	)		(12,285	)		(6,462	)		(6,234	)		(7,024	)		(7,421	)		N.M.
Other mortgage banking income		5,381			9,404			2,959			3,519			5,959			(578	)		(9.7	)
Sub-total		34,763			38,924			15,337			16,770			23,199			11,564			49.8
MSR valuation adjustment (1)		46,551			(10,389	)		(63,355	)		(10,251	)		39,031			7,520			19.3
Net trading (losses) gains related to MSR hedging		(50,487	)		6,883			41,271			3,783			(49,728	)		(759	)		1.5
Total mortgage banking income (loss)	$	30,827		$	35,418		$	(6,747	)	$	10,302		$	12,502		$	18,325			N.M.	%
Average trading account securities used to hedge MSRs (in millions)	$	20		$	223		$	857		$	941		$	1,190		$	(1,170	)		(98.3	)%
Capitalized mortgage servicing rights (2)		219,282			167,838			167,438			230,398			240,024			(20,742	)		(8.6	)
Total mortgages serviced for others (in millions) (2)		16,246			16,315			15,754			15,741			15,770			476			3.0
MSR % of investor servicing portfolio		1.35	%		1.03	%		1.06	%		1.46	%		1.52	%		(0.17	)%		(11.2	)
Net Impact of MSR Hedging
MSR valuation adjustment (1)	$	46,551		$	(10,389	)	$	(63,355	)	$	(10,251	)	$	39,031		$	7,520			19.3	%
Net trading (losses) gains related to MSR hedging		(50,487	)		6,883			41,271			3,783			(49,728	)		(759	)		1.5
Net interest income related to MSR hedging		199			2,441			9,473			8,368			9,364			(9,165	)		(97.9	)
Net impact of MSR hedging	$	(3,737	)	$	(1,065	)	$	(12,611	)	$	1,900		$	(1,333	)	$	(2,404	)		N.M.	%

N.M., not a meaningful value.
(1)	The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing.
(2)	At period end.

7

Huntington Bancshares Incorporated
Quarterly Credit Reserves Analysis
(Unaudited)

	2009						2008
(in thousands)	Second			First			Fourth			Third			Second
Allowance for loan and lease losses, beginning of period	$	838,549		$	900,227		$	720,738		$	679,403		$	627,615
Loan and lease losses		(359,444	)		(353,005	)		(571,053	)		(96,388	)		(78,084	)
Recoveries of loans previously charged off		25,037			11,514			10,433			12,637			12,837
Net loan and lease losses		(334,407	)		(341,491	)		(560,620	)		(83,751	)		(65,247	)
Provision for loan and lease losses		413,538			289,001			728,046			125,086			117,035
Economic reserve transfer		—			—			12,063			—			—
Allowance of assets sold		—			(9,188	)		—			—			—
Allowance for loan and lease losses, end of period	$	917,680		$	838,549		$	900,227		$	720,738		$	679,403
Allowance for unfunded loan commitments and letters of credit, beginning of period	$	46,975		$	44,139		$	61,640		$	61,334		$	57,556
Provision for (Reduction in) unfunded loan commitments and letters of credit losses		169			2,836			(5,438	)		306			3,778
Economic reserve transfer		—			—			(12,063	)		—			—
Allowance for unfunded loan commitments and letters of credit, end of period	$	47,144		$	46,975		$	44,139		$	61,640		$	61,334
Total allowances for credit losses	$	964,824		$	885,524		$	944,366		$	782,378		$	740,737
Allowance for loan and lease losses (ALLL) as % of:
Total loans and leases		2.38	%		2.12	%		2.19	%		1.75	%		1.66	%
Nonaccrual loans and leases (NALs)		50			54			60			123			127
Nonperforming assets (NPAs)		46			47			55			107			109
Total allowances for credit losses (ACL) as % of:
Total loans and leases		2.51	%		2.24	%		2.30	%		1.90	%		1.80	%
Nonaccrual loans and leases		53			57			63			134			138
Nonperforming assets		48			50			58			116			119

8

Huntington Bancshares Incorporated
Quarterly Net Charge-Off Analysis
(Unaudited)

	2009						2008
(in thousands)	Second			First			Fourth			Third			Second
Net charge-offs by loan and lease type:
Commercial and industrial	$	98,300		$	210,648	(1)	$	473,426	(2)	$	29,646		$	12,361
Commercial real estate:
Construction		31,360			25,642			2,390			3,539			575
Commercial		141,261			57,139			35,991			7,446			14,524
Commercial real estate		172,621			82,781			38,381			10,985			15,099
Total commercial		270,921			293,429			511,807			40,631			27,460
Consumer:
Automobile loans		12,379			14,971			14,885			9,813			8,522
Automobile leases		2,227			3,086			3,666			3,532			2,928
Automobile loans and leases		14,606			18,057			18,551			13,345			11,450
Home equity		24,687			17,680			19,168			15,828			17,345
Residential mortgage		17,160			6,298			7,328			6,706			4,286
Other loans		7,033			6,027			3,766			7,241			4,706
Total consumer		63,486			48,062			48,813			43,120			37,787
Total net charge-offs	$	334,407		$	341,491		$	560,620		$	83,751		$	65,247
Net charge-offs — annualized percentages:
Commercial:
Commercial and industrial (1), (2)		2.91	%		6.22	%		13.78	%		0.87	%		0.36	%
Commercial real estate:
Construction		6.45			5.05			0.45			0.68			0.11
Commercial		7.79			2.83			1.77			0.39			0.77
Commercial real estate		7.51			3.27			1.50			0.45			0.63
Total commercial		4.77			4.96			8.54			0.69			0.47
Consumer:
Automobile loans		1.73			1.56			1.53			1.02			0.94
Automobile leases		2.11			2.39			2.31			1.84			1.28
Automobile loans and leases		1.78			1.66			1.64			1.15			1.01
Home equity		1.29			0.93			1.02			0.85			0.94
Residential mortgage		1.47			0.55			0.62			0.56			0.33
Other loans		4.03			3.59			2.22			4.32			2.69
Total consumer		1.56			1.12			1.12			0.98			0.85
Net charge-offs as a % of average loans		3.43	%		3.34	%		5.41	%		0.82	%		0.64	%

(1)	The 2009 first quarter included charge-offs totaling $128,338 thousand associated with the Franklin restructuring.
(2)	The 2008 fourth quarter included charge-offs totaling $423,269 thousand associated with Franklin.

9

Huntington Bancshares Incorporated
Quarterly Nonaccrual Loans (NALs), Nonperforming Assets (NPAs) and Past Due Loans and Leases
(Unaudited)

	2009						2008
(in thousands)	June 30,			March 31,			December 31,			September 30,			June 30,
Nonaccrual loans and leases (NALs):
Commercial and industrial (1)	$	456,734		$	398,286		$	932,648		$	174,207		$	161,345
Commercial real estate		850,846			629,886			445,717			298,844			261,739
Residential mortgage (1)		475,488			486,955			98,951			85,163			82,882
Home equity		35,299			37,967			24,831			27,727			29,076
Total nonaccrual loans and leases		1,818,367			1,553,094			1,502,147			585,941			535,042
Other real estate, net:
Residential (1)		107,954			143,856			63,058			59,302			59,119
Commercial		64,976			66,906			59,440			14,176			13,259
Total other real estate, net		172,930			210,762			122,498			73,478			72,378
Impaired loans held for sale (2)		11,287			11,887			12,001			13,503			14,759
Other NPAs (3)		—			—			—			2,397			2,557
Total nonperforming assets	$	2,002,584		$	1,775,743		$	1,636,646		$	675,319		$	624,736
Nonperforming Franklin loans (1)
Commercial	$	—		$	—		$	650,225		$	—		$	—
Residential mortgage		342,207			360,106			—			—			—
OREO		43,623			79,596			—			—			—
Home Equity		2,437			6,000			—			—			—
Total nonperforming Franklin loans	$	388,267		$	445,702		$	650,225		$	—		$	—
Nonaccrual loans and leases as a % of total loans and leases (NAL ratio)		4.72	%		3.93	%		3.66	%		1.42	%		1.30	%
NPA ratio (4)		5.18			4.46			3.97			1.64			1.52

	2009						2008
(in thousands)	Second			First			Fourth			Third			Second
Nonperforming assets, beginning of period	$	1,775,743		$	1,636,646		$	675,319		$	624,736		$	520,406
New nonperforming assets		750,318			622,515			509,320			175,345			256,308
Franklin impact, net (1)		(57,436	)		(204,523	)		650,225			—			—
Returns to accruing status		(40,915	)		(36,056	)		(13,756	)		(9,104	)		(5,817	)
Loan and lease losses		(303,327	)		(172,416	)		(100,335	)		(52,792	)		(40,808	)
Payments		(95,124	)		(61,452	)		(66,536	)		(43,319	)		(46,091	)
Sales		(26,675	)		(8,971	)		(17,591	)		(19,547	)		(59,262	)
Nonperforming assets, end of period	$	2,002,584		$	1,775,743		$	1,636,646		$	675,319		$	624,736
Accruing loans and leases past due 90 days or more:
Commercial and industrial	$	—		$	—		$	10,889		$	24,407		$	9,805
Commercial real estate		—			—			59,425			58,867			24,052
Residential mortgage (excluding loans guaranteed by the U.S. government)		97,937			88,386			71,553			58,280			52,006
Home equity		35,328			35,717			29,039			23,224			26,464
Other loans and leases		13,474			15,606			18,039			14,580			13,575
Total, excl. loans guaranteed by the U.S. government	$	146,739		$	139,709		$	188,945		$	179,358		$	125,902
Add: loans guaranteed by U.S. government		99,379			88,551			82,576			68,729			65,021
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. government	$	246,118		$	228,260		$	271,521		$	248,087		$	190,923
Excluding loans guaranteed by the U.S. government, as a percent of total loans and leases		0.38	%		0.35	%		0.46	%		0.44	%		0.31	%
Guaranteed by U.S. government, as a percent of total loans and leases		0.26	%		0.22	%		0.20	%		0.17	%		0.16	%
Including loans guaranteed by the U.S. government, as a percent of total loans and leases		0.64	%		0.58	%		0.66	%		0.60	%		0.47	%
Accruing restructured loans:
Commercial (1)	$	267,975		$	201,508		$	185,333		$	364,939		$	368,379
Residential mortgage		158,568			108,011			82,857			71,512			57,802
Other		35,720			27,014			41,094			40,414			34,094
Total accruing restructured loans	$	462,263		$	336,533		$	309,284		$	476,865		$	460,275

(1)	Franklin loans were reported as accruing restructured commercial loans for the three-month periods ended June 30, 2008, and September 30, 2008. For the three-month period ended December 31, 2008, Franklin loans were reported as nonaccruing commercial and industrial loans. For the three-month periods ended March 31, 2009, and June 30, 2009, nonaccruing Franklin loans were reported as residential mortgage loans, home equity loans, and OREO; reflecting the 2009 first quarter restructuring.
(2)	Represents impaired loans obtained from the Sky Financial acquisition. Held for sale loans are carried at the lower of cost or fair value less costs to sell.
(3)	Other NPAs represent certain investment securities backed by mortgage loans to borrowers with lower FICO scores.
(4)	Nonperforming assets divided by the sum of loans and leases, impaired loans held for sale, net other real estate, and other NPAs.

10

Huntington Bancshares Incorporated
Quarterly Common Stock Summary, Capital, and Other Data
(Unaudited)

Quarterly common stock summary

	2009				2008
(in thousands, except per share amounts)	Second		First		Fourth		Third		Second
Common stock price, per share
High (1)	$	6.180	$	8.000	$	11.650	$	13.500	$	11.750
Low (1)		1.550		1.000		5.260		4.370		4.940
Close		4.180		1.660		7.660		7.990		5.770
Average closing price		3.727		2.733		8.276		7.510		8.783
Dividends, per share
Cash dividends declared per common share	$	0.0100	$	0.0100	$	0.1325	$	0.1325	$	0.1325
Common shares outstanding
Average — basic		459,246		366,919		366,054		366,124		366,206
Average — diluted (2)		459,246		366,919		366,054		367,361		367,234
Ending		568,741		390,682		366,058		366,069		366,197
Book value per common share	$	6.23	$	7.80	$	14.62	$	15.86	$	15.88
Tangible book value per common share (3)		5.07		6.08		5.64		6.85		6.83

Capital data

	2009						2008
(in millions)	June 30,			March 31,			December 31,			September 30,			June 30,
Calculation of tangible equity / asset ratio:
Total shareholders’ equity	$	5,221		$	4,815		$	7,229		$	6,376		$	6,383
Less: goodwill		(448	)		(452	)		(3,055	)		(3,056	)		(3,057	)
Less: other intangible assets		(322	)		(340	)		(357	)		(376	)		(395	)
Add: related deferred tax liability (3)		113			119			125			132			138
Total tangible equity		4,563			4,142			3,942			3,075			3,070
Less: Preferred equity		(1,679	)		(1,768	)		(1,878	)		(569	)		(569	)
Total tangible common equity	$	2,884		$	2,374		$	2,064		$	2,506		$	2,501
Total assets	$	51,397		$	51,702		$	54,353		$	54,661		$	55,334
Less: goodwill		(448	)		(452	)		(3,055	)		(3,056	)		(3,057	)
Less: other intangible assets		(322	)		(340	)		(357	)		(376	)		(395	)
Add: related deferred tax liability (3)		113			119			125			132			138
Total tangible assets	$	50,740		$	51,029		$	51,066		$	51,360		$	52,020
Tangible equity / tangible asset ratio		8.99	%		8.12	%		7.72	%		5.99	%		5.90	%
Tangible common equity / tangible asset ratio		5.68			4.65			4.04			4.88			4.81
Other capital data:
Total risk-weighted assets	$	45,457		$	46,313		$	46,994		$	46,608		$	46,602
Tier 1 leverage ratio (4)		10.62	%		9.67	%		9.82	%		7.99	%		7.88	%
Tier 1 common risk-based capital ratio (4)		6.80			5.64			5.05			5.89			5.81
Tier 1 risk-based capital ratio (4)		11.86			11.16			10.72			8.80			8.82
Total risk-based capital ratio (4)		14.95			14.28			13.91			12.03			12.05
Tangible equity / risk-weighted assets ratio		10.04			8.94			8.39			6.60			6.59
Other data:
Number of employees (full-time equivalent)		10,252			10,540			10,951			10,901			11,251
Number of domestic full-service banking offices (5)		610			608			613			612			625

(1)	High and low stock prices are intra-day quotes obtained from NASDAQ.
(2)	For all of the quarterly periods presented above, the impact of the convertible preferred stock issued in April of 2008 was excluded from the diluted share calculation because the result would have been higher than basic earnings per common share (anti-dilutive) for the periods.
(3)	Other intangible assets are net of deferred tax liability, and calculated assuming a 35% tax rate.
(4)	Based on an interim decision by the banking agencies on December 14, 2006, Huntington has excluded the impact of adopting Statement 158 from the regulatory capital calculations.
(5)	Includes 9 Private Financial Group offices.

11

Huntington Bancshares Incorporated
Consolidated Year to Date Average Balance Sheets
(Unaudited)

	YTD Average Balances
Fully taxable equivalent basis	Six Months Ended June 30,						Change
(in millions)	2009			2008			Amount			Percent
Assets
Interest bearing deposits in banks	$	362		$	274		$	88			32.1	%
Trading account securities		182			1,214			(1,032	)		(85.0	)
Federal funds sold and securities purchased under resale agreements		9			668			(659	)		(98.7	)
Loans held for sale		668			533			135			25.3
Investment securities:
Taxable		4,575			3,873			702			18.1
Tax-exempt		295			710			(415	)		(58.5	)
Total investment securities		4,870			4,583			287			6.3
Loans and leases: (1)
Commercial:
Commercial and industrial		13,532			13,487			45			0.3
Commercial real estate:
Construction		1,989			2,026			(37	)		(1.8	)
Commercial		7,664			7,418			246			3.3
Commercial real estate		9,653			9,444			209			2.2
Total commercial		23,185			22,931			254			1.1
Consumer:
Automobile loans		3,350			3,472			(122	)		(3.5	)
Automobile leases		470			1,003			(533	)		(53.1	)
Automobile loans and leases		3,820			4,475			(655	)		(14.6	)
Home equity		7,609			7,320			289			3.9
Residential mortgage		4,634			5,264			(630	)		(12.0	)
Other loans		683			706			(23	)		(3.3	)
Total consumer		16,746			17,765			(1,019	)		(5.7	)
Total loans and leases		39,931			40,696			(765	)		(1.9	)
Allowance for loan and lease losses		(922	)		(642	)		(280	)		(43.6	)
Net loans and leases		39,009			40,054			(1,045	)		(2.6	)
Total earning assets		46,022			47,968			(1,946	)		(4.1	)
Cash and due from banks		2,012			990			1,022			N.M.
Intangible assets		2,069			3,460			(1,391	)		(40.2	)
All other assets		3,637			3,436			201			5.8
Total Assets	$	52,818		$	55,212		$	(2,394	)		(4.3)	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — noninterest bearing	$	5,784		$	5,047		$	737			14.6	%
Demand deposits — interest bearing		4,312			4,010			302			7.5
Money market deposits		5,975			6,510			(535	)		(8.2	)
Savings and other domestic deposits		5,036			5,228			(192	)		(3.7	)
Core certificates of deposit		12,643			10,975			1,668			15.2
Total core deposits		33,750			31,770			1,980			6.2
Other domestic deposits of $250,000 or more		977			1,760			(783	)		(44.5	)
Brokered deposits and negotiable CDs		3,596			3,451			145			4.2
Deposits in foreign offices		542			998			(456	)		(45.7	)
Total deposits		38,865			37,979			886			2.3
Short-term borrowings		988			2,813			(1,825	)		(64.9	)
Federal Home Loan Bank advances		1,677			3,399			(1,722	)		(50.7	)
Subordinated notes and other long-term debt		4,627			3,872			755			19.5
Total interest bearing liabilities		40,373			43,016			(2,643	)		(6.1	)
All other liabilities		591			1,032			(441	)		(42.7	)
Shareholders’ equity		6,070			6,117			(47	)		(0.8	)
Total Liabilities and Shareholders’ Equity	$	52,818		$	55,212		$	(2,394	)		(4.3)	%

N.M., not a meaningful value.
(1)	For purposes of this analysis, nonaccrual loans are reflected in the average balances of loans.

12

Huntington Bancshares Incorporated
Consolidated Year to Date Net Interest Margin Analysis
(Unaudited)

	YTD Average Rates (2)
	Six Months Ended June 30,
Fully Taxable Equivalent basis (1)	2009			2008
Assets
Interest bearing deposits in banks		0.41	%		3.43	%
Trading account securities		3.61			5.18
Federal funds sold and securities purchased under resale agreements		0.21			2.65
Loans held for sale		5.12			5.68
Investment securities:
Taxable		5.05			5.60
Tax-exempt		6.68			6.76
Total investment securities		5.15			5.78
Loans and leases (3):
Commercial:
Commercial and industrial		4.80			5.92
Commercial real estate:
Construction		2.77			5.34
Commercial		3.66			5.86
Commercial real estate		3.48			5.75
Total commercial		4.25			5.85
Consumer:
Automobile loans		7.23			7.18
Automobile leases		6.07			5.56
Automobile loans and leases		7.09			6.82
Home equity		5.44			6.82
Residential mortgage		5.41			5.82
Other loans		8.58			10.21
Total consumer		5.94			6.66
Total loans and leases		4.96			6.20
Total earning assets		5.00	%		6.13	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — noninterest bearing		—	%		—	%
Demand deposits — interest bearing		0.16			0.68
Money market deposits		1.09			2.31
Savings and other domestic deposits		1.43			2.13
Core certificates of deposit		3.66			4.52
Total core deposits		2.17			2.94
Other domestic deposits of $250,000 or more		2.78			4.05
Brokered deposits and negotiable CDs		2.74			3.92
Deposits in foreign offices		0.18			1.88
Total deposits		2.22			3.07
Short-term borrowings		0.26			2.21
Federal Home Loan Bank advances		1.06			3.47
Subordinated notes and other long-term debt		3.10			4.66
Total interest bearing liabilities		2.22			3.19
Net interest rate spread		2.78			2.94
Impact of non-interest bearing funds on margin		0.25			0.32
Net interest margin		3.03	%		3.26	%

(1)	Fully taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 14 for the FTE adjustment.
(2)	Loan and lease and deposit average rates include impact of applicable derivatives and non-deferrable fees.
(3)	For purposes of this analysis, nonaccrual loans are reflected in the average balances of loans.

13

Huntington Bancshares Incorporated
Selected Year to Date Income Statement Data ⁽¹⁾
(Unaudited)

	Six Months Ended June 30,						Change
(in thousands, except per share amounts)	2009			2008			Amount			Percent
Interest income	$	1,132,961		$	1,450,086		$	(317,125	)		(21.9	)%
Interest expense		445,557			683,396			(237,839	)		(34.8	)
Net interest income		687,404			766,690			(79,286	)		(10.3	)
Provision for credit losses		705,544			209,463			496,081			N.M.
Net interest (loss) income after provision for credit losses		(18,140	)		557,227			(575,367	)		N.M.
Service charges on deposit accounts		145,231			152,298			(7,067	)		(4.6	)
Brokerage and insurance income		72,000			72,254			(254	)		(0.4	)
Trust services		50,532			67,217			(16,685	)		(24.8	)
Electronic banking		46,961			43,983			2,978			6.8
Bank owned life insurance income		27,178			27,881			(703	)		(2.5	)
Automobile operating lease income		26,344			15,189			11,155			73.4
Mortgage banking income		66,245			5,439			60,806			N.M.
Securities (losses) gains		(5,273	)		3,502			(8,775	)		N.M.
Other income		75,829			84,419			(8,590	)		(10.2	)
Total noninterest income		505,047			472,182			32,865			7.0
Personnel costs		347,667			401,934			(54,267	)		(13.5	)
Outside data processing and other services		71,698			64,547			7,151			11.1
Net occupancy		53,618			60,214			(6,596	)		(11.0	)
Equipment		41,696			49,534			(7,838	)		(15.8	)
Amortization of intangibles		34,252			38,244			(3,992	)		(10.4	)
Professional services		37,042			22,842			14,200			62.2
Marketing		15,716			16,258			(542	)		(3.3	)
Automobile operating lease expense		22,331			11,706			10,625			90.8
Telecommunications		11,978			13,109			(1,131	)		(8.6	)
Printing and supplies		7,723			10,379			(2,656	)		(25.6	)
Goodwill impairment		2,606,944			—			2,606,944			—
Other expense		59,086			59,517			(431	)		(0.7	)
Total noninterest expense		3,309,751			748,284			2,561,467			N.M.
(Loss) Income before income taxes		(2,822,844	)		281,125			(3,103,969	)		N.M.
(Benefit) Provision for income taxes		(264,542	)		52,705			(317,247	)		N.M.
Net (loss) income	$	(2,558,302	)	$	228,420		$	(2,786,722	)		N.M.	%
Dividends declared on preferred shares		116,244			11,151			105,093			N.M.
Net (loss) income applicable to common shares	$	(2,674,546	)	$	217,269		$	(2,891,815	)		N.M.	%
Average common shares — basic		413,083			366,221			46,862			12.8	%
Average common shares — diluted (2)		413,083			387,322			25,761			6.7
Per common share
Net (loss) income per common share — basic	$	(6.47	)	$	0.59		$	(7.06	)		N.M.	%
Net (loss) income per common share — diluted		(6.47	)		0.59			(7.06	)		N.M.
Cash dividends declared		0.0200			0.3975			(0.3775	)		(95.0	)
Return on average total assets		(9.77)	%		0.83	%		(10.60	)%		N.M.	%
Return on average total shareholders’ equity		(85.0	)		7.5			(92.5	)		N.M.
Return on average tangible shareholders’ equity (3)		(124.2	)		18.2			(142.4	)		N.M.
Net interest margin (4)		3.03			3.26			(0.23	)		(7.1	)
Efficiency ratio (5)		55.6			57.0			(1.4	)		(2.5	)
Effective tax rate (benefit)		(9.4	)		18.7			(28.1	)		N.M.
Revenue — fully taxable equivalent (FTE)
Net interest income	$	687,404		$	766,690		$	(79,286	)		(10.3	)%
FTE adjustment (4)		4,798			11,126			(6,328	)		(56.9	)
Net interest income		692,202			777,816			(85,614	)		(11.0	)
Noninterest income		505,047			472,182			32,865			7.0
Total revenue	$	1,197,249		$	1,249,998		$	(52,749	)		(4.2	)%

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to the “Significant Items” discussion.
(2)	For the six months ended June 30, 2009, the impact of the convertible preferred stock issued in April of 2008 was excluded from the diluted share calculation because the result was more than basic earnings per common share (anti-dilutive) for the period. For the six months ended June 30, 2008, the impact of the convertible preferred stock issued in April of 2008 was included in the diluted share calculation because the result was less than basic earnings per common share (dilutive) for the period.
(3)	Net income excluding expense for amortization of intangibles for the period divided by average tangible shareholders’ equity. Average tangible shareholders’ equity equals average total 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 35% tax rate.
(4)	On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
(5)	Noninterest expense less amortization of intangibles divided by the sum of FTE net interest income and noninterest income excluding securities (losses) gains.

14

Huntington Bancshares Incorporated
Year to Date Mortgage Banking Income
(Unaudited)

	Six Months Ended June 30,						Change
(in thousands, except as noted)	2009			2008			Amount			Percent
Mortgage Banking Income
Origination and secondary marketing	$	61,747		$	22,430		$	39,317			N.M.	%
Servicing fees		23,885			22,060			1,825			8.3
Amortization of capitalized servicing (1)		(26,730	)		(13,938	)		(12,792	)		(91.8	)
Other mortgage banking income		14,785			10,290			4,495			43.7
Sub-total		73,687			40,842			32,845			80.4
MSR valuation adjustment (1)		36,162			20,938			15,224			72.7
Net trading losses related to MSR hedging		(43,604	)		(56,341	)		12,737			(22.6	)
Total mortgage banking income	$	66,245		$	5,439		$	60,806			N.M.	%
Average trading account securities used to hedge MSRs (in millions)	$	121		$	1,164		$	(1,043	)		(89.6	)%
Capitalized mortgage servicing rights (2)		219,282			240,024			(20,742	)		(8.6	)
Total mortgages serviced for others (in millions) (2)		16,246			15,770			476			3.0
MSR % of investor servicing portfolio		1.35	%		1.52	%		(0.17	)%		(11.2	)
Net Impact of MSR Hedging
MSR valuation adjustment (1)	$	36,162		$	20,938		$	15,224			72.7	%
Net trading losses related to MSR hedging		(43,604	)		(56,341	)		12,737			(22.6	)
Net interest income related to MSR hedging		2,640			15,298			(12,658	)		(82.7	)
Net impact of MSR hedging	$	(4,802	)	$	(20,105	)	$	15,303			(76.1	)%

N.M., not a meaningful value.
(1)	The change in fair value for the period represents the MSR valuation adjustment, net of amortization of capitalized servicing.
(2)	At period end.

15

Huntington Bancshares Incorporated
Year to Date Credit Reserves Analysis
(Unaudited)

	Six Months Ended June 30,
(in thousands)	2009			2008
Allowance for loan and lease losses, beginning of period	$	900,227		$	578,442
Loan and lease losses		(712,449	)		(138,888	)
Recoveries of loans previously charged off		36,551			25,192
Net loan and lease losses		(675,898	)		(113,696	)
Provision for loan and lease losses		702,539			214,657
Allowance of assets sold		(9,188	)		—
Allowance for loan and lease losses, end of period	$	917,680		$	679,403
Allowance for unfunded loan commitments and letters of credit, beginning of period	$	44,139		$	66,528
(Reduction in) provision for unfunded loan commitments and letters of credit losses		3,005			(5,194	)
Allowance for unfunded loan commitments and letters of credit, end of period	$	47,144		$	61,334
Total allowances for credit losses	$	964,824		$	740,737
Allowance for loan and lease losses (ALLL) as % of:
Total loans and leases		2.38	%		1.66	%
Nonaccrual loans and leases (NALs)		50			127
Nonperforming assets (NPAs)		46			109
Total allowances for credit losses (ACL) as % of:
Total loans and leases		2.51	%		1.80	%
Nonaccrual loans and leases		53			138
Nonperforming assets		48			119

16

Huntington Bancshares Incorporated
Year to Date Net Charge-Off Analysis
(Unaudited)

	Six Months Ended June 30,
(in thousands)	2009			2008
Net charge-offs by loan and lease type:
Commercial:
Commercial and industrial	$	308,948	(1)	$	23,093
Commercial real estate:
Construction		57,002			697
Commercial		198,400			18,677
Commercial real estate		255,402			19,374
Total commercial		564,350			42,467
Consumer:
Automobile loans		27,350			16,530
Automobile leases		5,313			6,139
Automobile loans and leases		32,663			22,669
Home equity		42,367			32,560
Residential mortgage		23,458			7,213
Other loans		13,060			8,787
Total consumer		111,548			71,229
Total net charge-offs	$	675,898		$	113,696
Net charge-offs — annualized percentages:
Commercial:
Commercial and industrial (1)		4.57	%		0.34	%
Commercial real estate:
Construction		5.73			0.07
Commercial		5.18			0.50
Commercial real estate		5.29			0.41
Total commercial		4.87			0.37
Consumer:
Automobile loans		1.63			0.95
Automobile leases		2.26			1.22
Automobile loans and leases		1.71			1.01
Home equity		1.11			0.89
Residential mortgage		1.01			0.27
Other loans		3.82			2.49
Total consumer		1.33			0.80
Net charge-offs as a % of average loans		3.39	%		0.56	%

⁽¹⁾ The 2009 first six-month period included net charge-offs totaling $118,255 thousand associated with the Franklin restructuring.

17

Huntington Bancshares Incorporated
Year to Date Nonaccrual Loans (NALs), Nonperforming Assets (NPAs) and Past Due Loans and Leases
(Unaudited)

	June 30,
(in thousands)	2009			2008
Nonaccrual loans and leases (NALs):
Commercial and industrial (1)	$	456,734		$	161,345
Commercial real estate		850,846			261,739
Residential mortgage (1)		475,488			82,882
Home equity		35,299			29,076
Total nonaccrual loans and leases		1,818,367			535,042
Other real estate, net:
Residential		107,954			59,119
Commercial		64,976			13,259
Total other real estate, net		172,930			72,378
Impaired loans held for sale (2)		11,287			14,759
Other NPAs (3)		—			2,557
Total nonperforming assets	$	2,002,584		$	624,736
Nonperforming Franklin loans (1)
Commercial	$	—		$	—
Residential mortgage		342,207			—
OREO		43,623			—
Home Equity		2,437			—
Total nonperforming Franklin loans	$	388,267		$	—
Nonaccrual loans and leases as a % of total loans and leases (NAL ratio)		4.72	%		1.30	%
NPA ratio (4)		5.18			1.52

	Six Months Ended June 30,
(in thousands)	2009			2008
Nonperforming assets, beginning of period	$	1,636,646		$	472,902
New nonperforming assets		1,372,833			397,398
Franklin impact, net (1)		(261,959	)		—
Returns to accruing status		(76,971	)		(19,301	)
Loan and lease losses		(475,743	)		(68,704	)
Payments		(156,576	)		(84,837	)
Sales		(35,646	)		(72,722	)
Nonperforming assets, end of period	$	2,002,584		$	624,736
Accruing loans and leases past due 90 days or more:
Commercial and industrial	$	—		$	9,805
Commercial real estate		—			24,052
Residential mortgage (excluding loans guaranteed by the U.S. government)		97,937			52,006
Home equity		35,328			26,464
Other loans and leases		13,474			13,575
Total, excl. loans guaranteed by the U.S. government	$	146,739		$	125,902
Add: loans guaranteed by U.S. government		99,379			65,021
Total accruing loans and leases past due 90 days or more, including loans guaranteed by the U.S. government	$	246,118		$	190,923
Excluding loans guaranteed by the U.S. government, as a percent of total loans and leases		0.38	%		0.31	%
Guaranteed by U.S. government, as a percent of total loans and leases		0.26	%		0.16	%
Including loans guaranteed by the U.S. government, as a percent of total loans and leases		0.64	%		0.47	%
Accruing restructured loans
Commercial (1)	$	267,975		$	368,379
Residential mortgage		158,568			57,802
Other		35,720			34,094
Total accruing restructured loans	$	462,263		$	460,275

(1)	Franklin loans were reported as accruing restructured commercial loans during the six months ended June 30, 2008. During the six months ended June 30, 2009, nonaccruing Franklin loans were reported as residential mortgage loans, home equity loans, and OREO, reflecting the 2009 first quarter restructuring.
(2)	Represents impaired loans obtained from the Sky acquisition. Held for sale loans are carried at the lower of cost or fair value less costs to sell.
(3)	Other NPAs represent certain investment securities backed by mortgage loans to borrowers with lower FICO scores.
(4)	Nonperforming assets divided by the sum of loans and leases, impaired loans held for sale, net other real estate, and other NPAs.

18