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) April 19, 2007

HUNTINGTON BANCSHARES INCORPORATED

(Exact name of registrant as specified in its charter)

Maryland	0-2525	31-0724920
(State or other jurisdiction	(Commission	(IRS Employer
of incorporation)	File Number)	Identification No.)

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

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

Not Applicable

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

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

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))

TABLE OF CONTENTS

	Item 2.02. Results of Operations and Financial Condition
	Item 9.01. Financial Statements and Exhibits
SIGNATURES
EXHIBIT INDEX
EX-99.1
EX-99.2

Item 2.02. Results of Operations and Financial Condition.

     On April 19, 2007, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended March 31, 2007. Also on April 19, 2007, 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 April 19, 2007, 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 800-223-1238; conference ID 3152140. Slides will be available at www.huntington-ir.com just prior to 1:00 p.m. EST on April 19, 2007, 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 April 30, 2007, at 800-642-1687; conference call ID 3152140.

     The information contained or incorporated by reference in this Current Report on Form 8-K contains forward-looking statements, including certain plans, expectations, goals, and projections, which are subject to numerous assumptions, risks, and uncertainties. A number of factors, including but not limited to those set forth under the heading “Risk Factors” included in Item 1A of Huntington’s Annual Report on Form 10-K for the year ended December 31, 2006, and other factors described from time to time in Huntington’s other filings with the Securities and Exchange Commission, could cause actual conditions, events, or results to differ significantly from those described in the forward-looking statements. All forward-looking statements included in this Current Report on Form 8-K are based on information available at the time of the Report. Huntington assumes no obligation to update any forward-looking statement.

     The information contained in the news release and the Quarterly Financial Review, are attached as Exhibits 99.1 and 99.2, respectively, and are being furnished under Item 2.02 of this Form 8-K.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

The following exhibits are being furnished herewith:

Exhibit 99.1 – News release of Huntington Bancshares Incorporated, dated April 19, 2007.

Exhibit 99.2 – Quarterly Financial Review, March 2007.

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: April 19, 2007	By:	/s/ Donald R. Kimble
		Donald R. Kimble
		Chief Financial Officer

EXHIBIT INDEX

Exhibit No.	Description
Exhibit 99.1	News release of Huntington Bancshares Incorporated, April 19, 2007.
Exhibit 99.2	Quarterly Financial Review, March 2007.

EX-99.1

Exhibit 99.1

NEWSRELEASE

FOR IMMEDIATE RELEASE
April 19, 2007

Contacts:
Analysts		Media
Jay Gould	(614) 480-4060	Maureen Brown	(614) 480-4588
Jack Pargeon	(614) 480-3878	Jeri Grier-Ball	(614) 480-5413

HUNTINGTON BANCSHARES REPORTS:

• 2007 FIRST QUARTER NET INCOME OF $95.7 MILLION AND EARNINGS PER COMMON SHARE OF $0.40

• Includes the negative impact from significant items, including equity investment losses ($0.02 per common share), a negative net MSR mark-to-market net of hedge-related trading activity ($0.01 per common share), and litigation losses ($0.01 per common share).

• 2007 FULL-YEAR REPORTED EARNINGS TARGET OF $1.84-$1.89 PER SHARE

     COLUMBUS, Ohio — Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported 2007 first quarter earnings of $95.7 million, or $0.40 per common share. Results in the year-ago first quarter were $104.5 million, or $0.45 per common share.

     Highlights compared with the 2006 fourth quarter included:

• $0.40 earnings per common share, up from $0.37 per common share in the prior quarter.

• Current quarter results were negatively impacted by significant items, including equity investment losses ($0.02 per common share), a negative net MSR mark-to-market net of hedge-related trading activity ($0.01 per common share), and litigation losses ($0.01 per common share).

• 2006 fourth quarter results were negatively impacted by $0.10 per common share from significant items, including the net impact of completing the balance sheet restructuring begun after the end of the 2006 third quarter ($0.05 per common share) and a contribution to the Huntington Foundation ($0.03 per common share).

• 3.36% net interest margin, up from 3.28%.

• 5% annualized growth in average total commercial loans.

• 7% annualized decline in average total consumer loans.

• 12% annualized decline in average residential mortgages, due to the sale of $103 million of loans at the end of the fourth quarter.

- 1 -

• 5% annualized decline in average home equity loans.

• 4% annualized decline in average total automobile loans and leases, reflecting a decline in automobile leases, partially offset by growth in average automobile loans.

• 2% annualized increase in average total core deposits.

• Mixed performance in core fee income categories, reflecting good growth in mortgage banking, trust services, and brokerage and insurance income, partially offset by seasonal declines in service charges on deposit accounts and other service charges and fees.

• 0.28% annualized net charge-offs, down 7 basis points.

• 1.08% period-end allowance for loan and lease losses (ALLL) ratio, up from 1.04%.

• 0.79% period-end non-performing asset (NPA) ratio, up from 0.74% at December 31, 2006, with 56% of total period end NPAs secured by residential real estate assets and assets guaranteed by the U.S. Government.

• 7.06% period-end tangible common equity ratio, up from 6.87%.

     “We were generally quite pleased with first quarter performance in a number of key areas,” said Thomas E. Hoaglin, chairman, president, and chief executive officer. “Though earnings performance fell short of our expectations, this was primarily due to equity investment and litigation losses. Compared with the 2006 fourth quarter our net interest margin expanded 8 basis points to 3.36%, the highest level since the 2005 second quarter. Balance sheet growth mirrored expectations as average commercial loans grew at an annualized 5% rate, with softness in the real estate markets contributing to declines in average real estate mortgages and home equity loans. Average automobile loans grew, partially reflecting a new dealer program that resulted in our receiving a higher percentage of their automobile loan applications. Mortgage banking, trust services, and brokerage and insurance income all posted increases, though service charges on deposit accounts declined seasonally. Adjusted expenses were well contained and were down 4% from the fourth quarter.”

     “Credit quality performance was mixed,” he continued. “We were very pleased that the first quarter net charge-off ratio was only 28 basis points, down from 35 basis points in the 2006 fourth quarter, and well below our 35-45 basis point targeted range. Our NPA ratio increased 5 basis points to 0.79% of related assets. Our loan loss reserve ratio at quarter end was 1.08%, up from 1.04%. This reflected provision expense that exceeded net charge-offs by $11.3 million. Our reserve level is strong given our view that full-year net charge-offs will be at the low end of our targeted range. The economic environment remains challenging, but the underlying momentum of the first quarter gives us confidence that we will be able to continue to grow earnings in coming quarters.”

     “We also made very good progress in moving forward with our pending merger with Sky Financial Group, Inc.,” he noted. “A lot of detailed planning is underway. We remain highly confident that this merger should generate significant shareholder value.”

FIRST QUARTER PERFORMANCE DISCUSSION

Significant Items Influencing Financial Performance Comparisons

     Specific significant items impacting 2007 first quarter performance included (see Table 1 below):

- 2 -

• $8.5 million pre-tax ($5.5 million after tax or $0.02 per common share) in equity investment losses, resulting from investments in three hedge funds with a combined market value at March 31, 2007 of $25.9 million. These funds are invested in financial services-related companies, some of which are involved in sub-prime lending or related activities, and were particularly hard hit by declining equity values.

• $2.0 million pre-tax ($1.3 million after tax or $0.01 per common share) negative impact, reflecting a mortgage servicing rights (MSR) mark-to-market, net of hedge-related trading activity.

• $1.9 million pre-tax ($1.2 million after tax or $0.01 per common share) negative impact due to litigation losses inherited from a bank acquired more than 9 years ago.

Table 1 — Significant Items Impacting Earnings Performance Comparisons ⁽¹⁾

Three Months Ended	Impact (2)
(in millions, except per share)	Pre-tax			EPS
March 31, 2007 - GAAP earnings	$	95.7	(3)	$	0.40
•      Equity investment losses		(8.5	)		(0.02	)
•      MSR mark-to-market net of hedge-related trading activity		(2.0	)		(0.01	)
•      Litigation losses		(1.9	)		(0.01	)
December 31, 2006 - GAAP earnings	$	87.7	(3)	$	0.37
•      Equity investment gains		3.3			0.01
•      Gain on sale of MasterCard® stock		2.5			0.01
•      Completion of balance sheet restructuring		(20.2	)		(0.05	)
•      Huntington Foundation contribution		(10.0	)		(0.03	)
•      Automobile lease residual value losses		(5.2	)		(0.01	)
•      Severance and consolidation expenses		(4.5	)		(0.01	)
•      MSR mark-to-market net of hedge-related trading activity		(2.5	)		(0.01	)
March 31, 2006 - GAAP earnings	$	104.5	(3)	$	0.45
•      MSR FAS 156 accounting change		5.1			0.01
•      Adjustment to defer home equity annual fees		(2.3	)		(0.01	)

(1)	Includes significant items with $0.01 EPS impact or greater
(2)	Favorable (unfavorable) impact on GAAP earnings; pre-tax unless otherwise noted
(3)	After-tax

Net Interest Income, Net Interest Margin, Loans and Leases, Investment Securities, and Deposits

2007 First Quarter versus 2006 First Quarter

     Fully taxable equivalent net interest income increased $12.1 million, or 5% ($11.8 million merger-related), from the year-ago quarter, reflecting the favorable impact of a $1.1 billion, or 4%, increase in average earning assets, and an increase in the fully taxable equivalent net interest margin of 4 basis points to 3.36%. Average total loans and leases increased $1.3 billion, or 5%

- 3 -

($1.1 billion merger-related). This primarily reflected growth in commercial loans, partially offset by declines in total consumer loans.

     Average total commercial loans increased $1.3 billion, or 12% ($0.5 billion merger-related). This growth reflected a $0.9 billion, or 17%, increase in average middle market C&I loans and a $0.4 billion, or 21%, increase in average small business loans. Average middle market CRE loans were essentially unchanged.

     Average residential mortgages increased $0.2 billion, or 4%, and average home equity loans increased 2%. However, without the favorable impact attributed to the Unizan merger, both would have declined. These declines reflected continued softness in these markets and sales of mortgage loans in each of the last three quarters.

     Compared with the year-ago quarter, average total automobile loans and leases decreased $0.3 billion, or 7%, with the Unizan merger having no significant impact. The decrease primarily reflected continued softness in lease production levels over this period from low consumer demand and competitive pricing.

     Average automobile loans increased $0.2 billion, or 11%. This growth reflected two factors: (1) the purchase of the residual portion of two matured 2003 automobile loan securitizations, and (2) growth indirectly related to the introduction of the “Huntington Plus” program for automobile dealers in the latter half of last year. This is a program where lower credit-scored automobile loans are originated for dealers and then sold without recourse the next day to an independent third party. As such, this program did not directly impact average balances. However, it did influence dealers to increase their overall allocation of prime automobile loan applications to Huntington, resulting in an 18% increase in prime loan production during the quarter and growth in related average balances.

     Average total investment securities decreased 11% from the 2006 first quarter, reflecting our strategy to reduce the level of investment securities as part of our interest rate risk management.

     Average total core deposits in the 2007 first quarter increased $1.2 billion, or 6% ($1.0 billion merger-related), from the year-ago quarter. Most of the increase reflected higher average core certificates of deposit, which increased $1.1 billion ($0.4 billion merger-related) resulting from continued customer demand for higher, fixed rate deposit products. Average interest bearing demand deposits increased $0.4 billion, or 19% ($0.1 billion merger-related), and average non-interest bearing deposits increased $0.1 billion, all merger-related. In contrast, average savings and other domestic deposits declined $0.3 billion, or 9%, and average money market accounts declined $0.1 billion, even though the Unizan merger added $0.2 billion and $0.3 billion of such deposits, respectively.

2007 First Quarter versus 2006 Fourth Quarter

     Compared with the 2006 fourth quarter, fully taxable equivalent net interest income decreased $2.5 million, or 1%. This was principally due to the reduction in the number of days in the 2007 first quarter compared with the 2006 fourth quarter. It also reflected a decline in average earnings assets, primarily in average investment securities and average total consumer loans, partially offset by the positive impact of an 8 basis point increase in the net interest margin to 3.36%. Half of the increase in the net interest margin reflected the benefit of a lower day

- 4 -

count in the first quarter versus fourth quarter, with the remaining improvement equally contributed by an enriched earning asset mix and a lower cost funding mix.

     Average total loans and leases declined less than one percent with good growth in average total commercial loans more than offset by a decline in average total consumer loans.

     Average total commercial loans increased $0.1 billion, or 1%, from the prior quarter. This included 3% growth in average middle market C&I loans, reflecting a three percentage point increase in utilization rates. Average small business loans increased 2%. These increases were partially offset by a 2% decline in average middle market CRE loans, reflecting softness in residential real estate markets.

     Average residential mortgages decreased $0.1 billion, or 3%, reflecting the full impact of the sale of $103 million of mortgage loans at the end of the 2006 fourth quarter. Average home equity loans declined 1%.

     Compared with the 2006 fourth quarter, average total automobile loans and leases declined 1%. The decline primarily reflected an 8% decline in average automobile leases as production levels continued to decline with lease production down 3% from the 2006 fourth quarter. In contrast, average automobile loans increased 5% from the 2006 fourth quarter, reflecting the purchase of the residual portion of two matured 2003 automobile loan securitizations, as well as an 18% increase in automobile loan production.

     Average investment securities decreased $0.2 billion, or 5%, from the 2006 fourth quarter, reflecting the decision to sell certain investment securities as part of our interest rate risk management process.

     Average total core deposits increased slightly from the 2006 fourth quarter, reflecting growth in average total consumer core deposits, partially offset by a decline in average total commercial core deposits. Average interest bearing demand deposits increased 6% and average core certificates of deposit increased 1%, reflecting the factors impacting comparisons to the year-ago quarter noted above. In contrast, average money market deposits, non-interest bearing demand deposits, and savings and other domestic deposits each declined 1%. The decline in average non-interest bearing demand deposits primarily reflected seasonal factors.

Provision for Credit Losses

     The provision for credit losses in the 2007 first quarter was $29.4 million, up $9.9 million from the year-ago quarter, and up $13.7 million from the 2006 fourth quarter. The provision for credit losses in the 2007 first quarter exceeded same period net charge-offs by $11.3 million (see Credit Quality Discussion).

Non-Interest Income

2007 First Quarter versus 2006 First Quarter

     Non-interest income decreased $14.4 million from the year-ago quarter, reflecting:

• $22.7 million decline in other income primarily related to a $14.2 million decrease in automobile operating lease income as that portfolio continued its run off since no

- 5 -

	automobile operating leases have been originated since April 2002. Also contributing to the decline was an $8.5 million loss on equity investments in the current period (see Significant Items).
	Since 2002, the company has invested $15.0 million in three financial services equity hedge funds. Management views such investments as helpful in improving competitive and market intelligence. In 2006, financial services stock price performance was particularly strong and equity investment gains were identified as Signficant Items in the second and fourth quarters. In contrast, during the 2007 first quarter, such equities significantly underperformed, resulting in the current quarter’s loss. The total value of these investments at March 31, 2007, was $25.9 million.
•	$3.8 million, or 29%, decline in mortgage banking income, reflecting a $6.6 million negative impact of MSR valuation adjustments, net of hedge-related trading activity, as the prior year included a $5.1 million positive impact from adopting FAS 156, allowing MSRs to be carried at fair value. Additionally, MSR valuation adjustments, net of hedge-related trading activity, represented a $2.0 million net loss in the 2007 first quarter. This negative impact was partially offset by a $2.8 million increase in other mortgage banking income, primarily gains on sold loans, increases in origination and secondary marketing income, and increased servicing fees.

Partially offset by:

• $4.6 million, or 22% ($1.1 million merger-related), increase in trust services income, reflecting (1) a $2.4 million increase in institutional trust income largely due to the acquisition of Unified Fund Services, Inc. in December 2006, (2) a $1.1 million increase in personal trust income, mostly merger-related, and (3) a $1.0 million increase in fees from Huntington Funds, reflecting 13% fund asset growth.

• $3.6 million, or 9% ($1.1 million merger-related), increase in service charges on deposit accounts, reflecting a $2.3 million, or 9%, increase in personal service charges, primarily NSF/OD, and a $1.3 million, or 9%, increase in commercial service charge income.

• $1.7 million, or 15% ($0.2 million merger-related), increase in other service charges and fees, primarily reflecting a $1.3 million, or 15%, increase in fees generated by higher debit card volume.

     Table 2 shows that on a reported basis non-interest income declined 9% from the year-ago period. However, when first quarter reported total non-interest income for both years are adjusted for automobile operating lease income, equity investment losses (gains), the MSR FAS 156 accounting change, and Unizan merger-related non-interest income, non-interest income increased 8% from the year-ago quarter. Management views this adjusted measure as more indicative of underlying non-interest income performance and is used for measuring the effectiveness of strategies to grow fee income.

- 6 -

Table 2 — Non-interest Income Analysis

	1Q07			Better/(Worse)						1Q06
(in millions)				Amount			Percent
Total non-interest income — reported		$145.2		$	(14.4	)		(9	)%		$159.5
Automobile operating lease income		(2.9	)								(17.0	)
Sub-total		142.3			(0.2	)		(0	)		142.5
Equity investment losses (gains)		8.5									(1.5	)
MSR FAS 156 accounting change		—									(5.1	)
Unizan merger-related (1)		(7.2	)								(2.4	)
Total non-interest income — adjusted		$143.6		$	10.2			8	%		$133.4

(1) Estimated period impact

2007 First Quarter versus 2006 Fourth Quarter

     Non-interest income increased $4.6 million from the 2006 fourth quarter, reflecting:

• $15.9 million positive change in securities gains (losses) as the current quarter included $0.1 million of investment securities gains, which compared favorably with $15.8 million of investment securities losses in the prior quarter (see Significant Items).

• $3.2 million increase in mortgage banking income, primarily due to higher gains on the sales of mortgage loans than in the fourth quarter and increased origination and secondary marketing income.

• $2.4 million, or 10%, increase in trust services income, primarily reflecting the benefits from the Unified Fund Services acquisition.

• $1.5 million, or 10%, increase in brokerage and insurance income, reflecting higher annuity and mutual fund revenues.

Partially offset by:

• $14.0 million decline in other income, primarily reflecting the current quarter’s $8.5 million of equity investment losses compared with $3.3 million of such gains in the prior quarter. Also contributing to the decline in other income was a $2.4 million decrease in automobile operating lease income, and the fact that the prior quarter included a $2.5 million gain on the sale of MasterCard^® stock. These negatives were partially offset by fees associated with the “Huntington Plus” automobile dealer program and higher capital markets income.

• $3.8 million, or 8%, decline in service charges on deposit accounts, reflecting seasonal trends in NSF fees.

     Table 3 shows that on a reported basis non-interest income increased 3% from the 2006 fourth quarter. However, when reported total non-interest income is adjusted for the 2006 fourth quarter gain on sale of MasterCard^® stock and both quarters are adjusted for automobile operating lease income, equity investment losses (gains), and the investment securities portfolio losses (gains), non-interest income increased 4%. Management views this adjusted measure as more indicative of underlying non-interest income performance for the 2007 first quarter.

- 7 -

Table 3 — Non-interest Income Analysis

	1Q07			Better/(Worse)					4Q06
(in millions)				Amount		Percent
Total non-interest income — reported		$145.2		$	4.6		3	%		$140.6
Automobile operating lease income		(2.9	)							(5.3	)
Sub-total		142.3			7.0		5			135.3
Gain on sale of MasterCard® stock		—								(2.6	)
Equity investment losses (gains)		8.5								(3.3	)
Investment securities portfolio losses (gains)		(0.1	)							15.8
Total non-interest income — adjusted		$150.7		$	5.5		4	%		$145.3

Non-Interest Expense

2007 First Quarter versus 2006 First Quarter

     Non-interest expense increased $3.7 million, or 2%, from the year-ago quarter, reflecting:

• $3.1 million, or 2%, increase in personnel expense, with Unizan contributing $5.2 million, partially offset by lower full-time equivalent staff.

• $2.0 million, or 10%, increase in outside data processing and other services of which $0.3 million was Unizan merger-related and $0.6 million representing merger-costs associated with the pending Sky Financial Group merger.

• $1.9 million, or 11%, increase in net occupancy expense ($0.9 million merger-related).

• $1.7 million, or 10%, increase in equipment expense ($0.3 million merger-related), reflecting higher depreciation associated with recent technology investments.

• $1.4 million increase in the amortization of intangibles, all merger-related.

• $1.1 million, or 21%, increase in professional services expense, including costs associated with the pending acquisition of Sky Financial Group.

Partially offset by:

• $7.5 million decline in other expense, reflecting a $10.6 million decline in automobile operating lease expense as that portfolio continued its runoff, partially offset by higher litigation losses.

     Current period non-interest expense included $0.8 million of merger-costs associated with the pending acquisition of Sky Financial Group, of which $0.6 million consisted of outside programming costs. The remaining merger-costs were spread over a number of expense categories.

     Discerning underlying non-interest expense performance trends requires adjusting reported non-interest expense so expenses in different periods can be analyzed on a comparable basis. Excluding automobile operating lease expense is helpful because its decline may overstate the impact of expense control efforts. Conversely, the merger with Unizan added expenses.

     Table 4 shows that on a reported basis non-interest expense increased 2% from the year-ago quarter. However, when first quarter reported total non-interest expense for both years are adjusted for automobile operating lease expense and Unizan merger-related expense, and the current quarter is adjusted for litigation losses and Sky Financial Group merger-costs, non-

- 8 -

interest expense was essentially unchanged from the year-ago quarter. Management views this adjusted measure as more indicative of underlying non-interest expense performance and is used for measuring the effectiveness of strategies to control expenses.

Table 4 — Non-interest Expense Analysis

	1Q07			Better/(Worse)						1Q06
(in millions)				Amount			Percent
Total non-interest expense — reported		$242.1		$	(3.7	)		(2	)%		$238.4
Automobile operating lease expense		(2.0	)								(12.7	)
Sub-total		240.0			(14.3	)		(6	)		225.7
Litigation losses		(1.9	)								—
Unizan merger-related (1)		(17.4	)								(5.9	)
Sky Financial Group merger-costs		(0.8	)								—
Total non-interest expense — adjusted		$219.9		$	(0.1	)		(0	)%		$219.8

(1) Includes estimated period impact plus increased intangible amortization

2007 First Quarter versus 2006 Fourth Quarter

     Non-interest expense decreased $25.7 million from the 2006 fourth quarter, reflecting:

• $23.9 million decrease in other expense, reflecting higher 2006 fourth quarter expenses due to that quarter’s $10.0 million contribution to the Huntington Foundation, $5.2 million of higher residual value losses on automobile leases, and $3.5 million related to the restructuring of FHLB advances, as well as a $1.9 million decline in automobile operating lease expense.

• $3.3 million, or 2%, decline in personnel costs, reflecting the 2006 fourth quarter’s $4.5 million of severance and consolidation costs.

• $2.5 million, or 28%, decrease in professional services, reflecting lower expenses associated with collection activities and lower consulting costs related to revenue initiatives.

Partially offset by:

• $2.6 million, or 15%, increase in net occupancy expense due to seasonally higher costs.

• $1.5 million, or 24%, increase in marketing expense.

• $1.1 million, or 5%, increase in outside data processing and other services expense, including $0.6 million of merger costs associated with the pending Sky Financial Group acquisition.

     Table 5 shows that on a reported basis non-interest expense declined 10% from last quarter. However, when non-interest expense for both years are adjusted for automobile operating lease expense, the current quarter’s litigation losses and Sky Financial Group merger costs, and the prior quarter’s Huntington Foundation contribution, severance and consolidation expense, FHLB restructuring and other losses, and Unizan merger cost recovery, non-interest expense was down 4% from the prior quarter. Management views this adjusted measure as more indicative of underlying non-interest expense performance for the 2007 first quarter.

- 9 -

Table 5 — Non-interest Expense Analysis

	1Q07			Better/(Worse)					4Q06
(in millions)				Amount		Percent
Total non-interest expense — reported		$242.1		$	25.7		10	%		$267.8
Automobile operating lease expense		(2.0	)							(4.0	)
Sub-total		240.0			23.8		9			263.8
Litigation losses		(1.9	)							—
Huntington Foundation contribution		—								(10.0	)
Severance and consolidation expenses		—								(4.5	)
FHLB funding restructuring/other losses		—								(3.5	)
Unizan merger costs (recoveries)		—								0.4
Sky Financial Group merger costs		(0.8	)							—
Total non-interest expense — adjusted		$237.4		$	8.8		4	%		$246.2

Income Taxes

     The provision for income taxes in the 2007 first quarter was $33.5 million with an effective tax rate of 25.9%. The effective tax rate prior to the anticipated merger of Sky Financial Group, Inc. should remain around this level.

Credit Quality

     Total net charge-offs for the 2007 first quarter were $18.1 million, or an annualized 0.28% of average total loans and leases. This performance remained below the long-term targeted range of 0.35%-0.45%. This was also below the $24.2 million, or an annualized 0.39%, in the year-ago quarter and $23.0 million, or an annualized 0.35%, of average total loans and leases in the 2006 fourth quarter.

     Total commercial net charge-offs in the first quarter were $2.5 million, or an annualized 0.08%. This was down $8.1 million from $10.6 million, or an annualized 0.38%, in the year-ago quarter, and down from $6.8 million, or an annualized 0.22%, in the 2006 fourth quarter. The higher level of middle market CRE net charge-offs in the 2006 fourth quarter was influenced by stress in the housing market, and a charge-off associated with the strategic exit of a relationship with a major Ohio-based homebuilder. Net charge-offs on small business loans were $2.1 million, or an annualized 0.34%, in the current quarter. This compared favorably to $3.7 million, or an annualized 0.73%, in the year-ago quarter, and $4.5 million, or an annualized 0.75%, in the 2006 fourth quarter.

     Total consumer net charge-offs in the current quarter were $15.7 million, up $2.0 million, or 15%, from $13.7 million in the year-ago quarter. When expressed as an annualized percentage, total consumer net charge-offs in the 2007 first quarter were 0.46% of average related loans, up from 0.40% in the year-ago quarter. Compared with the 2006 fourth quarter, total consumer net charge-offs decreased $0.5 million, or 3%, from $16.2 million with the annualized net charge-off ratio unchanged at an annualized 0.46% of average related loans.

     Automobile loan and lease net charge-offs declined $1.4 million, or 22%, from the year-ago quarter, and $0.2 million, or 4%, from the 2006 fourth quarter. Expressed as a percent of average total automobile loans and leases, such charge-offs were 0.52% in the current quarter, down from 0.62% in the year-ago quarter and 0.54% in the prior quarter. Some of the decline from the prior quarter is seasonal. Overall, the automobile loan and lease portfolios continued to perform well within expectations.

- 10 -

     Residential mortgage net charge-offs totaled $1.9 million, or an annualized 0.17% of related average balances. While higher than $0.7 million, or an annualized 0.07%, in the year-ago quarter, they were lower than the $2.2 million, or an annualized 0.19% in the prior quarter, as that quarter reflected a level of larger-dollar losses that declined as expected.

     Home equity net charge-offs in the 2007 first quarter were $6.0 million, or an annualized 0.49%, up from $4.5 million, or an annualized 0.37%, in the year-ago quarter, and up from $5.8 million, or an annualized 0.47%, in the prior quarter.

     NPAs were $206.7 million at March 31, 2007, and represented 0.79% of related assets. This represented a $51.8 million, or 33%, increase from $154.9 million, or 0.59% of related assets, at the end of the year-ago quarter, and a $13.1 million, or 7%, increase from $193.6 million, or 0.74% of related assets, at December 31, 2006.

     Contributing to the $51.8 million increase in NPAs from the year-ago period was a $30.0 million increase in other real estate owned (OREO), reflecting foreclosed mortgage loans fully guaranteed by the U.S. government, which prior to the 2006 second quarter were reported as over 90-day delinquent but still accruing loans. This change in reporting also contributed to the $10.5 million increase in assets guaranteed by the U.S. government, from $18.3 million at the end of the 2006 first quarter to $28.7 million at March 31, 2007. At March 31, 2007, 56% of total NPAs were secured by residential real estate assets or were guaranteed by the U.S. Government, which have shown low loss experience historically. This compared favorably with the 51% level of such NPAs at the end of the year-ago quarter, but declined from 59% at December 31, 2006.

     NPLs, which exclude OREO, increased $21.8 million, or 16%, from the year-earlier period to $157.3 million at March 31, 2007. NPLs increased $13.2 million, or 9%, from December 31, 2006. Contributing to the $13.2 million increase in NPLs, were increases in middle market CRE loans ($7.6 million, up 22%), small business loans ($4.2 million, up 16%), residential mortgages ($3.0 million, up 9%), and home equity loans ($1.1 million, up 7%). These increases were partially offset by a $2.7 million, or 8%, decline in middle market C&I loan NPLs.

     For residential real estate secured portfolios, as assets are transferred to NPL or OREO status, their values are written down to market values, with a resulting increase in related current period net charge-offs. This revaluation of the assets mitigates to some degree the potential for further net charge-offs associated with these assets in coming periods. NPLs expressed as a percent of total loans and leases were 0.60% at March 31, 2007, up from 0.52% a year earlier, and from 0.55% at December 31, 2006.

     The over 90-day delinquent, but still accruing, ratio was 0.27% at March 31, 2007, up from 0.20% at the end of the year-ago quarter, and up from 0.23% at December 31, 2006.

Allowances for Credit Losses (ACL) and Loan Loss Provision

     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 March 31, 2007, the ALLL was $283.0 million, which was down slightly from $283.8

- 11 -

million a year earlier, but $10.9 million higher than $272.1 million at December 31, 2006. Expressed as a percent of period-end loans and leases, the ALLL ratio at March 31, 2007, was 1.08%, down from 1.09% a year ago, but up from 1.04% at December 31, 2006. The level of required loan loss reserves is determined using a highly quantitative methodology, which determines the required levels for both the transaction reserve and economic reserve components. Table 6 shows the change in the ALLL ratio and each reserve component for the 2007 first and 2006 fourth and first quarters.

Table 6 — Components of ALLL as Percent of Total Loans and Leases

										1Q07 change from
	1Q07			4Q06			1Q06			4Q06			1Q06
Transaction reserve (1)		0.89	%		0.86	%		0.88	%		0.03	%		0.01	%
Economic reserve		0.19			0.18			0.21			0.01			(0.02	)
Total ALLL		1.08	%		1.04	%		1.09	%		0.04	%		(0.01	)%

(1) Includes specific reserve

     The increase in the transaction reserve component reflected pressure resulting from softness in the residential and commercial real estate markets as reflected in higher levels of monitored credits. Though monitored credits increased during the quarter, on both an absolute and relative basis, they remained below the year-ago level.

     The ALLL as a percent of NPLs was 180% at March 31, 2007, down from 209% a year ago, and from 189% at December 31, 2006. The ALLL as a percent of NPAs was 137% at March 31, 2007, down from 183% a year ago, and from 141% at December 31, 2006. At March 31, 2007, the AULC was $40.5 million, up from $39.3 million at the end of the year-ago quarter, and from $40.2 million at December 31, 2006.

     On a combined basis, the ACL as a percent of total loans and leases at March 31, 2007, was 1.23%, down from 1.24% a year ago, but up from 1.19% at December 31, 2006. The ACL as a percent of NPAs was 157% at March 31, 2007, down from 209% a year earlier and 161% at December 31, 2006. The decline in the NPA coverage ratio reflected (1) a higher percentage of NPAs secured by residential real estate or guaranteed by the U.S. Government, which have an inherently lower potential for loss, and (2) a reporting change in 2006 to include in NPAs on foreclosed loans guaranteed by GNMA and serviced by Huntington, that had been previously reported as 90-day past due loans.

Capital

     At March 31, 2007, the tangible equity to assets ratio was 7.06%, up from 6.97% a year ago, and from 6.87% at December 31, 2006. At March 31, 2007, the tangible equity to risk-weighted assets ratio was 7.69%, down from 7.80% at the end of the year-ago quarter, but up from 7.65% at December 31, 2006. The increases in these ratios from December 31, 2006, primarily reflected growth in retained earnings.

     There were no share repurchases during the quarter under the current authorization, as all such repurchases have been suspended pending shareholder approval of the Sky Financial Group merger. There are currently 3.9 million shares remaining available under the current share repurchase authorization announced April 20, 2006. When permitted, the company may make additional share purchases from time-to-time in the open market or through privately negotiated transactions depending on market conditions.

- 12 -

2007 OUTLOOK

     When earnings guidance is given, it is the company’s practice to do so on a GAAP basis, unless otherwise noted. Such guidance includes the expected results of all significant forecasted activities. However, guidance typically excludes potential unusual, one-time items, or selected items where the timing and financial impact is uncertain until the impact can be reasonably forecasted.

     Our expectation is that the 2007 economic environment will continue to be negatively impacted by weakness in real estate markets and the automotive manufacturing and supplier sector. How much these factors will affect banking activities and overall credit quality trends is unknown. However, it is our expectation that any impact will be mostly concentrated in our East Michigan and Northern Ohio regions. Interest rates are expected to remain relatively stable and it is anticipated that the yield curve will continue to remain slightly inverted. We will continue to target our interest rate risk position at our customary neutral position.

     On December 20, 2006, the company announced its pending merger with Sky Financial Group. This merger is subject to approval by Huntington and Sky Financial shareholders, regulatory approvals, and other customary closing conditions. As previously announced, the merger is expected to close early in the 2007 third quarter and is estimated to be slightly accretive to 2007 reported earnings, excluding merger charges. The following list of assumptions is for Huntington excluding any impact from Sky Financial Group. However, the 2007 full year reported earnings per share guidance includes this targeted accretion.

• Revenue growth in the low- to mid-single digit range, reflecting: ⁽¹⁾

• Full-year net interest margin relatively consistent with that of the 2007 first quarter level.

• Average total loan growth in the mid-single digit range, with total commercial loans in the mid- to upper-single digit range and total consumer loans being flat, reflecting continued softness in residential mortgages and home equity loans.

• Core deposit growth in the low- to mid-single digit range.

• Non-interest income growth in the mid- to higher-single digit range.

• Non-interest expense growth in the low single-digit range.

• Revenue that grows faster than expenses, resulting in positive operating leverage in the low single digit range and continued improvement in the efficiency ratio.

• NPA levels are expected to rise, reflecting pressure from continued economic weakness in our markets, and resulting higher levels of monitored credits.

• However, only modest increases in the allowance for loan and lease loss ratio is expected from its current level, and the full-year net charge-off ratio is still expected to remain at the lower end of our 0.35%-0.45% targeted range.

• No sizable stock repurchase activity.

⁽¹⁾ Excluding automobile operating lease accounting impact.

- 13 -

     Within this type of environment, and given 2007 first quarter performance that included a negative impact from equity investment losses and litigation losses, targeted full-year 2007 reported earnings is $1.84-$1.89 per common share, excluding merger-related charges and including an estimated slight earnings per share accretion impact from the Sky Financial Group merger.

Conference Call / Webcast Information

     Huntington’s senior management will host an earnings conference call today at 1:00 p.m. (Eastern Time). The call may be accessed via a live Internet webcast at huntington-ir.com or through a dial-in telephone number at 800-223-1238; conference ID 3152140. Slides will be available at huntington-ir.com just prior to 1:00 p.m. (Eastern Time) today for review during the call. A replay of the webcast will be archived in the Investor Relations section of Huntington’s web site huntington-ir.com. A telephone replay will be available approximately two hours after the completion of the call through April 30, 2007 at 800-642-1687; conference ID 3152140.

Forward-looking Statement

     This document contains certain forward-looking statements, including certain plans, expectations, goals, and projections, and including statements about the benefits of the merger between Huntington and Sky Financial, 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: the businesses of Huntington and Sky Financial may not be integrated successfully or such integration may take longer to accomplish than expected; the expected cost savings and any revenue synergies from the merger may not be fully realized within the expected timeframes; disruption from the merger may make it more difficult to maintain relationships with clients, associates, or suppliers; the required governmental approvals of the merger may not be obtained on the proposed terms and schedule; Huntington and/or Sky Financial’s stockholders may not approve the merger; changes in economic conditions; movements in interest rates; competitive pressures on product pricing and services; success and timing of other business strategies; the nature, extent, and timing of governmental actions and reforms; and extended disruption of vital infrastructure; and other factors described in Huntington’s 2006 Annual Report on Form 10-K, Sky Financial’s 2006 Annual Report on Form 10-K, and documents subsequently filed by Huntington and Sky Financial with the Securities and Exchange Commission. All forward-looking statements included in this news release are based on information available at the time of the release. Neither Huntington nor Sky Financial assumes any obligation to update any forward-looking statement.

Additional Information About the Merger and Where to Find It

     In connection with the proposed merger of Huntington Bancshares Incorporated and Sky Financial Group, Huntington and Sky Financial will be filing relevant documents concerning the transaction with the Securities and Exchange Commission. On February 26, 2007, Huntington filed a registration statement on Form S-4 with the Securities and Exchange Commission, which includes a proxy statement/prospectus. On April 2, 2007, Huntington filed Amendment No. 1 to the registration statement. Stockholders will be able to obtain a free copy of the proxy statement/prospectus, as well as other filings containing information about Huntington and Sky Financial, at the Securities and Exchange Commission’s internet site (http://www.sec.gov). Copies of the proxy statement/prospectus and the filings with the Securities and Exchange Commission that will be incorporated by reference in the proxy statement/prospectus can also be obtained, without charge, by directing a request to Huntington, Huntington Center, 41 South High Street, Columbus, Ohio 43287, Attention: Investor Relations, 614-480-4060, or Sky Financial, 221 South Church Street, Bowling Green, Ohio, 43402. The final proxy statement/prospectus will be mailed to stockholders of Huntington and Sky Financial.

Stockholders are urged to read the proxy statement/prospectus, and other relevant documents filed with the Securities and Exchange Commission regarding the proposed transaction when they become available, because they will contain important information.

     The directors and executive officers of Huntington and Sky Financial and other persons may be deemed to be participants in the solicitation of proxies in respect of the proposed merger. Information regarding Huntington’s directors and executive officers is available in its proxy statement filed with the SEC by Huntington on March 8, 2006. Information regarding Sky Financial’s directors and executive officers is available in its proxy statement filed with the SEC by Sky Financial on February 23, 2006. Other information regarding the participants in the proxy

- 14 -

solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement/prospectus and other relevant materials to be filed with the SEC when they become available.

Basis of Presentation

Use of Non-GAAP Financial Measures

     This earnings 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 release, the Quarterly Financial Review supplement to this earnings release, or the 2007 first quarter earnings conference call slides, which can be found on Huntington’s website at huntington-ir.com.

Significant Items

     Certain components of the Income Statement are naturally subject to more volatility than others. As a result, analysts/investors may view such items differently in their assessment of performance compared with their expectations and/or any implications resulting from them on their assessment of future performance trends. It is a general practice of analysts/investors to try and determine their perception of what “underlying” or “core” earnings performance is in any given reporting period, as this typically forms the basis for their estimation of performance in future periods.

     Therefore, Management believes the disclosure of certain “Significant Items” in current and prior period results aids analysts/investors in better understanding corporate performance so that they can ascertain for themselves what, if any, items they may wish to included/exclude from their analysis of 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 as “Significant Items” in its external disclosure documents (e.g., earnings press releases, investor presentations, Forms 10-Q and 10-K) individual and/or particularly volatile items that impact the current period results by $0.01 per share or more. (The one exception is the provision for credit losses discussed below). Such “Significant Items” generally fall within one of two categories: timing differences and other items.

Timing Differences

     Part of the company’s regular business activities are by their nature volatile; e.g. capital markets income, gains and losses on the sale of loans, etc. While such items may generally be expected to occur within a full-year reporting period, they may vary significantly from period to period. Such items are also typically a component of an Income Statement line item and not, therefore, readily discernable. By specifically disclosing such items, analysts/investors can better assess how, if at all, to adjust their estimates of future performance.

Other Items

     From time to time an event or transaction might significantly impact revenues, expenses or taxes in a particular reporting period that are judged to be one-time, short-term in nature, and/or materially outside typically expected performance. Examples would be (1) merger-related integration costs as they typically impact expenses for only a few quarters during the period of transition; e.g., restructuring charges, asset valuation adjustments, etc.; (2) changes in an accounting principle; (3) one-time tax assessments/refunds; (4) a large gain/loss on the sale of an asset; (5) outsized commercial loan net charge-off related to fraud; etc. By disclosing such items, analysts/investors can better assess how, if at all, to adjust their estimates of future performance.

Provision for Credit Losses

     While the provision for credit losses may vary significantly between periods, Management excludes it from the list of “Significant Items”.

- 15 -

     Provision expense is always an assumption in analyst/investor expectations of earnings and there is apparent agreement among them that provision expense is included in their definition of “underlying” or “core” earnings unlike “timing differences” or “other items”. In addition, provision expense is an individual Income Statement line item so its value is easily known and, except in very rare situations, the amount in any reporting period always exceeds $0.01 per share. In addition, the factors influencing the level of provision expense receive detailed additional disclosure and analysis so that analysts/investors have information readily available to understand the underlying factors that result in the reported provision expense amount.

     In addition, provision expense trends usually increase/decrease in a somewhat orderly pattern in conjunction with credit quality cycle changes; i.e., as credit quality improves provision expense generally declines and vice versa. While they may have differing views regarding magnitude and/or trends in provision expense, every analyst and most investors incorporate a provision expense estimate in their financial performance estimates.

Other Exclusions

     “Significant Items” for any particular period are not intended to be a complete list of items that may significantly impact future periods. A number of factors, including those described in Huntington’s 2006 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, could significantly impact future periods.

Estimating the Impact on Balance Sheet and Income Statement Results Due to the Unizan Merger

     The merger with Unizan Financial Corp. (Unizan) was completed on March 1, 2006. At the time of acquisition, Unizan had assets of $2.5 billion, including $1.6 billion of loans, and core deposits of $1.5 billion. Unizan results were only in consolidated results for a partial quarter in the 2006 first quarter, but fully impact all quarters thereafter. As a result, performance comparisons between 2007 first quarter and the 2006 first quarter periods are affected, as Unizan results were not in the prior period for a full quarter. In contrast, comparisons between the 2007 first and 2006 fourth third quarter results are not affected given Unizan fully impacted both of these quarters. Comparisons of the 2007 first quarter compared with the 2006 first quarter reporting periods are impacted as follows:

• Increased reported average balance sheet, revenue, expense, and credit quality results (e.g., net charge-offs).

• Increased reported non-interest expense items as a result of costs incurred as part of merger-integration activities, most notably employee retention bonuses, outside programming services related to systems conversions, and marketing expenses related to customer retention initiatives. These net merger costs were $1.0 million in the 2006 first quarter, and a net cost recovery of $0.4 million in the 2006 fourth quarter.

     Given the impact of the merger on reported 2006 results, management believes that an understanding of the impacts of the merger is necessary to understand better underlying performance trends. When comparing post-merger period results to pre-merger periods, two terms relating to the impact of the Unizan merger on reported results are used:

• “Merger-related” refers to amounts and percentage changes representing the impact attributable to the merger.

• “Merger costs” represent expenses associated with merger integration activities.

     The following methodology has been implemented to estimate the approximate effect of the Unizan merger used to determine “merger-related” impacts.

Balance Sheet Items

     For loans and leases, as well as core deposits, balances as of the acquisition date are pro-rated to the post-merger period being used in the comparison. To estimate the impact on 2006 first quarter average balances, one-third of the closing date balance was used as those balances were in reported results for only one month of the quarter. Full quarter estimated impacts for subsequent periods were developed using this same pro-rata methodology. This methodology assumes acquired balances remain constant over time.

- 16 -

Income Statement Items

     For income statement line items, Unizan’s actual full year results for 2005 were used for pro-rating the impact on post-merger periods. For example, to estimate the 2006 first quarter impact of the merger on personnel costs, one-twelfth of Unizan’s full-year 2005 personnel costs was used. Full quarter estimated impacts for subsequent periods were developed using this same pro-rata methodology. This results in an approximate impact since the methodology does not adjust for any unusual items or seasonal factors in Unizan’s 2005 reported results, or synergies realized since the merger date. The one exception to this methodology relates to the amortization of intangibles expense where the actual post-merger amount is used.

     Table 7 below provides detail of changes to selected reported results to quantify the impact of the Unizan merger and the impact of all other factors using this methodology:

Table 7 — Estimated Impact of Unizan Merger

2007 First Quarter versus 2006 First Quarter

											Unizan
Average Loans and Deposits	First Quarter				Change						Merger		Other
(in millions)	2007		2006		Amount			Percent			Related		Amount			Percent
Loans
Middle-market C&I	$	6,070	$	5,174	$	896			17.3	%	$	47	$	849			16.4	%
Middle-market CRE		3,923		3,921		2			0.1			482		(480	)		(12.2	)
Small business		2,466		2,035		431			21.2			—		431			21.2
Total commercial		12,459		11,130		1,329			11.9			529		800			7.2
Automobile loans and leases		3,913		4,215		(302	)		(7.2	)		47		(349	)		(8.3	)
Home equity		4,913		4,833		80			1.7			149		(69	)		(1.4	)
Residential mortgage		4,496		4,306		190			4.4			272		(82	)		(1.9	)
Other consumer		422		447		(25	)		(5.6	)		112		(137	)		(30.6	)
Total consumer		13,744		13,801		(57	)		(0.4	)		580		(637	)		(4.6	)
Total loans	$	26,203	$	24,931	$	1,272			5.1	%	$	1,109	$	163			0.7	%
Deposits
Demand deposits — non-interest bearing	$	3,530	$	3,436	$	94			2.7	%	$	115	$	(21	)		(0.6	)%
Demand deposits — interest bearing		2,349		1,974		375			19.0			61		314			15.9
Money market deposits		5,489		5,588		(99	)		(1.8	)		279		(378	)		(6.8	)
Savings and other domestic deposits		2,827		3,095		(268	)		(8.7	)		162		(430	)		(13.9	)
Core certificates of deposit		5,455		4,389		1,066			24.3			414		652			14.9
Total core deposits		19,650		18,482		1,168			6.3			1,031		137			0.7
Other deposits		4,801		4,546		255			5.6			120		135			3.0
Total deposits	$	24,451	$	23,028	$	1,423			6.2	%	$	1,151	$	272			1.2	%

												Unizan
Selected Income Statement Categories	First Quarter					Change						Merger		Other
(in thousands)	2007		2006			Amount			Percent			Related		Amount			Percent
Net interest income — FTE	$	259,602	$	247,516		$	12,086			4.9	%	$	11,796	$	290			0.1	%
Service charges on deposit accounts	$	44,793	$	41,222		$	3,571			8.7	%	$	1,052	$	2,519			6.1	%
Trust services		25,894		21,278			4,616			21.7			1,102		3,514			16.5
Brokerage and insurance income		16,082		15,193			889			5.9			304		585			3.9
Bank owned life insurance income		10,851		10,242			609			5.9			524		85			0.8
Other service charges and fees		13,208		11,509			1,699			14.8			206		1,493			13.0
Mortgage banking income (loss)		9,351		13,194			(3,843	)		(29.1	)		172		(4,015	)		(30.4	)
Securities gains (losses)		104		(20	)		124			N.M.			—		124			N.M.
Gains on sales of automobile loans		1,144		448			696			N.M.			—		696			N.M.
Other income		23,750		46,468			(22,718	)		(48.9	)		1,424		(24,142	)		(52.0	)
Total non-interest income	$	145,177	$	159,534		$	(14,357	)		(9.0	)	$	4,784	$	(19,141	)		(12.0	)
Personnel costs	$	134,639	$	131,557		$	3,082			2.3	%	$	5,150	$	(2,068	)		(1.6	)%
Net occupancy		19,908		17,966			1,942			10.8			860		1,082			6.0
Outside data processing and other services		21,814		19,851			1,963			9.9			334		1,629			8.2
Equipment		18,219		16,503			1,716			10.4			344		1,372			8.3
Professional services		6,482		5,365			1,117			20.8			982		135			2.5
Marketing		7,696		7,301			395			5.4			178		217			3.0
Telecommunications		4,126		4,825			(699	)		(14.5	)		244		(943	)		(19.5	)
Printing and supplies		3,242		3,074			168			5.5			—		168			5.5
Amortization of intangibles		2,520		1,075			1,445			N.M.			1,379		66			6.1
Other expense		23,426		30,898			(7,472	)		(24.2	)		2,018		(9,490	)		(30.7	)
Total non-interest expense	$	242,072	$	238,415		$	3,657			1.5		$	11,489	$	(7,832	)		(3.3	)

- 17 -

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 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 and/or one-time 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 and/or one-time 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 separately disclosed, with this then being the amount used to calculate the earnings per share equivalent.

NM or nm

     Percent changes of 100% or more are shown as “nm” or “not meaningful”. Such large percent changes typically reflect the impact of one-time 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 “not meaningful” for this purpose.

About Huntington

     Huntington Bancshares Incorporated is a $35 billion regional bank holding company headquartered in Columbus, Ohio. Through its affiliated companies, Huntington has more than 141 years of serving the financial needs of its customers. Huntington provides innovative retail and commercial financial products and services through 375 regional banking offices in Indiana, Kentucky, Michigan, Ohio, 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 over 1,000 ATMs. Selected financial service activities are also conducted in other states including: Dealer Sales offices in Arizona, Florida, Georgia, North Carolina, New Jersey, Pennsylvania, South Carolina, and Tennessee; Private Financial and Capital Markets Group offices in Florida; and Mortgage Banking offices in Maryland and New Jersey. International banking services are made available through the headquarters office in Columbus, a limited purpose office located in the Cayman Islands, and another located in Hong Kong.

###

- 18 -

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

	2007			2006						Percent Changes vs.
(in thousands, except per share amounts)	First			Fourth			First			4Q06			1Q06
Net interest income	$	255,555		$	257,989		$	243,680			(0.9)	%		4.9	%
Provision for credit losses		29,406			15,744			19,540			86.8			50.5
Non-interest income		145,177			140,606			159,534			3.3			(9.0	)
Non-interest expense		242,072			267,790			238,415			(9.6	)		1.5
Income before income taxes		129,254			115,061			145,259			12.3			(11.0	)
Provision for income taxes		33,528			27,346			40,803			22.6			(17.8	)
Net Income	$	95,726		$	87,715		$	104,456			9.1	%		(8.4)	%
Net income per common share — diluted	$	0.40		$	0.37		$	0.45			8.1	%		(11.1)	%
Cash dividends declared per common share		0.265			0.250			0.250			6.0			6.0
Book value per common share at end of period		12.95			12.80			12.56			1.2			3.1
Tangible book value per common share at end of period		10.29			10.12			9.95			1.7			3.4
Average common shares — basic		235,586			236,426			230,968			(0.4	)		2.0
Average common shares — diluted		238,754			239,881			234,363			(0.5	)		1.9
Return on average assets		1.11	%		0.98	%		1.26	%
Return on average shareholders’ equity		12.9			11.3			15.5
Return on average tangible shareholders’ equity (2)		16.5			14.5			18.0
Net interest margin (3)		3.36			3.28			3.32
Efficiency ratio (4)		59.2			63.3			58.3
Effective tax rate		25.9			23.8			28.1
Average loans and leases	$	26,204,133		$	26,300,262		$	24,931,138			(0.4	)		5.1
Average loans and leases — linked quarter annualized growth rate.		(1.5)	%		(0.2)	%		7.6	%
Average earning assets	$	31,274,869		$	31,673,903		$	30,181,627			(1.3	)		3.6
Average total assets		34,929,961			35,469,530			33,488,628			(1.5	)		4.3
Average core deposits (5)		19,650,205			19,576,197			18,482,960			0.4			6.3
Average core deposits — linked quarter annualized growth rate (5)		1.5	%		(1.0)	%		15.0	%
Average shareholders’ equity	$	3,014,229		$	3,084,345		$	2,729,188			(2.3	)		10.4
Total assets at end of period		34,979,299			35,329,019			35,665,909			(1.0	)		(1.9	)
Total shareholders’ equity at end of period		3,051,360			3,014,326			3,080,180			1.2			(0.9	)
Net charge-offs (NCOs)		18,118			22,969			24,216			(21.1	)		(25.2	)
NCOs as a % of average loans and leases		0.28	%		0.35	%		0.39	%
Non-performing loans and leases (NPLs)	$	157,330		$	144,133		$	135,509			9.2			16.1
Non-performing assets (NPAs)		206,678			193,620			154,893			6.7			33.4
NPAs as a % of total loans and leases and other real estate (OREO)		0.79	%		0.74	%		0.59	%
Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period		1.08			1.04			1.09
ALLL plus allowance for unfunded loan commitments and letters of credit as a % of total loans and leases at the end of period		1.23			1.19			1.24
ALLL as a % of NPLs		180			189			209
ALLL as a % of NPAs		137			141			183
Tier 1 risk-based capital ratio (6)		8.97			8.93			8.94
Total risk-based capital ratio (6)		12.80			12.79			12.91
Tier 1 leverage ratio (6)		8.24			8.00			8.53
Average equity / assets		8.63			8.70			8.15
Tangible equity / assets (7)		7.06			6.87			6.97

(1)	Comparisons for presented periods are impacted by a number of factors. Refer to the ‘Significant Factors Influencing Financial Performance Comparisions’ for additional discussion regarding these key factors.
(2)	Net income less expense (net of tax) for amortization for intangibles for the period divided by average tangible common shareholder’s equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less average identifiable intangible assets and goodwill.
(3)	On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
(4)	Non-interest expense less amortization of intangibles ($2.5 million for 1Q 2007, $3.0 million for 4Q 2006 and $1.1 million for 1Q 2006) divided by the sum of FTE net interest income and non-interest income excluding securities gains (losses).
(5)	Includes non-interest bearing and interest bearing demand deposits, savings and other domestic time deposits of $100,000 or more, and core certificates of deposit.
(6)	March 31, 2007 figures are estimated. Based on an interim decision by the banking agencies on December 14, 2006, Huntington has excluded the impact of adopting FAS 158 from the regulatory capital calculations.
(7)	At end of period. Tangible equity (total equity less intangible assets) divided by tangible assets (total assets less intangible assets).

- 19 -

EX-99.2

EXHIBIT 99.2

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Review
March 2007

Table of Contents

Consolidated Balance Sheets	1
Loans and Leases Composition	2
Deposit Composition	3
Consolidated Quarterly Average Balance Sheets	4
Consolidated Quarterly Net Interest Margin Analysis	5
Quarterly Average Loans and Leases and Deposit Composition By Business Segment	6
Selected Quarterly Income Statement Data	7
Quarterly Mortgage Banking Income and Net Impact of MSR Hedging	8
Quarterly Credit Reserves Analysis	9
Quarterly Net Charge-Off Analysis	10
Quarterly Non-Performing Assets and Past Due Loans and Leases	11
Quarterly Stock Summary, Capital, and Other Data	12

Note:

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
	2007			2006						March ’07 vs ’06
(in thousands, except number of shares)	March 31,			December 31,			March 31,			Amount			Percent
	(Unaudited)						(Unaudited)
Assets
Cash and due from banks	$	867,256		$	1,080,163		$	797,258		$	69,998			8.8	%
Federal funds sold and securities purchased under resale agreements		701,951			440,584			349,098			352,853			N.M.
Interest bearing deposits in banks		100,416			74,168			23,204			77,212			N.M.
Trading account securities		76,631			36,056			111,208			(34,577	)		(31.1	)
Loans held for sale		277,538			270,422			311,138			(33,600	)		(10.8	)
Investment securities		3,724,676			4,362,924			5,034,359			(1,309,683	)		(26.0	)
Loans and leases (1)		26,266,747			26,153,425			26,145,589			121,158			0.5
Allowance for loan and lease losses		(282,976	)		(272,068	)		(283,839	)		863			(0.3	)
Net loans and leases		25,983,771			25,881,357			25,861,750			122,021			0.5
Bank owned life insurance		1,097,986			1,089,028			1,060,305			37,681			3.6
Premises and equipment		377,687			372,772			375,740			1,947			0.5
Goodwill		569,779			570,876			579,246			(9,467	)		(1.6	)
Other intangible assets		57,165			59,487			60,563			(3,398	)		(5.6	)
Accrued income and other assets		1,144,443			1,091,182			1,102,040			42,403			3.8
Total Assets	$	34,979,299		$	35,329,019		$	35,665,909		$	(686,610	)		(1.9	)%
Liabilities and Shareholders’ Equity
Liabilities
Deposits (2)	$	24,585,893		$	25,047,770		$	24,555,163		$	30,730			0.1	%
Short-term borrowings		1,577,732			1,676,189			1,687,536			(109,804	)		(6.5	)
Federal Home Loan Bank advances		1,197,411			996,821			1,658,486			(461,075	)		(27.8	)
Other long-term debt		2,173,818			2,229,140			2,035,576			138,242			6.8
Subordinated notes		1,280,870			1,286,657			1,283,359			(2,489	)		(0.2	)
Allowance for unfunded loan commitments and letters of credit		40,541			40,161			39,301			1,239			3.2
Deferred federal income tax liability		396,005			443,921			685,559			(289,554	)		(42.2	)
Accrued expenses and other liabilities		675,669			594,034			640,749			34,921			5.5
Total Liabilities		31,927,939			32,314,693			32,585,729			(657,790	)		(2.0	)
Shareholders’ equity
Preferred stock — authorized 6,617,808 shares; none outstanding		—			—			—			—			—
Common stock — without par value; authorized 500,000,000 shares; issued 257,866,255 shares; outstanding 235,713,500; 235,474,366 and 245,183,441 shares, respectively.		2,563,426			2,560,569			2,548,185			15,241			0.6
Less 22,152,755; 22,391,889 and 12,682,814 treasury shares at cost, respectively		(501,578	)		(506,946	)		(273,120	)		(228,458	)		83.6
Accumulated other comprehensive loss		(59,509	)		(55,066	)		(31,434	)		(28,075	)		89.3
Retained earnings		1,049,021			1,015,769			836,549			212,472			25.4
Total Shareholders’ Equity		3,051,360			3,014,326			3,080,180			(28,820	)		(0.9	)
Total Liabilities and Shareholders’ Equity	$	34,979,299		$	35,329,019		$	35,665,909		$	(686,610	)		(1.9	)%

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

												Change
	2007				2006							March ’07 vs ’06
(in thousands)	March 31,				December 31,			March 31,				Amount			Percent
	(Unaudited)							(Unaudited)
By Type
Commercial:
Middle market commercial and industrial	$	6,164,569	23.5	%	$	5,961,445	22.8	$	5,331,497	20.4	%	$	833,072			15.6	%
Middle market commercial real estate:
Construction		1,187,664	4.5			1,228,641	4.7		1,371,266	5.2			(183,602	)		(13.4	)
Commercial		2,807,063	10.7			2,722,599	10.4		3,075,731	11.8			(268,668	)		(8.7	)
Middle market commercial real estate		3,994,727	15.2			3,951,240	15.1		4,446,997	17.0			(452,270	)		(10.2	)
Small business		2,474,955	9.4			2,441,837	9.3		2,039,537	7.8			435,418			21.3
Total commercial		12,634,251	48.1			12,354,522	47.2		11,818,031	45.2			816,220			6.9
Consumer:
Automobile loans		2,251,215	8.6			2,125,821	8.1		2,053,777	7.9			197,438			9.6
Automobile leases		1,623,758	6.2			1,769,424	6.8		2,154,883	8.2			(531,125	)		(24.6	)
Home equity		4,914,462	18.7			4,926,900	18.8		5,094,490	19.5			(180,028	)		(3.5	)
Residential mortgage		4,405,944	16.8			4,548,849	17.4		4,604,705	17.6			(198,761	)		(4.3	)
Other loans		437,117	1.6			427,909	1.7		419,703	1.6			17,414			4.1
Total consumer		13,632,496	51.9			13,798,903	52.8		14,327,558	54.8			(695,062	)		(4.9	)
Total loans and leases	$	26,266,747	100.0		$	26,153,425	100.0	$	26,145,589	100.0		$	121,158			0.5
By Business Segment (1)
Regional Banking:
Central Ohio	$	3,605,917	13.7	%	$	3,602,463	13.8	$	3,364,371	12.9	%	$	241,546			7.2	%
Northern Ohio		2,723,164	10.4			2,609,155	10.0		2,545,353	9.7			177,811			7.0
Southern Ohio / Kentucky		2,159,407	8.2			2,190,115	8.4		2,121,113	8.1			38,294			1.8
Eastern Ohio		1,260,388	4.8			1,295,011	5.0		1,825,830	7.0			(565,442	)		(31.0	)
West Michigan		2,453,300	9.3			2,421,085	9.3		2,372,578	9.1			80,722			3.4
East Michigan		1,647,751	6.3			1,630,050	6.2		1,536,365	5.9			111,386			7.2
West Virginia		1,109,197	4.2			1,123,817	4.3		967,453	3.7			141,744			14.7
Indiana		971,186	3.7			962,575	3.7		977,597	3.7			(6,411	)		(0.7	)
Mortgage and equipment leasing groups		3,563,762	13.6			3,577,440	13.5		3,482,733	13.3			81,029			2.3
Regional Banking		19,494,072	74.2			19,411,711	74.2		19,193,393	73.4			300,679			1.6
Dealer Sales		4,903,370	18.7			4,908,765	18.8		5,218,940	20.0			(315,570	)		(6.0	)
Private Financial and Capital Markets Group		1,869,305	7.1			1,832,949	7.0		1,733,256	6.6			136,049			7.8
Treasury / Other		—	—			—	—		—	—			—			—
Total loans and leases	$	26,266,747	100.0	%	$	26,153,425	100.0	$	26,145,589	100.0	%	$	121,158			0.5	%

⁽¹⁾ Prior period amounts have been reclassified to conform to the current period business segment structure.

2

Huntington Bancshares Incorporated
Deposit Composition

													Change
	2007				2006								March ’07 vs ’06
(in thousands)	March 31,				December 31,				March 31,				Amount			Percent
	(Unaudited)								(Unaudited)
By Type
Demand deposits - non-interest bearing	$	3,696,231	15.0	%	$	3,615,745	14.4	%	$	3,776,790	15.4	%	$	(80,559	)		(2.1)	%
Demand deposits - interest bearing		2,486,304	10.1			2,389,085	9.5			2,209,617	9.0			276,687			12.5
Money market deposits		5,568,104	22.6			5,362,459	21.4			5,467,201	22.3
Savings and other domestic deposits		2,879,098	11.7			2,986,287	11.9			3,585,840	14.6			(706,742	)		(19.7	)
Core certificates of deposit		5,408,289	22.0			5,364,610	21.4			4,949,259	20.2			459,030			9.3
Total core deposits		20,038,026	81.4			19,718,186	78.6			19,988,707	81.5			49,319			0.2
Other domestic deposits of $100,000 or more		1,287,186	5.2			1,191,984	4.8			1,033,447	4.2			253,739			24.6
Brokered deposits and negotiable CDs		2,721,927	11.1			3,345,943	13.4			3,081,211	12.5			(359,284	)		(11.7	)
Deposits in foreign offices		538,754	2.3			791,657	3.2			451,798	1.8			86,956			19.2
Total deposits	$	24,585,893	100.0	%	$	25,047,770	100.0	%	$	24,555,163	100.0	%	$	30,730			0.1	%
Total core deposits:
Commercial	$	6,314,309	31.5	%	$	6,063,372	30.8	%	$	5,994,233	30.0	%	$	320,076			5.3	%
Personal		13,723,717	68.5			13,654,814	69.2			13,994,474	70.0			(270,757	)		(1.9	)
Total core deposits	$	20,038,026	100.0	%	$	19,718,186	100.0	%	$	19,988,707	100.0	%	$	49,319			0.2	%
By Business Segment (1)
Regional Banking:
Central Ohio	$	5,042,229	20.5	%	$	4,981,010	19.9	%	$	5,053,564	20.6	%	$	(11,335	)		(0.2)	%
Northern Ohio		3,673,519	14.9			3,576,832	14.3			3,598,318	14.7			75,201			2.1
Southern Ohio / Kentucky		2,353,129	9.6			2,275,880	9.1			2,233,266	9.1			119,863			5.4
Eastern Ohio		1,668,203	6.8			1,711,287	6.8			1,762,394	7.2			(94,191	)		(5.3	)
West Michigan		2,826,489	11.5			2,757,434	11.0			2,830,631	11.5			(4,142	)		(0.1	)
East Michigan		2,460,100	10.0			2,418,450	9.7			2,258,352	9.2			201,748			8.9
West Virginia		1,547,095	6.3			1,515,999	6.1			1,534,469	6.2			12,626			0.8
Indiana		903,119	3.7			819,106	3.3			809,102	3.3			94,017			11.6
Mortgage and equipment leasing groups		163,456	0.7			171,946	0.7			153,486	0.6			9,970			6.5
Regional Banking		20,637,339	83.9			20,227,944	80.8			20,233,582	82.4			403,757			2.0
Dealer Sales		54,645	0.2			58,719	0.2			63,728	0.3			(9,083	)		(14.3	)
Private Financial and Capital Markets Group		1,171,982	4.8			1,165,164	4.7			1,176,642	4.8			(4,660	)		(0.4	)
Treasury / Other (2)		2,721,927	11.1			3,595,943	14.3			3,081,211	12.5			(359,284	)		(11.7	)
Total deposits	$	24,585,893	100.0	%	$	25,047,770	100.0	%	$	24,555,163	100.0	%	$	30,730			0.1	%

⁽¹⁾ Prior period amounts have been reclassified to conform to the current period business segment structure.

⁽²⁾ Comprised largely of brokered deposits and negotiable CDs.

3

Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets
(Unaudited)

																Change
Fully taxable equivalent basis	2007			2006												1Q07 vs 1Q06
(in millions)	First			Fourth			Third			Second			First			Amount			Percent
Assets
Interest bearing deposits in banks	$	93		$	77		$	75		$	36		$	24		$	69			N.M.	%
Trading account securities		48			116			96			100			66			(18	)		(27.3	)
Federal funds sold and securities purchased under resale agreements		503			531			266			285			201			302			N.M.
Loans held for sale		242			265			275			287			274			(32	)		(11.7	)
Investment securities:
Taxable		3,595			3,792			4,364			4,494			4,138			(543	)		(13.1	)
Tax-exempt		591			594			581			556			548			43			7.8
Total investment securities		4,186			4,386			4,945			5,050			4,686			(500	)		(10.7	)
Loans and leases: (1)
Commercial:
Middle market commercial and industrial		6,070			5,882			5,651			5,512			5,174			896			17.3
Middle market commercial real estate:
Construction		1,151			1,170			1,129			1,248			1,457			(306	)		(21.0	)
Commercial		2,772			2,839			2,846			2,845			2,464			308			12.5
Middle market commercial real estate		3,923			4,009			3,975			4,093			3,921			2			0.1
Small business		2,466			2,421			2,413			2,351			2,035			431			21.2
Total commercial		12,459			12,312			12,039			11,956			11,130			1,329			11.9
Consumer:
Automobile loans		2,215			2,111			2,079			2,044			1,994			221			11.1
Automobile leases		1,698			1,838			1,976			2,095			2,221			(523	)		(23.5	)
Automobile loans and leases		3,913			3,949			4,055			4,139			4,215			(302	)		(7.2	)
Home equity		4,913			4,973			5,041			5,029			4,833			80			1.7
Residential mortgage		4,496			4,635			4,748			4,629			4,306			190			4.4
Other loans		422			430			430			448			447			(25	)		(5.6	)
Total consumer		13,744			13,987			14,274			14,245			13,801			(57	)		(0.4	)
Total loans and leases		26,203			26,299			26,313			26,201			24,931			1,272			5.1
Allowance for loan and lease losses		(278	)		(282	)		(291	)		(293	)		(283	)		5			1.8
Net loans and leases		25,925			26,017			26,022			25,908			24,648			1,277			5.2
Total earning assets		31,275			31,674			31,970			31,959			30,182			1,093			3.6
Cash and due from banks		826			830			823			832			813			13			1.6
Intangible assets		627			631			634			638			362			265			73.2
All other assets		2,480			2,617			2,633			2,554			2,415			65			2.7
Total Assets	$	34,930		$	35,470		$	35,769		$	35,690		$	33,489		$	1,441			4.3	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — non-interest bearing	$	3,530		$	3,580		$	3,509		$	3,594		$	3,436		$	94			2.7	%
Demand deposits — interest bearing		2,349			2,219			2,169			2,187			1,974			375			19.0
Money market deposits		5,489			5,548			5,689			5,591			5,588			(99	)		(1.8	)
Savings and other domestic deposits		2,827			2,849			2,923			3,106			3,095			(268	)		(8.7	)
Core certificates of deposit		5,455			5,380			5,334			5,083			4,389			1,066			24.3
Total core deposits		19,650			19,576			19,624			19,561			18,482			1,168			6.3
Other domestic deposits of $100,000 or more		1,219			1,282			1,141			1,086			938			281			30.0
Brokered deposits and negotiable CDs		3,020			3,252			3,307			3,263			3,143			(123	)		(3.9	)
Deposits in foreign offices		562			598			521			474			465			97			20.9
Total deposits		24,451			24,708			24,593			24,384			23,028			1,423			6.2
Short-term borrowings		1,863			1,832			1,660			2,042			1,669			194			11.6
Federal Home Loan Bank advances		1,128			1,121			1,349			1,557			1,453			(325	)		(22.4	)
Subordinated notes and other long-term debt		3,487			3,583			3,921			3,428			3,346			141			4.2
Total interest bearing liabilities		27,399			27,664			28,014			27,817			26,060			1,339			5.1
All other liabilities		987			1,142			1,276			1,284			1,264			(277	)		(21.9	)
Shareholders’ equity		3,014			3,084			2,970			2,995			2,729			285			10.4
Total Liabilities and Shareholders’ Equity	$	34,930		$	35,470		$	35,769		$	35,690		$	33,489		$	1,441			4.3	%

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

4

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

	Average Rates (2)
	2007			2006
Fully taxable equivalent basis (1)	First			Fourth			Third			Second			First
Assets
Interest bearing deposits in banks		5.13	%		5.50	%		5.23	%		7.05	%		7.89	%
Trading account securities		5.27			4.10			4.32			4.51			2.94
Federal funds sold and securities purchased under resale agreements		5.24			5.35			5.13			4.75			4.30
Loans held for sale		6.27			6.01			6.24			6.23			5.92
Investment securities:
Taxable		6.13			6.05			5.49			5.34			5.04
Tax-exempt		6.66			6.68			6.80			6.83			6.71
Total investment securities		6.21			6.13			5.64			5.51			5.23
Loans and leases: (3)
Commercial:
Middle market commercial and industrial		7.48			7.55			7.40			7.49			7.08
Middle market commercial real estate:
Construction		8.41			8.37			8.49			8.02			7.56
Commercial		7.64			7.57			7.86			6.92			6.25
Middle market commercial real estate		7.87			7.80			8.05			7.25			6.74
Small business		7.24			7.18			7.13			6.94			6.57
Total commercial		7.56			7.56			7.56			7.30			6.87
Consumer:
Automobile loans		6.92			6.75			6.62			6.48			6.40
Automobile leases		5.25			5.21			5.10			5.01			4.97
Automobile loans and leases		6.25			6.03			5.88			5.74			5.65
Home equity		7.67			7.75			7.62			7.46			6.88
Residential mortgage		5.54			5.55			5.46			5.39			5.34
Other loans		9.52			9.28			9.41			9.21			8.38
Total consumer		6.58			6.58			6.46			6.35			6.08
Total loans and leases		7.05			7.04			6.96			6.79			6.43
Total earning assets		6.98	%		6.86	%		6.73	%		6.55	%		6.21	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits - non-interest bearing		—	%		—	%		—	%		—	%		—	%
Demand deposits - interest bearing		1.21			1.04			0.97			0.86			0.72
Money market deposits		3.78			3.75			3.66			3.32			3.05
Savings and other domestic deposits		2.02			1.90			1.75			1.59			1.49
Core certificates of deposit		4.72			4.58			4.40			4.10			3.84
Total core deposits		3.41			3.32			3.20			2.89			2.65
Other domestic deposits of $100,000 or more		5.32			5.29			5.18			4.83			4.55
Brokered deposits and negotiable CDs		5.50			5.53			5.50			5.12			4.69
Deposits in foreign offices		2.99			3.18			3.12			2.68			2.62
Total deposits		3.81			3.78			3.66			3.34			3.07
Short-term borrowings		4.32			4.21			4.10			4.12			3.57
Federal Home Loan Bank advances		4.44			4.50			4.51			4.34			3.99
Subordinated notes and other long-term debt		5.77			5.96			5.75			5.67			5.22
Total interest bearing liabilities		4.14	%		4.12	%		4.02	%		3.74	%		3.43	%
Net interest rate spread		2.84	%		2.74	%		2.71	%		2.81	%		2.78	%
Impact of non-interest bearing funds on margin		0.52			0.54			0.51			0.53			0.54
Net interest margin		3.36	%		3.28	%		3.22	%		3.34	%		3.32	%

(1)	Fully taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 7 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, non-accrual loans are reflected in the average balances of loans.

5

Huntington Bancshares Incorporated
Quarterly Average Loans and Leases and Deposit
     Composition By Business Segment
(Unaudited)

	Average Balances										Change
	2007		2006								1Q07 vs 1Q06
(in millions)	First		Fourth		Third		Second		First		Amount			Percent
Loans and direct financing leases (1)
Regional Banking:
Central Ohio	$	3,633	$	3,667	$	3,673	$	3,608	$	3,184	$	449			14.1	%
Northern Ohio		2,656		2,635		2,649		2,602		2,512		144			5.7
Southern Ohio / Kentucky		2,181		2,171		2,191		2,190		2,092		89			4.3
Eastern Ohio		1,283		1,311		1,384		1,477		873		410			47.0
West Michigan		2,441		2,439		2,408		2,386		2,362		79			3.3
East Michigan		1,626		1,609		1,585		1,559		1,550		76			4.9
West Virginia		1,106		1,114		1,084		1,021		965		141			14.6
Indiana		959		991		944		973		1,018		(59	)		(5.8	)
Mortgage and equipment leasing groups		3,554		3,607		3,610		3,494		3,465		89			2.6
Regional Banking		19,439		19,544		19,528		19,310		18,021		1,418			7.9
Dealer Sales		4,917		4,915		4,972		5,134		5,183		(266	)		(5.1	)
Private Financial and Capital Markets Group		1,847		1,840		1,813		1,757		1,727		120			6.9
Treasury / Other		—		—		—		—		—		—			—
Total loans and direct financing leases	$	26,203	$	26,299	$	26,313	$	26,201	$	24,931	$	1,272			5.1	%
Deposit composition (1)
Regional Banking:
Central Ohio	$	4,822	$	4,798	$	4,776	$	4,806	$	4,597	$	225			4.9	%
Northern Ohio		3,636		3,603		3,625		3,544		3,607		29			0.8
Southern Ohio / Kentucky		2,285		2,229		2,193		2,244		2,058		227			11.0
Eastern Ohio		1,679		1,728		1,744		1,754		989		690			69.8
West Michigan		2,790		2,818		2,897		2,803		2,791		(1	)		(0.0	)
East Michigan		2,431		2,370		2,313		2,254		2,254		177			7.9
West Virginia		1,533		1,522		1,501		1,499		1,472		61			4.1
Indiana		870		922		825		821		746		124			16.6
Mortgage and equipment leasing groups		175		196		183		189		162		13			8.0
Regional Banking		20,221		20,186		20,057		19,914		18,676		1,545			8.3
Dealer Sales		52		56		59		57		59		(7	)		(11.9	)
Private Financial and Capital Markets Group		1,146		1,172		1,143		1,146		1,150		(4	)		(0.3	)
Treasury / Other		3,032		3,294		3,334		3,267		3,143		(111	)		(3.5	)
Total deposits	$	24,451	$	24,708	$	24,593	$	24,384	$	23,028	$	1,423			6.2	%

⁽¹⁾ Prior period amounts have been reclassified to conform to the current period business segment structure.

6

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

	2007			2006												1Q07 vs 1Q06
(in thousands, except per share amounts)	First			Fourth			Third			Second			First				Amount			Percent
Interest income	$	534,949		$	544,841		$	538,988		$	521,903		$	464,787			$	70,162			15.1	%
Interest expense		279,394			286,852			283,675			259,708			221,107				58,287			26.4
Net interest income		255,555			257,989			255,313			262,195			243,680				11,875			4.9
Provision for credit losses		29,406			15,744			14,162			15,745			19,540				9,866			50.5
Net interest income after provision for credit losses		226,149			242,245			241,151			246,450			224,140				2,009			0.9
Service charges on deposit accounts		44,793			48,548			48,718			47,225			41,222				3,571			8.7
Trust services		25,894			23,511			22,490			22,676			21,278				4,616			21.7
Brokerage and insurance income		16,082			14,600			14,697			14,345			15,193				889			5.9
Other service charges and fees		13,208			13,784			12,989			13,072			11,509				1,699			14.8
Bank owned life insurance income		10,851			10,804			12,125			10,604			10,242				609			5.9
Mortgage banking income		9,351			6,169			8,512			13,616			13,194				(3,843	)		(29.1	)
Gains on sales of automobile loans		1,144			1,252			863			532			448				696			N.M.
Securities gains (losses)		104			(15,804	)		(57,332	)		(35	)		(20	)			124			N.M.
Other income (2)		23,750			37,742			34,848			40,984			46,468				(22,718	)		(48.9	)
Total non-interest income		145,177			140,606			97,910			163,019			159,534				(14,357	)		(9.0	)
Personnel costs		134,639			137,944			133,823			137,904			131,557				3,082			2.3
Outside data processing and other services		21,814			20,695			18,664			19,569			19,851				1,963			9.9
Net occupancy		19,908			17,279			18,109			17,927			17,966				1,942			10.8
Equipment		18,219			18,151			17,249			18,009			16,503				1,716			10.4
Marketing		7,696			6,207			7,846			10,374			7,301				395			5.4
Professional services		6,482			8,958			6,438			6,292			5,365				1,117			20.8
Telecommunications		4,126			4,619			4,818			4,990			4,825				(699	)		(14.5	)
Printing and supplies		3,242			3,610			3,416			3,764			3,074				168			5.5
Amortization of intangibles		2,520			2,993			2,902			2,992			1,075				1,445			N.M.
Other expense (2)		23,426			47,334			29,165			30,538			30,898				(7,472	)		(24.2	)
Total non-interest expense		242,072			267,790			242,430			252,359			238,415				3,657			1.5
Income before income taxes		129,254			115,061			96,631			157,110			145,259				(16,005	)		(11.0	)
Provision (benefit) for income taxes (6)		33,528			27,346			(60,815	)		45,506			40,803				(7,275	)		(17.8	)
Net income	$	95,726		$	87,715		$	157,446		$	111,604		$	104,456			$	(8,730	)		(8.4	)%
Average common shares — diluted		238,754			239,881			240,896			244,538			234,363				4,391			1.9	%
Per common share
Net income — diluted	$	0.40		$	0.37		$	0.65		$	0.46		$	0.45			$	(0.05	)		(11.1	)
Cash dividends declared		0.265			0.250			0.250			0.250			0.250				0.015			6.0
Return on average total assets		1.11	%		0.98	%		1.75	%		1.25	%		1.26	%			(0.15	)%		(11.9	)
Return on average total shareholders’ equity		12.9			11.3			21.0			14.9			15.5				(2.6	)		(16.8	)
Return on average tangible shareholders’ equity (3)		16.5			14.5			27.1			19.3			18.0				(1.5	)		(8.3	)
Net interest margin (4)		3.36			3.28			3.22			3.34			3.32				0.04			1.2
Efficiency ratio (5)		59.2			63.3			57.8			58.1			58.3				0.9			1.5
Effective tax rate		25.9			23.8			(62.9	)		29.0			28.1				(2.2	)		(7.8	)
Revenue — fully taxable equivalent (FTE)
Net interest income	$	255,555		$	257,989		$	255,313		$	262,195		$	243,680			$	11,875			4.9
FTE adjustment		4,047			4,115			4,090			3,984			3,836				211			5.5
Net interest income (4)		259,602			262,104			259,403			266,179			247,516				12,086			4.9
Non-interest income		145,177			140,606			97,910			163,019			159,534				(14,357	)		(9.0	)
Total revenue (4)	$	404,779		$	402,710		$	357,313		$	429,198		$	407,050			$	(2,271	)		(0.6	)%

N.M., not a meaningful value.

(1)	Comparisons for presented periods are impacted by a number of factors. Refer to the ‘Significant Factors Influencing Financial Performance Comparisions’ for additional discussion regarding these key factors.
(2)	Automobile operating lease income and expense is included in ‘Other Income’ and ‘Other Expense’, respectively.
(3)	Net income less expense (net of tax) for amortization of intangibles for the period divided by average tangible common shareholder’s equity. Average tangible common sharedholders’ equity equals average total common shareholders’ equity less average indentifiable intangible assets and goodwill.
(4)	On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
(5)	Non-interest expense less amortization of intangibles divided by the sum of FTE net interest income and non-interest income excluding securities gains (losses).
(6)	Includes an $84.5 million benefit reflecting the resolution of a federal income tax audit of tax years 2002 and 2003.

7

Huntington Bancshares Incorporated
Quarterly Mortgage Banking Income and Net Impact of MSR Hedging
(Unaudited)

	2007			2006												1Q07 vs 1Q06
(in thousands)	First			Fourth			Third			Second			First				Amount			Percent
Mortgage Banking Income
Origination and secondary marketing	$	4,940		$	4,057		$	3,070		$	7,091		$	3,999			$	941			23.5	%
Servicing fees		6,820			6,662			6,077			5,995			5,925				895			15.1
Amortization of capitalized servicing (1)		(3,638	)		(3,835	)		(4,484	)		(3,293	)		(3,532	)			(106	)		(3.0	)
Other mortgage banking income		3,247			1,778			3,887			2,281			2,227				1,020			45.8
Sub-total		11,369			8,662			8,550			12,074			8,619				2,750			31.9
MSR valuation adjustment (1)		(1,057	)		(1,907	)		(10,716	)		8,281			9,213				(10,270	)		N.M.
Net trading gains (losses) related to MSR hedging		(961	)		(586	)		10,678			(6,739	)		(4,638	)			3,677			(79.3	)
Total mortgage banking income (loss)	$	9,351		$	6,169		$	8,512		$	13,616		$	13,194			$	(3,843	)		(29.1	)%
Capitalized mortgage servicing rights (2)	$	134,845		$	131,104		$	129,317		$	136,244		$	123,257			$	11,588			9.4	%
Total mortgages serviced for others(2)		8,494,000			8,252,000			7,994,000			7,725,000			7,585,000				909,000			12.0
MSR % of investor servicing portfolio		1.59	%		1.59	%		1.62	%		1.76	%		1.63	%			(0.04	)%		(2.5	)

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.

8

Huntington Bancshares Incorporated
Quarterly Credit Reserves Analysis
(Unaudited)

	2007			2006
(in thousands)	First			Fourth			Third			Second			First
Allowance for loan and lease losses, beginning of period	$	272,068		$	280,152		$	287,517		$	283,839		$	268,347
Acquired allowance for loan and lease losses		—			—			100	(1)		1,498	(1)		22,187
Loan and lease losses		(27,813	)		(32,835	)		(29,127	)		(24,325	)		(33,405	)
Recoveries of loans previously charged off		9,695			9,866			7,888			10,373			9,189
Net loan and lease losses		(18,118	)		(22,969	)		(21,239	)		(13,952	)		(24,216	)
Provision for loan and lease losses		29,026			14,885			13,774			16,132			17,521
Allowance for loan and lease losses, end of period	$	282,976		$	272,068		$	280,152		$	287,517		$	283,839
Allowance for unfunded loan commitments and letters of credit, beginning of period	$	40,161		$	39,302		$	38,914		$	39,301		$	36,957
Acquired AULC		—			—			—			—			325
Provision for unfunded loan commitments and letters of credit losses		380			859			388			(387	)		2,019
Allowance for unfunded loan commitments and letters of credit, end of period	$	40,541		$	40,161		$	39,302		$	38,914		$	39,301
Total allowances for credit losses	$	323,517		$	312,229		$	319,454		$	326,431		$	323,140
Allowance for loan and lease losses (ALLL) as % of:
Transaction reserve		0.89	%		0.86	%		0.86	%		0.89	%		0.88	%
Economic reserve		0.19			0.18			0.20			0.20			0.21
Total loans and leases		1.08	%		1.04	%		1.06	%		1.09	%		1.09	%
Non-performing loans and leases (NPLs)		180			189			217			213			209
Non-performing assets (NPAs)		137			141			164			168			183
Total allowances for credit losses (ACL) as % of:
Total loans and leases		1.23	%		1.19	%		1.21	%		1.24	%		1.24	%
Non-performing loans and leases		206			217			247			241			238
Non-performing assets		157			161			187			191			209

⁽¹⁾ Represents an adjustment of the allowance and corresponding adjustment to loan balances resulting from the Unizan merger.

9

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

	2007			2006
(in thousands)	First			Fourth			Third			Second			First
Net charge-offs (recoveries) by loan and lease type:
Commercial:
Middle market commercial and industrial	$	(11	)	$	(1,827	)	$	1,742		$	(484	)	$	6,887
Middle market commercial real estate:
Construction		9			3,957			(2	)		(161	)		(241	)
Commercial		377			144			644			1,557			210
Middle market commercial real estate		386			4,101			642			1,396			(31	)
Small business		2,089			4,535			4,451			2,530			3,709
Total commercial		2,464			6,809			6,835			3,442			10,565
Consumer:
Automobile loans		2,853			2,422			1,759			1,172			2,977
Automobile leases		2,201			2,866			2,306			1,758			3,515
Automobile loans and leases		5,054			5,288			4,065			2,930			6,492
Home equity		5,968			5,820			6,734			4,776			4,524
Residential mortgage		1,931			2,226			876			688			715
Other loans		2,701			2,826			2,729			2,116			1,920
Total consumer		15,654			16,160			14,404			10,510			13,651
Total net charge-offs	$	18,118		$	22,969		$	21,239		$	13,952		$	24,216
Net charge-offs (recoveries) — annualized percentages:
Commercial:
Middle market commercial and industrial		—	%		(0.12	)%		0.12	%		(0.04	)%		0.53	%
Middle market commercial real estate:
Construction		—			1.35			—			(0.05	)		(0.07	)
Commercial		0.05			0.02			0.09			0.22			0.03
Middle market commercial real estate		0.04			0.41			0.06			0.14			—
Small business		0.34			0.75			0.74			0.43			0.73
Total commercial		0.08			0.22			0.23			0.12			0.38
Consumer:
Automobile loans		0.52			0.46			0.34			0.23			0.60
Automobile leases		0.52			0.62			0.47			0.34			0.63
Automobile loans and leases		0.52			0.54			0.40			0.28			0.62
Home equity		0.49			0.47			0.53			0.38			0.37
Residential mortgage		0.17			0.19			0.07			0.06			0.07
Other loans		2.56			2.63			2.54			1.89			1.72
Total consumer		0.46			0.46			0.40			0.30			0.40
Net charge-offs as a % of average loans		0.28	%		0.35	%		0.32	%		0.21	%		0.39	%

10

Huntington Bancshares Incorporated
Quarterly Non-Performing Assets and Past Due Loans and Leases
(Unaudited)

	2007			2006
(in thousands)	March 31,			December 31,			September 30,			June 30,			March 31,
Non-accrual loans and leases:
Middle market commercial and industrial	$	32,970		$	35,657		$	37,082		$	45,713		$	45,723
Middle market commercial real estate		42,458			34,831			27,538			24,970			18,243
Small business		30,015			25,852			21,356			27,328			28,389
Residential mortgage		35,491			32,527			30,289			22,786			29,376
Home equity		16,396			15,266			13,047			14,466			13,778
Total non-performing loans and leases		157,330			144,133			129,312			135,263			135,509
Other real estate, net:
Residential		47,762			47,898			40,615			34,743			17,481
Commercial		1,586			1,589			1,285			1,062			1,903
Total other real estate, net		49,348			49,487			41,900			35,805			19,384
Total non-performing assets	$	206,678		$	193,620		$	171,212		$	171,068		$	154,893
Non-performing loans and leases guaranteed by the U.S. government (1)	$	28,748		$	33,858		$	33,676		$	30,710		$	18,256
Non-performing loans and leases as a % of total loans and leases		0.60	%		0.55	%		0.49	%		0.51	%		0.52	%
Non-performing assets as a % of total loans and leases and other real estate		0.79			0.74			0.65			0.65			0.59
Accruing loans and leases past due 90 days or more (1)	$	70,179		$	59,114		$	62,054		$	48,829		$	52,297
Accruing loans and leases past due 90 days or more as a percent of total loans and leases		0.27	%		0.23	%		0.24	%		0.19	%		0.20	%

	2007			2006
(in thousands)	First			Fourth			Third			Second			First
Non-performing assets, beginning of period	$	193,620		$	171,212		$	171,068		$	154,893		$	117,155
New non-performing assets (1)		51,588			60,287			55,490			52,498			53,768
Acquired non-performing assets		—			—			—			—			33,843
Returns to accruing status		(6,176	)		(5,666	)		(11,880	)		(12,143	)		(14,310	)
Loan and lease losses		(9,072	)		(11,908	)		(14,143	)		(6,826	)		(13,314	)
Payments		(18,086	)		(16,673	)		(16,709	)		(12,892	)		(13,195	)
Sales		(5,196	)		(3,632	)		(12,614	)		(4,462	)		(9,054	)
Non-performing assets, end of period	$	206,678		$	193,620		$	171,212		$	171,068		$	154,893

⁽¹⁾ Beginning in the second quarter of 2006, OREO includes balances of loans in foreclosure which are fully guaranteed by the U.S. Government that were reported in 90 day past due loans and leases in prior periods.

11

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

Quarterly common stock summary

	2007		2006
(in thousands, except per share amounts)	First		Fourth		Third		Second		First
Common stock price, per share
High (1)	$	24.140	$	24.970	$	24.820	$	24.410	$	24.750
Low (1)		21.610		22.870		23.000		23.120		22.560
Close		21.850		23.750		23.930		23.580		24.130
Average closing price		23.117		24.315		23.942		23.732		23.649
Dividends, per share
Cash dividends declared on common stock	$	0.265	$	0.250	$	0.250	$	0.250	$	0.250
Common shares outstanding
Average — basic		235,586		236,426		237,672		241,729		230,968
Average — diluted		238,754		239,881		240,896		244,538		234,363
Ending		235,714		235,474		237,921		237,361		245,183
Book value per share	$	12.95	$	12.80	$	13.15	$	12.38	$	12.56
Tangible book value per share		10.29		10.12		10.50		9.70		9.95
Common share repurchases
Number of shares repurchased		—		3,050		—		8,100		4,831

Capital adequacy

	2007			2006
(in millions)	March 31,			December 31,			September 30,			June 30,			March 31,
Total risk-weighted assets (2)	$	31,508		$	31,155		$	31,330		$	31,614		$	31,298
Tier 1 leverage ratio (2)		8.24	%		8.00	%		7.99	%		7.62	%		8.53	%
Tier 1 risk-based capital ratio (2)		8.97			8.93			8.95			8.45			8.94
Total risk-based capital ratio (2)		12.80			12.79			12.81			12.29			12.91
Tangible equity / asset ratio		7.06			6.87			7.13			6.46			6.97
Tangible equity / risk-weighted assets ratio (2)		7.69			7.65			7.97			7.29			7.80
Average equity / average assets		8.63			8.70			8.30			8.39			8.15
Other data
Number of employees (full-time equivalent)		7,863			8,081			8,077			8,075			8,078
Number of domestic full-service banking offices (3)		375			381			381			379			385

(1)	High and low stock prices are intra-day quotes obtained from NASDAQ.
(2)	March 31, 2007 figures are estimated. Based on an interim decision by the banking agencies on December 14, 2006, Huntington has excluded the impact of adopting FAS 158 from the regulatory capital calculations.
(3)	Includes Private Financial Group offices in Florida.

12