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) October 18, 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

EX-99.1

EX-99.2

Item 2.02. Results of Operations and Financial Condition.

     On October 18, 2007, Huntington Bancshares Incorporated (“Huntington”) issued a news release announcing its earnings for the quarter ended September 30, 2007. Also on October 18, 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 October 18, 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 17065118. Slides will be available at www.huntington-ir.com just prior to 1:00 p.m. EST on October 18, 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 October 31, 2007, at 800-642-1687; conference call ID 17065118.

     The information contained or incorporated by reference in this Current Report on Form 8-K contains certain forward-looking statements, including certain plans, expectations, goals, and projections, and including statements about the benefits of the merger between Huntington and Sky Financial Group, Inc. (Sky), 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 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; 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, and documents subsequently filed by Huntington with the Securities and Exchange Commission. 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 2007 fourth quarter earnings guidance provided in the news release is not presented in accordance with Generally Accepted Accounting Principles (GAAP) because it excludes merger related integration costs, as Management considers these costs to be unusual. Below is the guidance based upon GAAP.

(in thousands, except earnings per share)	Range
GAAP earnings guidance
Net income	$	148,200	$	162,000
Earnings per share	$	0.40	$	0.44
Merger related integration costs, net of tax
Net income	$	17,600	$	11,100
Earnings per share	$	0.05	$	0.03
Earnings guidance
Net income	$	165,800	$	173,100
Earnings per share	$	0.45	$	0.47

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

Item 9.01. Financial Statements and Exhibits.

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

(d) Exhibits.

Exhibit 99.1 – News release of Huntington Bancshares Incorporated, dated October 18, 2007.
Exhibit 99.2 – Quarterly Financial Review, September 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: October 18, 2007	By:	/s/ Donald R. Kimble
		Donald R. Kimble
		Executive Vice President and Chief Financial Officer

EXHIBIT INDEX

Exhibit No.	Description
Exhibit 99.1	News release of Huntington Bancshares Incorporated, October 18, 2007.
Exhibit 99.2	Quarterly Financial Review, September 2007.

EX-99.1

Exhibit 99.1

FOR IMMEDIATE RELEASE
October 18, 2007

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

HUNTINGTON BANCSHARES REPORTS:

• 2007 THIRD QUARTER NET INCOME OF $138.2 MILLION AND EARNINGS PER COMMON SHARE OF $0.38

• Includes the negative impact of merger costs ($0.06 per common share) and net market-related losses ($0.03 per common share).

• 2007 FOURTH QUARTER EARNINGS TARGET OF $0.45-$0.47 PER SHARE, EXCLUDING MERGER COSTS

     COLUMBUS, Ohio — Huntington Bancshares Incorporated (NASDAQ: HBAN; www.huntington.com) reported 2007 third quarter earnings of $138.2 million, or $0.38 per common share. Earnings in the year-ago third quarter were $157.4 million, or $0.65 per common share.

     Earnings in the current and year-ago quarters were impacted by several significant items (see Table 1). The 2007 third quarter earnings were negatively impacted by $0.09 per share, reflecting the combination of merger costs associated with the acquisition of Sky Financial Group, Inc. (Sky Financial) on July 1, 2007, and net market-related losses. In contrast, the year-ago quarter was positively impacted by a net $0.18 per common share, reflecting a reduction of federal income tax expense, partially offset by the negative impacts of a securities impairment related to a balance sheet restructuring initiative, as well as an adjustment for equity method investments.

     Earnings for the first nine months of 2007 were $314.4 million, or $1.12 per common share, compared with $373.5 million, or $1.56 per common share, for the comparable year-ago period.

Sky Financial Group, Inc. Acquisition Impact

     The acquisition of Sky Financial on July 1, 2007, significantly affected reported results. Sky Financial was approximately half the size of Huntington before its acquisition. As such, its acquisition significantly increased the absolute levels of 2007 third quarter reported balance sheet items (e.g., loans, deposits, etc.), and income statement items (e.g., net interest income, non-interest income, non-interest expenses, and taxes). It also affected the relative level of other performance metrics such as the net interest margin, efficiency ratio, and credit performance metrics like reserve ratios, etc. To assist in understanding the impacts of the merger, as well as

-1-

performance not attributable to the merger, when comparing 2007 third quarter performance to that of prior periods, the following terms are used:

• “Merger related” refers to amounts and percentage changes representing the estimated impact attributable to the merger (see the “Estimating the Impact on Balance Sheet and Income Statement Results Due to Acquisitions” section and Table 11 in the “Basis of Presentation” discussion at the end of this press release for details of the methodologies used and the reconciliation between reported results and estimates of non-merger related performance).

• “Merger costs” represent non-interest expenses associated primarily with merger integration activities.

• “Non-merger related” refers to estimated performance not attributable directly to the merger and includes:

• “Merger efficiencies”, which represent non-interest expense reductions realized as a result of the merger.

PERFORMANCE OVERVIEW

     Performance compared with the 2007 second quarter included:

• $0.38 earnings per common share, up from $0.34 per common share in the prior quarter.

• Current quarter earnings were negatively impacted by $0.09 per share, reflecting the combination of merger costs associated with the acquisition of Sky Financial and net market-related losses. The 2007 second quarter earnings were negatively impacted by $0.03 per share, reflecting merger costs and net market-related losses.

• 3.52% net interest margin, consistent with expectations and up from 3.26%, primarily merger related.

• Strong growth in average total commercial loans with good growth in average total consumer loans.

• Good annualized non-merger related growth in average total deposits.

• Mixed non-merger related non-interest income performance. Strong non-merger related performance in service charges on deposit accounts and good growth in other service charges and fees. However, broker and insurance income on a non-merger related basis declined, primarily reflecting seasonal trends in brokerage as well as property and casualty insurance activities. The quarter also reflected $23.5 million of market-related losses, compared with $7.8 million of such losses in the 2007 second quarter.

• Significant decline in non-merger related total non-interest expense, reflecting the benefit of the achievement of over 70% of targeted total annualized merger efficiencies.

• 0.47% annualized net charge-offs, down 5 basis points.

• 1.14% period-end allowance for loan and lease losses (ALLL) ratio, down from 1.15%.

• 1.08% period-end non-performing asset (NPA) ratio, up from 0.97%, primarily reflecting $144.5 million of acquired NPAs, as well as a decision to classify $16.3 million of non-accruing

-2-

investment securities as NPAs.

• 5.42% period-end tangible common equity ratio, down from 6.82%. This reduction reflected a combination of factors including the expected reduction due to the merger. About 17 basis points of the decline was attributable to a temporary increase in balances related to investment securities.

     “The Sky Financial acquisition significantly impacted overall performance and materially affected comparisons of our third quarter performance to that in prior periods,” said Thomas E. Hoaglin, chairman and chief executive officer. “Yet, when you adjust for all merger related impacts, underlying performance basically matched or exceeded our expectations. The only exception was our net market-related losses, which reflected the severity of market pricing volatility during the quarter. We believe we have appropriately addressed the valuation of our market-related assets, given where we are today and our current expectations.”

     “The major highlight of the quarter was the successful Sky Financial systems conversion over the September 22^nd weekend,” he continued. “Accomplishing this conversion in less than 90 days after the merger closed was a significant accomplishment. It was an aggressive timetable and its success reflected a huge team effort and the culmination of endless hours of preparation. The fact that we were able to generate good loan and deposit growth at the same time we were going through the largest merger integration we have ever undertaken is a testimony to the unified spirit that focused every associate on the needs of our customers. Importantly, we also achieved over 70% of the targeted total annualized expense efficiencies in the third quarter. After considering all significant items and merger related impact, we estimate that our adjusted efficiency ratio for the quarter was just above our 50%-52% targeted range. We are also excited that, as a result of the merger, about 40% of our deposit base is now in markets where we have the number one market share. This portends well for our ability to grow earnings by focusing on serving our expanded customer base and actively pursuing the growth opportunities this merger affords us.”

     “With all of the turmoil in credit markets, we were pleased with our underlying credit quality performance. Net charge-offs were a bit higher than expected, but this primarily reflected charge-offs on the three commercial credits for which we had already established reserves in the prior quarter. Our overall net charge-off outlook for the year has not changed materially. The non-merger related increase in the level of non-performing assets was also basically in line with our expectations, and we are pursuing opportunities that might permit us to move some of these off our balance sheet before the end of the year. The outlook for the fourth quarter is that non-performing loans will rise modestly as there remains pressure on businesses and consumers in our markets,” he concluded.

THIRD QUARTER PERFORMANCE DISCUSSION

Significant Items Influencing Financial Performance Comparisons

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

• $32.3 million pre-tax ($0.06 per common share) negative impact from Sky Financial merger costs.

• $18.0 million pre-tax ($0.03 per common share) of net market-related losses consisting of:

-3-

• $23.3 million of impairment losses on certain investment securities,

• $4.4 million of equity investment losses, and

• $3.6 million negative impact of mortgage servicing rights (MSR) hedging.

     Partially offset by:

• $10.2 of investment securities gains,

• $3.2 million gain from the extinguishment of debt.

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

Three Months Ended		Impact (2)
(in millions, except per share)		Pre-tax			EPS (3)
September 30, 2007 — GAAP earnings		$	138.2	(3)	$	0.38
•	Sky Financial merger costs		(32.3	)		(0.06	)
•	Net market-related losses		(18.0	)		(0.03	)
June 30, 2007 — GAAP earnings		$	80.5	(3)	$	0.34
•	Provision expense related to three commercial credits		(24.8	)		(0.07	)
•	Sky Financial merger costs		(7.6	)		(0.02	)
•	Net market-related losses		(3.5	)		(0.01	)
September 30, 2006 — GAAP earnings		$	157.4	(3)	$	0.65
•	Reduction of federal income tax expense		84.5			0.35
•	Net market-related losses		(59.4	)		(0.17	)

(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, and Average Balance Sheet

2007 Third Quarter versus 2006 Third Quarter

     Fully taxable equivalent net interest income increased $155.9 million from the year-ago quarter. This reflected the favorable impact of a $14.9 billion increase in average earning assets, of which $13.5 billion represented an increase in average loans and leases, as well as the benefit of an increase in the fully taxable equivalent net interest margin of 30 basis points to 3.52%. These increases were primarily merger related. Table 2 details the $13.5 billion reported increase in average loans and leases.

-4-

Table 2 — Loans and Leases — 3Q07 vs. 3Q06

	Third Quarter				Change					Merger		Non-merger Related
(in billions)	2007		2006		Amount		%			Related		Amount			% (1)
Average Loans and Leases
Total commercial	$	22.0	$	12.0	$	10.0		83	%	$	8.7	$	1.2			6	%
Automobile loans and leases		4.4		4.1		0.3		7			0.4		(0.1	)		(3	)
Home equity		7.4		5.0		2.3		46			2.4		(0.1	)		(1	)
Residential mortgage		5.5		4.7		0.7		15			1.1		(0.4	)		(7	)
Other consumer		0.6		0.4		0.2		50			0.1		0.1			13
Total consumer		17.8		14.3		3.5		25			4.1		(0.5	)		(3	)
Total loans and leases	$	39.8	$	26.3	$	13.5		51	%	$	12.8	$	0.7			2	%

(1) = non-merger related / (prior period + merger-related)

     The $0.7 billion, or 2%, non-merger related increase primarily reflected:

• $1.2 billion, or 6%, increase in average total commercial loans, reflecting continued strong growth in middle-market commercial and industrial (C&I) loans.

Partially offset by:

• $0.5 billion, or 3%, decrease in average total consumer loans, reflecting continued declines in automobile leasing due to low consumer demand and competitive pricing, as well as the impact of mortgage loan sales over the last 12 months.

     Also contributing to the growth in average earning assets was a $1.1 billion increase in average trading account securities. The increase in these assets reflected a change in our strategy to use trading account securities to hedge the change in fair value of our mortgage servicing rights (MSR).

     The 3.52% net interest margin in the current period was consistent with our expectations for a relatively stable net interest margin compared with the pro forma 2007 second quarter level of 3.50%.

     Table 3 details the $13.1 billion reported increase in average deposits.

Table 3 — Deposits — 3Q07 vs. 3Q06

	Third Quarter				Change					Merger		Non-merger Related
(in billions)	2007		2006		Amount		%			Related		Amount			% (1)
Average Deposits
Demand deposits — non-interest bearing	$	5.4	$	3.5	$	1.9		53	%	$	1.8	$	0.0			1	%
Demand deposits — interest bearing		3.8		2.2		1.6		76			1.5		0.2			5
Money market deposits		6.9		5.7		1.2		21			1.0		0.2			3
Savings and other domestic deposits		5.0		2.9		2.1		73			2.6		(0.5	)		(9	)
Core certificates of deposit		10.4		5.3		5.1		95			4.6		0.5			5
Total core deposits		31.5		19.6		11.9		61			11.5		0.4			1
Other deposits		6.1		5.0		1.2		23			1.3		(0.2	)		(3	)
Total deposits	$	37.7	$	24.6	$	13.1		53	%	$	12.9	$	0.2			1	%

(1) = non-merger related / (prior period + merger-related)

     Most of the increase in average total deposits was merger related. The $0.2 billion non-merger related increase reflected:

-5-

• $0.4 billion, or 1%, increase in average total core deposits, reflecting strong growth in interest bearing demand deposits and money market accounts. While there was strong growth in core certificates of deposits, this was offset by the decline in savings and other domestic deposits, as customers transferred funds from lower rate to higher rate accounts.

Partially offset by:

• $0.2 billion, or 3%, decline in other non-core deposits.

2007 Third Quarter versus 2007 Second Quarter

     Compared with the 2007 second quarter, fully taxable equivalent net interest income increased $157.8 million. This reflected the favorable impact of a $15.2 billion increase in average earning assets, of which $13.4 billion represented an increase in average loans and leases, as well as the benefit of an increase in the fully taxable equivalent net interest margin of 26 basis points to 3.52%. These increases were primarily merger related. Table 4 details the $13.4 billion reported increase in average loans and leases.

Table 4 — Loans and Leases — 3Q07 vs. 2Q07

	Third		Second
	Quarter		Quarter		Change					Merger		Non-merger Related
(in billions)	2007		2007		Amount		%			Related		Amount			% (1)
Average Loans and Leases
Total commercial	$	22.0	$	12.8	$	9.2		72	%	$	8.7	$	0.5			2	%
Automobile loans and leases		4.4		3.9		0.5		12			0.4		0.0			1
Home equity		7.4		5.0		2.4		48			2.4		(0.0	)		(0	)
Residential mortgage		5.5		4.4		1.1		25			1.1		(0.0	)		(0	)
Other consumer		0.6		0.4		0.2		53			0.1		0.1			14
Total consumer		17.8		13.6		4.2		31			4.1		0.1			1
Total loans and leases	$	39.8	$	26.4	$	13.4		51	%	$	12.8	$	0.6			1	%

(1) = non-merger related / (prior period + merger-related)

     The $0.6 billion, or 1%, non-merger related increase in average total loans and leases primarily reflected 2% growth in average total commercial loans due to continued strong growth in middle-market commercial and industrial (C&I) loans. Average total consumer loans increased 1% with most categories essentially unchanged.

     Also contributing to the growth in average earning assets were increases of $0.9 billion in average trading account securities and $0.7 billion in average investment securities. These increases were primarily merger related.

     Table 5 details the $13.4 billion reported increase in average deposits.

-6-

Table 5 — Deposits — 3Q07 vs. 2Q07

	Third		Second
	Quarter		Quarter		Change					Merger		Non-merger Related
(in billions)	2007		2007		Amount		%			Related		Amount			% (1)
Average Deposits
Demand deposits — non-interest bearing	$	5.4	$	3.6	$	1.8		50	%	$	1.8	$	(0.0	)		(1	)%
Demand deposits — interest bearing		3.8		2.4		1.4		58			1.5		(0.1	)		(1	)
Money market deposits		6.9		5.5		1.4		26			1.0		0.4			6
Savings and other domestic deposits		5.0		2.9		2.2		76			2.6		(0.4	)		(8	)
Core certificates of deposit		10.4		5.6		4.8		86			4.6		0.2			2
Total core deposits		31.5		19.9		11.6		58			11.5		0.1			0
Other deposits		6.1		4.4		1.8		41			1.3		0.4			7
Total deposits	$	37.7	$	24.3	$	13.4		55	%	$	12.9	$	0.5			1	%

(1) = non-merger related / (prior period + merger-related)

     Of the $13.4 billion increase in average total deposits, $12.9 billion was merger related. The $0.5 billion, or 1%, non-merger related increase reflected:

• $0.4 billion, or 7%, increase in other non-core deposits, reflecting an increase in wholesale deposits.

• $0.1 billion increase in average total core deposits. This reflected strong growth in money market deposits and core certificates of deposit, partially offset by a decline in savings and other domestic deposits as those depositors moved funds into higher rate accounts. The decline in interest bearing and non-interest bearing demand deposits reflected seasonality.

Provision for Credit Losses

     The provision for credit losses in the 2007 third quarter was $42.0 million, up $27.8 million from the year-ago quarter. Compared with the 2007 second quarter, the provision for credit losses declined $18.1 million. The 2007 second quarter included $24.8 million of provision for credit losses for the two eastern Michigan credit relationships and one northern Ohio commercial credit. In the current quarter, charge-offs of $10.0 million related to these three credit relationships were taken against these reserves. On a reported basis, 2007 third quarter net charge-offs of $47.1 million exceeded current period provision for credit losses by $5.1 million. Adjusting for the $10.0 million of charge-offs associated with these three commercial credits, the current quarter provision for credit losses exceeded net charge-offs by $4.9 million. (See Credit Quality Discussion).

Non-Interest Income

2007 Third Quarter versus 2006 Third Quarter

     Non-interest income increased $106.8 million from the year-ago quarter. The $68.7 million of merger related income significantly impacted this increase. Table 6 details the $106.8 million reported increase in total non-interest income.

-7-

Table 6 — Non-interest Income — 3Q07 vs. 3Q06

	Third Quarter						Change						Merger		Non-merger Related
(in millions)	2007			2006			Amount			%			Related		Amount			% (1)
Non-interest Income
Service charges on deposit accounts	$	78.1		$	48.7		$	29.4			60	%	$	24.1	$	5.3			7	%
Trust services		33.6			22.5			11.1			49			7.0		4.1			14
Brokerage and insurance income		28.8			14.7			14.1			96			17.1		(3.0	)		(9	)
Other service charges and fees		21.0			13.0			8.1			62			5.8		2.3			12
Bank owned life insurance income		14.8			12.1			2.7			22			1.8		0.9			7
Mortgage banking income		9.6			8.5			1.1			13			6.3		(5.1	)		(35	)
Securities losses		(13.2	)		(57.3	)		44.2			(77	)		0.3		43.9			(77	)
Other income		31.8			35.7			(3.9	)		(11	)		6.4		(10.3	)		(24	)
Total non-interest income	$	204.7		$	97.9		$	106.8			109	%	$	68.7	$	38.0			23	%

(1) = non-merger related / (prior period + merger-related)

     The $38.0 million, or 23%, non-merger related increase reflected:

• $43.9 million less in investment securities losses. In the 2007 third quarter, net investment securities losses totaled $13.2 million and consisted of $23.3 million of securities losses on certain investment securities, partially offset by $10.2 million of gains on other investment securities. This compared favorably with $57.3 million of such losses in the year-ago quarter, virtually all of which related to a balance sheet restructuring. (See Significant Items).

• $5.3 million, or 7%, increase in service charges on deposit accounts, reflecting strong growth in personal service charge income.

• $4.1 million, or 14%, increase in trust services income, of which $2.5 million reflected fees associated with the acquisition of Unified Fund Services in the 2006 fourth quarter.

Partially offset by:

• $10.3 million, or 24%, decline in other income, reflecting a $7.9 million decline in automobile operating lease income as that portfolio continued to decline, and $2.3 million of higher equity investment losses.

• $5.1 million, or 35%, decline in mortgage banking income, reflecting the current quarter’s $6.0 million of MSR hedging losses, compared with no material MSR valuation impact in the year-ago quarter.

2007 Third Quarter versus 2007 Second Quarter

     Non-interest income increased $48.5 million from the 2007 second quarter. The $68.7 million of merger related income drove this increase. Table 7 details the $48.5 million increase in reported total non-interest income.

-8-

Table 7 — Non-interest Income — 3Q07 vs. 2Q07

	Third			Second
	Quarter			Quarter			Change						Merger		Non-merger Related
(in millions)	2007			2007			Amount			%			Related		Amount			% (1)
Non-interest Income
Service charges on deposit accounts	$	78.1		$	50.0		$	28.1			56	%	$	24.1	$	4.0			5	%
Trust services		33.6			26.8			6.8			25			7.0		(0.2	)		(1	)
Brokerage and insurance income		28.8			17.2			11.6			67			17.1		(5.5	)		(16	)
Other service charges and fees		21.0			14.9			6.1			41			5.8		0.3			2
Bank owned life insurance income		14.8			10.9			3.9			36			1.8		2.1			17
Mortgage banking income		9.6			7.1			2.5			35			6.3		(3.7	)		(28	)
Securities losses		(13.2	)		(5.1	)		(8.0	)		156			0.3		(8.3	)		171
Other income		31.8			34.4			(2.6	)		(7	)		6.4		(9.0	)		(22	)
Total non-interest income	$	204.7		$	156.2		$	48.5			31	%	$	68.7	$	(20.2	)		(9)	%

(1) = non-merger related / (prior period + merger-related)

     The $20.2 million, or 9%, non-merger related decline reflected:

• $9.0 million, or 22%, decline in other income, reflecting $4.4 million of equity investment losses in the current quarter compared with $2.3 million of such gains in the prior quarter, as well as declines in automobile operating lease income, loan sale gains, and lease prepayment income.

• $8.3 million increase in securities losses as the current quarter results reflected $13.2 million of net investment securities losses, compared with $5.1 million of such losses in the 2007 second quarter.

• $5.5 million, or 16%, decline in brokerage and insurance income, primarily reflecting seasonal trends in property and casualty insurance income.

• $3.7 million, or 28%, decline in mortgage banking income, reflecting $1.0 million higher MSR hedging losses this quarter and lower non-merger related production.

Partially offset by:

• $4.0 million, or 5%, increase in service charges on deposit accounts, primarily reflecting higher personal service charge income and seasonal trends.

Non-interest Expense

2007 Third Quarter versus 2006 Third Quarter

     Non-interest expense increased $143.1 million from the year-ago quarter. The $136.6 million of merger related expenses and $32.3 million of merger costs drove the increase, as non-merger related expenses declined. Table 8 details the $143.1 million increase in reported total non-interest expense.

-9-

Table 8 — Non-interest Expense — 3Q07 vs. 3Q06

	Third Quarter				Change					Merger		Merger		Non-merger Related
(in millions)	2007		2006		Amount		%			Related		Costs		Amount			% (1)
Non-interest Expense
Personnel costs	$	202.1	$	133.8	$	68.3		51	%	$	68.3	$	7.8	$	(7.7	)		(4	)%
Outside data processing and other services		40.6		18.7		21.9		118			12.3		6.9		2.8			9
Net occupancy		33.3		18.1		15.2		84			10.2		7.4		(2.4	)		(8	)
Equipment		23.3		17.2		6.0		35			4.8		1.8		(0.6	)		(2	)
Marketing		13.2		7.8		5.3		68			4.4		5.0		(4.0	)		(33	)
Professional services		11.3		6.4		4.8		75			2.7		1.6		0.6			6
Telecommunications		7.3		4.8		2.5		51			2.2		0.2		0.0			1
Printing and supplies		4.7		3.4		1.3		39			1.4		0.5		(0.5	)		(11	)
Amortization of intangibles		19.9		2.9		17.0		587			17.4		—		(0.4	)		(2	)
Other expense		29.8		29.2		0.6		2			13.0		1.3		(13.7	)		(32	)
Total non-interest expense	$	385.6	$	242.4	$	143.1		59	%	$	136.6	$	32.3	$	(25.8	)		(7	)%

(1) = non-merger related / (prior period + merger-related)

     The $25.8 million, or 7%, non-merger related decline reflected:

• $13.7 million, or 32%, decline in other expense, reflected merger efficiencies, as well as a $5.7 million decline in automobile operating lease expense, the current quarter’s $3.2 million gain on debt extinguishment, and declines in deferred compensation expense and franchise taxes.

• $7.7 million, or 4%, decline in personnel expense, reflecting merger efficiencies including the impact of the reduction of 828, or 6%, full-time equivalent staff during the 2007 third quarter.

• $4.0 million, or 33%, decline in marketing expense, reflecting merger efficiencies and timing of advertising campaigns.

2007 Third Quarter versus 2007 Second Quarter

     Non-interest expense increased $140.9 million, or 58%, from the 2007 second quarter. The $136.6 million of merger related expenses and $24.7 million increase in merger costs drove the increase, as non-merger related expenses declined. Table 9 details the $140.9 million increase in reported total non-interest expense.

-10-

Table 9 — Non-interest Expense — 3Q07 vs. 2Q07

	Third		Second
	Quarter		Quarter		Change					Merger		Merger		Non-merger Related
(in millions)	2007		2007		Amount		%			Related		Costs		Amount			% (1)
Non-interest Expense
Personnel costs	$	202.1	$	135.2	$	67.0		50	%	$	68.3	$	7.1	$	(8.4	)		(4	)%
Outside data processing and other services		40.6		25.7		14.9		58			12.3		2.8		(0.1	)		(0	)
Net occupancy		33.3		19.4		13.9		72			10.2		7.3		(3.6	)		(12	)
Equipment		23.3		17.2		6.1		36			4.8		1.8		(0.4	)		(2	)
Marketing		13.2		9.0		4.2		47			4.4		3.4		(3.6	)		(27	)
Professional services		11.3		8.1		3.2		39			2.7		0.5		(0.0	)		(0	)
Telecommunications		7.3		4.6		2.7		59			2.2		0.2		0.3			4
Printing and supplies		4.7		3.7		1.1		29			1.4		0.5		(0.8	)		(15	)
Amortization of intangibles		19.9		2.5		17.4		692			17.4		—		(0.0	)		(0	)
Other expense		29.8		19.3		10.4		54			13.0		1.2		(3.8	)		(12	)
Total non-interest expense	$	385.6	$	244.7	$	140.9		58	%	$	136.6	$	24.7	$	(20.4	)		(5	)%

(1) = non-merger related / (prior period + merger-related)

     The $20.4 million, or 5%, non-merger related decline represented the total estimated merger efficiencies achieved in the quarter and reflected:

• $8.4 million, or 4%, decline in personnel expense, primarily reflecting merger efficiencies including the impact of the reduction of 828, or 6%, full-time equivalent staff during the 2007 third quarter.

• $3.8 million, or 12%, decline in other expense, primarily reflecting merger efficiencies.

• $3.6 million, or 27%, decline in marketing expense, reflecting merger efficiencies and timing of advertising campaigns.

• $3.6 million, or 12%, decline in net occupancy expense, reflecting merger efficiencies.

Income Taxes

     The provision for income taxes in the 2007 third quarter was $48.5 million, resulting in an effective tax rate of 26.0%. As expected, the merger resulted in a higher effective tax rate compared with the 2007 second quarter effective tax rate of 23.2%. In the year-ago quarter, the provision for income taxes was a negative $60.8 million, resulting in an effective tax rate of negative 62.9%. The year ago quarter reflected an $84.5 million reduction of federal tax expense related to the resolution of a federal tax audit covering tax years 2002 and 2003 that resulted in the release of previously established federal income tax reserves, as well as the recognition of federal tax loss carry backs. The effective tax rate for the full year 2007 is estimated to be consistent with the 2007 nine-month effective tax rate of 25.3%.

Credit Quality

     The Sky Financial merger increased virtually all credit quality measures on an absolute basis: the level of net charge-offs, non-performing loans (NPL/NPLs), non-performing assets (NPA/NPAs), allowance for credit losses (ACL), etc. Management, therefore, believes the more meaningful way to assess overall credit quality performance for the 2007 third quarter is through an analysis of credit quality performance ratios. This approach forms the basis of most of the following discussion.

-11-

     Aside from merger related impacts and consistent with expectations, overall credit quality moderately deteriorated in the 2007 third quarter. The continued weakness in our Midwest markets, most notably eastern Michigan and northern Ohio, resulted in higher levels of non-merger related NPLs and consumer net charge-offs. However, overall delinquencies increased only slightly and the outlook remains for modest increases in problem assets in the 2007 fourth quarter.

     Total net charge-offs for the 2007 third quarter were $47.1 million, or an annualized 0.47% of average total loans and leases. This compared with net charge-offs of $21.2 million, or an annualized 0.32%, in the year-ago quarter, and $34.5 million, or an annualized 0.52%, in the 2007 second quarter. Performance in the 2007 third quarter was slightly above the long-term targeted range of 0.35%-0.45%.

     Total commercial net charge-offs in the 2007 third quarter were $17.3 million, or an annualized 0.31%. This was higher than an annualized 0.23% in the year-ago period, but less than the annualized 0.64% in the prior quarter. The prior quarter ratio included 38 basis points related to losses on two single family homebuilder credits in eastern Michigan. The current quarter included $10.0 million, or 18 basis points, of net charge-offs associated with the three commercial credits for which reserves had been established in the 2007 second quarter.

     Total consumer net charge-offs in the current quarter were $29.8 million, or an annualized 0.67%. This was higher than an annualized 0.40% in the year-ago period and 0.41% in the prior quarter. Automobile loan and lease net charge-offs were an annualized 0.73% in the third quarter, up from 0.40% in the year-ago period and 0.45% in the prior period. This increase reflected both the impact of the Sky Financial portfolio, as well as seasonal factors. Residential mortgage net charge-offs totaled $4.4 million, or an annualized 0.32% of related average balances. This was higher than an annualized 0.07% in the year-ago quarter and an annualized 0.16% in the prior quarter. Home equity net charge-offs in the 2007 third quarter were $10.8 million, or an annualized 0.59%, up from an annualized 0.53%, in the year-ago quarter and an annualized 0.43% in the prior quarter. The increase in residential mortgage and home equity net charge-offs reflected continued market weakness, particularly in the southeast Michigan and northeast Ohio markets.

     NPAs were $435.0 million at September 30, 2007, and represented 1.08% of related assets with most of the NPA increase being merger related. This compared with $171.2 million, or 0.65%, at the end of the year-ago period, and $261.2 million, or 0.97%, at June 30, 2007. The $173.9 million increase from the end of the prior quarter reflected:

• $144.5 million merger related consisting of:

• $100.5 million of acquired commercial loans previously classified as NPLs, which were reclassified as impaired loans held for sale and written down to their net realizable fair value upon acquisition,

• $32.7 million of other acquired commercial and consumer loans and classified as NPLs, and

• $11.3 million increase of acquired other real estate owned (OREO).

• $13.0 million, or 3%, increase in non-merger related NPLs and OREO.

• $16.3 million of impaired investment securities, where a decision was made to stop

-12-

accruing interest and apply future interest payments to principal reduction. Future cash flows are expected to reduce principal by about 25% in the 2007 fourth quarter.

     At September 30, 2007, total NPLs were $249.4 million, up $37.9 million, or 18%, from June 30, 2007. Total NPLs at September 30, 2007 expressed as a percent of period end total loans and leases, was 0.62%, down from 0.79% at June 30, 2007, but up from 0.49% a year earlier.

     The over 90-day delinquent, but still accruing, ratio was 0.29% at September 30, 2007, up from 0.24% at the end of the year-ago quarter and from 0.25% at June 30, 2007.

Allowances for Credit Losses (ACL)

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

     At September 30, 2007, the ALLL was $454.8 million, up from $280.2 million a year ago and from $307.5 million at June 30, 2007. Expressed as a percent of period-end loans and leases, the ALLL ratio at September 30, 2007, was 1.14%, up from 1.06% a year ago, but down 1 basis point from 1.15% at June 30, 2007, reflecting the charge-off of $10.0 million of commercial loans where reserves had been established in the 2007 second quarter.

     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 10 shows the change in the ALLL ratio and each reserve component for the 2007 third and second quarters and the 2006 third quarter.

Table 10 — Components of ALLL as Percent of Total Loans and Leases

										3Q07 change from
	3Q07			2Q07			3Q06			2Q07			3Q06
Transaction reserve (1)		0.97	%		0.94	%		0.86	%		0.03	%		0.11	%
Economic reserve		0.17			0.21			0.20			(0.04	)		(0.03	)
Total ALLL		1.14	%		1.15	%		1.06	%		(0.01	)%		0.08	%

(1) Includes specific reserve

     The change in both the transaction reserve and the economic reserve components primarily reflected the impact of the merger.

     The ALLL as a percent of NPLs was 182% at September 30, 2007, down from 217% a year ago, but up from 145% at June 30, 2007. The ALLL as a percent of NPAs was 105% at September 30, 2007, down from 164% a year ago, and from 118% at June 30, 2007. At September 30, 2007, the AULC was $58.2 million, up from $39.3 million at the end of the year-ago quarter, and from $41.6 million at June 30, 2007, mostly merger related.

     On a combined basis, the ACL as a percent of total loans and leases at September 30, 2007, was 1.28%, up from 1.21% a year ago, but down from 1.30% at June 30, 2007. The ACL as a percent of NPLs was 206% at September 30, 2007, down from 247% a year ago, but up from 165% at June 30, 2007. The ACL as a percent of NPAs was 118% at September 30, 2007, down from 187% a year earlier and from 134% at June 30, 2007.

-13-

     Given the expectation of continued stress in commercial real estate markets, weak performance of the eastern Michigan and northern Ohio economies, as well as the increase in reserves recognized this quarter, the expectation is for modest increases in the ALLL ratio in the 2007 fourth quarter.

Capital

     At September 30, 2007, the tangible equity to assets ratio was 5.42%, down from 7.13% a year ago, and from 6.82% at June 30, 2007. The decline from June 30, 2007 primarily reflected the impact of the Sky Financial merger, as well as a 17 basis point negative impact attributable to a temporary $1.5 billion increase in assets. At September 30, 2007, the tangible equity to risk-weighted assets ratio was 6.11%, down from 7.97% at the end of the year-ago quarter, and from 7.60% at June 30, 2007. These decreases were also primarily merger related.

     There were no share repurchases during the quarter. Under the current authorization announced April 20, 2006, there are currently 3.9 million shares remaining available.

2007 FOURTH QUARTER OUTLOOK

     When earnings guidance is given, it is our 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 selected items where the timing and financial impact is uncertain until the impact can be reasonably forecasted, as well as potential unusual or one-time items.

     Our expectation is that the Midwest economic environment will continue to be negatively impacted by weakness in residential 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 greatest in our eastern Michigan and northern Ohio markets. Given the market’s outlook for interest rates, we will continue to target our interest rate risk position at our customary relatively neutral position.

     The assumptions listed below reflect 2007 fourth quarter expectations compared with actual 2007 third quarter performance.

• Annualized revenue growth in the low- to mid-single digit range, reflecting:

• Net interest margin relatively stable.

• Annualized 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.

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

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

• Non-interest expense that is flat-to-down, excluding additional merger costs. Merger costs for the first nine months were $40.7 million. Merger costs for the fourth quarter are estimated to be $15-$25 million, which would be consistent with our previous 2007

-14-

	second half of the year target of $50-$60 million. Annualized merger efficiencies from the merger are expected to equal or exceed the original target of $115 million. Of the remaining annualized merger efficiencies, most is expected to be achieved in the fourth quarter.
•	NPLs are expected to rise modestly, reflecting pressure from continued economic weakness in our markets, and resulting higher levels of monitored credits. The absolute level of total NPAs, however, is expected to decline as the held for sale NPAs are sold.
•	Modest increase in the ALLL ratio is expected from its current level, and the fourth quarter net charge-off ratio is expected to be relatively consistent with the third quarter level of an annualized 0.47%.
•	No significant market-related losses.
•	No stock repurchase activity.

     Within this type of environment, earnings for the 2007 fourth quarter are targeted at $0.45-$0.47 per common share, excluding merger costs.

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 17065118. 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 at huntington-ir.com. A telephone replay will be available approximately two hours after the completion of the call through October 31, 2007 at 800-642-1687; conference ID 17065118.

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 expected merger efficiencies 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; 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. Additional factors that could cause results to differ materially from those described above can be found in Huntington’s 2006 Annual Report on Form 10-K, and documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking statements included in this release are based on information available at the time of the release. Huntington assumes no obligation to update any forward-looking statement.

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 third quarter earnings conference call slides, which can be found on Huntington’s website at huntington-ir.com.

-15-

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 include/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 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-offs 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 typically excludes it from the list of “Significant Items”, unless in Management’s view, there is a significant specific credit(s), which is causing distortion in the period.

     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

-16-

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 Acquisitions

     The merger with Sky Financial Group Inc. (Sky Financial) was completed on July 1, 2007. At the time of acquisition, Sky Financial had assets of $16.8 billion, including $13.3 billion of loans, and core deposits of $12.0 billion. Sky Financial results were fully included in our consolidated results for the full 2007 third quarter, and will impact all quarters thereafter. As a result, performance comparisons of 2007 third quarter and 2007 nine-month performance to prior periods are affected as Sky Financial results were not included in the prior periods. Comparisons of the 2007 third quarter and 2007 nine-month performance compared prior periods are impacted as follows:

• Increased reported average balance sheet, revenue, expense, and the absolute level of certain credit quality results (e.g., amount of net charge-offs).

• Increased reported non-interest expense items because of costs incurred as part of merger integration activities, most notably employee retention bonuses, outside programming services related to systems conversions, occupancy expenses, and marketing expenses related to customer retention initiatives. These net merger costs were $32.3 million in the 2007 third quarter.

     Given the significant impact of the merger on reported 2007 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, the following terms are used when discussing financial performance:

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

• “Merger costs” represent non-interest expenses primarily associated with merger integration activities.

• “Non-merger related” refers to performance not attributable to the merger and include:

• “Merger efficiencies”, which represent non-interest expense reductions realized as a result of the merger.

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

Balance Sheet Items

     For loans and leases, as well as core deposits, Sky Financial’s balances as of June 30, 2007, adjusted for consolidating, merger, and purchase accounting adjustments, are used in the comparison. To estimate the impact on 2007 third quarter average balances, it was assumed that the June 30, 2007 balances, as adjusted, remained constant throughout the 2007 third quarter and will remain constant in all subsequent periods.

Income Statement Items

     For income statement line items, Sky Financial’s actual results for the first six months of 2007, adjusted for the impact of unusual items and purchase accounting adjustments, were determined. This six-month adjusted amount was divided by two to estimate a quarterly amount. This results in an approximate quarterly impact as the methodology does not adjust for any unusual items or seasonal factors in Sky Financial’s 2007 six-month results. Nor does it consider any revenue or expense synergies realized since the merger date. This same estimated amount will also be used in all subsequent quarterly reporting periods. The one exception to this methodology of holding the estimated quarterly impact constant relates to the amortization of intangibles expense where the amount is known and is therefore used.

     Table 11 below provides detail of changes to selected reported results to quantify the impact of the Sky Financial merger using this methodology:

-17-

Table 11 — Estimated Impact of Sky Financial Merger

2007 Third Quarter versus 2006 Third Quarter

	Third Quarter						Change						Merger				Non-merger Related
(in millions)	2007			2006			Amount			%			Related				Amount			%(1)
Average Loans and Leases
Total commercial	$	22,016		$	12,039		$	9,977			82.9	%	$	8,746			$	1,231			5.9	%
Automobile loans and leases		4,354			4,055			299			7.4			432				(133	)		(3.0	)
Home equity		7,355			5,041			2,314			45.9			2,385				(71	)		(1.0	)
Residential mortgage		5,456			4,748			708			14.9			1,112				(404	)		(6.9	)
Other consumer		647			430			217			50.5			143				74			12.9
Total consumer		17,812			14,274			3,538			24.8			4,072				(534	)		(2.9	)
Total loans and leases	$	39,828		$	26,313		$	13,515			51.4	%	$	12,818			$	697			1.8	%
Average Deposits
Demand deposits — non-interest bearing	$	5,384		$	3,509		$	1,875			53.4	%	$	1,829			$	46			0.9	%
Demand deposits — interest bearing		3,808			2,169			1,639			75.6			1,460				179			4.9
Money market deposits		6,869			5,689			1,180			20.7			996				184			2.8
Savings and other domestic deposits		5,043			2,923			2,120			72.5			2,594				(474	)		(8.6	)
Core certificates of deposit		10,425			5,334			5,091			95.4			4,630				461			4.6
Total core deposits		31,529			19,624			11,905			60.7			11,509				396			1.3
Other deposits		6,123			4,969			1,154			23.2			1,342				(188	)		(3.0	)
Total deposits	$	37,652		$	24,593		$	13,059			53.1	%	$	12,851			$	208			0.6	%
(1) = non-merger related / (prior period + merger-related)
	Third Quarter						Change						Merger		Merger		Non-merger Related
(in thousands)	2007			2006			Amount			%			Related		Costs		Amount			%(1)
Net interest income — FTE	$	415,344		$	259,403		$	155,941			60.1	%	$	151,592			$	4,349			1.1	%
Non-interest Income
Service charges on deposit accounts	$	78,107		$	48,718		$	29,389			60.3	%	$	24,110			$	5,279			7.2	%
Trust services		33,562			22,490			11,072			49.2			7,009				4,063			13.8
Brokerage and insurance income		28,806			14,697			14,109			96.0			17,061				(2,952	)		(9.3	)
Other service charges and fees		21,045			12,989			8,056			62.0			5,800				2,256			12.0
Bank owned life insurance income		14,847			12,125			2,722			22.4			1,807				915			6.6
Mortgage banking income		9,629			8,512			1,117			13.1			6,256				(5,139	)		(34.8	)
Securities losses		(13,152	)		(57,332	)		44,180			(77.1	)		283				43,897			(76.9	)
Other income		31,830			35,711			(3,881	)		(10.9	)		6,390				(10,271	)		(24.4	)
Total non-interest income	$	204,674		$	97,910		$	106,764			109.0	%	$	68,716			$	38,048			22.8	%
Non-interest Expense
Personnel costs	$	202,148		$	133,823		$	68,325			51.1	%	$	68,250	$	7,750	$	(7,675	)		(3.8	)%
Outside data processing and other services		40,600			18,664			21,936			117.5			12,262		6,854		2,820			9.1
Net occupancy		33,334			18,109			15,225			84.1			10,184		7,440		(2,399	)		(8.5	)
Equipment		23,290			17,249			6,041			35.0			4,799		1,792		(550	)		(2.5	)
Marketing		13,186			7,846			5,340			68.1			4,361		4,966		(3,987	)		(32.7	)
Professional services		11,273			6,438			4,835			75.1			2,707		1,555		573			6.3
Telecommunications		7,286			4,818			2,468			51.2			2,224		196		48			0.7
Printing and supplies		4,743			3,416			1,327			38.8			1,374		457		(504	)		(10.5	)
Amortization of intangibles		19,949			2,902			17,047			587.4			17,431		—		(384	)		(1.9	)
Other expense		29,756			29,165			591			2.0			13,048		1,250		(13,707	)		(32.5	)
Total non-interest expense	$	385,565		$	242,430		$	143,135			59.0	%	$	136,640	$	32,260	$	(25,765	)		(6.8	)%
(1) = non-merger related / (prior period + merger-related)

-18-

2007 Third Quarter versus 2007 Second Quarter

	Third			Second
	Quarter			Quarter			Change						Merger				Non-merger Related
(in millions)	2007			2007			Amount			%			Related				Amount			% (1)
Average Loans and Leases
Total commercial	$	22,016		$	12,818		$	9,198			71.8	%	$	8,746			$	452			2.1	%
Automobile loans and leases		4,354			3,873			481			12.4			432				49			1.1
Home equity		7,355			4,973			2,382			47.9			2,385				(3	)		(0.0	)
Residential mortgage		5,456			4,351			1,105			25.4			1,112				(7	)		(0.1	)
Other consumer		647			424			223			52.6			143				80			14.1
Total consumer		17,812			13,621			4,191			30.8			4,072				119			0.7
Total loans and leases	$	39,828		$	26,439		$	13,389			50.6	%	$	12,818			$	571			1.5	%
Average Deposits
Demand deposits — non-interest bearing	$	5,384		$	3,591		$	1,793			49.9	%	$	1,829			$	(36	)		(0.7	)%
Demand deposits — interest bearing		3,808			2,404			1,404			58.4			1,460				(56	)		(1.4	)
Money market deposits		6,869			5,466			1,403			25.7			996				407			6.3
Savings and other domestic deposits		5,043			2,863			2,180			76.1			2,594				(414	)		(7.6	)
Core certificates of deposit		10,425			5,591			4,834			86.5			4,630				204			2.0
Total core deposits		31,529			19,915			11,614			58.3			11,509				105			0.3
Other deposits		6,123			4,358			1,765			40.5			1,342				423			7.4
Total deposits	$	37,652		$	24,273		$	13,379			55.1	%	$	12,851			$	528			1.4	%
(1) = non-merger related / (prior period + merger-related)
	Third			Second
	Quarter			Quarter			Change						Merger		Merger		Non-merger Related
(in thousands)	2007			2007			Amount			%			Related		Costs		Amount			% (1)
Net interest income — FTE	$	415,344		$	257,518		$	157,826			61.3	%	$	151,592			$	6,234			1.5	%
Non-interest Income
Service charges on deposit accounts	$	78,107		$	50,017		$	28,090			56.2	%	$	24,110			$	3,980			5.4	%
Trust services		33,562			26,764			6,798			25.4			7,009				(211	)		(0.6	)
Brokerage and insurance income		28,806			17,199			11,607			67.5			17,061				(5,454	)		(15.9	)
Other service charges and fees		21,045			14,923			6,122			41.0			5,800				322			1.6
Bank owned life insurance income		14,847			10,904			3,943			36.2			1,807				2,136			16.8
Mortgage banking income		9,629			7,122			2,507			35.2			6,256				(3,749	)		(28.0	)
Securities losses		(13,152	)		(5,139	)		(8,013	)		155.9			283				(8,296	)		170.8
Other income		31,830			34,403			(2,573	)		(7.5	)		6,390				(8,963	)		(22.0	)
Total non-interest income	$	204,674		$	156,193		$	48,481			31.0	%	$	68,716			$	(20,235	)		(9.0	)%
Non-interest Expense
Personnel costs	$	202,148		$	135,191		$	66,957			49.5	%	$	68,250	$	7,106	$	(8,399	)		(4.1	)%
Outside data processing and other services		40,600			25,701			14,899			58.0			12,262		2,783		(146	)		(0.4	)
Net occupancy		33,334			19,417			13,917			71.7			10,184		7,329		(3,596	)		(12.1	)
Equipment		23,290			17,157			6,133			35.7			4,799		1,777		(443	)		(2.0	)
Marketing		13,186			8,986			4,200			46.7			4,361		3,392		(3,553	)		(26.6	)
Professional services		11,273			8,101			3,172			39.2			2,707		469		(4	)		(0.0	)
Telecommunications		7,286			4,577			2,709			59.2			2,224		196		289			4.2
Printing and supplies		4,743			3,672			1,071			29.2			1,374		456		(759	)		(15.0	)
Amortization of intangibles		19,949			2,519			17,430			691.9			17,431		—		(1	)		(0.0	)
Other expense		29,756			19,334			10,422			53.9			13,048		1,175		(3,801	)		(11.7	)
Total non-interest expense	$	385,565		$	244,655		$	140,910			57.6	%	$	136,640	$	24,683	$	(20,413	)		(5.4	)%

(1) = non-merger related / (prior period + merger-related)

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-

-19-

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 disclosed separately, with this then being the amount used to calculate the earnings per share equivalent.

NM or nm

     Percent changes of 100% or more are typically shown as “nm” or “not meaningful” unless required. Such large percent changes typically reflect the impact of 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 $55 billion regional bank holding company headquartered in Columbus, Ohio. Huntington has more than 141 years of serving the financial needs of its customers. Huntington’s banking subsidiary, The Huntington National Bank, provides innovative retail and commercial financial products and services through over 600 regional banking offices in Indiana, Kentucky, Michigan, Ohio, Pennsylvania, and West Virginia. Huntington also offers retail and commercial financial services online at huntington.com; through its technologically advanced, 24-hour telephone bank; and through its network of over 1,400 ATMs. Selected financial service activities are also conducted in other states including: Dealer Sales offices in Arizona, Florida, Georgia, Nevada, New Jersey, New York, North Carolina, South Carolina, and Tennessee; Private Financial and Capital Markets Group offices in Florida; and Mortgage Banking offices in Maryland and New Jersey. Sky Insurance offers retail and commercial insurance agency services, through offices in Ohio, Pennsylvania, Michigan, Indiana, and West Virginia. International banking services are available through the headquarters office in Columbus, a limited purpose office located in both the Cayman Islands and Hong Kong.

###

-20-

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Key Statistics ^{(1), (9)}
(Unaudited)

	2007						2006			Percent Changes vs.
(in thousands, except per share amounts)	Third			Second			Third			2Q07			3Q06
Net interest income	$	409,632		$	253,391		$	255,313			61.7	%		60.4	%
Provision for credit losses		42,007			60,133			14,162			(30.1	)		N.M.
Non-interest income		204,674			156,193			97,910			31.0			N.M.
Non-interest expense		385,565			244,655			242,430			57.6			59.0
Income before income taxes		186,734			104,796			96,631			78.2			93.2
Provision for income taxes		48,535			24,275			(60,815	)		99.9			N.M.
Net Income	$	138,199		$	80,521		$	157,446			71.6	%		(12.2)	%
Net income per common share — diluted	$	0.38		$	0.34		$	0.65			11.8	%		(41.5)	%
Cash dividends declared per common share		0.265			0.265			0.250			—			6.0
Book value per common share at end of period		17.08			12.97			13.15			31.7			29.9
Tangible book value per common share at end of period		7.68			10.33			10.50			(25.7	)		(26.9	)
Average common shares — basic		365,895			236,032			237,672			55.0			53.9
Average common shares — diluted		368,280			239,008			240,896			54.1			52.9
Return on average assets		1.02	%		0.92	%		1.75	%
Return on average shareholders’ equity		8.8			10.6			21.0
Return on average tangible shareholders’ equity (2)		20.9			13.6			27.1
Net interest margin (3)		3.52			3.26			3.22
Efficiency ratio (4)		57.7			57.8			57.8
Effective tax rate		26.0			23.2			(62.9	)
Average loans and leases	$	39,827,422		$	26,439,235		$	26,313,060			50.6			51.4
Average loans and leases — linked quarter annualized growth rate		N.M.	%		3.6	%		1.7	%
Average earning assets	$	46,870,957		$	31,674,664		$	31,970,236			48.0			46.6
Average total assets		53,970,093			35,150,051			35,769,712			53.5			50.9
Average core deposits (5)		31,529,372			19,913,828			19,623,429			58.3			60.7
Average core deposits — linked quarter annualized growth rate (5)		N.M.	%		5.4	%		1.3	%
Average shareholders’ equity	$	6,205,783		$	3,042,682		$	2,969,643			N.M.			N.M.
Total assets at end of period		55,303,927			36,420,686			35,661,948			51.8			55.1
Total shareholders’ equity at end of period		6,249,674			3,064,141			3,129,746			N.M.			99.7
Net charge-offs (NCOs)		47,106			34,500			21,239			36.5			N.M.
NCOs as a % of average loans and leases		0.47	%		0.52	%		0.32	%
Non-performing loans and leases (NPLs)	$	249,396		$	211,516		$	129,312			17.9			92.9
Non-performing assets (NPAs)		435,042			261,185			171,212			66.6			N.M.
NPA ratio (6)		1.08	%		0.97	%		0.65	%
Allowance for loan and lease losses (ALLL) as a % of total loans and leases at the end of period		1.14			1.15			1.06
ALLL plus allowance for unfunded loan commitments and letters of credit as a % of total loans and leases at the end of period		1.28			1.30			1.21
ALLL as a % of NPLs		182			145			217
ALLL as a % of NPAs		105			118			164
Tier 1 risk-based capital ratio (7)		8.35			9.74			8.95
Total risk-based capital ratio (7)		11.54			13.49			12.81
Tier 1 leverage ratio (7)		7.58			9.07			7.99
Average equity / assets		11.50			8.66			8.30
Tangible equity / assets (8)		5.42			6.82			7.13

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to ‘Significant Items Influencing Financial Performance Comparisons’.
(2)	Net income less expense for amortization of intangibles (net of tax) for the period divided by average tangible common shareholders’ equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less 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 ($19.9 million for 3Q 2007, $2.5 million for 2Q 2007 and $2.9 million for 3Q 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, money market deposits, savings and other domestic time deposits, and core certificates of deposit.
(6)	Nonperforming assets (NPAs) divided by the sum of loans and leases, impaired loans held for sale, net other real estate, and other NPAs.
(7)	September 30, 2007 figures are estimated. Based on an interim decision by the banking agencies on December 14, 2006, Huntington has excluded the impact of adopting Statement 158 from the regulatory capital calculations.
(8)	At end of period. Tangible equity (total equity less intangible assets) divided by tangible assets (total assets less intangible assets).
(9)	On July 1, 2007, Huntington acquired Sky Financial Group, Inc. Accordingly, the balances presented include the impact of the acquisition from that date.

-21-

HUNTINGTON BANCSHARES INCORPORATED
Year To Date Key Statistics ^{(1), (6)}
(Unaudited)

	Nine Months Ended September 30,						Change
(in thousands, except per share amounts)	2007			2006			Amount			Percent
Net interest income	$	918,578		$	761,188		$	157,390			20.7	%
Provision for credit losses		131,546			49,447			82,099			N.M.
Non-interest income		506,044			420,463			85,581			20.4
Non-interest expense		872,292			733,204			139,088			19.0
Income before income taxes		420,784			399,000			21,784			5.5
Provision for income taxes		106,338			25,494			80,844			N.M.
Net Income	$	314,446		$	373,506		$	(59,060	)		(15.8	)%
Net Income per common share — diluted	$	1.12		$	1.56		$	(0.44	)		(28.2	)%
Cash dividends declared per common share		0.795			0.75			0.045			6.00
Average common shares — basic		279,171			236,790			42,381			17.9
Average common shares — diluted		282,014			239,933			42,081			17.5
Return on average assets		1.02	%		1.43	%
Return on average shareholders’ equity		10.3			17.2
Return on average tangible shareholders’ equity (2)		17.3			21.5
Net interest margin (3)		3.40			3.29
Efficiency ratio (4)		58.2			58.1
Effective tax rate		25.3			6.4
Average loans and leases	$	30,873,499		$	25,823,345		$	5,050,154			19.6
Average earning assets		36,635,212			31,375,937			5,259,275			16.8
Average total assets		41,419,779			34,990,492			6,429,287			18.4
Average core deposits (5)		23,741,315			19,226,748			4,514,567			23.5
Average shareholders’ equity		4,099,695			2,898,839			1,200,856			41.4
Net charge-offs (NCOs)		99,724			59,406			40,318			67.9
NCOs as a % of average loans and leases		0.43	%		0.31	%

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to ‘Significant Items Influencing Financial Performance Comparisons’.
(2)	Net income less expense for amortization of intangibles (net of tax) for the period divided by average tangible common shareholders’ equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less average intangible assets and goodwill.
(3)	On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
(4)	Non-interest expense less amortization of intangibles ($25.0 million for year-to-date 2007 and $7.0 million for year-to-date 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, money market deposits, savings and other domestic time deposits, and core certificates of deposit.
(6)	On July 1, 2007, Huntington acquired Sky Financial Group, Inc. Accordingly, the balances presented include the impact of the acquisition from that date.

-22-

EX-99.2

Exhibit 99.2

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Review
September 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	8
Quarterly Credit Reserves Analysis	9
Quarterly Net Charge-Off Analysis	10
Quarterly Non-Performing Loans (NPLs), Non-Performing Assets (NPAs) and Past Due Loans and Leases	11
Quarterly Stock Summary, Capital, and Other Data	12
Consolidated Year To Date Average Balance Sheets	13
Consolidated Year To Date Net Interest Margin Analysis	14
Selected Year to Date Income Statement Data	15
Year To Date Mortgage Banking Income	16
Year To Date Credit Reserves Analysis	17
Year To Date Net Charge-Off Analysis	18
Year To Date Non-Performing Loans (NPLs), Non-Performing Assets (NPAs) and Past Due Loans and Leases	19

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.

This document reflects the post-Sky merger organization structure effective July 1, 2007. Accordingly, the balances presented include the impact of the acquisition from that date.

Contents

Huntington Bancshares Incorporated
Consolidated Balance Sheets

										Change
	2007			2006						September ’07 vs ’06
(in thousands, except number of shares)	September 30,			December 31,			September 30,			Amount			Percent
	(Unaudited)						(Unaudited)
Assets
Cash and due from banks	$	1,201,981		$	1,080,163		$	848,088		$	353,893			41.7	%
Federal funds sold and securities purchased under resale agreements		431,244			440,584			370,418			60,826			16.4
Interest bearing deposits in banks		288,841			74,168			59,333			229,508			N.M.
Trading account securities		1,034,240			36,056			122,621			911,619			N.M.
Loans held for sale		479,853			270,422			276,304			203,549			73.7
Investment securities		4,288,974			4,362,924			4,643,901			(354,927	)		(7.6	)
Loans and leases (1)		39,987,240			26,153,425			26,361,502			13,625,738			51.7
Allowance for loan and lease losses		(454,784	)		(272,068	)		(280,152	)		(174,632	)		62.3
Net loans and leases		39,532,456			25,881,357			26,081,350			13,451,106			51.6
Bank owned life insurance		1,302,363			1,089,028			1,083,033			219,330			20.3
Premises and equipment		547,380			372,772			367,709			179,671			48.9
Goodwill		2,995,961			570,876			571,521			2,424,440			N.M.
Other intangible assets		443,446			59,487			61,239			382,207			N.M.
Accrued income and other assets		2,757,187			1,091,182			1,176,431			1,580,756			N.M.
Total Assets	$	55,303,927		$	35,329,019		$	35,661,948		$	19,641,979			55.1	%
Liabilities and Shareholders’ Equity
Liabilities
Deposits (2)	$	38,404,365		$	25,047,770		$	24,738,395		$	13,665,970			55.2	%
Short-term borrowings		2,227,116			1,676,189			1,532,504			694,612			45.3
Federal Home Loan Bank advances		2,716,265			996,821			1,221,669			1,494,596			N.M.
Other long-term debt		1,974,387			2,229,140			2,592,188			(617,801	)		(23.8	)
Subordinated notes		1,919,625			1,286,657			1,275,883			643,742			50.5
Accrued expenses and other liabilities		1,812,495			1,078,116			1,171,563			640,932			54.7
Total Liabilities		49,054,253			32,314,693			32,532,202			16,522,051			50.8
Shareholders’ equity
Preferred stock — authorized 6,617,808 shares; none outstanding		—			—			—			—			—
Common stock —
No par value and authorized 500,000,000 shares; issued 257,866,255 shares; outstanding 235,474,366 and 237,921,076 shares, respectively		—			2,560,569			2,556,168			(2,556,168	)		—
Par value of $0.01 and authorized 1,000,000,000 shares at September 30, 2007; issued 387,504,687 shares; outstanding 365,898,439 shares		3,875			—			—			3,875			—
Capital surplus		5,700,961			—			—			5,700,961			—
Less 21,606,248; 22,391,889 and 19,945,179 treasury shares at cost, respectively		(489,062	)		(506,946	)		(445,359	)		(43,703	)		9.8
Accumulated other comprehensive loss		(74,101	)		(55,066	)		32,076			(106,177	)		N.M.
Retained earnings		1,108,001			1,015,769			986,861			121,140			12.3
Total Shareholders’ Equity		6,249,674			3,014,326			3,129,746			3,119,928			99.7
Total Liabilities and Shareholders’ Equity	$	55,303,927		$	35,329,019		$	35,661,948		$	19,641,979			55.1	%

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								September ’07 vs ’06
(in thousands)	September 30,				December 31,				September 30,				Amount			Percent
	(Unaudited)								(Unaudited)
By Type
Commercial:
Middle market commercial and industrial	$	10,200,357	25.5	%	$	5,961,445	22.8	%	$	5,811,130	22.0	%	$	4,389,227			75.5	%
Middle market commercial real estate:
Construction		1,856,792	4.6			1,228,641	4.7			1,169,276	4.4			687,516			58.8
Commercial		5,686,297	14.2			2,722,599	10.4			2,808,684	10.7			2,877,613			N.M.
Middle market commercial real estate		7,543,089	18.8			3,951,240	15.1			3,977,960	15.1			3,565,129			89.6
Small business		4,355,252	10.8			2,441,837	9.3			2,418,709	9.2			1,936,543			80.1
Total commercial		22,098,698	55.1			12,354,522	47.2			12,207,799	46.3			9,890,899			81.0
Consumer:
Automobile loans		2,959,913	7.4			2,125,821	8.1			2,105,623	8.0			854,290			40.6
Automobile leases		1,365,805	3.4			1,769,424	6.8			1,910,257	7.2			(544,452	)		(28.5	)
Home equity		7,317,804	18.3			4,926,900	18.8			5,019,101	19.0			2,298,703			45.8
Residential mortgage		5,505,340	13.8			4,548,849	17.4			4,678,577	17.7			826,763			17.7
Other loans		739,680	2.0			427,909	1.7			440,145	1.8			299,535			68.1
Total consumer		17,888,542	44.9			13,798,903	52.8			14,153,703	53.7			3,734,839			26.4
Total loans and leases	$	39,987,240	100.0		$	26,153,425	100.0		$	26,361,502	100.0		$	13,625,738			51.7
By Business Segment
Regional Banking:
Central Ohio	$	4,993,373	12.5	%	$	3,597,172	13.8	%	$	3,685,704	14.0	%	$	1,307,669			35.5	%
Northwest Ohio		2,580,787	6.5			461,622	1.8			465,413	1.8			2,115,374			N.M.
Greater Cleveland		3,057,757	7.6			1,920,421	7.3			1,953,851	7.4			1,103,906			56.5
Greater Akron/Canton		2,078,588	5.2			1,326,374	5.1			1,357,028	5.1			721,560			53.2
Southern Ohio/Kentucky		2,547,800	6.4			2,190,115	8.4			2,181,340	8.3			366,460			16.8
Mahoning Valley		939,739	2.4			—	—			—	—			939,739			—
Ohio Valley		869,139	2.2			—	—			—	—			869,139			—
West Michigan		2,520,325	6.3			2,421,085	9.3			2,443,461	9.3			76,864			3.1
East Michigan		1,674,896	4.2			1,630,050	6.2			1,602,647	6.1			72,249			4.5
Western Pennsylvania		1,106,068	2.8			—	—			—	—			1,106,068			—
Pittsburgh		888,848	2.2			—	—			—	—			888,848			—
Central Indiana		1,419,693	3.6			962,575	3.7			957,612	3.6			462,081			48.3
West Virginia		1,125,628	2.8			1,123,817	4.3			1,102,407	4.2			23,221			2.1
Mortgage and other groups		6,256,033	15.7			3,767,093	14.3			3,837,728	14.5			2,418,305			63.0
Regional Banking		32,058,674	80.2			19,400,324	74.2			19,587,191	74.3			12,471,483			63.7
Dealer Sales		5,449,580	13.6			4,908,764	18.8			4,956,635	18.8			492,945			9.9
Private Financial and Capital Markets Group		2,478,986	6.2			1,844,337	7.0			1,817,676	6.9			661,310			36.4
Treasury / Other		—	—			—	—			—	—			—			—
Total loans and leases	$	39,987,240	100.0	%	$	26,153,425	100.0	%	$	26,361,502	100.0	%	$	13,625,738			51.7	%

N.M., not a meaningful value.

2

Huntington Bancshares Incorporated
Deposit Composition

													Change
	2007				2006								September ’07 vs ’06
(in thousands)	September 30,				December 31,				September 30,				Amount		Percent
	(Unaudited)								(Unaudited)
By Type
Demand deposits — non-interest bearing	$	4,984,663	13.0	%	$	3,615,745	14.4	%	$	3,480,888	14.1	%	$	1,503,775		43.2	%
Demand deposits — interest bearing		3,982,102	10.4			2,389,085	9.5			2,243,153	9.1			1,738,949		77.5
Money market deposits		6,721,963	17.5			5,362,459	21.4			5,678,252	23.0			1,043,711		18.4
Savings and other domestic deposits		4,877,476	12.7			2,986,287	11.9			3,011,268	12.2			1,866,208		62.0
Core certificates of deposit		10,611,821	27.6			5,364,610	21.4			5,313,473	21.5			5,298,348		99.7
Total core deposits		31,178,025	81.2			19,718,186	78.6			19,727,034	79.9			11,450,991		58.0
Other domestic deposits of $100,000 or more		1,914,417	5.0			1,191,984	4.8			1,259,720	5.1			654,697		52.0
Brokered deposits and negotiable CDs		3,701,726	9.6			3,345,943	13.4			3,183,489	12.9			518,237		16.3
Deposits in foreign offices		1,610,197	4.2			791,657	3.2			568,152	2.1			1,042,045		N.M.
Total deposits	$	38,404,365	100.0	%	$	25,047,770	100.0	%	$	24,738,395	100.0	%	$	13,665,970		55.2	%
Total core deposits:
Commercial	$	9,017,474	28.3	%	$	6,063,372	30.8	%	$	6,214,462	31.5	%	$	2,614,541		42.1	%
Personal		22,160,551	71.7			13,654,814	69.2			13,512,572	68.5			8,836,450		65.4
Total core deposits	$	31,178,025	100.0	%	$	19,718,186	100.0	%	$	19,727,034	100.0	%	$	11,450,991		58.0	%
By Business Segment
Regional Banking:
Central Ohio	$	5,931,926	15.4	%	$	5,122,091	20.4	%	$	5,040,855	20.4	%	$	891,071		17.7	%
Northwest Ohio		2,841,442	7.4			1,043,918	4.2			1,008,951	4.1			1,832,491		N.M.
Greater Cleveland		3,071,014	8.0			1,995,203	8.0			2,126,795	8.6			944,219		44.4
Greater Akron/Canton		2,629,397	6.8			1,894,707	7.6			1,896,046	7.7			733,351		38.7
Southern Ohio/Kentucky		2,626,166	6.8			2,275,880	9.1			2,212,443	8.9			413,723		18.7
Mahoning Valley		1,540,095	4.0			—	—			—	—			1,540,095		—
Ohio Valley		1,374,947	3.6			—	—			—	—			1,374,947		—
West Michigan		2,966,558	7.7			2,757,434	11.0			2,938,112	11.9			28,446		1.0
East Michigan		2,420,169	6.3			2,418,450	9.7			2,357,607	9.5			62,562		2.7
Western Pennsylvania		1,663,174	4.3			—	—			—	—			1,663,174		—
Pittsburgh		933,468	2.4			—	—			—	—			933,468		—
Central Indiana		1,910,530	5.0			819,106	3.3			847,726	3.4			1,062,804		N.M.
West Virginia		1,559,864	4.1			1,515,999	6.1			1,517,834	6.1			42,030		2.8
Mortgage and other groups		1,319,027	3.4			387,819	1.5			354,888	1.4			964,139		N.M.
Regional Banking		32,787,777	85.4			20,230,607	80.8			20,301,257	82.1			12,486,520		61.5
Dealer Sales		63,399	0.2			58,885	0.2			58,918	0.2			4,481		7.6
Private Financial and Capital Markets Group		1,630,869	4.2			1,162,335	4.6			1,144,731	4.6			486,138		42.5
Treasury / Other (1)		3,922,320	10.2			3,595,943	14.4			3,233,489	13.1			688,831		21.3
Total deposits	$	38,404,365	100.0	%	$	25,047,770	100.0	%	$	24,738,395	100.0	%	$	13,665,970		55.2	%

N.M., not a meaningful value.
(1)	Comprised largely of national market deposits.

3

Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets
(Unaudited)

	Average Balances															Change
Fully taxable equivalent basis	2007									2006						3Q07 vs 3Q06
(in millions)	Third			Second			First			Fourth			Third			Amount			Percent
Assets
Interest bearing deposits in banks	$	292		$	259		$	93		$	77		$	75		$	217			N.M.	%
Trading account securities		1,149			230			48			116			96			1,053			N.M.
Federal funds sold and securities purchased under resale agreements		557			574			503			531			266			291			N.M.
Loans held for sale		419			291			242			265			275			144			52.4
Investment securities:
Taxable		3,951			3,253			3,595			3,792			4,364			(413	)		(9.5	)
Tax-exempt		675			629			591			594			581			94			16.2
Total investment securities		4,626			3,882			4,186			4,386			4,945			(319	)		(6.5	)
Loans and leases: (1)
Commercial:
Middle market commercial and industrial		10,301			6,209			6,070			5,882			5,651			4,650			82.3
Middle market commercial real estate:
Construction		1,782			1,245			1,151			1,170			1,129			653			57.8
Commercial		5,623			2,865			2,772			2,839			2,846			2,777			97.6
Middle market commercial real estate		7,405			4,110			3,923			4,009			3,975			3,430			86.3
Small business		4,310			2,499			2,466			2,421			2,413			1,897			78.6
Total commercial		22,016			12,818			12,459			12,312			12,039			9,977			82.9
Consumer:
Automobile loans		2,931			2,322			2,215			2,111			2,079			852			41.0
Automobile leases		1,423			1,551			1,698			1,838			1,976			(553	)		(28.0	)
Automobile loans and leases		4,354			3,873			3,913			3,949			4,055			299			7.4
Home equity		7,355			4,973			4,913			4,973			5,041			2,314			45.9
Residential mortgage		5,456			4,351			4,496			4,635			4,748			708			14.9
Other loans		647			424			422			430			430			217			50.5
Total consumer		17,812			13,621			13,744			13,987			14,274			3,538			24.8
Total loans and leases		39,828			26,439			26,203			26,299			26,313			13,515			51.4
Allowance for loan and lease losses		(475	)		(297	)		(278	)		(282	)		(291	)		(184	)		(63.2	)
Net loans and leases		39,353			26,142			25,925			26,017			26,022			13,331			51.2
Total earning assets		46,871			31,675			31,275			31,674			31,970			14,901			46.6
Cash and due from banks		1,111			748			826			830			823			288			35.0
Intangible assets		3,337			626			627			631			634			2,703			N.M.
All other assets		3,126			2,398			2,480			2,617			2,633			491			18.6
Total Assets	$	53,970		$	35,150		$	34,930		$	35,470		$	35,769		$	18,199			50.9	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — non-interest bearing	$	5,384		$	3,591		$	3,530		$	3,580		$	3,509		$	1,875			53.4	%
Demand deposits — interest bearing		3,808			2,404			2,349			2,219			2,169			1,639			75.6
Money market deposits		6,869			5,466			5,489			5,548			5,689			1,180			20.7
Savings and other domestic deposits		5,043			2,863			2,827			2,849			2,923			2,120			72.5
Core certificates of deposit		10,425			5,591			5,455			5,380			5,334			5,091			95.4
Total core deposits		31,529			19,915			19,650			19,576			19,624			11,905			60.7
Other domestic deposits of $100,000 or more		1,694			1,124			1,219			1,282			1,141			553			48.5
Brokered deposits and negotiable CDs		3,728			2,682			3,020			3,252			3,307			421			12.7
Deposits in foreign offices		701			552			562			598			521			180			34.5
Total deposits		37,652			24,273			24,451			24,708			24,593			13,059			53.1
Short-term borrowings		2,542			2,075			1,863			1,832			1,660			882			53.1
Federal Home Loan Bank advances		2,553			1,329			1,128			1,121			1,349			1,204			89.3
Subordinated notes and other long-term debt		3,912			3,470			3,487			3,583			3,921			(9	)		(0.2	)
Total interest bearing liabilities		41,275			27,556			27,399			27,664			28,014			13,261			47.3
All other liabilities		1,105			960			987			1,142			1,276			(173	)		(13.6	)
Shareholders’ equity		6,206			3,043			3,014			3,084			2,970			3,236			N.M.
Total Liabilities and Shareholders’ Equity	$	53,970		$	35,150		$	34,930		$	35,470		$	35,769		$	18,199			50.9	%

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)	Third			Second			First			Fourth			Third
Assets
Interest bearing deposits in banks		4.69	%		6.47	%		5.13	%		5.50	%		5.23	%
Trading account securities		6.01			5.74			5.27			4.10			4.32
Federal funds sold and securities purchased under resale agreements		5.26			5.28			5.24			5.35			5.13
Loans held for sale		5.13			5.79			6.27			6.01			6.24
Investment securities:
Taxable		6.09			6.11			6.13			6.05			5.49
Tax-exempt		6.78			6.69			6.66			6.68			6.80
Total investment securities		6.19			6.20			6.21			6.13			5.64
Loans and leases: (3)
Commercial:
Middle market commercial and industrial		7.77			7.39			7.48			7.55			7.40
Middle market commercial real estate:
Construction		7.67			7.62			8.41			8.37			8.49
Commercial		7.47			7.34			7.64			7.57			7.86
Middle market commercial real estate		7.52			7.42			7.87			7.80			8.05
Small business		7.34			7.30			7.24			7.18			7.13
Total commercial		7.60			7.38			7.56			7.56			7.56
Consumer:
Automobile loans		7.25			7.10			6.92			6.75			6.62
Automobile leases		5.56			5.34			5.25			5.21			5.10
Automobile loans and leases		6.70			6.39			6.25			6.03			5.88
Home equity		7.95			7.63			7.67			7.75			7.62
Residential mortgage		6.37			5.61			5.54			5.55			5.46
Other loans		10.71			9.57			9.52			9.28			9.41
Total consumer		7.26			6.69			6.58			6.58			6.46
Total loans and leases		7.45			7.03			7.05			7.04			6.96
Total earning assets		7.25	%		6.92	%		6.98	%		6.86	%		6.73	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — non-interest bearing		—	%		—	%		—	%		—	%		—	%
Demand deposits — interest bearing		1.53			1.22			1.21			1.04			0.97
Money market deposits		3.78			3.85			3.78			3.75			3.66
Savings and other domestic deposits		2.50			2.16			2.02			1.90			1.75
Core certificates of deposit		4.99			4.79			4.72			4.58			4.40
Total core deposits		3.69			3.49			3.41			3.32			3.20
Other domestic deposits of $100,000 or more		4.81			5.30			5.32			5.29			5.18
Brokered deposits and negotiable CDs		5.42			5.53			5.50			5.53			5.50
Deposits in foreign offices		3.29			3.16			2.99			3.18			3.12
Total deposits		3.94			3.84			3.81			3.78			3.66
Short-term borrowings		4.10			4.50			4.32			4.21			4.10
Federal Home Loan Bank advances		5.31			4.76			4.44			4.50			4.51
Subordinated notes and other long-term debt		6.15			5.96			5.77			5.96			5.75
Total interest bearing liabilities		4.24	%		4.20	%		4.14	%		4.12	%		4.02	%
Net interest rate spread		3.01	%		2.72	%		2.84	%		2.74	%		2.71	%
Impact of non-interest bearing funds on margin		0.51			0.54			0.52			0.54			0.51
Net interest margin		3.52	%		3.26	%		3.36	%		3.28	%		3.22	%

(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				3Q07 vs 3Q06
(in millions)	Third		Second		First		Fourth		Third		Amount			Percent
Loans and direct financing leases (1)
Regional Banking:
Central Ohio	$	4,910	$	3,681	$	3,622	$	3,649	$	3,660	$	1,250			34.2	%
Northwest Ohio		2,341		452		455		469		462		1,879			N.M.
Greater Cleveland		2,993		2,064		1,964		1,942		1,961		1,032			52.6
Greater Akron/Canton		2,024		1,328		1,326		1,337		1,403		621			44.3
Southern Ohio/Kentucky		2,527		2,205		2,181		2,171		2,191		336			15.3
Mahoning Valley		871		—		—		—		—		871			—
Ohio Valley		759		—		—		—		—		759			—
West Michigan		2,484		2,447		2,441		2,439		2,408		76			3.2
East Michigan		1,662		1,639		1,626		1,609		1,585		77			4.9
Western Pennsylvania		1,069		—		—		—		—		1,069			—
Pittsburgh		912		—		—		—		—		912			—
Central Indiana		1,406		982		959		991		944		462			48.9
West Virginia		1,163		1,128		1,106		1,114		1,084		79			7.3
Mortgage and other groups		6,834		3,737		3,759		3,814		3,823		3,011			78.8
Regional Banking		31,955		19,663		19,439		19,535		19,521		12,434			63.7
Dealer Sales		5,374		4,888		4,917		4,915		4,972		402			8.1
Private Financial and Capital Markets Group		2,499		1,888		1,847		1,849		1,820		679			37.3
Treasury / Other		—		—		—		—		—		—			—
Total loans and direct financing leases	$	39,828	$	26,439	$	26,203	$	26,299	$	26,313	$	13,515			51.4	%
Deposit composition (1)
Regional Banking:
Central Ohio	$	6,026	$	5,014	$	4,947	$	4,960	$	4,947	$	1,079			21.8	%
Northwest Ohio		2,856		1,070		1,061		1,010		1,019		1,837			N.M.
Greater Cleveland		2,969		2,024		2,005		2,068		2,079		890			42.8
Greater Akron/Canton		2,613		1,898		1,903		1,890		1,894		719			38.0
Southern Ohio/Kentucky		2,564		2,333		2,285		2,229		2,193		371			16.9
Mahoning Valley		1,562		—		—		—		—		1,562			—
Ohio Valley		1,380		—		—		—		—		1,380			—
West Michigan		2,868		2,784		2,790		2,818		2,897		(29	)		(1.0	)
East Michigan		2,423		2,397		2,431		2,370		2,313		110			4.8
Western Pennsylvania		1,695		—		—		—		—		1,695			—
Pittsburgh		943		—		—		—		—		943			—
Central Indiana		1,831		854		870		922		825		1,006			N.M.
West Virginia		1,562		1,535		1,533		1,522		1,501		61			4.1
Mortgage and other groups		1,597		487		396		399		390		1,207			N.M.
Regional Banking		32,889		20,396		20,221		20,188		20,058		12,831			64.0
Dealer Sales		56		55		52		56		58		(2	)		(3.4	)
Private Financial and Capital Markets Group		1,642		1,140		1,146		1,170		1,142		500			43.8
Treasury / Other		3,065		2,682		3,032		3,294		3,335		(270	)		(8.1	)
Total deposits	$	37,652	$	24,273	$	24,451	$	24,708	$	24,593	$	13,059			53.1	%

N.M., not a meaningful value.
(1)	Prior period amounts have been reclassified to conform to the current period presentation.

6

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

	2007									2006						3Q07 vs 3Q06
(in thousands, except per share amounts)	Third			Second			First			Fourth			Third			Amount			Percent
Interest income	$	851,155		$	542,461		$	534,949		$	544,841		$	538,988		$	312,167			57.9	%
Interest expense		441,523			289,070			279,394			286,852			283,675			157,848			55.6
Net interest income		409,632			253,391			255,555			257,989			255,313			154,319			60.4
Provision for credit losses		42,007			60,133			29,406			15,744			14,162			27,845			N.M.
Net interest income after provision for credit losses		367,625			193,258			226,149			242,245			241,151			126,474			52.4
Service charges on deposit accounts		78,107			50,017			44,793			48,548			48,718			29,389			60.3
Trust services		33,562			26,764			25,894			23,511			22,490			11,072			49.2
Brokerage and insurance income		28,806			17,199			16,082			14,600			14,697			14,109			96.0
Other service charges and fees		21,045			14,923			13,208			13,784			12,989			8,056			62.0
Bank owned life insurance income		14,847			10,904			10,851			10,804			12,125			2,722			22.4
Mortgage banking income		9,629			7,122			9,351			6,169			8,512			1,117			13.1
Securities gains (losses)		(13,152	)		(5,139	)		104			(15,804	)		(57,332	)		44,180			(77.1	)
Other income (2)		31,830			34,403			24,894			38,994			35,711			(3,881	)		(10.9	)
Total non-interest income		204,674			156,193			145,177			140,606			97,910			106,764			N.M.
Personnel costs		202,148			135,191			134,639			137,944			133,823			68,325			51.1
Outside data processing and other services		40,600			25,701			21,814			20,695			18,664			21,936			N.M.
Net occupancy		33,334			19,417			19,908			17,279			18,109			15,225			84.1
Equipment		23,290			17,157			18,219			18,151			17,249			6,041			35.0
Marketing		13,186			8,986			7,696			6,207			7,846			5,340			68.1
Professional services		11,273			8,101			6,482			8,958			6,438			4,835			75.1
Telecommunications		7,286			4,577			4,126			4,619			4,818			2,468			51.2
Printing and supplies		4,743			3,672			3,242			3,610			3,416			1,327			38.8
Amortization of intangibles		19,949			2,519			2,520			2,993			2,902			17,047			N.M.
Other expense (2)		29,756			19,334			23,426			47,334			29,165			591			2.0
Total non-interest expense		385,565			244,655			242,072			267,790			242,430			143,135			59.0
Income before income taxes		186,734			104,796			129,254			115,061			96,631			90,103			93.2
Provision (benefit) for income taxes (6)		48,535			24,275			33,528			27,346			(60,815	)		109,350			N.M.
Net income	$	138,199		$	80,521		$	95,726		$	87,715		$	157,446		$	(19,247	)		(12.2)	%
Average common shares — diluted		368,280			239,008			238,754			239,881			240,896			127,384			52.9	%
Per common share
Net income — diluted	$	0.38		$	0.34		$	0.40		$	0.37		$	0.65		$	(0.27	)		(41.5	)
Cash dividends declared		0.265			0.265			0.265			0.250			0.250			0.015			6.0
Return on average total assets		1.02	%		0.92	%		1.11	%		0.98	%		1.75	%		(0.73)	%		(41.7	)
Return on average total shareholders’ equity		8.8			10.6			12.9			11.3			21.0			(12.2	)		(58.1	)
Return on average tangible shareholders’ equity (3)		20.9			13.6			16.5			14.5			27.1			(6.20	)		(22.9	)
Net interest margin (4)		3.52			3.26			3.36			3.28			3.22			0.30			9.3
Efficiency ratio (5)		57.7			57.8			59.2			63.3			57.8			(0.1	)		(0.2	)
Effective tax rate		26.0			23.2			25.9			23.8			(62.9	)		88.9			N.M.
Revenue — fully taxable equivalent (FTE)
Net interest income	$	409,632		$	253,391		$	255,555		$	257,989		$	255,313		$	154,319			60.4
FTE adjustment		5,712			4,127			4,047			4,115			4,090			1,622			39.7
Net interest income (4)		415,344			257,518			259,602			262,104			259,403			155,941			60.1
Non-interest income		204,674			156,193			145,177			140,606			97,910			106,764			N.M.
Total revenue (4)	$	620,018		$	413,711		$	404,779		$	402,710		$	357,313		$	262,705			73.5	%

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to ‘Significant Items Influencing Financial Performance Comparisons’ contained in the October 18, 2007 earnings release 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 for amortization of intangibles (net of tax) for the period divided by average tangible common shareholders’ equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less average intangible assets and goodwill.
(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)	The third quarter of 2006 included an $84.5 million benefit reflecting the resolution of a federal income tax audit of tax years 2002 and 2003, as well as the recognition of federal tax loss carry backs.

7

Huntington Bancshares Incorporated
Quarterly Mortgage Banking Income
(Unaudited)

	2007									2006						3Q07 vs 3Q06
(in thousands, except as noted)	Third			Second			First			Fourth			Third			Amount			Percent
Mortgage Banking Income
Origination and secondary marketing	$	8,375		$	6,771		$	4,940		$	4,057		$	3,070		$	5,305			N.M.	%
Servicing fees		10,811			6,976			6,820			6,662			6,077			4,734			77.9
Amortization of capitalized servicing (1)		(6,571	)		(4,449	)		(3,638	)		(3,835	)		(4,484	)		(2,087	)		(46.5	)
Other mortgage banking income		3,016			2,822			3,247			1,778			3,887			(871	)		(22.4	)
Sub-total		15,631			12,120			11,369			8,662			8,550			7,081			82.8
MSR valuation adjustment (1)		(9,863	)		16,034			(1,057	)		(1,907	)		(10,716	)		853			(8.0	)
Net trading gains (losses) related to MSR hedging		3,861			(21,032	)		(961	)		(586	)		10,678			(6,817	)		(63.8	)
Total mortgage banking income	$	9,629		$	7,122		$	9,351		$	6,169		$	8,512		$	1,117			13.1	%
Capitalized mortgage servicing rights (2)	$	228,933		$	155,420		$	134,845		$	131,104		$	129,317		$	99,616			77.0	%
Total mortgages serviced for others (in millions) (2)		15,073			8,693			8,494			8,252			7,994			7,079			88.6
MSR % of investor servicing portfolio		1.52	%		1.79	%		1.59	%		1.59	%		1.62	%		(0.10	)%		(6.2	)
Net Impact of MSR Hedging
MSR valuation adjustment (1)	$	(9,863	)	$	16,034		$	(1,057	)	$	(1,907	)	$	(10,716	)	$	853			(8.0)	%
Net trading gains (losses) related to MSR hedging		3,861			(21,032	)		(961	)		(586	)		10,678			(6,817	)		(63.8	)
Net interest income related to MSR hedging		2,357			248			—			(2	)		38			2,319			N.M.
Net impact of MSR hedging	$	(3,645	)	$	(4,750	)	$	(2,018	)	$	(2,495	)	$	—		$	(3,645	)		—	%

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)	Third			Second			First			Fourth			Third
Allowance for loan and lease losses, beginning of period	$	307,519		$	282,976		$	272,068		$	280,152		$	287,517
Acquired allowance for loan and lease losses		188,128			—			—			—			100
Loan and lease losses		(57,466	)		(44,158	)		(27,813	)		(32,835	)		(29,127	)
Recoveries of loans previously charged off		10,360			9,658			9,695			9,866			7,888
Net loan and lease losses		(47,106	)		(34,500	)		(18,118	)		(22,969	)		(21,239	)
Provision for loan and lease losses		36,952			59,043			29,026			14,885			13,774
Allowance for loans transferred to held-for-sale		(30,709	)		—			—			—			—
Allowance for loan and lease losses, end of period	$	454,784		$	307,519		$	282,976		$	272,068		$	280,152
Allowance for unfunded loan commitments and letters of credit, beginning of period	$	41,631		$	40,541		$	40,161		$	39,302		$	38,914
Acquired AULC		11,541			—			—			—			—
Provision for unfunded loan commitments and letters of credit losses		5,055			1,090			380			859			388
Allowance for unfunded loan commitments and letters of credit, end of period	$	58,227		$	41,631		$	40,541		$	40,161		$	39,302
Total allowances for credit losses	$	513,011		$	349,150		$	323,517		$	312,229		$	319,454
Allowance for loan and lease losses (ALLL) as % of:
Transaction reserve		0.97	%		0.94	%		0.89	%		0.86	%		0.86	%
Economic reserve		0.17			0.21			0.19			0.18			0.20
Total loans and leases		1.14	%		1.15	%		1.08	%		1.04	%		1.06	%
Non-performing loans and leases (NPLs)		182			145			180			189			217
Non-performing assets (NPAs)		105			118			137			141			164
Total allowances for credit losses (ACL) as % of:
Total loans and leases		1.28	%		1.30	%		1.23	%		1.19	%		1.21	%
Non-performing loans and leases		206			165			206			217			247
Non-performing assets		118			134			157			161			187

9

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

	2007									2006
(in thousands)	Third			Second			First			Fourth			Third
Net charge-offs (recoveries) by loan and lease type:
Commercial:
Middle market commercial and industrial	$	7,760		$	3,628		$	(11	)	$	(1,827	)	$	1,742
Middle market commercial real estate:
Construction		2,160			2,876			9			3,957			(2	)
Commercial		2,282			10,428			377			144			644
Middle market commercial real estate		4,442			13,304			386			4,101			642
Small business		5,102			3,603			2,089			4,535			4,451
Total commercial		17,304			20,535			2,464			6,809			6,835
Consumer:
Automobile loans		5,354			1,631			2,853			2,422			1,759
Automobile leases		2,561			2,699			2,201			2,866			2,306
Automobile loans and leases		7,915			4,330			5,054			5,288			4,065
Home equity		10,841			5,405			5,968			5,820			6,734
Residential mortgage		4,405			1,695			1,931			2,226			876
Other loans		6,641			2,535			2,701			2,826			2,729
Total consumer		29,802			13,965			15,654			16,160			14,404
Total net charge-offs	$	47,106		$	34,500		$	18,118		$	22,969		$	21,239
Net charge-offs (recoveries) — annualized percentages:
Commercial:
Middle market commercial and industrial		0.30	%		0.23	%		—	%		(0.12	)%		0.12	%
Middle market commercial real estate:
Construction		0.48			0.92			—			1.35			—
Commercial		0.16			1.46			0.05			0.02			0.09
Middle market commercial real estate		0.24			1.29			0.04			0.41			0.06
Small business		0.47			0.58			0.34			0.75			0.74
Total commercial		0.31			0.64			0.08			0.22			0.23
Consumer:
Automobile loans		0.73			0.28			0.52			0.46			0.34
Automobile leases		0.72			0.70			0.52			0.62			0.47
Automobile loans and leases		0.73			0.45			0.52			0.54			0.40
Home equity		0.59			0.43			0.49			0.47			0.53
Residential mortgage		0.32			0.16			0.17			0.19			0.07
Other loans		4.11			2.39			2.56			2.63			2.54
Total consumer		0.67			0.41			0.46			0.46			0.40
Net charge-offs as a % of average loans		0.47	%		0.52	%		0.28	%		0.35	%		0.32	%

10

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

	2007									2006
(in thousands)	September 30,			June 30,			March 31,			December 31,			September 30,
Non-accrual loans and leases:
Middle market commercial and industrial	$	56,691		$	41,644		$	32,970		$	35,657		$	37,082
Middle market commercial real estate		85,144			81,108			42,458			34,831			27,538
Small business		36,712			32,059			30,015			25,852			21,356
Residential mortgage		47,738			39,868			35,491			32,527			30,289
Home equity		23,111			16,837			16,396			15,266			13,047
Total non-performing loans and leases		249,396			211,516			157,330			144,133			129,312
Other real estate, net:
Residential		66,155			47,712			47,762			47,898			40,615
Commercial		2,710			1,957			1,586			1,589			1,285
Total other real estate, net		68,865			49,669			49,348			49,487			41,900
Impaired loans held for sale (1)		100,485			—			—			—			—
Other NPAs (2)		16,296			—			—			—			—
Total non-performing assets	$	435,042		$	261,185		$	206,678		$	193,620		$	171,212
Non-performing loans and leases as a % of total loans and leases		0.62	%		0.79	%		0.60	%		0.55	%		0.49	%
NPA ratio (3)		1.08			0.97			0.79			0.74			0.65
Accruing loans and leases past due 90 days or more	$	115,607		$	67,277		$	70,179		$	59,114		$	62,054
Accruing loans and leases past due 90 days or more as a percent of total loans and leases		0.29	%		0.25	%		0.27	%		0.23	%		0.24	%
	2007									2006
(in thousands)	Third			Second			First			Fourth			Third
Non-performing assets, beginning of period	$	261,185		$	206,678		$	193,620		$	171,212		$	171,068
New non-performing assets		92,986			112,348			51,588			60,287			55,490
Acquired non-performing assets		144,492			—			—			—			—
Returns to accruing status		(8,829	)		(4,674	)		(6,176	)		(5,666	)		(11,880	)
Loan and lease losses		(28,031	)		(27,149	)		(9,072	)		(11,908	)		(14,143	)
Payments		(17,589	)		(19,662	)		(18,086	)		(16,673	)		(16,709	)
Sales		(9,172	)		(6,356	)		(5,196	)		(3,632	)		(12,614	)
Non-performing assets, end of period	$	435,042		$	261,185		$	206,678		$	193,620		$	171,212

(1)	Represent impaired loans obtained from the Sky acquisition that are intended to be sold. Held for sale loans are carried at the lower of cost or market value.
(2)	Other NPAs represent certain investment securities backed by mortgage loans to borrowers with low FICO scores.
(3)	Nonperforming assets divided by the sum of loans and leases, impaired loans held for sale, net other real estate, and other NPAs.

11

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

Quarterly common stock summary

	2007									2006
(in thousands, except per share amounts)	Third			Second			First			Fourth			Third
Common stock price, per share
High (1)	$	22.930		$	22.960		$	24.140		$	24.970		$	24.820
Low (1)		16.050			21.300			21.610			22.870			23.000
Close		16.980			22.740			21.850			23.750			23.930
Average closing price		18.671			22.231			23.117			24.315			23.942
Dividends, per share
Cash dividends declared on common stock	$	0.265		$	0.265		$	0.265		$	0.250		$	0.250
Common shares outstanding
Average — basic		365,895			236,032			235,586			236,426			237,672
Average — diluted		368,280			239,008			238,754			239,881			240,896
Ending		365,898			236,244			235,714			235,474			237,921
Book value per share	$	17.08		$	12.97		$	12.95		$	12.80		$	13.15
Tangible book value per share		7.68			10.33			10.29			10.12			10.50
Common share repurchases
Number of shares repurchased		—			—			—			3,050			—
Capital adequacy
	2007									2006
(in millions)	September 30,			June 30,			March 31,			December 31,			September 30,
Total risk-weighted assets (2)	$	45,978		$	32,121		$	31,473		$	31,155		$	31,330
Tier 1 leverage ratio (2)		7.58	%		9.07	%		8.24	%		8.00	%		7.99	%
Tier 1 risk-based capital ratio (2)		8.35			9.74			8.98			8.93			8.95
Total risk-based capital ratio (2)		11.54			13.49			12.82			12.79			12.81
Tangible equity / asset ratio		5.42			6.82			7.06			6.87			7.13
Tangible equity / risk-weighted assets ratio (2)		6.11			7.60			7.70			7.65			7.97
Average equity / average assets		11.50			8.66			8.63			8.70			8.30
Other data
Number of employees (full-time equivalent)		11,921			8,275			8,134			8,081			8,077
Number of domestic full-service banking offices (3)		620			379			375			381			381

(1)	High and low stock prices are intra-day quotes obtained from NASDAQ.
(2)	September 30, 2007 figures are estimated. Based on an interim decision by the banking agencies on December 14, 2006, Huntington has excluded the impact of adopting Statement 158 from the regulatory capital calculations.
(3)	Includes Private Financial Group offices.

12

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

	YTD Average Balances
Fully taxable equivalent basis	Nine Months Ended September 30,						Change
(in millions)	2007			2006			Amount			Percent
Assets
Interest bearing deposits in banks	$	187		$	44		$	143			N.M.	%
Trading account securities		480			84			396			N.M.
Federal funds sold and securities purchased under resale agreements		545			251			294			N.M.
Loans held for sale		318			279			39			14.0
Investment securities:
Taxable		3,601			4,333			(732	)		(16.9	)
Tax-exempt		632			562			70			12.5
Total investment securities		4,233			4,895			(662	)		(13.5	)
Loans and leases: (1)
Commercial:
Middle market commercial and industrial		7,542			5,450			2,092			38.4
Middle market commercial real estate:
Construction		1,395			1,277			118			9.2
Commercial		3,764			2,720			1,044			38.4
Middle market commercial real estate		5,159			3,997			1,162			29.1
Small business		3,098			2,268			830			36.6
Total commercial		15,799			11,715			4,084			34.9
Consumer:
Automobile loans		2,492			2,039			453			22.2
Automobile leases		1,556			2,096			(540	)		(25.8	)
Automobile loans and leases		4,048			4,135			(87	)		(2.1	)
Home equity		5,756			4,969			787			15.8
Residential mortgage		4,771			4,563			208			4.6
Other loans		499			442			57			12.9
Total consumer		15,074			14,109			965			6.8
Total loans and leases		30,873			25,824			5,049			19.6
Allowance for loan and lease losses		(351	)		(289	)		(62	)		(21.5	)
Net loans and leases		30,522			25,535			4,987			19.5
Total earning assets		36,636			31,377			5,259			16.8
Cash and due from banks		925			823			102			12.4
Intangible assets		1,540			545			995			N.M.
All other assets		2,670			2,535			135			5.3
Total Assets	$	41,420		$	34,991		$	6,429			18.4	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits – non-interest bearing	$	4,175		$	3,513		$	662			18.8	%
Demand deposits – interest bearing		2,859			2,110			749			35.5
Money market deposits		5,946			5,624			322			5.7
Savings and other domestic deposits		3,586			3,041			545			17.9
Core certificates of deposit		7,176			4,939			2,237			45.3
Total core deposits		23,742			19,227			4,515			23.5
Other domestic deposits of $100,000 or more		1,347			1,055			292			27.7
Brokered deposits and negotiable CDs		3,146			3,238			(92	)		(2.8	)
Deposits in foreign offices		605			487			118			24.2
Total deposits		28,840			24,007			4,833			20.1
Short-term borrowings		2,163			1,790			373			20.8
Federal Home Loan Bank advances		1,675			1,453			222			15.3
Subordinated notes and other long-term debt		3,624			3,570			54			1.5
Total interest bearing liabilities		32,127			27,307			4,820			17.7
All other liabilities		1,018			1,272			(254	)		(20.0	)
Shareholders’ equity		4,100			2,899			1,201			41.4
Total Liabilities and Shareholders’ Equity	$	41,420		$	34,991		$	6,429			18.4	%

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

13

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

	YTD Average Rates (2)
	Nine Months Ended September 30,
Fully Taxable Equivalent basis (1)	2007			2006
Assets
Interest bearing deposits in banks		4.93	%		6.16	%
Trading account securities		5.94			4.24
Federal funds sold and securities purchased under resale agreements		5.26			4.76
Loans held for sale		5.61			6.13
Investment securities:
Taxable		6.11			5.29
Tax-exempt		6.71			6.78
Total investment securities		6.20			5.46
Loans and leases (3):
Commercial:
Middle market commercial and industrial		7.59			7.33
Middle market commercial real estate:
Construction		7.86			7.98
Commercial		7.48			7.06
Middle market commercial real estate		7.58			7.35
Small business		7.30			6.90
Total commercial		7.53			7.25
Consumer:
Automobile loans		7.11			6.51
Automobile leases		5.38			5.02
Automobile loans and leases		6.44			5.75
Home equity		7.77			7.32
Residential mortgage		5.87			5.40
Other loans		10.05			9.25
Total consumer		6.89			6.30
Total loans and leases		7.22			6.73
Total earning assets		7.08	%		6.51	%
Liabilities and Shareholders’ Equity
Deposits:
Demand deposits — non-interest bearing		—	%		—	%
Demand deposits — interest bearing		1.36			0.86
Money market deposits		3.80			3.35
Savings and other domestic deposits		2.28			1.61
Core certificates of deposit		4.87			4.13
Total core deposits		3.56			2.92
Other domestic deposits of $100,000 or more		5.10			4.87
Brokered deposits and negotiable CDs		5.48			5.11
Deposits in foreign offices		3.16			2.82
Total deposits		3.88			3.37
Short-term borrowings		4.29			3.94
Federal Home Loan Bank advances		4.97			4.28
Subordinated notes and other long-term debt		5.96			5.55
Total interest bearing liabilities		4.20			3.74
Net interest rate spread		2.88			2.77
Impact of non-interest bearing funds on margin		0.52			0.52
Net interest margin		3.40	%		3.29	%

(1)	Fully taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 15 for the FTE adjustment.
(2)	Loan and lease and deposit average rates include impact of applicable derivatives and non-deferrable fees.
(3)	For purposes of this analysis, non-accrual loans are reflected in the average balances of loans.

14

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

	Nine Months Ended September 30,						Change
(in thousands, except per share amounts)	2007			2006			Amount			Percent
Interest income	$	1,928,565		$	1,525,678		$	402,887			26.4	%
Interest expense		1,009,987			764,490			245,497			32.1
Net interest income		918,578			761,188			157,390			20.7
Provision for credit losses		131,546			49,447			82,099			N.M.
Net interest income after provision for credit losses		787,032			711,741			75,291			10.6
Service charges on deposit accounts		172,917			137,165			35,752			26.1
Trust services		86,220			66,444			19,776			29.8
Brokerage and insurance income		62,087			44,235			17,852			40.4
Other service charges and fees		49,176			37,570			11,606			30.9
Bank owned life insurance income		36,602			32,971			3,631			11.0
Mortgage banking income		26,102			35,322			(9,220	)		(26.1	)
Securities (losses) gains		(18,187	)		(57,387	)		39,200			(68.3	)
Other income (2)		91,127			124,143			(33,016	)		(26.6	)
Total non-interest income		506,044			420,463			85,581			20.4
Personnel costs		471,978			403,284			68,694			17.0
Outside data processing and other services		88,115			58,084			30,031			51.7
Net occupancy		72,659			54,002			18,657			34.5
Equipment		58,666			51,761			6,905			13.3
Marketing		29,868			25,521			4,347			17.0
Professional services		25,856			18,095			7,761			42.9
Telecommunications		15,989			14,633			1,356			9.3
Printing and supplies		11,657			10,254			1,403			13.7
Amortization of intangibles		24,988			6,969			18,019			N.M.
Other expense (2)		72,516			90,601			(18,085	)		(20.0	)
Total non-interest expense		872,292			733,204			139,088			19.0
Income before income taxes		420,784			399,000			21,784			5.5
Provision for income taxes		106,338			25,494			80,844			N.M.
Net income	$	314,446		$	373,506		$	(59,060	)		(15.8	)%
Average common shares — diluted		282,014			239,933			42,081			17.5	%
Per common share
Net income per common share — diluted	$	1.12		$	1.56		$	(0.44	)		(28.2	)%
Cash dividends declared		0.795			0.750			0.045			6.0
Return on average total assets		1.02	%		1.43	%		(0.41	)%		(28.7	)%
Return on average total shareholders’ equity		10.3			17.2			(6.9	)		(40.1	)
Return on average tangible shareholders’ equity (3)		17.3			21.5			(4.2	)		(19.5	)
Net interest margin (4)		3.40			3.29			0.11			3.3
Efficiency ratio (5)		58.2			58.1			0.1			0.2
Effective tax rate		25.3			6.4			18.9			N.M.
Revenue — fully taxable equivalent (FTE)
Net interest income	$	918,578		$	761,188		$	157,390			20.7	%
FTE adjustment (4)		13,886			11,910			1,976			16.6
Net interest income		932,464			773,098			159,366			20.6
Non-interest income		506,044			420,463			85,581			20.4
Total revenue	$	1,438,508		$	1,193,561		$	244,947			20.5	%

N.M., not a meaningful value.
(1)	Comparisons for presented periods are impacted by a number of factors. Refer to the ‘Significant Items Influencing Financial Performance Comparisons’ contained in the October 18, 2007 earnings release 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 for amortization of intangibles (net of tax) for the period divided by average tangible common shareholders’ equity. Average tangible common shareholders’ equity equals average total common shareholders’ equity less average intangible assets and goodwill.
(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 losses.

15

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

	Nine Months Ended September 30,						Change
(in thousands, except as noted)	2007			2006			Amount			Percent
Mortgage Banking Income
Origination and secondary marketing	$	20,086		$	14,160		$	5,926			41.9	%
Servicing fees		24,607			17,997			6,610			36.7
Amortization of capitalized servicing (1)		(14,658	)		(11,309	)		(3,349	)		(29.6	)
Other mortgage banking income		9,085			8,395			690			8.2
Sub-total		39,120			29,243			9,877			33.8
MSR valuation adjustment (1)		5,114			6,778			(1,664	)		(24.6	)
Net trading gains (losses) related to MSR hedging		(18,132	)		(699	)		(17,433	)		N.M.
Total mortgage banking income	$	26,102		$	35,322		$	(9,220	)		(26.1	)%
Capitalized mortgage servicing rights (2)	$	228,933		$	129,317		$	99,616			77.0	%
Total mortgages serviced for others (in millions) (2)		15,073			7,994			7,079			88.6
MSR % of investor servicing portfolio		1.52	%		1.62	%		(0.10	)%		(6.2	)
Net Impact of MSR Hedging
MSR valuation adjustment (1)	$	5,114		$	6,778		$	(1,664	)		(24.6	)%
Net trading gains (losses) related to MSR hedging		(18,132	)		(699	)		(17,433	)		N.M.
Net interest income related to MSR hedging		2,605			38			2,567			N.M.
Net impact of MSR hedging	$	(10,413	)	$	6,117		$	(16,530	)		N.M.	%

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

16

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

	Nine Months Ended September 30,
(in thousands)	2007			2006
Allowance for loan and lease losses, beginning of period	$	272,068		$	268,347
Acquired allowance for loan and lease losses		188,128			23,784
Loan and lease losses		(129,437	)		(86,857	)
Recoveries of loans previously charged off		29,713			27,451
Net loan and lease losses		(99,724	)		(59,406	)
Provision for loan and lease losses		125,021			47,427
Allowance for loans transferred to held-for-sale		(30,709	)		—
Allowance for loan and lease losses, end of period	$	454,784		$	280,152
Allowance for unfunded loan commitments and letters of credit, beginning of period	$	40,161		$	36,957
Acquired AULC		11,541			325
Provision for unfunded loan commitments and letters of credit losses		6,525			2,020
Allowance for unfunded loan commitments and letters of credit, end of period	$	58,227		$	39,302
Total allowances for credit losses	$	513,011		$	319,454
Allowance for loan and lease losses (ALLL) as % of:
Transaction reserve		0.97	%		0.86	%
Economic reserve		0.17			0.20
Total loans and leases		1.14	%		1.06	%
Non-performing loans and leases (NPLs)		182			217
Non-performing assets (NPAs)		105			164
Total allowances for credit losses (ACL) as % of:
Total loans and leases		1.28	%		1.21	%
Non-performing loans and leases		206			247
Non-performing assets		118			187

17

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

	Nine Months Ended September 30,
(in thousands)	2007			2006
Net charge-offs (recoveries) by loan and lease type:
Commercial:
Middle market commercial and industrial	$	11,377		$	8,145
Middle market commercial real estate:
Construction		5,045			(404	)
Commercial		13,087			2,411
Middle market commercial real estate		18,132			2,007
Small business		10,794			10,690
Total commercial		40,303			20,842
Consumer:
Automobile loans		9,838			5,908
Automobile leases		7,461			7,579
Automobile loans and leases		17,299			13,487
Home equity		22,214			16,034
Residential mortgage		8,031			2,279
Other loans		11,877			6,764
Total consumer		59,421			38,564
Total net charge-offs	$	99,724		$	59,406
Net charge-offs (recoveries) — annualized percentages:
Commercial:
Middle market commercial and industrial		0.20	%		0.20	%
Middle market commercial real estate:
Construction		0.48			(0.04	)
Commercial		0.46			0.12
Middle market commercial real estate		0.47			0.07
Small business		0.46			0.63
Total commercial		0.34			0.24
Consumer:
Automobile loans		0.53			0.39
Automobile leases		0.64			0.48
Automobile loans and leases		0.57			0.43
Home equity		0.51			0.43
Residential mortgage		0.22			0.07
Other loans		3.17			2.04
Total consumer		0.53			0.36
Net charge-offs as a % of average loans		0.43	%		0.31	%

18

Huntington Bancshares Incorporated
Year To Date Non-Performing Loans (NPLs), Non-Performing
Assets (NPAs) and Past Due Loans and Leases
(Unaudited)

	Nine Months Ended September 30,
(in thousands)	2007			2006
Non-accrual loans and leases:
Middle market commercial and industrial	$	56,691		$	37,082
Middle market commercial real estate		85,144			27,538
Small business		36,712			21,356
Residential mortgage		47,738			30,289
Home equity		23,111			13,047
Total non-performing loans and leases		249,396			129,312
Other real estate, net:
Residential		66,155			40,615
Commercial		2,710			1,285
Total other real estate, net		68,865			41,900
Impaired loans held for sale (1)		100,485			—
Other NPAs (2)		16,296			—
Total non-performing assets	$	435,042		$	171,212
Non-performing loans and leases as a % of total loans and leases		0.62	%		0.49	%
NPA ratio (3)		1.08			0.65
Accruing loans and leases past due 90 days or more	$	115,607		$	62,054
Accruing loans and leases past due 90 days or more as a percent of total loans and leases		0.29	%		0.24	%

	Nine Months Ended September 30,
(in thousands)	2007			2006
Non-performing assets, beginning of period	$	193,620		$	117,155
New non-performing assets (4)		256,922			161,756
Acquired non-performing assets		144,492			33,843
Returns to accruing status		(19,679	)		(38,333	)
Loan and lease losses		(64,252	)		(34,283	)
Payments		(55,337	)		(42,796	)
Sales		(20,724	)		(26,130	)
Non-performing assets, end of period	$	435,042		$	171,212

(1)	Represent impaired loans obtained from the Sky acquisition that are intended to be sold. Held for sale loans are carried at the lower of cost or market value.
(2)	Other NPAs represent certain investment securities backed by mortgage loans to borrowers with low FICO scores.
(3)	Nonperforming assets divided by the sum of loans and leases, impaired loans held for sale, net other real estate, and other NPAs.
(4)	Beginning in the second quarter of 2006, new non-performing assets include OREO 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.

19