Exhibit 99.1

Huntington Bancshares Incorporated

Condensed Consolidated Balance Sheets

(Unaudited)

	2013			2012
(dollar amounts in thousands, except number of shares)	June 30,			December 31,
Assets
Cash and due from banks	$	993,906		$	1,262,806
Interest-bearing deposits in banks		76,715			70,921
Trading account securities		80,927			91,205
Loans held for sale (includes $418,386 and $452,949 respectively, measured at fair value) (1)		458,275			764,309
Available-for-sale and other securities		6,815,658			7,566,175
Held-to-maturity securities		2,172,229			1,743,876
Loans and leases (includes $91,140 and $142,762 respectively, measured at fair value) (2)		41,739,847			40,728,425
Allowance for loan and lease losses		(733,076	)		(769,075	)
Net loans and leases		41,006,771			39,959,350
Bank owned life insurance		1,620,604			1,596,056
Premises and equipment		626,745			617,257
Goodwill		444,268			444,268
Other intangible assets		113,874			132,157
Accrued income and other assets		1,703,715			1,904,805
Total assets	$	56,113,687		$	56,153,185
Liabilities and shareholders' equity
Liabilities
Deposits	$	46,331,434		$	46,252,683
Short-term borrowings		630,405			589,814
Federal Home Loan Bank advances		983,420			1,008,959
Other long-term debt		155,126			158,784
Subordinated notes		1,114,368			1,197,091
Accrued expenses and other liabilities		1,115,419			1,155,643
Total liabilities		50,330,172			50,362,974
Shareholders' equity
Preferred stock - authorized 6,617,808 shares:
Series A, 8.50% fixed rate, non-cumulative perpetual convertible preferred stock, par value of $0.01, and liquidation value per share of $1,000		362,507			362,507
Series B, floating rate, non-voting, non-cumulative perpetual preferred stock, par value of $0.01, and liquidation value per share of $1,000		23,785			23,785
Common stock		8,310			8,441
Capital surplus		7,390,041			7,475,149
Less treasury shares, at cost		(10,719	)		(10,921	)
Accumulated other comprehensive loss		(283,736	)		(150,817	)
Retained (deficit) earnings		(1,706,673	)		(1,917,933	)
Total shareholders' equity		5,783,515			5,790,211
Total liabilities and shareholders' equity	$	56,113,687		$	56,153,185
Common shares authorized (par value of $0.01)		1,500,000,000			1,500,000,000
Common shares issued		831,030,258			844,105,349
Common shares outstanding		829,674,914			842,812,709
Treasury shares outstanding		1,355,344			1,292,640
Preferred shares issued		1,967,071			1,967,071
Preferred shares outstanding		398,007			398,007

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

(2) Amounts represent certain assets of a consolidated VIE for which Huntington has elected the fair value option.

See Notes to Unaudited Condensed Consolidated Financial Statements

1

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Income

(Unaudited)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands, except per share amounts)	2013			2012			2013			2012
Interest and fee income:
Loans and leases	$	405,445		$	428,859		$	812,324		$	840,907
Available-for-sale and other securities
Taxable		38,539			48,244			78,724			97,068
Tax-exempt		2,760			2,124			5,375			4,323
Held-to-maturity securities - taxable		9,778			4,538			19,616			9,252
Other		6,060			3,779			11,862			15,931
Total interest income		462,582			487,544			927,901			967,481
Interest expense:
Deposits		29,591			41,790			61,626			85,570
Short-term borrowings		179			558			413			1,141
Federal Home Loan Bank advances		273			333			574			555
Subordinated notes and other long-term debt		7,602			15,901			16,181			34,044
Total interest expense		37,645			58,582			78,794			121,310
Net interest income		424,937			428,962			849,107			846,171
Provision for credit losses		24,722			36,520			54,314			70,926
Net interest income after provision for credit losses		400,215			392,442			794,793			775,245
Service charges on deposit accounts		68,009			65,998			128,892			126,290
Mortgage banking		33,659			38,349			78,907			84,767
Trust services		30,666			29,914			61,826			60,820
Electronic banking		23,345			20,514			44,058			39,144
Brokerage		19,546			19,025			37,541			38,285
Insurance		17,187			17,384			36,439			36,259
Gain on sale of loans		3,348			4,131			5,964			30,901
Bank owned life insurance income		15,421			13,967			28,863			27,904
Capital markets fees		12,229			13,260			20,063			23,056
Net gains on sales of securities		610			603			797			1,227
Impairment losses recognized in earnings on available-for-sale securities		(1,020	)		(253	)		(1,716	)		(1,490	)
Other noninterest income		25,655			30,927			59,230			71,976
Total noninterest income		248,655			253,819			500,864			539,139
Personnel costs		263,862			243,034			522,757			486,532
Outside data processing and other services		49,898			48,568			99,163			91,160
Net occupancy		27,656			25,474			57,770			54,553
Equipment		24,947			24,872			49,827			50,417
Deposit and other insurance expense		13,460			15,731			28,950			36,469
Professional services		9,341			15,037			16,533			25,734
Marketing		14,239			17,396			25,210			30,965
Amortization of intangibles		10,362			11,940			20,682			23,471
OREO and foreclosure expense		(271	)		4,106			2,395			9,056
Loss (Gain) on extinguishment of debt		—			(2,580	)		—			(2,580	)
Other noninterest expense		32,371			40,691			65,371			101,168
Total noninterest expense		445,865			444,269			888,658			906,945
Income before income taxes		203,005			201,992			406,999			407,439
Provision for income taxes		52,354			49,286			104,568			101,463
Net income		150,651			152,706			302,431			305,976
Dividends on preferred shares		7,967			7,984			15,937			16,033
Net income applicable to common shares	$	142,684		$	144,722		$	286,494		$	289,943
Average common shares - basic		834,730			862,261			837,917			863,380
Average common shares - diluted		843,840			867,551			846,274			868,357
Per common share:
Net income - basic	$	0.17		$	0.17		$	0.34		$	0.34
Net income - diluted		0.17			0.17			0.34			0.33
Cash dividends declared		0.05			0.04			0.09			0.08
OTTI losses for the periods presented:
Total OTTI losses	$	(1,020	)	$	(2,245	)	$	(1,716	)	$	(1,721	)
Noncredit-related portion of loss recognized in OCI		-			1,992			-			231
Impairment losses recognized in earnings on available-for-sale securities	$	(1,020	)	$	(253	)	$	(1,716	)	$	(1,490	)

See Notes to Unaudited Condensed Consolidated Financial Statements

2

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Net income	$	150,651		$	152,706		$	302,431		$	305,976
Other comprehensive income, net of tax:
Unrealized gains on available-for-sale and other securities:
Non-credit-related impairment recoveries (losses) on debt securities not expected to be sold		3,945			(463	)		7,754			4,064
Unrealized net gains (losses) on available-for-sale and other securities arising during the period, net of reclassification for net realized gains		(76,664	)		2,716			(81,989	)		20,562
Total unrealized gains (losses) on available-for-sale and other securities		(72,719	)		2,253			(74,235	)		24,626
Unrealized gains (losses) on cash flow hedging derivatives		(56,410	)		16,343			(69,380	)		6,674
Change in accumulated unrealized losses for pension and other post-retirement obligations		5,348			3,243			10,696			6,486
Other comprehensive income (loss)		(123,781	)		21,839			(132,919	)		37,786
Comprehensive income	$	26,870		$	174,545		$	169,512		$	343,762

See Notes to Unaudited Condensed Consolidated Financial Statements

3

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Changes in Shareholders' Equity

(Unaudited)

	Preferred Stock																							Accumulated
					Series B																			Other			Retained
(All amounts in thousands,	Series A				Floating Rate				Common Stock						Capital			Treasury Stock						Comprehensive			Earnings
except for per share amounts)	Shares		Amount		Shares		Amount		Shares			Amount			Surplus			Shares			Amount			Loss			(Deficit)			Total
Six Months Ended June 30, 2012
Balance, beginning of period		363	$	362,507		35	$	23,785		865,585		$	8,656		$	7,596,809			(1,178	)	$	(10,255	)	$	(173,763	)	$	(2,389,639	)	$	5,418,100
Net income																												305,976			305,976
Other comprehensive income (loss)																									37,786						37,786
Repurchase of common stock										(6,426	)		(64	)		(40,166	)														(40,230	)
Cash dividends declared:
Common ($0.08 per share)																												(68,923	)		(68,923	)
Preferred Series A ($42.50 per share)																												(15,407	)		(15,407	)
Preferred Series B ($17.64 per share)																												(626	)		(626	)
Recognition of the fair value of share-based compensation																12,820															12,820
Other share-based compensation activity										438			4			13												(41	)		(24	)
Other																5			(18	)		(138	)					(108	)		(241	)
Balance, end of period		363	$	362,507		35	$	23,785		859,597		$	8,596		$	7,569,481			(1,196	)	$	(10,393	)	$	(135,977	)	$	(2,168,768	)	$	5,649,231
Six Months Ended June 30, 2013
Balance, beginning of period		363	$	362,507		35	$	23,785		844,105		$	8,441		$	7,475,149			(1,292	)	$	(10,921	)	$	(150,817	)	$	(1,917,933	)	$	5,790,211
Net income																												302,431			302,431
Other comprehensive income (loss)																									(132,919	)					(132,919	)
Repurchases of common stock										(14,734	)		(147	)		(108,651	)														(108,798	)
Cash dividends declared:
Common ($0.09 per share)																												(75,094	)		(75,094	)
Preferred Series A ($42.50 per share)																												(15,406	)		(15,406	)
Preferred Series B ($14.95 per share)																												(531	)		(531	)
Recognition of the fair value of share-based compensation																17,896															17,896
Other share-based compensation activity										1,659			16			6,280												(137	)		6,159
Other																(633	)		(63	)		202						(3	)		(434	)
Balance, end of period		363	$	362,507		35	$	23,785		831,030		$	8,310		$	7,390,041			(1,355	)	$	(10,719	)	$	(283,736	)	$	(1,706,673	)	$	5,783,515

See Notes to Unaudited Condensed Consolidated Financial Statements

4

Huntington Bancshares Incorporated

Condensed Consolidated Statements of Cash Flows

(Unaudited)

	Six Months Ended
	June 30,
(dollar amounts in thousands)	2013			2012
Operating activities
Net income	$	302,431		$	305,976
Adjustments to reconcile net income  to net cash provided by operating activities:
Provision for credit losses		54,314			70,926
Depreciation and amortization		135,364			138,876
Share-based compensation expense		17,896			12,820
Change in deferred income taxes		72,943			121,029
Originations of loans held for sale		(1,583,569	)		(1,915,289	)
Principal payments on and proceeds from loans held for sale		1,624,214			1,836,963
Gain on sale of loans held for sale		(34,687	)		(19,012	)
Gain on early extinguishment of debt		—			(2,580	)
Bargain purchase gain		—			(11,409	)
Net gain on sales of securities		(797	)		(1,227	)
Impairment losses recognized in earnings on available-for-sale securities		1,716			1,490
Net change in:
Trading account securities		10,278			(7,938	)
Accrued income and other assets		(9,016	)		160,496
Accrued expense and other liabilities		(181,999	)		(130,346	)
Net cash provided by (used for) operating activities		409,088			560,775
Investing activities
Increase (decrease) in interest bearing deposits in banks		86,480			67,714
Net cash received from acquisition		—			40,310
Proceeds from:
Maturities and calls of available-for-sale and other securities		772,700			949,026
Maturities of held-to-maturity securities		111,280			40,852
Sales of available-for-sale and other securities		328,031			307,160
Purchases of available-for-sale and other securities		(777,389	)		(1,779,203	)
Purchases of held-to-maturity securities		(248,741	)		—
Net proceeds from sales of loans		236,373			1,527,739
Net loan and lease activity, excluding sales		(1,077,734	)		(2,248,763	)
Proceeds from sale of operating lease assets		7,499			16,784
Purchases of premises and equipment		(49,127	)		(55,477	)
Proceeds from sales of other real estate		20,800			20,684
Purchases of loans and leases		(18,110	)		(393,191	)
Other, net		2,015			2,205
Net cash provided by (used for) investing activities		(605,923	)		(1,504,160	)
Financing activities
Increase (decrease) in deposits		82,055			2,084,321
Increase (decrease) in short-term borrowings		109,480			(331,381	)
Maturity/redemption of subordinated notes		(50,000	)		(88,600	)
Proceeds from Federal Home Loan Bank advances		2,275,000			815,000
Maturity/redemption of Federal Home Loan Bank advances		(2,300,566	)		(387,548	)
Maturity/redemption of long-term debt		(2,086	)		(919,814	)
Dividends paid on preferred stock		(15,943	)		(15,752	)
Dividends paid on common stock		(67,569	)		(69,117	)
Repurchases of common stock		(108,798	)		(40,230	)
Other, net		6,362			(874	)
Net cash provided by (used for) financing activities		(72,065	)		1,046,005
Increase (decrease) in cash and cash equivalents		(268,900	)		102,620
Cash and cash equivalents at beginning of period		1,262,806			1,115,968
Cash and cash equivalents at end of period	$	993,906		$	1,218,588
Supplemental disclosures:
Income taxes paid (refunded)	$	49,699		$	4,703
Interest paid		75,957			128,425
Non-cash activities
Loans transferred to loans held for sale		50,788			1,656,486
Loan transfer to portfolio from held-for-sale		307,303			—
Dividends accrued, paid in subsequent quarter		47,832			47,859

See Notes to Unaudited Condensed Consolidated Financial Statements.

5

Huntington Bancshares Incorporated

Notes to Unaudited Condensed Consolidated Financial Statements

1. BASIS OF PRESENTATION

The accompanying Unaudited Condensed Consolidated Financial Statements of Huntington reflect all adjustments consisting of normal recurring accruals which are, in the opinion of Management, necessary for a fair presentation of the consolidated financial position, the results of operations, and cash flows for the periods presented. These Unaudited Condensed Consolidated Financial Statements have been prepared according to the rules and regulations of the SEC and, therefore, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted. The Notes to Consolidated Financial Statements appearing in Huntington’s 2012 Form 10-K, which include descriptions of significant accounting policies, as updated by the information contained in this report, should be read in conjunction with these interim financial statements.

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

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

2. ACCOUNTING STANDARDS UPDATE

ASU 2011-11 — Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities. The ASU amends Topic 210 by requiring additional improved information to be disclosed regarding financial instruments and derivative instruments that are offset in accordance with the conditions under ASC 210-20-45 or ASC 810-10-45 or subject to an enforceable master netting arrangement or similar agreement. The amendments are effective for annual and interim reporting periods beginning on or after January 1, 2013. The disclosures required by the amendments were applied retrospectively for all comparative periods presented (See Note 14). The amendments did not have a material impact on Huntington’s Condensed Consolidated Financial Statements.

ASU 2013-01— Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. The ASU amends Update 2011-11 to clarify that the scope applies to derivatives, repurchase and reverse repurchase agreements, and securities borrowing and lending transactions that are either offset in accordance with Section 210-20-45 or Section 815-10-45 or subject to master netting or similar arrangements. Other types of financial assets and liabilities subject to master netting or similar arrangements are not subject to the disclosure requirements in Update 2011-11. The amendments are effective for fiscal years beginning on or after January 1, 2013, and interim periods within those annual periods (See Note 14). The amendments did not have a material impact on Huntington’s Condensed Consolidated Financial Statements.

ASU 2013-02— Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The ASU requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. The amendments are effective prospectively for reporting periods beginning after December 15, 2012 (See Note 8). The amendments did not have a material impact on Huntington’s Condensed Consolidated Financial Statements

ASU 2013-11— Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. The ASU requires that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. However, if a net operating loss carryforward, a similar tax loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. The amendments will not have a material impact on Huntington’s Condensed Consolidated Financial Statements.

3. Loans / Leases AND ALLOWANCE FOR CREDIT LOSSES

Loans and leases for which Huntington has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified in the Unaudited Condensed Consolidated Balance Sheets as loans and leases. Except for loans which are accounted for at fair value, loans and leases are carried at the principal amount outstanding, net of unamortized deferred loan origination fees and costs and net of unearned income. At June 30, 2013, and December 31, 2012, the aggregate amount of these net unamortized deferred loan origination fees and costs and net unearned income was $174.8 million and $174.5 million, respectively.

6

Loan and Lease Portfolio Composition

The following table provides a detailed listing of Huntington’s loan and lease portfolio at June 30, 2013 and December 31, 2012:

	June 30,			December 31,
(dollar amounts in thousands)	2013			2012
Loans and leases:
Commercial and industrial	$	17,112,784		$	16,970,689
Commercial real estate		4,892,443			5,399,240
Automobile		5,810,103			4,633,820
Home equity		8,369,226			8,335,342
Residential mortgage		5,167,843			4,969,672
Other consumer		387,448			419,662
Loans and leases		41,739,847			40,728,425
Allowance for loan and lease losses		(733,076	)		(769,075	)
Net loans and leases	$	41,006,771		$	39,959,350

As shown in the table above, the primary loan and lease portfolios are: C&I, CRE, automobile, home equity, residential mortgage, and other consumer. For ACL purposes, these portfolios are further disaggregated into classes. The classes within each portfolio are as follows:

Portfolio	Class
Commercial and industrial	Owner occupied
	Purchased credit-impaired
	Other commercial and industrial
Commercial real estate	Retail properties
	Multi family
	Office
	Industrial and warehouse
	Purchased credit-impaired
	Other commercial real estate
Automobile	NA (1)
Home equity	Secured by first-lien
	Secured by junior-lien
Residential mortgage	Residential mortgage
	Purchased credit-impaired
Other consumer	Other consumer
	Purchased credit-impaired

(1) Not applicable. The automobile loan portfolio is not further segregated into classes.

Fidelity Bank acquisition

(See Note 19 for additional information regarding the Fidelity Bank acquisition).

On March 30, 2012, Huntington acquired the loans of Fidelity Bank located in Dearborn, Michigan from the FDIC. Under the agreement, loans with a fair value of $523.9 million were transferred to Huntington.  These loans were recorded at fair value in accordance with applicable accounting guidance, ASC 805. The fair values for the loans were estimated using discounted cash flow analyses using interest rates currently being offered for loans with similar terms (Level 3), and reflected an estimate of probable losses and the credit risk associated with the loans.

7

Purchased Credit-Impaired Loans

Purchased loans with evidence of deterioration in credit quality since origination for which it is probable at acquisition that we will be unable to collect all contractually required payments are considered to be credit impaired. Purchased credit-impaired loans are initially recorded at fair value, which is estimated by discounting the cash flows expected to be collected at the acquisition date. Because the estimate of expected cash flows reflects an estimate of future credit losses expected to be incurred over the life of the loans, an allowance for credit losses is not recorded at the acquisition date. The excess of cash flows expected at acquisition over the estimated fair value, referred to as the accretable yield, is recognized in interest income over the remaining life of the loan, or pool of loans, on a level-yield basis. The difference between the contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the nonaccretable difference. A subsequent decrease in the estimate of cash flows expected to be received on purchased credit-impaired loans generally results in the recognition of an allowance for credit losses. Subsequent increases in cash flows result in reversal of any nonaccretable difference (or allowance for loan and lease losses to the extent any has been recorded) with a positive impact on interest income subsequently recognized. The measurement of cash flows involves assumptions and judgments for interest rates, prepayments, default rates, loss severity, and collateral values. All of these factors are inherently subjective and significant changes in the cash flow estimates over the life of the loan can result.

The following table presents a rollforward of the accretable yield for three-month and six-month periods ended June 30, 2013 and 2012:

	Three Months Ended June 30,						Six Months Ended June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Balance, beginning of period	$	35,160		$	27,586		$	23,251		$	—
Impact of acquisition/purchase on March 30, 2012		—			—			—			27,586
Additions		—			—			—			—
Accretion		(3,781	)		(2,825	)		(7,100	)		(2,825	)
Reclassification from nonaccretable difference		1,326			—			16,554			—
Balance, end of period	$	32,705		$	24,761		$	32,705		$	24,761

In the 2013 second quarter, $2.3 million of provision for credit losses expense was recorded on the purchased impaired loan portfolio. At June 30, 2013, there was $2.3 million of allowance for loan losses recorded on the purchased impaired loan portfolio. The following table reflects the outstanding balance of all contractually required payments and carrying amounts of the acquired loans at June 30, 2013 and December 31, 2012:

	June 30, 2013				December 31, 2012
(dollar amounts in thousands)	Ending Balance		Unpaid Balance		Ending Balance		Unpaid Balance
Commercial and industrial	$	50,246	$	72,766	$	54,472	$	80,294
Commercial real estate		106,193		191,632		126,923		226,093
Residential mortgage		2,051		3,531		2,243		4,104
Other consumer		131		232		140		245
Total	$	158,621	$	268,161	$	183,778	$	310,736

8

Loan and Lease Purchases and Sales

The following table summarizes significant portfolio loan and lease purchase and sale activity for the three-month and six-month periods ended June 30, 2013 and 2012:

	Commercial		Commercial				Home		Residential		Other
	and Industrial		Real Estate		Automobile		Equity		Mortgage		Consumer		Total
(dollar amounts in thousands)
Portfolio loans and leases purchased during the:
Three-month period ended June 30, 2013	$	34,196	$	—	$	—	$	—	$	—	$	—	$	34,196
Six-month period ended June 30, 2013	$	55,737	$	—	$	—	$	—	$	—	$	—	$	55,737
Three-month period ended June 30, 2012	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Six-month period ended June 30, 2012	$	477,501	$	378,122	$	—	$	13,025	$	62,324	$	85	$	931,057
Portfolio loans and leases sold or transferred to loans held for sale during the:
Three-month period ended June 30, 2013	$	55,464	$	87	$	—	$	—	$	151,013	$	—	$	206,564
Six-month period ended June 30, 2013	$	83,066	$	3,991	$	—	$	—	$	155,403		—	$	242,460
Three-month period ended June 30, 2012	$	71,718	$	26,273	$	1,483,748	$	—	$	179,621	$	—	$	1,761,360
Six-month period ended June 30, 2012	$	125,165	$	47,742	$	2,783,748	$	—	$	179,621	$	—	$	3,136,276

NALs and Past Due Loans

Loans are considered past due when the contractual amounts due with respect to principal and interest are not received within 30 days of the contractual due date.

Any loan in any portfolio may be placed on nonaccrual status prior to the policies described below when collection of principal or interest is in doubt. When a borrower with debt is discharged in a Chapter 7 bankruptcy and not reaffirmed by the borrower, the loan is determined to be collateral dependent and placed on nonaccrual status.

All classes within the C&I and CRE portfolios (except for purchased credit-impaired loans) are placed on nonaccrual status at 90-days past due. Residential mortgage loans are placed on nonaccrual status at 150-days past due, with the exception of residential mortgages guaranteed by government organizations which continue to accrue interest at the rate guaranteed by the government agency. First-lien home equity loans are placed on nonaccrual status at 150-days past due. Junior-lien home equity loans are placed on nonaccrual status at the earlier of 120-days past due or when the related first-lien loan has been identified as nonaccrual. Automobile and other consumer loans are generally charged-off when the loan is 120-days past due.

For all classes within all loan portfolios, when a loan is placed on nonaccrual status, any accrued interest income is reversed with current year accruals charged to interest income, and prior year amounts charged-off as a credit loss.

For all classes within all loan portfolios, cash receipts received on NALs are applied entirely against principal until the loan or lease has been collected in full, after which time any additional cash receipts are recognized as interest income. However, for secured non-reaffirmed debt in a Chapter 7 bankruptcy, payments are applied to principal and interest when the borrower has demonstrated a capacity to continue payment of the debt and collection of the debt is reasonably assured. For unsecured non-reaffirmed debt in a Chapter 7 bankruptcy where the carrying value has been fully charged-off, payments are recorded as loan recoveries.

Regarding all classes within the C&I and CRE portfolios, the determination of a borrower’s ability to make the required principal and interest payments is based on an examination of the borrower’s current financial statements, industry, management capabilities, and other qualitative measures. For all classes within the consumer loan portfolio, the determination of a borrower’s ability to make the required principal and interest payments is based on multiple factors, including number of days past due and, in some instances, an evaluation of the borrower’s financial condition. When, in Management’s judgment, the borrower’s ability to make required principal and interest payments resumes and collectability is no longer in doubt, the loan or lease is returned to accrual status. For these loans that have been returned to accrual status, cash receipts are applied according to the contractual terms of the loan.

9

The following table presents NALs by loan class at June 30, 2013 and December 31, 2012:

	2013		2012
(dollar amounts in thousands)	June 30,		December 31,
Commercial and industrial:
Owner occupied	$	48,021	$	53,009
Other commercial and industrial		32,016		37,696
Total commercial and industrial	$	80,037	$	90,705
Commercial real estate:
Retail properties	$	31,353	$	31,791
Multi family		13,231		19,765
Office		27,486		30,341
Industrial and warehouse		3,211		6,841
Other commercial real estate		18,362		38,390
Total commercial real estate	$	93,643	$	127,128
Automobile	$	7,743	$	7,823
Home equity:
Secured by first-lien	$	28,409	$	27,091
Secured by junior-lien		31,674		32,434
Total home equity	$	60,083	$	59,525
Residential mortgage	$	122,040	$	122,452
Other consumer	$	—	$	—
Total nonaccrual loans	$	363,546	$	407,633

10

The following table presents an aging analysis of loans and leases, including past due loans, by loan class at June 30, 2013 and December 31, 2012: (1)

June 30, 2013
													90 or more
(dollar amounts in thousands)	Past Due										Total Loans		days past due
	30-59 Days		60-89 Days		90 or more days		Total		Current		and Leases		and accruing
Commercial and industrial:
Owner occupied	$	10,243	$	4,479	$	32,793	$	47,515	$	4,323,352	$	4,370,867	$	—
Purchased credit-impaired		1,392		1,420		24,851		27,663		22,583		50,246		24,851
Other commercial and industrial		12,508		6,562		13,493		32,563		12,659,108		12,691,671		—
Total commercial and industrial	$	24,143	$	12,461	$	71,137	$	107,741	$	17,005,043	$	17,112,784	$	24,851	(2)
Commercial real estate:
Retail properties	$	3,620	$	286	$	6,847	$	10,753	$	1,249,009	$	1,259,762	$	—
Multi family		10,636		866		9,394		20,896		932,519		953,415		—
Office		6,428		2,194		21,374		29,996		901,880		931,876		—
Industrial and warehouse		1,022		2,102		1,499		4,623		536,273		540,896		—
Purchased credit-impaired		4,824		1,257		45,051		51,132		55,061		106,193		45,051
Other commercial real estate		5,250		404		9,374		15,028		1,085,273		1,100,301		—
Total commercial real estate	$	31,780	$	7,109	$	93,539	$	132,428	$	4,760,015	$	4,892,443	$	45,051	(2)
Automobile	$	30,814		5,584	$	3,442	$	39,840	$	5,770,263	$	5,810,103	$	3,392
Home equity:
Secured by first-lien	$	17,666	$	6,676	$	28,088	$	52,430	$	4,588,234	$	4,640,664	$	4,806
Secured by junior-lien		31,764		10,735		31,141		73,640		3,654,922		3,728,562		9,439
Total home equity	$	49,430	$	17,411	$	59,229	$	126,070	$	8,243,156	$	8,369,226	$	14,245
Residential mortgage:
Residential mortgage	$	135,161	$	48,260	$	164,750	$	348,171	$	4,817,622	$	5,165,793	$	92,245	(3)
Purchased credit-impaired		106		—		234		340		1,710		2,050		107
Total residential mortgage	$	135,267	$	48,260	$	164,984	$	348,511	$	4,819,332	$	5,167,843	$	92,352
Other consumer:
Other consumer	$	5,075	$	959	$	1,367	$	7,401	$	379,916	$	387,317	$	1,367
Purchased credit-impaired		69		—		—		69		62		131		—
Total other consumer	$	5,144	$	959	$	1,367	$	7,470	$	379,978	$	387,448	$	1,367
Total loans and leases	$	276,580	$	91,784	$	393,697	$	762,062	$	40,977,785	$	41,739,847	$	181,258

11

December 31, 2012
													90 or more
(dollar amounts in thousands)	Past Due										Total Loans		days past due
	30-59 Days		60-89 Days		90 or more days		Total		Current		and Leases		and accruing
Commercial and industrial:
Owner occupied	$	11,409	$	6,302	$	31,997	$	49,708	$	4,236,211	$	4,285,919	$	—
Purchased credit-impaired		986		3,533		26,648		31,167		23,305		54,472		26,648
Other commercial and industrial		20,273		4,211		14,786		39,270		12,591,028		12,630,298		—
Total commercial and industrial	$	32,668	$	14,046	$	73,431	$	120,145	$	16,850,544	$	16,970,689	$	26,648
Commercial real estate:
Retail properties	$	3,459	$	4,203	$	9,677	$	17,339	$	1,413,520	$	1,430,859	$	—
Multi family		7,961		1,314		12,062		21,337		963,063		984,400		—
Office		1,054		2,415		23,335		26,804		909,310		936,114		—
Industrial and warehouse		6,597		118		5,433		12,148		584,754		596,902		—
Purchased credit-impaired		556		1,751		56,660		58,967		67,956		126,923		56,660
Other commercial real estate		2,725		2,192		25,463		30,380		1,293,662		1,324,042		—
Total commercial real estate	$	22,352	$	11,993	$	132,630	$	166,975	$	5,232,265	$	5,399,240	$	56,660
Automobile	$	36,267	$	7,803	$	4,438	$	48,508	$	4,585,312	$	4,633,820	$	4,418
Home equity
Secured by first-lien	$	26,288	$	9,992	$	28,322	$	64,602	$	4,315,985	$	4,380,587	$	5,202
Secured by junior-lien		34,365		16,553		35,150		86,068		3,868,687		3,954,755		12,998
Total home equity	$	60,653	$	26,545	$	63,472	$	150,670	$	8,184,672	$	8,335,342	$	18,200
Residential mortgage
Residential mortgage	$	118,582	$	44,747	$	164,035	$	327,364	$	4,640,065	$	4,967,429	$	92,925	(4)
Purchased credit-impaired		58		—		609		667		1,576		2,243		609
Total residential mortgage	$	118,640	$	44,747	$	164,644	$	328,031	$	4,641,641	$	4,969,672	$	93,534
Other consumer
Other consumer	$	7,431	$	2,117	$	1,672	$	11,220	$	408,302	$	419,522	$	1,672
Purchased credit-impaired		—		76		—		76		64		140		—
Total other consumer	$	7,431	$	2,193	$	1,672	$	11,296	$	408,366	$	419,662	$	1,672
Total loans and leases	$	278,011	$	107,327	$	440,287	$	825,625	$	39,902,800	$	40,728,425	$	201,132

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

(2) All amounts represent accruing purchased impaired loans related to the FDIC-assisted Fidelity Bank acquisition. Under the applicable accounting guidance (ASC 310-30), the loans were recorded at fair value upon acquisition and remain in accruing status.

(3) Includes $87,135 thousand guaranteed by the U.S. government.

(4) Includes $90,816 thousand guaranteed by the U.S. government.

12

Allowance for Credit Losses

Huntington maintains two reserves, both of which reflect Management’s judgment regarding the appropriate level necessary to absorb credit losses inherent in our loan and lease portfolio: the ALLL and the AULC. Combined, these reserves comprise the total ACL. The determination of the ACL requires significant estimates, including the timing and amounts of expected future cash flows on impaired loans and leases, consideration of current economic conditions, and historical loss experience pertaining to pools of homogeneous loans and leases, all of which may be susceptible to change.

The appropriateness of the ACL is based on Management’s current judgments about the credit quality of the loan portfolio. These judgments consider on-going evaluations of the loan and lease portfolio, including such factors as the differing economic risks associated with each loan category, the financial condition of specific borrowers, the level of delinquent loans, the value of any collateral and, where applicable, the existence of any guarantees or other documented support. Further, Management evaluates the impact of changes in interest rates and overall economic conditions on the ability of borrowers to meet their financial obligations when quantifying our exposure to credit losses and assessing the appropriateness of our ACL at each reporting date. In addition to general economic conditions and the other factors described above, additional factors also considered include: the impact of declining residential real estate values; the diversification of CRE loans; the development of new or expanded Commercial business segments such as healthcare, ABL, and energy, and the overall condition of the manufacturing industry. Also, the ACL assessment includes the on-going assessment of credit quality metrics, and a comparison of certain ACL benchmarks to current performance. Management’s determinations regarding the appropriateness of the ACL are reviewed and approved by the Company’s board of directors.

The ALLL consists of two components: (1) the transaction reserve, which includes a loan level allocation per ASC 310-10, specific reserves related to loans considered to be impaired, and loans involved in troubled debt restructurings allocated per ASC 310-40, and (2) the general reserve. The transaction reserve component includes both (1) an estimate of loss based on pools of commercial and consumer loans and leases with similar characteristics and (2) an estimate of loss based on an impairment review of each impaired C&I and CRE loan greater than $1.0 million. For the C&I and CRE portfolios, the estimate of loss based on pools of loans and leases with similar characteristics is made by applying a PD factor and a LGD factor to each individual loan based on a continuously updated loan grade, using a standardized loan grading system. The PD factor and an LGD factor are determined for each loan grade using statistical models based on historical performance data. The PD factor considers on-going reviews of the financial performance of the specific borrower, including cash flow, debt-service coverage ratio, earnings power, debt level, and equity position, in conjunction with an assessment of the borrower’s industry and future prospects. The LGD factor considers analysis of the type of collateral and the relative LTV ratio. These reserve factors are developed based on credit migration models that track historical movements of loans between loan ratings over time and a combination of long-term average loss experience of our own portfolio and external industry data using a 24-month emergence period.

In the case of more homogeneous portfolios, such as automobile loans, home equity loans, and residential mortgage loans, the determination of the transaction reserve also incorporates PD and LGD factors. The estimate of loss is based on pools of loans and leases with similar characteristics. The PD factor considers current credit scores unless the account is delinquent, in which case a higher PD factor is used. The credit score provides a basis for understanding the borrowers past and current payment performance, and this information is used to estimate expected losses over the 12-month emergence period. The performance of first-lien loans ahead of our junior-lien loans is available to use as part of our updated score process. The LGD factor considers analysis of the type of collateral and the relative LTV ratio. Credit scores, models, analyses, and other factors used to determine both the PD and LGD factors are updated frequently to capture the recent behavioral characteristics of the subject portfolios, as well as any changes in loss mitigation or credit origination strategies, and adjustments to the reserve factors are made as required. Models utilized in the ALLL estimation process are subject to the Company’s model validation policies.

The general reserve consists of the economic reserve and risk-profile reserve components. The economic reserve component considers the potential impact of changing market and economic conditions on portfolio performance. The risk-profile component considers items unique to our structure, policies, processes, and portfolio composition, as well as qualitative measurements and assessments of the loan portfolios including, but not limited to, management quality, concentrations, portfolio composition, industry comparisons, and internal review functions.

The estimate for the AULC is determined using the same procedures and methodologies as used for the ALLL. The loss factors used in the AULC are the same as the loss factors used in the ALLL while also considering a historical utilization of unused commitments. The AULC is reflected in accrued expenses and other liabilities in the Unaudited Condensed Consolidated Balance Sheet.

The ACL is increased through a provision for credit losses that is charged to earnings, based on Management’s quarterly evaluation of the factors previously mentioned, and is reduced by charge-offs, net of recoveries, and the ACL associated with securitized or sold loans. There were no material changes in assumptions or estimation techniques compared with prior periods that impacted the determination of the current period’s ALLL and AULC.

13

The following table presents ALLL and AULC activity by portfolio segment for the three-month and six-month periods ended June 30, 2013 and 2012:

	Commercial			Commercial						Home			Residential			Other
	and Industrial			Real Estate			Automobile			Equity			Mortgage			Consumer			Total
(dollar amounts in thousands)
Three-month period ended June 30, 2013:
ALLL balance, beginning of period	$	238,098		$	267,436		$	35,973		$	115,858		$	63,062		$	26,342		$	746,769
Loan charge-offs		(8,981	)		(14,194	)		(5,219	)		(17,766	)		(9,692	)		(7,386	)		(63,238	)
Recoveries of loans previously charged-off		7,395			11,810			3,756			3,112			1,072			1,303			28,448
Provision for loan and lease losses		(2,833	)		(9,203	)		5,480			14,422			9,617			3,871			21,354
Allowance for loans sold or transferred to loans held for sale		—			—			—			—			(257	)		—			(257	)
ALLL balance, end of period	$	233,679		$	255,849		$	39,990		$	115,626		$	63,802		$	24,130		$	733,076
AULC balance, beginning of period	$	33,835		$	4,404		$	—		$	1,912		$	6		$	698		$	40,855
Provision for unfunded loan commitments and letters of credit		3,636			4			—			(224	)		—			(48	)		3,368
AULC balance, end of period	$	37,471		$	4,408		$	—		$	1,688		$	6		$	650		$	44,223
ACL balance, end of period	$	271,150		$	260,257		$	39,990		$	117,314		$	63,808		$	24,780		$	777,299
Six-month period ended June 30, 2013:
ALLL balance, beginning of period	$	241,051		$	285,369		$	34,979		$	118,764		$	61,658		$	27,254		$	769,075
Loan charge-offs		(21,994	)		(36,561	)		(10,907	)		(44,298	)		(17,593	)		(16,027	)		(147,380	)
Recoveries of loans previously charged-off		17,091			21,400			6,850			9,661			2,825			3,076			60,903
Provision for loan and lease losses		(2,469	)		(14,359	)		9,068			31,499			17,176			9,827			50,742
Allowance for loans sold or transferred to loans held for sale		—			—			—			—			(264	)		—			(264	)
ALLL balance, end of period	$	233,679		$	255,849		$	39,990		$	115,626		$	63,802		$	24,130		$	733,076
AULC balance, beginning of period	$	33,868		$	4,740		$	—		$	1,356		$	3		$	684		$	40,651
Provision for unfunded loan commitments and letters of credit		3,603			(332	)		—			332			3			(34	)		3,572
AULC balance, end of period	$	37,471		$	4,408		$	—		$	1,688		$	6		$	650		$	44,223
ACL balance, end of period	$	271,150		$	260,257		$	39,990		$	117,314		$	63,808		$	24,780		$	777,299

14

	Commercial			Commercial						Home			Residential			Other
	and Industrial			Real Estate			Automobile			Equity			Mortgage			Consumer			Total
(dollar amounts in thousands)
Three-month period ended June 30, 2012:
ALLL balance, beginning of period	$	246,026		$	339,494		$	36,552		$	168,898		$	89,129		$	32,970		$	913,069
Loan charge-offs		(23,718	)		(35,747	)		(4,999	)		(23,083	)		(11,903	)		(8,642	)		(108,092	)
Recoveries of loans previously charged-off		8,040			6,569			4,550			2,038			1,117			1,533			23,847
Provision for loan and lease losses		50,200			(4,925	)		(1,446	)		(12,291	)		886			4,052			36,476
Allowance for loans sold or transferred to loans held for sale		—			—			(4,440	)		—			(1,214	)		—			(5,654	)
ALLL balance, end of period	$	280,548		$	305,391		$	30,217		$	135,562		$	78,015		$	29,913		$	859,646
AULC balance, beginning of period	$	42,276		$	5,780		$	—		$	2,108		$	1		$	769		$	50,934
Provision for unfunded loan commitments and letters of credit		568			(555	)		—			82			3			(54	)		44
AULC balance, end of period	$	42,844		$	5,225		$	—		$	2,190		$	4		$	715		$	50,978
ACL balance, end of period	$	323,392		$	310,616		$	30,217		$	137,752		$	78,019		$	30,628		$	910,624
Six-month period ended June 30, 2012:
ALLL balance, beginning of period	$	275,367		$	388,706		$	38,282		$	143,873		$	87,194		$	31,406		$	964,828
Loan charge-offs		(57,224	)		(57,149	)		(12,609	)		(48,348	)		(23,648	)		(17,074	)		(216,052	)
Recoveries of loans previously charged-off		13,051			17,465			9,082			3,574			2,292			3,351			48,815
Provision for loan and lease losses		49,354			(43,631	)		597			36,463			13,391			12,230			68,404
Allowance for loans sold or transferred to loans held for sale		—			—			(5,135	)		—			(1,214	)		—			(6,349	)
ALLL balance, end of period	$	280,548		$	305,391		$	30,217		$	135,562		$	78,015		$	29,913		$	859,646
AULC balance, beginning of period	$	39,658		$	5,852		$	—		$	2,134		$	1		$	811		$	48,456
Provision for unfunded loan commitments and letters of credit		3,186			(627	)		—			56			3			(96	)		2,522
AULC balance, end of period	$	42,844		$	5,225		$	—		$	2,190		$	4		$	715		$	50,978
ACL balance, end of period	$	323,392		$	310,616		$	30,217		$	137,752		$	78,019		$	30,628		$	910,624

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

C&I and CRE loans are either charged-off or written down to net realizable value at 90-days past due. Automobile loans and other consumer loans are charged-off at 120-days past due. First-lien and junior-lien home equity loans are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due and 120-days past due, respectively. Residential mortgages are charged-off to the estimated fair value of the collateral, less anticipated selling costs, at 150-days past due.

Credit Quality Indicators

To facilitate the monitoring of credit quality for C&I and CRE loans, and for purposes of determining an appropriate ACL level for these loans, Huntington utilizes the following categories of credit grades:

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

15

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

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

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

The categories above, which are derived from standard regulatory rating definitions, are assigned upon initial approval of the loan or lease and subsequently updated as appropriate.

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

For all classes within all consumer loan portfolios, each loan is assigned a specific PD factor that is partially based on the borrower’s most recent credit bureau score (FICO), which we update quarterly. A FICO credit bureau score is a credit score developed by Fair Isaac Corporation based on data provided by the credit bureaus. The FICO credit bureau score is widely accepted as the standard measure of consumer credit risk used by lenders, regulators, rating agencies, and consumers. The higher the FICO credit bureau score, the higher likelihood of repayment and therefore, an indicator of higher credit quality.

Huntington assesses the risk in the loan portfolio by utilizing numerous risk characteristics.  The classifications described above, and also presented in the table below, represent one of those characteristics that are closely monitored in the overall credit risk management processes. The table below shows an increase in FICO scores less than 650 for the automobile portfolio, and to a lesser degree, the home equity and residential mortgage portfolios. These increases are proportional to growth in the portfolio and do not reflect a deterioration in asset quality for the portfolios, as other risk characteristics mitigate any increased level of risk associated with the FICO score distribution.

16

The following table presents each loan and lease class by credit quality indicator at June 30, 2013 and December 31, 2012:

	June 30, 2013
	Credit Risk Profile by UCS classification
(dollar amounts in thousands)	Pass		OLEM		Substandard		Doubtful		Total
Commercial and industrial:
Owner occupied	$	4,019,839	$	156,690	$	193,794	$	544	$	4,370,867
Purchased credit-impaired		5,447		2,499		42,300		—		50,246
Other commercial and industrial		12,208,553		130,952		351,468		698		12,691,671
Total commercial and industrial	$	16,233,839	$	290,141	$	587,562	$	1,242	$	17,112,784
Commercial real estate:
Retail properties	$	1,096,592	$	22,079	$	141,091	$	—	$	1,259,762
Multi family		896,219		15,029		42,052		115		953,415
Office		827,692		15,667		88,483		34		931,876
Industrial and warehouse		491,788		11,688		37,420		—		540,896
Purchased credit-impaired		15,637		8,457		81,368		731		106,193
Other commercial real estate		995,884		15,287		88,882		248		1,100,301
Total commercial real estate	$	4,323,812	$	88,207	$	479,296	$	1,128	$	4,892,443
	Credit Risk Profile by FICO score (1)
	750+		650-749		<650		Other (2)		Total
Automobile	$	2,598,464	$	2,231,028	$	819,828	$	160,783	$	5,810,103
Home equity:
Secured by first-lien	$	2,915,640	$	1,384,432	$	294,703	$	45,889	$	4,640,664
Secured by junior-lien		1,899,341		1,305,376		456,991		66,854		3,728,562
Total home equity	$	4,814,981	$	2,689,808	$	751,694	$	112,743	$	8,369,226
Residential mortgage:
Residential mortgage	$	2,702,524	$	1,664,577	$	720,024	$	78,667	$	5,165,792
Purchased credit-impaired		429		1,126		341		155		2,051
Total residential mortgage	$	2,702,953	$	1,665,703	$	720,365	$	78,822	$	5,167,843
Other consumer:
Other consumer	$	154,863	$	151,411	$	48,614	$	32,429	$	387,317
Purchased credit-impaired		—		90		41		—		131
Total other consumer	$	154,863	$	151,501	$	48,655	$	32,429	$	387,448
	December 31, 2012
	Credit Risk Profile by UCS classification
(dollar amounts in thousands)	Pass		OLEM		Substandard		Doubtful		Total
Commercial and industrial:
Owner occupied	$	3,970,597	$	108,731	$	205,822	$	769	$	4,285,919
Purchased credit-impaired		1,663		6,555		46,254		—		54,472
Other commercial and industrial		12,146,017		145,111		337,805		1,365		12,630,298
Total commercial and industrial	$	16,118,277	$	260,397	$	589,881	$	2,134	$	16,970,689
Commercial real estate:
Retail properties	$	1,184,987	$	63,976	$	181,896	$	—	$	1,430,859
Multi family		902,616		24,098		57,548		138		984,400
Office		826,533		26,488		83,093		—		936,114
Industrial and warehouse		540,484		15,132		41,286		—		596,902
Purchased credit-impaired		10,052		18,085		98,786		—		126,923
Other commercial real estate		1,177,213		43,454		103,262		113		1,324,042
Total commercial real estate	$	4,641,885	$	191,233	$	565,871	$	251	$	5,399,240

17

	Credit Risk Profile by FICO score (1)
	750+		650-749		<650		Other (2)		Total
Automobile	$	2,233,439	$	1,900,824	$	682,518	$	117,039	$	4,933,820	(3)
Home equity:
Secured by first-lien	$	2,618,888	$	1,345,621	$	357,019	$	59,059	$	4,380,587
Secured by junior-lien		2,046,143		1,375,636		491,226		41,750		3,954,755
Total home equity	$	4,665,031	$	2,721,257	$	848,245	$	100,809	$	8,335,342
Residential mortgage
Residential mortgage	$	2,561,210	$	1,673,485	$	711,750	$	20,984	$	4,967,429
Purchased credit-impaired		373		1,303		567		—		2,243
Total residential mortgage	$	2,561,583	$	1,674,788	$	712,317	$	20,984	$	4,969,672
Other consumer
Other consumer	$	169,792	$	167,389	$	59,815	$	22,526	$	419,522
Purchased credit-impaired		—		93		47		—		140
Total other consumer	$	169,792	$	167,482	$	59,862	$	22,526	$	419,662

(1) Reflects currently updated customer credit scores.

(2) Reflects deferred fees and costs, loans in process, loans to legal entities, etc.

(3) Included $0.3 billion of loans reflected as loans held for sale related to an automobile securitization expected to be completed in 2013. During the 2013 second quarter, this amount was transferred from loans held for sale to the automobile portfolio based on Management's intent and ability to hold these loans for the foreseeable future.

18

Impaired Loans

For all classes within the C&I and CRE portfolios, all loans with an outstanding balance of $1.0 million or greater are evaluated on a quarterly basis for impairment. Generally, consumer loans within any class are not individually evaluated on a regular basis for impairment. All TDRs, regardless of the outstanding balance amount, are also considered to be impaired. Loans acquired with evidence of deterioration of credit quality since origination for which it is probable at acquisition that all contractually required payments will not be collected are also considered to be impaired.

Once a loan has been identified for an assessment of impairment, the loan is considered impaired when, based on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected. This determination requires significant judgment and use of estimates, and the eventual outcome may differ significantly from those estimates.

When a loan in any class has been determined to be impaired, the amount of the impairment is measured using the present value of expected future cash flows discounted at the loan’s effective interest rate or, as a practical expedient, the observable market price of the loan, or the fair value of the collateral, less anticipated selling costs, if the loan is collateral dependent. When the present value of expected future cash flows is used, the effective interest rate is the original contractual interest rate of the loan adjusted for any premium or discount. When the contractual interest rate is variable, the effective interest rate of the loan changes over time. A specific reserve is established as a component of the ALLL when a loan has been determined to be impaired. Subsequent to the initial measurement of impairment, if there is a significant change to the impaired loan's expected future cash flows, or if actual cash flows are significantly different from the cash flows previously estimated, Huntington recalculates the impairment and appropriately adjusts the specific reserve. Similarly, if Huntington measures impairment based on the observable market price of an impaired loan or the fair value of the collateral of an impaired collateral dependent loan, Huntington will adjust the specific reserve.

When a loan within any class is impaired, the accrual of interest income is discontinued unless the receipt of principal and interest is no longer in doubt. Interest income on TDRs is accrued when all principal and interest is expected to be collected under the post-modification terms. Cash receipts received on nonaccruing impaired loans within any class are generally applied entirely against principal until the loan has been collected in full, after which time any additional cash receipts are recognized as interest income. Cash receipts received on accruing impaired loans within any class are applied in the same manner as accruing loans that are not considered impaired.

19

The following tables present the balance of the ALLL attributable to loans by portfolio segment individually and collectively evaluated for impairment and the related loan and lease balance at June 30, 2013 and December 31, 2012:

	Commercial		Commercial						Residential		Other
(dollar amounts in thousands)	and Industrial		Real Estate		Automobile		Home Equity		Mortgage		Consumer		Total
ALLL at June 30, 2013:
Portion of ALLL balance:
Attributable to purchased credit-impaired loans	$	917	$	1,411	$	—	$	—	$	—	$	—	$	2,328
Attributable to loans individually evaluated for impairment		13,723		28,831		890		4,474		12,565		177		60,660
Attributable to loans collectively evaluated for impairment		219,039		225,607		39,100		111,152		51,237		23,953		670,088
Total ALLL balance	$	233,679	$	255,849	$	39,990	$	115,626	$	63,802	$	24,130	$	733,076
Loan and Lease Ending Balances at June 30, 2013:
Portion of loan and lease ending balance:
Attributable to purchased credit-impaired loans	$	50,246	$	106,193	$	—	$	—	$	2,051	$	131	$	158,621
Individually evaluated for impairment		132,197		244,870		40,511		145,987		374,496		3,383		941,444
Collectively evaluated for impairment		16,930,341		4,541,380		5,769,592		8,223,239		4,791,296		383,934		40,639,782
Total loans and leases evaluated for impairment	$	17,112,784	$	4,892,443	$	5,810,103	$	8,369,226	$	5,167,843	$	387,448	$	41,739,847

20

(dollar amounts in thousands)	Commercial and Industrial		Commercial Real Estate		Automobile		Home  Equity		Residential Mortgage		Other Consumer		Total
ALLL at December 31, 2012
Portion of ALLL balance:
Attributable to purchased credit-impaired loans	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Attributable to loans individually evaluated for impairment		11,694		31,133		1,446		4,783		14,176		213		63,445
Attributable to loans collectively evaluated for impairment		229,357		254,236		33,533		113,981		47,482		27,041		705,630
Total ALLL balance:	$	241,051	$	285,369	$	34,979	$	118,764	$	61,658	$	27,254	$	769,075
Loan and Lease Ending Balances at December 31, 2012
Portion of loan and lease ending balances:
Attributable to purchased credit-impaired loans	$	54,472	$	126,923	$	—	$	—	$	2,243	$	140	$	183,778
Individually evaluated for impairment		119,535		298,891		43,607		117,532		374,526		2,657		956,748
Collectively evaluated for impairment		16,796,682		4,973,426		4,590,213		8,217,810		4,592,903		416,865		39,587,899
Total loans and leases evaluated for impairment	$	16,970,689	$	5,399,240	$	4,633,820	$	8,335,342	$	4,969,672	$	419,662	$	40,728,425

21

The following tables present by class the ending, unpaid principal balance, and the related ALLL, along with the average balance and interest income recognized only for loans and leases individually evaluated for impairment and purchased credit-impaired loans: (1), (2)

							Three Months Ended				Six Months Ended
	June 30, 2013						June 30, 2013				June 30, 2013
			Unpaid						Interest				Interest
	Ending		Principal		Related		Average		Income		Average		Income
(dollar amounts in thousands)	Balance		Balance (5)		Allowance		Balance		Recognized		Balance		Recognized
With no related allowance recorded:
Commercial and industrial:
Owner occupied	$	5,556	$	5,995	$	—	$	4,668	$	42	$	4,204	$	84
Purchased credit-impaired		—		—		—		—		—		—		—
Other commercial and industrial		17,177		29,088		—		6,603		71		11,456		306
Total commercial and industrial	$	22,733	$	35,083	$	—	$	11,271	$	113	$	15,660	$	390
Commercial real estate:
Retail properties	$	37,593	$	39,009	$	—	$	48,806	$	606	$	51,522	$	1,310
Multi family		4,206		4,324		—		4,662		70		5,152		158
Office		9,240		13,916		—		12,473		311		15,161		531
Industrial and warehouse		10,470		11,592		—		10,625		152		12,560		349
Purchased credit-impaired		—		—		—		—		—		—		—
Other commercial real estate		7,223		8,928		—		9,250		127		9,764		224
Total commercial real estate	$	68,732	$	77,769	$	—	$	85,816	$	1,266	$	94,159	$	2,572
Automobile	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Home equity:
Secured by first-lien	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Secured by junior-lien		—		—		—		—		—		—		—
Total home equity	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Residential mortgage:
Residential mortgage	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Purchased credit-impaired		2,051		3,531		—		2,200		49		2,214		92
Total residential mortgage	$	2,051	$	3,531	$	—	$	2,200	$	49	$	2,214	$	92
Other consumer
Other consumer	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Purchased credit-impaired		131		232		—		144		3		143		6
Total other consumer	$	131	$	232	$	—	$	144	$	3	$	143	$	6
With an allowance recorded:
Commercial and industrial: (3)
Owner occupied	$	39,375	$	45,050	$	4,416	$	42,193	$	340	$	43,158	$	691
Purchased credit-impaired		50,246		72,766		917		51,784		1,198		52,682		2,249
Other commercial and industrial		70,089		84,618		10,435		73,533		966		62,427		1,624
Total commercial and industrial	$	159,710	$	202,434	$	15,768	$	167,510	$	2,504	$	158,267	$	4,564
Commercial real estate: (4)
Retail properties	$	57,306	$	84,816	$	6,805	$	53,584	$	399	$	54,780	$	855
Multi family		13,690		15,293		2,264		15,058		154		15,961		331
Office		54,634		61,935		12,679		48,321		417		45,158		801
Industrial and warehouse		17,343		18,654		1,013		19,138		183		19,624		368
Purchased credit-impaired		106,193		191,632		1,411		112,163		2,531		117,083		4,753
Other commercial real estate		33,165		38,442		6,316		34,941		439		39,967		818
Total commercial real estate	$	282,331	$	410,772	$	30,488	$	283,205	$	4,123	$	292,573	$	7,926
Automobile	$	40,511	$	42,055	$	890	$	40,830	$	866	$	41,756	$	1,303
Home equity:
Secured by first-lien	$	86,637	$	89,320	$	1,449	$	99,684	$	950	$	91,875	$	1,892
Secured by junior-lien		59,350		72,064		3,025		59,971		721		53,739		1,313
Total home equity	$	145,987	$	161,384	$	4,474	$	159,655	$	1,671	$	145,614	$	3,205
Residential mortgage (6):
Residential mortgage	$	374,496	$	414,987	$	12,565	$	373,426	$	2,870	$	373,793	$	5,742
Purchased credit-impaired		—		—		—		—		—		—		—
Total residential mortgage	$	374,496	$	414,987	$	12,565	$	373,426	$	2,870	$	373,793	$	5,742
Other consumer:
Other consumer	$	3,383	$	3,383	$	177	$	2,948	$	32	$	2,851	$	55
Purchased credit-impaired		—		—		—		—		—		—		—
Total other consumer	$	3,383	$	3,383	$	177	$	2,948	$	32	$	2,851	$	55

22

							Three Months Ended				Six Months Ended
	December 31, 2012						June 30, 2012				June 30, 2012
			Unpaid						Interest				Interest
	Ending		Principal		Related		Average		Income		Average		Income
(dollar amounts in thousands)	Balance		Balance (5)		Allowance		Balance		Recognized		Balance		Recognized
With no related allowance recorded:
Commercial and industrial:
Owner occupied	$	1,050	$	1,091	$	—	$	8,038	$	36	$	5,614	$	60
Purchased credit-impaired		54,472		80,294		—		70,641		832		70,641		832
Other commercial and industrial		31,841		54,520		—		11,114		162		8,196		255
Total commercial and industrial	$	87,363	$	135,905	$	—	$	89,793	$	1,030	$	84,451	$	1,147
Commercial real estate:
Retail properties	$	54,216	$	56,569	$	—	$	54,861	$	722	$	51,532	$	1,476
Multi family		5,719		5,862		—		6,033		96		6,112		193
Office		20,051		24,843		—		4,010		27		2,598		52
Industrial and warehouse		15,013		17,476		—		6,799		100		7,178		206
Purchased credit-impaired		126,923		226,093		—		174,299		1,950		174,299		1,950
Other commercial real estate		10,479		10,728		—		16,113		125		18,067		273
Total commercial real estate	$	232,401	$	341,571	$	—	$	262,115	$	3,020	$	259,786	$	4,150
Home equity:
Secured by first-lien	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Secured by junior-lien		—		—		—		—		—		—		—
Total home equity	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Residential mortgage:
Residential mortgage	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Purchased credit-impaired		2,243		4,104		—		4,805		34		4,805		34
Total residential mortgage	$	2,243	$	4,104	$	—	$	4,805	$	34	$	4,805	$	34
Other consumer
Other consumer	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Purchased credit-impaired		140		245		—		864		9		864		9
Total other consumer	$	140	$	245	$	—	$	864	$	9	$	864	$	9
With an allowance recorded:
Commercial and industrial: (3)
Owner occupied	$	46,266	$	56,925	$	5,730	$	33,400	$	293	$	38,411	$	695
Purchased credit-impaired		—		—		—		—		—		—		—
Other commercial and industrial		40,378		52,996		5,964		86,688		627		87,909		1,482
Total commercial and industrial	$	86,644	$	109,921	$	11,694	$	120,088	$	920	$	126,320	$	2,177
Commercial real estate: (4)
Retail properties	$	65,004	$	73,000	$	8,144	$	118,628	$	906	$	121,163	$	3,185
Multi family		17,410		18,531		2,662		25,288		206		31,312		828
Office		40,375		45,164		9,214		17,218		51		20,167		158
Industrial and warehouse		22,450		25,374		1,092		22,596		74		24,547		353
Purchased credit-impaired		—		—		—		—		—		—		—
Other commercial real estate		48,174		63,148		10,021		75,986		456		77,907		1,618
Total commercial real estate	$	193,413	$	225,217	$	31,133	$	259,716	$	1,693	$	275,096	$	6,142
Automobile	$	43,607	$	44,790	$	1,446	$	34,991	$	794	$	35,518	$	1,616
Home equity:
Secured by first-lien	$	76,258	$	80,831	$	1,329	$	47,568	$	561	$	43,659	$	1,040
Secured by junior-lien		41,274		63,390		3,454		15,919		222		16,196		437
Total home equity	$	117,532	$	144,221	$	4,783	$	63,487	$	783	$	59,855	$	1,477
Residential mortgage (6):
Residential mortgage	$	374,526	$	413,583	$	14,176	$	325,842	$	2,866	$	329,151	$	5,803
Purchased credit-impaired		—		—		—		—		—		—		—
Total residential mortgage	$	374,526	$	413,583	$	14,176	$	325,842	$	2,866	$	329,151	$	5,803
Other consumer:
Other consumer	$	2,657	$	2,657	$	213	$	3,748	$	26	$	4,572	$	59
Purchased credit-impaired		—		—		—		—		—		—		—
Total other consumer	$	2,657	$	2,657	$	213	$	3,748	$	26	$	4,572	$	59

23

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

(2) All automobile, home equity, residential mortgage, and other consumer impaired loans included in these tables are considered impaired due to their status as a TDR.

(3) At June 30, 2013, $41,644 thousand of the $109,464 thousand commercial and industrial loans with an allowance recorded were considered impaired due to their status as a TDR. At December 31, 2012, $44,265 thousand of the $86,644 thousand commercial and industrial loans with an allowance recorded were considered impaired due to their status as a TDR.

(4) At June 30, 2013, $30,865 thousand of the $176,138 thousand commercial real estate loans with an allowance recorded were considered impaired due to their status as a TDR. At December 31, 2012, $31,605 thousand of the $193,413 thousand commercial real estate loans with an allowance recorded were considered impaired due to their status as a TDR.

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

(6) At June 30, 2013, $32,435 thousand of the $374,496 thousand residential mortgages loans with an allowance recorded were guaranteed by the U.S. government. At December 31, 2012, $28,695 thousand of the $374,526 thousand residential mortgage loans with an allowance recorded were guaranteed by the U.S. government.

TDR Loans

TDRs are modified loans where a concession was provided to a borrower experiencing financial difficulties. Loan modifications are considered TDRs when the concessions provided are not available to the borrower through either normal channels or other sources. However, not all loan modifications are TDRs.

TDR Concession Types

The Company’s standards relating to loan modifications consider, among other factors, minimum verified income requirements, cash flow analysis, and collateral valuations. Each potential loan modification is reviewed individually and the terms of the loan are modified to meet a borrower’s specific circumstances at a point in time. All commercial TDRs are reviewed and approved by our SAD. The types of concessions provided to borrowers include:

· Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the debt.

· Amortization or maturity date change beyond what the collateral supports, including any of the following:

(1) Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.

(2) Reduces the amount of loan principal to be amortized. This concession also reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.

(3) Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan.

24

· Chapter 7 bankruptcy: A bankruptcy court’s discharge of a borrower’s debt is considered a concession when the borrower does not reaffirm the discharged debt.

· Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest.

Principal forgiveness may result from any TDR modification of any concession type. However, the aggregate amount of principal forgiven as a result of loans modified as TDRs during the three-month and six-month periods ended June 30, 2013 and 2012, was not significant.

TDRs by Loan Type

Following is a description of TDRs by the different loan types:

Commercial loan TDRs – Commercial accruing TDRs often result from loans receiving a concession with terms that are not considered a market transaction to Huntington. The TDR remains in accruing status as long as the customer is less than 90-days past due on payments per the restructured loan terms and no loss is expected.

Commercial nonaccrual TDRs result from either: (1) an accruing commercial TDR being placed on nonaccrual status, or (2) a workout where an existing commercial NAL is restructured and a concession was given. At times, these workouts restructure the NAL so that two or more new notes are created. The primary note is underwritten based upon our normal underwriting standards and is sized so projected cash flows are sufficient to repay contractual principal and interest. The terms on the secondary note(s) vary by situation, and may include notes that defer principal and interest payments until after the primary note is repaid. Creating two or more notes often allows the borrower to continue a project or weather a temporary economic downturn and allows Huntington to right-size a loan based upon the current expectations for a borrower’s or project’s performance.

Our strategy involving TDR borrowers includes working with these borrowers to allow them to refinance elsewhere, as well as allow them time to improve their financial position and remain our customer through refinancing their notes according to market terms and conditions in the future.  A subsequent refinancing or modification of a loan may occur when either the loan matures according to the terms of the TDR-modified agreement or the borrower requests a change to the loan agreements. At that time, the loan is evaluated to determine if it is creditworthy. It is subjected to the normal underwriting standards and processes for other similar credit extensions, both new and existing. The refinanced note is evaluated to determine if it is considered a new loan or a continuation of the prior loan.  A new loan is considered for removal of the TDR designation, whereas a continuation of the prior note requires a continuation of the TDR designation.  In order for a TDR designation to be removed, the borrower must no longer be experiencing financial difficulties and the terms of the refinanced loan must not represent a concession. 

Residential Mortgage loan TDRs – Residential mortgage TDRs represent loan modifications associated with traditional first-lien mortgage loans in which a concession has been provided to the borrower. The primary concessions given to residential mortgage borrowers are amortization or maturity date changes and interest rate reductions. Residential mortgages identified as TDRs involve borrowers unable to refinance their mortgages through the Company’s normal mortgage origination channels or through other independent sources. Some, but not all, of the loans may be delinquent.

Automobile, Home Equity, and Other Consumer loan TDRs – The Company may make similar interest rate, term, and principal concessions as with residential mortgage loan TDRs.

TDR Impact on Credit Quality

Huntington’s ALLL is largely determined by updated risk ratings assigned to commercial loans, updated borrower credit scores on consumer loans, and borrower delinquency history in both the commercial and consumer portfolios. These updated risk ratings and credit scores consider the default history of the borrower, including payment redefaults. As such, the provision for credit losses is impacted primarily by changes in borrower payment performance rather than the TDR classification. TDRs can be classified as either accrual or nonaccrual loans. Nonaccrual TDRs are included in NALs whereas accruing TDRs are excluded from NALs as it is probable that all contractual principal and interest due under the restructured terms will be collected.

Our TDRs may include multiple concessions and the disclosure classifications are presented based on the primary concession provided to the borrower. The majority of our concessions for the C&I and CRE portfolios are the extension of the maturity date coupled with an increase in the interest rate. In these instances, the primary concession is the maturity date extension.

25

TDR concessions may also result in the reduction of the ALLL within the C&I and CRE portfolios. This reduction is derived from payments and the resulting application of the reserve calculation within the ALLL.  The transaction reserve for non-TDR C&I and CRE loans is calculated based upon several estimated probability factors, such as PD and LGD, both of which were previously discussed.  Upon the occurrence of a TDR in our C&I and CRE portfolios, the reserve is measured based on discounted expected cash flows or collateral value, less anticipated selling costs, of the modified loan in accordance with ASC 310-10.  The resulting TDR ALLL calculation often results in a lower ALLL amount because (1) the discounted expected cash flows or collateral value, less anticipated selling costs, indicate a lower estimated loss, (2) if the modification includes a rate increase, the discounting of the cash flows on the modified loan, using the pre-modification interest rate, exceeds the carrying value of the loan, or (3) payments may occur as part of the modification. The ALLL for C&I and CRE loans may increase as a result of the modification, as the discounted cash flow analysis may indicate additional reserves are required.

TDR concessions on consumer loans may increase the ALLL.  The concessions made to these borrowers often include interest rate reductions, and therefore, the TDR ALLL calculation results in a greater ALLL compared with the non-TDR calculation as the reserve is measured based on the estimation of the discounted expected cash flows or collateral value, less anticipated selling costs, on the modified loan in accordance with ASC 310-10. The resulting TDR ALLL calculation often results in a higher ALLL amount because (1) the discounted expected cash flows or collateral value, less anticipated selling costs, indicate a higher estimated loss or, (2) due to the rate decrease, the discounting of the cash flows on the modified loan, using the pre-modification interest rate, indicates a reduction in the expected cash flows or collateral value, less anticipated selling costs. In certain instances, the ALLL may decrease as a result of payments made in connection with the modification.

Commercial loan TDRs – In instances where the bank substantiates that it will collect its outstanding balance in full, the note is considered for return to accrual status upon the borrower sustaining sufficient cash flows for a six-month period of time. This six-month period could extend before or after the restructure date. If a charge-off was taken as part of the restructuring, any interest or principal payments received on that note are applied to first reduce the bank’s outstanding book balance and then to recoveries of charged-off principal, unpaid interest, and/or fee expenses while the TDR is in nonaccrual status.

Residential Mortgage, Automobile, Home Equity, and Other Consumer loan TDRs – Modified loans identified as TDRs are aggregated into pools for analysis. Cash flows and weighted average interest rates are used to calculate impairment at the pooled-loan level. Once the loans are aggregated into the pool, they continue to be classified as TDRs until contractually repaid or charged-off.

Residential mortgage loans not guaranteed by a U.S. government agency such as the FHA, VA, and the USDA, including TDR loans, are reported as accrual or nonaccrual based upon delinquency status. Nonaccrual TDRs are those that are greater than 150-days contractually past due. Loans guaranteed by U.S. government organizations continue to accrue interest upon delinquency.

The following tables present by class and by the reason for the modification, the number of contracts, post-modification outstanding balance, and the financial effects of the modification for the three-month and six-month periods ended June 30, 2013 and 2012:

26

	New Troubled Debt Restructurings During The Three-Month Period Ended(1)
	June 30, 2013							June 30, 2012
			Post-modification							Post-modification
			Outstanding							Outstanding
(dollar amounts in thousands)	Number of		Ending		Financial effects			Number of		Ending		Financial effects
	Contracts		Balance		of modification(2)			Contracts		Balance		of modification(2)
C&I - Owner occupied:
Interest rate reduction		5	$	607	$	(7	)		4	$	1,187	$	(2	)
Amortization or maturity date change		22		4,161		13			30		8,312		618
Other		3		751		90			4		1,260		(121	)
Total C&I - Owner occupied		30	$	5,519	$	96			38	$	10,759	$	495
C&I - Other commercial and industrial:
Interest rate reduction		7	$	25,187	$	446			11	$	3,750	$	217
Amortization or maturity date change		31		15,573		690			43		19,554		(830	)
Other		7		1,961		—			3		1,500		(184	)
Total C&I - Other commercial and industrial		45	$	42,721	$	1,136			57	$	24,804	$	(797	)
CRE - Retail properties:
Interest rate reduction		2	$	738	$	(3	)		4	$	3,232	$	959
Amortization or maturity date change		2		404		(1	)		5		1,292		(3	)
Other		3		5,894		1,201			—		—		—
Total CRE - Retail properties		7	$	7,036	$	1,197			9	$	4,524	$	956
CRE - Multi family:
Interest rate reduction		3	$	487	$	(1	)		—	$	—	$	—
Amortization or maturity date change		6		493		8			3		196		2
Other		1		3,927		26			2		5,586		797
Total CRE - Multi family		10	$	4,907	$	33			5	$	5,782	$	799
CRE - Office:
Interest rate reduction		4	$	6,080	$	1,656			—	$	—	$	—
Amortization or maturity date change		2		479		11			2		1,576		363
Other		2		282		—			—		—		—
Total CRE - Office		8	$	6,841	$	1,667			2	$	1,576	$	363
CRE - Industrial and warehouse:
Amortization or maturity date change		2		452		(4	)		3		1,335		(185	)
Other		—		—		—			—		—		—
Total CRE - Industrial and Warehouse		2	$	452	$	(4	)		3	$	1,335	$	(185	)
CRE - Other commercial real estate:
Interest rate reduction		2	$	847	$	53			7	$	2,037	$	(216	)
Amortization or maturity date change		4		700		2			14		5,877		2
Other		1		352		(1	)		—		—		—
Total CRE - Other commercial real estate		7	$	1,899	$	54			21	$	7,914	$	(214	)
Automobile:
Interest rate reduction		4	$	31	$	—			8	$	91	$	2
Amortization or maturity date change		360		1,986		(14	)		428		2,904		(18	)
Chapter 7 bankruptcy		464		2,649		241			—		—		—
Total Automobile		828	$	4,666	$	227			436	$	2,995	$	(16	)
Residential mortgage:
Interest rate reduction		26	$	2,056	$	7			3	$	6,133	$	(49	)
Amortization or maturity date change		123		15,347		44			143		19,039		688
Chapter 7 bankruptcy		21		1,751		310			—		—		—
Other		6		577		14			—		—		—
Total Residential mortgage		176	$	19,731	$	375			146	$	25,172	$	639
First-lien home equity:
Interest rate reduction		43	$	3,652	$	279			63	$	7,389	$	1,182
Amortization or maturity date change		48		3,550		(193	)		11		1,263		(1	)
Chapter 7 bankruptcy		16		987		37			—		—		—
Total First-lien home equity		107	$	8,189	$	123			74	$	8,652	$	1,181
Junior-lien home equity:
Interest rate reduction		11	$	599	$	105			15	$	544	$	85
Amortization or maturity date change		313		12,488		(1,175	)		5		264		(1	)
Chapter 7 bankruptcy		55		568		1,349			—		—		—
Total Junior-lien home equity		379	$	13,655	$	279			20	$	808	$	84
Other consumer:
Interest rate reduction		2	$	195	$	41			1	$	44	$	4
Amortization or maturity date change		1		1		—			6		268		26
Chapter 7 bankruptcy		3		143		40			—		—		—
Total Other consumer		6	$	339	$	81			7	$	312	$	30
Total new troubled debt restructurings		1,605	$	115,955	$	5,264			818	$	94,633	$	3,335

27

	New Troubled Debt Restructurings During The Six-Month Period Ended(1)
	June 30, 2013							June 30, 2012
			Post-modification							Post-modification
			Outstanding							Outstanding
(dollar amounts in thousands)	Number of		Ending		Financial effects			Number of		Ending		Financial effects
	Contracts		Balance		of modification(2)			Contracts		Balance		of modification(2)
C&I - Owner occupied:
Interest rate reduction		14	$	5,275	$	(472	)		14	$	4,968	$	132
Amortization or maturity date change		33		9,014		(12	)		47		11,034		571
Other		8		2,424		89			8		2,771		1,258
Total C&I - Owner occupied		55	$	16,713	$	(395	)		69	$	18,773	$	1,961
C&I - Other commercial and industrial:
Interest rate reduction		12	$	42,756	$	447			17	$	5,066	$	262
Amortization or maturity date change		66		37,633		3,395			71		24,010		(838	)
Other		14		7,000		211			18		31,002		65
Total C&I - Other commercial and industrial		92	$	87,389	$	4,053			106	$	60,078	$	(511	)
CRE - Retail properties:
Interest rate reduction		2	$	738	$	(3	)		8	$	6,027	$	957
Amortization or maturity date change		6		903		(2	)		10		3,050		(21	)
Other		5		9,723		1,182			—		—		—
Total CRE - Retail properties		13	$	11,364	$	1,177			18	$	9,077	$	936
CRE - Multi family:
Interest rate reduction		6	$	2,651	$	10			2	$	334	$	(5	)
Amortization or maturity date change		8		1,235		7			13		1,697		(71	)
Other		2		7,883		(7	)		6		7,618		676
Total CRE - Multi family		16	$	11,769	$	10			21	$	9,649	$	600
CRE - Office:
Interest rate reduction		4	$	6,080	$	1,656			3	$	2,116	$	363
Amortization or maturity date change		7		4,343		23			2		1,576		363
Other		2		282		—			3		306		—
Total CRE - Office		13	$	10,705	$	1,679			8	$	3,998	$	726
CRE - Industrial and warehouse:
Interest rate reduction		—	$	—	$	—			1	$	3,000	$	4
Amortization or maturity date change		5		1,093		(3	)		6		2,773		(121	)
Other		1		5,867		—			—		—		—
Total CRE - Industrial and Warehouse		6	$	6,960	$	(3	)		7	$	5,773	$	(117	)
CRE - Other commercial real estate:
Interest rate reduction		9	$	1,490	$	52			7	$	2,037	$	(216	)
Amortization or maturity date change		4		700		2			28		52,553		3,762
Other		1		352		(1	)		2		9,435		(2,004	)
Total CRE - Other commercial real estate		14	$	2,542	$	53			37	$	64,025	$	1,542
Automobile:
Interest rate reduction		8	$	73	$	—			21	$	220	$	4
Amortization or maturity date change		688		3,911		(34	)		900		6,280		(43	)
Chapter 7 bankruptcy		713		4,288		377			—		—		—
Other		—		—		—			—		—		—
Total Automobile		1,409	$	8,272	$	343			921	$	6,500	$	(39	)
Residential mortgage:
Interest rate reduction		32	$	8,473	$	(36	)		4	$	6,166	$	(49	)
Amortization or maturity date change		177		23,011		69			205		26,092		934
Chapter 7 bankruptcy		65		6,590		443			—		—		—
Other		12		1,285		30			—		—		—
Total Residential mortgage		286	$	39,359	$	506			209	$	32,258	$	885
First-lien home equity:
Interest rate reduction		59	$	5,314	$	421			130	$	15,003	$	2,480
Amortization or maturity date change		77		5,550		(569	)		26		2,897		(5	)
Chapter 7 bankruptcy		58		3,454		614			—		—		—
Other		—		—		—			—		—		—
Total First-lien home equity		194	$	14,318	$	466			156	$	17,900	$	2,475
Junior-lien home equity:
Interest rate reduction		16	$	749	$	125			37	$	1,476	$	217
Amortization or maturity date change		540		21,371		(2,367	)		19		872		(17	)
Chapter 7 bankruptcy		180		2,257		3,119			—		—		—
Other		—		—		—			—		—		—
Total Junior-lien home equity		736	$	24,377	$	877			56	$	2,348	$	200
Other consumer:
Interest rate reduction		3	$	219	$	42			5	$	163	$	13
Amortization or maturity date change		5		64		2			11		328		29
Chapter 7 bankruptcy		17		280		56			—		—		—
Other		—		—		—			—		—		—
Total Other consumer		25	$	563	$	100			16	$	491	$	42
Total new troubled debt restructurings		2,859	$	234,331	$	8,866			1,624	$	230,870	$	8,700

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

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

28

Any loan within any portfolio or class is considered as payment redefaulted at 90-days past due.

The following tables present TDRs that have defaulted within one year of modification during the three-month and six-month periods ended June 30, 2013 and 2012:

	Troubled Debt Restructurings That Have Redefaulted(1)
	Within One Year Of Modification During The
	Three Months Ended June 30, 2013				Three Months Ended June 30, 2012
(dollar amounts in thousands)	Number of		Ending		Number of		Ending
	Contracts		Balance		Contracts		Balance
C&I - Owner occupied:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		1		—		5		472
Other		4		736		—		—
Total C&I - Owner occupied		5	$	736		5	$	472
C&I - Other commercial and industrial:
Interest rate reduction		—	$	—		3	$	529
Amortization or maturity date change		3		116		7		494
Other		—		—		1		97
Total C&I - Other commercial and industrial		3	$	116		11	$	1,120
CRE - Retail Properties:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		—		—		1		151
Other		—		—		—		—
Total CRE - Retail properties		—	$	—		1	$	151
CRE - Multi family:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		—		—		1		119
Other		—		—		—		—
Total CRE - Multi family		—	$	—		1	$	119
CRE - Office:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		2		1,131		—		—
Other		—		—		—		—
Total CRE - Office		2	$	1,131		—	$	—
CRE - Industrial and Warehouse:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		—		—		—		—
Other		—		—		—		—
Total CRE - Industrial and Warehouse		—	$	—		—	$	—
CRE - Other commercial real estate:
Interest rate reduction		—	$	—		1	$	917
Amortization or maturity date change		1		49		1		118
Other		1		5		—		—
Total CRE - Other commercial real estate		2	$	54		2	$	1,035
Automobile:
Interest rate reduction		1	$	19		1	$	—
Amortization or maturity date change		7		90		43		—
Chapter 7 bankruptcy		31		146		—		—
Other		—		—		—		—
Total Automobile		39	$	255		44	$	—
Residential mortgage:
Interest rate reduction		—	$	—		1	$	29
Amortization or maturity date change		15		2,629		38		5,742
Chapter 7 bankruptcy		19		1,304		—		—
Other		1		317		4		417
Total Residential mortgage		35	$	4,250		43	$	6,188
First-lien home equity:
Interest rate reduction		—	$	—		1	$	54
Amortization or maturity date change		—		—		—		—
Chapter 7 bankruptcy		2		18		—		—
Other		—		—		—		—
Total First-lien home equity		2	$	18		1	$	54
Junior-lien home equity:
Interest rate reduction		—	$	—		1	$	98
Amortization or maturity date change		1		57		1		65
Chapter 7 bankruptcy		6		160		—		—
Other		—		—		—		—
Total Junior-lien home equity		7	$	217		2	$	163
Other consumer:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		—		—		3		—
Chapter 7 bankruptcy		—		—		—		—
Other		—		—		—		—
Total Other consumer		—	$	—		3	$	—
Total troubled debt restructurings with subsequent redefault		95	$	6,777		113	$	9,302

29

	Troubled Debt Restructurings That Have Redefaulted(1)
	Within One Year of Modification During The Six Months Ended
	June 30, 2013				June 30, 2012
(dollar amounts in thousands)	Number of		Ending		Number of		Ending
	Contracts		Balance		Contracts		Balance
C&I - Owner occupied:
Interest rate reduction		—	$	—		1	$	1,011
Amortization or maturity date change		4		471		6		653
Other		7		1,203		—		—
Total C&I - Owner occupied		11	$	1,674		7	$	1,664
C&I - Other commercial and industrial:
Interest rate reduction		—	$	—		3	$	529
Amortization or maturity date change		9		116		9		638
Other		—		—		3		459
Total C&I - Other commercial and industrial		9	$	116		15	$	1,626
CRE - Retail Properties:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		3		835		2		375
Other		—		—		—		—
Total CRE - Retail properties		3	$	835		2	$	375
CRE - Multi family:
Interest rate reduction		—	$	—		2	$	1,399
Amortization or maturity date change		—		—		1		119
Other		—		—		—		—
Total CRE - Multi family		—	$	—		3	$	1,518
CRE - Office:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		2		1,131		—		—
Other		—		—		—		—
Total CRE - Office		2	$	1,131		—	$	—
CRE - Industrial and Warehouse:
Interest rate reduction		—	$	—		—	$	—
Amortization or maturity date change		—		—		—		—
Other		—		—		—		—
Total CRE - Industrial and Warehouse		—	$	—		—	$	—
CRE - Other commercial real estate:
Interest rate reduction		—	$	—		1	$	917
Amortization or maturity date change		1		49		4		670
Other		1		5		—		—
Total CRE - Other commercial real estate		2	$	54		5	$	1,587
Automobile:
Interest rate reduction		1	$	19		3	$	—
Amortization or maturity date change		20		187		103		—
Chapter 7 bankruptcy		98		461		—		—
Other		—		—		—		—
Total Automobile		119	$	667		106	$	—
Residential mortgage:
Interest rate reduction		—	$	—		1	$	29
Amortization or maturity date change		37		5,387		58		8,444
Chapter 7 bankruptcy		36		3,168		—		—
Other		2		418		4		417
Total Residential mortgage		75	$	8,973		63	$	8,890
First-lien home equity:
Interest rate reduction		—	$	—		9	$	821
Amortization or maturity date change		—		—		1		14
Chapter 7 bankruptcy		6		749		—		—
Other		—		—		—		—
Total First-lien home equity		6	$	749		10	$	835
Junior-lien home equity:
Interest rate reduction		—	$	—		2	$	112
Amortization or maturity date change		1		57		2		80
Chapter 7 bankruptcy		20		569		—		—
Other		—		—		—		—
Total Junior-lien home equity		21	$	626		4	$	192
Other consumer:
Interest rate reduction		—	$	—		1	$	—
Amortization or maturity date change		—		—		3		—
Chapter 7 bankruptcy		1		2		—		—
Other		—		—		—		—
Total Other consumer		1	$	2		4	$	—
Total troubled debt restructurings with subsequent redefault		249	$	14,827		219	$	16,687

(1) Subsequent redefault is defined as a payment redefault within 12 months of the restructuring date. Payment redefault is defined as 90-days past due for any loan in any portfolio or class. Any loan in any portfolio or class may be considered to be in payment redefault prior to the guidelines noted above when collection of principal or interest is in doubt.

Pledged Loans and Leases

At June 30, 2013, the Bank has access to the Federal Reserve’s discount window and advances from the FHLB – Cincinnati. As of June 30, 2013, these borrowings and advances are secured by $18.9 billion of loans and securities.

30

4. AVAILABLE-FOR-SALE AND OTHER Securities

Listed below are the contractual maturities (under 1 year, 1-5 years, 6-10 years, and over 10 years) of available-for-sale and other securities at June 30, 2013 and December 31, 2012:

	June 30, 2013				December 31, 2012
	Amortized				Amortized
(dollar amounts in thousands)	Cost		Fair Value		Cost		Fair Value
U.S. Treasury:
Under 1 year	$	—	$	—	$	—	$	—
1-5 years		50,782		51,254		51,111		51,770
6-10 years		507		521		508		539
Over 10 years		1		3		1		2
Total U.S. Treasury		51,290		51,778		51,620		52,311
Federal agencies: mortgage-backed securities:
Under 1 year		—		—		1		1
1-5 years		162,968		164,652		182,722		185,792
6-10 years		486,260		490,116		503,045		521,068
Over 10 years		2,819,868		2,847,309		3,464,196		3,557,809
Total Federal agencies: mortgage-backed securities		3,469,096		3,502,077		4,149,964		4,264,670
Other agencies:
Under 1 year		5,030		5,086		4,934		5,017
1-5 years		305,021		311,716		304,769		314,149
6-10 years		27,899		28,312		39,143		40,460
Over 10 years		—		—		—		—
Total other agencies		337,950		345,114		348,846		359,626
Total U.S. Government backed agencies		3,858,336		3,898,969		4,550,430		4,676,607
Municipal securities:
Under 1 year		6,197		6,239		466		466
1-5 years		179,502		183,855		173,300		177,593
6-10 years		337,621		330,280		257,314		265,490
Over 10 years		51,612		51,289		58,000		57,451
Total municipal securities		574,932		571,663		489,080		501,000
Private-label CMO:
Under 1 year		—		—		—		—
1-5 years		—		—		—		—
6-10 years		2,713		2,767		7,394		7,567
Over 10 years		54,032		50,067		68,163		64,001
Total private-label CMO		56,745		52,834		75,557		71,568
Asset-backed securities:
Under 1 year		26,000		26,087		26,000		26,258
1-5 years		540,312		545,047		506,319		514,616
6-10 years		239,975		239,319		204,525		210,477
Over 10 years		469,582		370,477		389,471		277,732
Total asset-backed securities		1,275,869		1,180,930		1,126,315		1,029,083
Covered bonds:
Under 1 year		—		—		—		—
1-5 years		281,341		286,911		282,080		290,625
6-10 years		—		—		—		—
Over 10 years		—		—		—		—
Total covered bonds		281,341		286,911		282,080		290,625
Corporate debt:
Under 1 year		26,585		26,650		27,153		27,411
1-5 years		258,262		265,391		458,516		468,077
6-10 years		190,462		183,078		158,878		162,453
Over 10 years		10,130		10,444		10,146		10,201
Total corporate debt		485,439		485,563		654,693		668,142
Other:
Under 1 year		—		—		1,500		1,498
1-5 years		3,900		3,770		2,400		2,400
6-10 years		—		—		—		—
Over 10 years		—		—		—		—
Non-marketable equity securities		316,172		316,172		308,075		308,075
Marketable equity securities		18,396		18,846		16,877		17,177
Total other		338,468		338,788		328,852		329,150
Total available-for-sale and other securities	$	6,871,130	$	6,815,658	$	7,507,007	$	7,566,175

31

Other securities at June 30, 2013 and December 31, 2012 include $165.6 million of stock issued by the FHLB of Cincinnati, $3.5 million of stock issued by the FHLB of Indianapolis, and $147.1 million and $139.0 million, respectively, of Federal Reserve Bank stock. Other securities also include corporate debt and marketable equity securities. Non-marketable equity securities are valued at amortized cost. At June 30, 2013 and December 31, 2012, Huntington did not have any material equity positions in FNMA or FHLMC.

The following tables provide amortized cost, fair value, and gross unrealized gains and losses recognized in accumulated other comprehensive income by investment category at June 30, 2013 and December 31, 2012:

			Unrealized
	Amortized		Gross		Gross			Fair
(dollar amounts in thousands)	Cost		Gains		Losses			Value
June 30, 2013
U.S. Treasury	$	51,290	$	488	$	—		$	51,778
Federal agencies:
Mortgage-backed securities		3,469,096		50,969		(17,988	)		3,502,077
Other agencies		337,950		7,325		(161	)		345,114
Total U.S. Government backed securities		3,858,336		58,782		(18,149	)		3,898,969
Municipal securities		574,932		7,534		(10,803	)		571,663
Private-label CMO		56,745		781		(4,692	)		52,834
Asset-backed securities		1,275,869		7,875		(102,814	)		1,180,930
Covered bonds		281,341		5,570		—			286,911
Corporate debt		485,439		9,641		(9,517	)		485,563
Other securities		338,468		523		(203	)		338,788
Total available-for-sale and other securities	$	6,871,130	$	90,706	$	(146,178	)	$	6,815,658

			Unrealized
	Amortized		Gross		Gross			Fair
(dollar amounts in thousands)	Cost		Gains		Losses			Value
December 31, 2012
U.S. Treasury	$	51,620	$	691	$	—		$	52,311
Federal agencies:
Mortgage-backed securities		4,149,964		114,984		(278	)		4,264,670
Other agencies		348,846		10,781		(1	)		359,626
Total U.S. Government backed securities		4,550,430		126,456		(279	)		4,676,607
Municipal securities		489,080		13,927		(2,007	)		501,000
Private-label CMO		75,557		1,087		(5,076	)		71,568
Asset-backed securities		1,126,315		16,287		(113,519	)		1,029,083
Covered bonds		282,080		8,545		—			290,625
Corporate debt		654,693		15,301		(1,852	)		668,142
Other securities		328,852		333		(35	)		329,150
Total available-for-sale and other securities	$	7,507,007	$	181,936	$	(122,768	)	$	7,566,175

32

The following tables provide detail on investment securities with unrealized losses aggregated by investment category and length of time the individual securities have been in a continuous loss position, at June 30, 2013 and December 31, 2012:

	Less than 12 Months					Over 12 Months					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
(dollar amounts in thousands)	Value		Losses			Value		Losses			Value		Losses
June 30, 2013
U.S. Treasury	$	—	$	—		$	—	$	—		$	—	$	—
Federal agencies:
Mortgage-backed securities		1,067,989		(17,988	)		—		—			1,067,989		(17,988	)
Other agencies		7,587		(161	)		—		—			7,587		(161	)
Total U.S. Government backed securities		1,075,576		(18,149	)		—		—			1,075,576		(18,149	)
Municipal securities		244,896		(10,803	)		—		—			244,896		(10,803	)
Private-label CMO		26,089		(123	)		21,748		(4,569	)		47,837		(4,692	)
Asset-backed securities		347,595		(10,065	)		119,861		(92,749	)		467,456		(102,814	)
Covered bonds		—		—			—		—			—		—
Corporate debt		237,719		(9,517	)		—		—			237,719		(9,517	)
Other securities		3,020		(131	)		2,749		(72	)		5,769		(203	)
Total temporarily impaired securities	$	1,934,895	$	(48,788	)	$	144,358	$	(97,390	)	$	2,079,253	$	(146,178	)

	Less than 12 Months					Over 12 Months					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
(dollar amounts in thousands)	Value		Losses			Value		Losses			Value		Losses
December 31, 2012
U.S. Treasury	$	—	$	—		$	—	$	—		$	—	$	—
Federal agencies:
Mortgage-backed securities		44,836		(278	)		—		—			44,836		(278	)
Other agencies		801		(1	)		—		—			801		(1	)
Total U.S. Government backed securities		45,637		(279	)		—		—			45,637		(279	)
Municipal securities		51,316		(2,007	)		—		—			51,316		(2,007	)
Private-label CMO		22,793		—			34,617		(5,076	)		57,410		(5,076	)
Asset-backed securities		28,089		(73	)		108,660		(113,446	)		136,749		(113,519	)
Covered bonds		—		—			—		—			—		—
Corporate debt		138,792		(1,472	)		119,620		(380	)		258,412		(1,852	)
Other securities		—		—			1,630		(35	)		1,630		(35	)
Total temporarily impaired securities	$	286,627	$	(3,831	)	$	264,527	$	(118,937	)	$	551,154	$	(122,768	)

The following table is a summary of realized securities gains and losses for the three-month and six-month periods ended June 30, 2013 and 2012:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Gross gains on sales of securities	$	988		$	704		$	1,187		$	1,483
Gross (losses) on sales of securities		(378	)		(101	)		(390	)		(256	)
Net gain on sales of securities	$	610		$	603		$	797		$	1,227

Pooled-Trust-Preferred, and Private-Label CMO Securities

The highest risk category of our investment portfolio are the private-label CMO and the pooled-trust-preferred portfolios. Of the $52.8 million of the private-label CMO securities reported at fair value at June 30, 2013, approximately $19.6 million are rated below investment grade. The pooled-trust-preferred securities are in the asset-backed securities portfolio. The performance of the underlying securities in each of these categories continued to reflect the economic environment. Each of these securities in these two categories is subjected to a rigorous review of its projected cash flows. These reviews are supported with analysis from independent third parties.

33

The following table summarizes the relevant characteristics of our pooled-trust-preferred securities portfolio, which are included in asset-backed securities, at June 30, 2013. Each security is part of a pool of issuers and supports a more senior tranche of securities except for the I-Pre TSL II, and MM Comm III securities which are the most senior class.

Trust Preferred Securities Data

June 30, 2013

(dollar amounts in thousands)

													Actual
													Deferrals			Expected
													and			Defaults
											# of Issuers		Defaults			as a % of
										Lowest	Currently		as a % of			Remaining
			Amortized		Fair		Unrealized			Credit	Performing/		Original			Performing			Excess
Deal Name	Par Value		Cost		Value		Loss (2)			Rating (3)	Remaining (4)		Collateral			Collateral			Subordination (5)
Alesco II (1)	$	41,647	$	30,035	$	11,686	$	(18,349	)	C		30/35		11	%		11	%		—	%
Alesco IV (1)		21,735		8,246		4,621		(3,625	)	C		31/37		9			13			—
ICONS		20,000		20,000		14,520		(5,480	)	BB		22/23		3			13			50
I-Pre TSL II		25,783		25,718		22,210		(3,508	)	A		22/24		5			10			74
MM Comm III		7,162		6,843		5,086		(1,757	)	B		6/10		5			8			26
Pre TSL IX (1)		5,000		3,955		1,734		(2,221	)	C		30/44		20			13			4
Pre TSL X (1)		17,313		8,801		5,421		(3,380	)	C		34/48		25			12			—
Pre TSL XI (1)		25,000		21,336		8,367		(12,969	)	C		41/60		26			14			1
Pre TSL XIII (1)		28,546		22,041		10,867		(11,174	)	C		43/61		27			21			5
Reg Diversified (1)		25,500		6,908		518		(6,390	)	D		23/42		40			13			—
Soloso (1)		12,500		2,526		118		(2,408	)	C		37/64		32			22			—
Tropic III		31,000		31,000		11,442		(19,558	)	CC		24/41		30			17			34
Total at June 30, 2013	$	261,186	$	187,409	$	96,590	$	(90,819	)
Total at December 31, 2012	$	266,863	$	195,760	$	84,296	$	(111,464	)

(1) Security was determined to have OTTI. As such, the book value is net of recorded credit impairment.

(2) The majority of securities have been in a continuous loss position for 12 months or longer.

(3) For purposes of comparability, the lowest credit rating expressed is equivalent to Fitch ratings even where the lowest rating is based on another nationally recognized credit rating agency.

(4) Includes both banks and/or insurance companies.

(5) Excess subordination percentage represents the additional defaults in excess of both current and projected defaults that the CDO can absorb before the bond experiences credit impairment. Excess subordinated percentage is calculated by (a) determining what percentage of defaults a deal can experience before the bond has credit impairment, and (b) subtracting from this default breakage percentage both total current and expected future default percentages.

Security Impairment

Huntington evaluates its available-for-sale securities portfolio on a quarterly basis for indicators of OTTI. Huntington assesses whether OTTI has occurred when the fair value of a debt security is less than the amortized cost basis at period-end. Management reviews the amount of unrealized loss, the length of time the security has been in an unrealized loss position, the credit rating history, market trends of similar security classes, time remaining to maturity, and the source of both interest and principal payments to identify securities which could potentially be impaired. OTTI is considered to have occurred; (1) if Huntington intends to sell the security; (2) if it is more likely than not Huntington will be required to sell the security before recovery of its amortized cost basis; or (3) the present value of the expected cash flows is not sufficient to recover all contractually required principal and interest payments.

For securities that Huntington does not expect to sell and it is not more likely than not to be required to sell, the OTTI is separated into credit and noncredit components. A discounted cash flow analysis, which includes evaluating the timing of the expected cash flows, is completed for all debt securities subject to credit impairment. The measurement of the credit loss component is equal to the difference between the debt security’s cost basis and the present value of its expected future cash flows discounted at the security’s original effective yield. The credit-related OTTI, represented by the expected loss in principal, is recognized in noninterest income. The remaining difference between the security’s fair value and the present value of future expected cash flows is due to factors that are not credit-related and, therefore, are recognized in OCI. Huntington believes that it will fully collect the carrying value of securities on which noncredit-related OTTI has been recognized in OCI. Noncredit-related OTTI results from other factors, including increased liquidity spreads and extension of the security. For securities which Huntington does expect to sell, or if it is more likely than not Huntington will be required to sell the security before recovery of its amortized cost basis, all OTTI is recognized in earnings. Presentation of OTTI is made in the Condensed Consolidated Statements of Income on a gross basis with a reduction for the amount of OTTI recognized in OCI. Once an OTTI is recorded, when future cash flows can be reasonably estimated, future cash flows are re-allocated between interest and principal cash flows to provide for a level-yield on the security.

34

Huntington applied the related OTTI guidance on the debt security types listed below.

Alt-A mortgage-backed and private-label CMO securities are collateralized by first-lien residential mortgage loans. The securities are valued by a third party pricing specialist using a discounted cash flow approach and proprietary pricing model. The model uses inputs such as estimated prepayment speeds, losses, recoveries, default rates that are implied by the underlying performance of collateral in the structure or similar structures, discount rates that are implied by market prices for similar securities, collateral structure types, and house price depreciation / appreciation rates that are based upon macroeconomic forecasts.

Pooled-trust-preferred securities are CDOs backed by a pool of debt securities issued by financial institutions. The collateral generally consists of trust-preferred securities and subordinated debt securities issued by banks, bank holding companies, and insurance companies. A full cash flow analysis is used to estimate fair values and assess impairment for each security within this portfolio. A third party pricing specialist with direct industry experience in pooled-trust-preferred security evaluations is engaged to provide assistance estimating the fair value and expected cash flows on this portfolio. The full cash flow analysis is completed by evaluating the relevant credit and structural aspects of each pooled-trust-preferred security in the portfolio, including collateral performance projections for each piece of collateral in the security and terms of the security’s structure. The credit review includes an analysis of profitability, credit quality, operating efficiency, leverage, and liquidity using available financial and regulatory information for each underlying collateral issuer. The analysis also includes a review of historical industry default data, current/near term operating conditions, and the impact of macroeconomic and regulatory changes.  Using the results of our analysis, we estimate appropriate default and recovery probabilities for each piece of collateral then estimate the expected cash flows for each security. The cumulative probability of default ranges from a low of 1% to 100%. 

Many collateral issuers have the option of deferring interest payments on their debt for up to five years.  For issuers who are deferring interest, assumptions are made regarding the issuers ability to resume interest payments and make the required principal payment at maturity; the cumulative probability of default for these issuers currently ranges from 1% to 100%, and a 10% recovery assumption.  The fair value of each security is obtained by discounting the expected cash flows at a market discount rate, ranging from LIBOR plus 4.0% to LIBOR plus 15.8% as of June 30, 2013.  The market discount rate is determined by reference to yields observed in the market for similarly rated collateralized debt obligations, specifically high-yield collateralized loan obligations.  The relatively high market discount rate is reflective of the uncertainty of the cash flows and illiquid nature of these securities.  The large differential between the fair value and amortized cost of some of the securities reflects the high market discount rate and the expectation that the majority of the cash flows will not be received until near the final maturity of the security (the final maturities range from 2032 to 2035).

For the three-month and six-month periods ended June 30, 2013 and 2012, the following table summarizes by security type the total OTTI losses recognized in the Unaudited Condensed Consolidated Statements of Income for securities evaluated for impairment as described above.

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Available-for-sale and other securities:
Alt-A Mortgage-backed	$	—		$	—		$	—		$	—
Pooled-trust-preferred		(1,020	)		—			(1,380	)		—
Private label CMO		—			(248	)		(336	)		(1,485	)
Total debt securities		(1,020	)		(248	)		(1,716	)		(1,485	)
Equity securities		—			(5	)		—			(5	)
Total available-for-sale and other securities	$	(1,020	)	$	(253	)	$	(1,716	)	$	(1,490	)

35

The following table rolls forward the OTTI amounts recognized in earnings on debt securities held by Huntington for the three-month and six-month periods ended June 30, 2013 and 2012 as follows:

	Three Months Ended					Six Months Ended
	June 30,					June 30,
(dollar amounts in thousands)	2013			2012		2013			2012
Balance, beginning of period	$	50,129		$	56,904	$	49,433		$	56,764
Reductions from sales/maturities		(1,298	)		—		(1,298	)		(1,097	)
Credit losses not previously recognized		—			—		—			—
Additional credit losses		1,020			248		1,716			1,485
Balance, end of period	$	49,851		$	57,152	$	49,851		$	57,152

The fair values of these assets have been impacted by various market conditions. The unrealized losses were primarily the result of wider liquidity spreads on asset-backed securities and increased market volatility on non-agency mortgage and asset-backed securities that are collateralized by certain mortgage loans. In addition, the expected average lives of the asset-backed securities backed by trust-preferred securities have been extended, due to changes in the expectations of when the underlying securities would be repaid. The contractual terms and / or cash flows of the investments do not permit the issuer to settle the securities at a price less than the amortized cost. Huntington does not intend to sell, nor does it believe it will be required to sell these securities until the fair value is recovered, which may be maturity and; therefore, does not consider them to be other-than-temporarily impaired at June 30, 2013.

As of June 30, 2013, Management has evaluated all other investment securities with unrealized losses and all non-marketable securities for impairment and concluded no additional OTTI is required.

5. HELD-TO-MATURITY Securities

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

Listed below are the contractual maturities (under 1 year, 1-5 years, 6-10 years, and over 10 years) of held-to-maturity securities at June 30, 2013 and December 31, 2012:

	June 30, 2013				December 31, 2012
	Amortized		Fair		Amortized		Fair
(dollar amounts in thousands)	Cost		Value		Cost		Value
Federal agencies: mortgage-backed securities:
Under 1 year	$	—	$	—	$	—	$	—
1-5 years		—		—		—		—
6-10 years		24,901		22,995		24,901		24,739
Over 10 years		2,055,440		2,054,902		1,624,483		1,672,702
Total Federal agencies: mortgage-backed securities		2,080,341		2,077,897		1,649,384		1,697,441
Other agencies:
Under 1 year		—		—		—		—
1-5 years		—		—		—		—
6-10 years		14,348		14,166		15,108		15,338
Over 10 years		67,898		65,457		69,399		71,341
Total other agencies		82,246		79,623		84,507		86,679
Total U.S. Government backed agencies		2,162,587		2,157,520		1,733,891		1,784,120
Municipal securities:
Under 1 year		—		—		—		—
1-5 years		—		—		—		—
6-10 years		—		—		—		—
Over 10 years		9,642		9,229		9,985		9,985
Total municipal securities		9,642		9,229		9,985		9,985
Total held-to-maturity securities	$	2,172,229	$	2,166,749	$	1,743,876	$	1,794,105

36

The following table provides amortized cost, gross unrealized gains and losses, and fair value by investment category at June 30, 2013 and December 31, 2012:

			Unrealized
	Amortized		Gross		Gross			Fair
(dollar amounts in thousands)	Cost		Gains		Losses			Value
June 30, 2013
Federal Agencies:
Mortgage-backed securities	$	2,080,341	$	16,107	$	(18,551	)	$	2,077,897
Other agencies		82,246		—		(2,623	)		79,623
Total U.S. Government backed securities		2,162,587		16,107		(21,174	)		2,157,520
Municipal securities		9,642		—		(413	)		9,229
Total held-to-maturity securities	$	2,172,229	$	16,107	$	(21,587	)	$	2,166,749

			Unrealized
	Amortized		Gross		Gross			Fair
(dollar amounts in thousands)	Cost		Gains		Losses			Value
December 31, 2012
Federal Agencies:
Mortgage-backed securities	$	1,649,384	$	48,219	$	(162	)	$	1,697,441
Other agencies		84,507		2,172		—			86,679
Total U.S. Government backed securities		1,733,891		50,391		(162	)		1,784,120
Municipal securities		9,985		—		—			9,985
Total held-to-maturity securities	$	1,743,876	$	50,391	$	(162	)	$	1,794,105

Security Impairment

Huntington evaluates the held-to-maturity securities portfolio on a quarterly basis for impairment. Impairment would exist when the present value of the expected cash flows is not sufficient to recover the entire amortized cost basis at the balance sheet date. Under these circumstances, any impairment would be recognized in earnings. As of June 30, 2013, Management has evaluated held-to-maturity securities with unrealized losses for impairment and concluded no OTTI is required.

6. Loan sales and Securitizations

Residential Mortgage Loans

The following table summarizes activity relating to residential mortgage loans sold with servicing retained for the three-month and six-month periods ended June 30, 2013 and 2012:

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollar amounts in thousands)	2013		2012		2013		2012
Residential mortgage loans sold with servicing retained	$	913,994	$	850,215	$	1,750,127	$	1,856,300
Pretax gains resulting from above loan sales  (1)		32,727		24,713		68,295		53,654

(1) Recorded in mortgage banking income.

A MSR is established only when the servicing is contractually separated from the underlying mortgage loans by sale or securitization of the loans with servicing rights retained. At initial recognition, the MSR asset is established at its fair value using assumptions consistent with assumptions used to estimate the fair value of existing MSRs. At the time of initial capitalization, MSRs may be recorded using either the fair value method or the amortization method. The election of the fair value method or amortization method is made at the time each servicing class is established. Subsequently, servicing rights are accounted for based on the methodology chosen for each respective servicing class. Any increase or decrease in the fair value of MSRs carried under the fair value method, as well as amortization or impairment of MSRs recorded using the amortization method, during the period is recorded as an increase or decrease in mortgage banking income, which is reflected in noninterest income in the Unaudited Condensed Consolidated Statements of Income.

37

The following tables summarize the changes in MSRs recorded using either the fair value method or the amortization method for the three-month and six-month periods ended June 30, 2013 and 2012:

	Three Months Ended						Six Months Ended
Fair Value Method:	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Fair value, beginning of period	$	35,582		$	62,454		$	35,202		$	65,001
Change in fair value during the period due to:
Time decay (1)		(625	)		(793	)		(1,234	)		(1,649	)
Payoffs (2)		(3,601	)		(4,253	)		(6,759	)		(8,292	)
Changes in valuation inputs or assumptions (3)		6,188			(12,347	)		10,335			(9,999	)
Fair value, end of period:	$	37,544		$	45,061		$	37,544		$	45,061
Weighted-average life (years)		4.2			3.2			4.2			3.2

(1) Represents decrease in value due to passage of time, including the impact from both regularly scheduled loan principal payments and partial loan paydowns.

(2) Represents decrease in value associated with loans that paid off during the period.

(3) Represents change in value resulting primarily from market-driven changes in interest rates and prepayment spreads.

	Three Months Ended						Six Months Ended
Amortization Method:	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Carrying value, beginning of period	$	104,345		$	85,895		$	85,545		$	72,434
New servicing assets created		9,465			8,069			18,750			18,356
Impairment (charge) / recovery		7,940			(6,665	)		21,591			893
Amortization and other		(3,772	)		(4,063	)		(7,908	)		(8,447	)
Carrying value, end of period	$	117,978		$	83,236		$	117,978		$	83,236
Fair value, end of period	$	129,050		$	83,320		$	129,050		$	83,320
Weighted-average life (years)		6.4			3.6			6.4			3.6

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

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

For MSRs under the fair value method, a summary of key assumptions and the sensitivity of the MSR value at June 30, 2013 and December 31, 2012, to changes in these assumptions follows:

	June 30, 2013									December 31, 2012
				Decline in fair value due to									Decline in fair value due to
				10%			20%						10%			20%
				adverse			adverse						adverse			adverse
(dollar amounts in thousands)	Actual			change			change			Actual			change			change
Constant prepayment rate (annualized)		11.80	%	$	(2,280	)	$	(4,436	)		19.52	%	$	(2,608	)	$	(5,051	)
Spread over forward interest rate swap rates		1,233	bps		(1,560	)		(3,120	)		1,288	bps		(1,290	)		(2,580	)

For MSRs under the amortization method, a summary of key assumptions and the sensitivity of the MSR value at June 30, 2013 and December 31, 2012, to changes in these assumptions follows:

	June 30, 2013									December 31, 2012
				Decline in fair value due to									Decline in fair value due to
				10%			20%						10%			20%
				adverse			adverse						adverse			adverse
(dollar amounts in thousands)	Actual			change			change			Actual			change			change
Constant prepayment rate (annualized)		7.40	%	$	(6,892	)	$	(13,474	)		15.45	%	$	(4,936	)	$	(9,451	)
Spread over forward interest rate swap rates		915	bps		(5,175	)		(10,350	)		940	bps		(3,060	)		(6,119	)

38

Total servicing fees included in mortgage banking income amounted to $10.9 million and $11.6 million for the three-month periods ended June 30, 2013 and 2012, respectively. For the six-month periods ended June 30, 2013 and 2012, servicing fees totaled $22.1 million and $23.4 million, respectively. The unpaid principal balance of residential mortgage loans serviced for third parties was $15.2 billion and $15.6 billion at June 30, 2013 and December 31, 2012, respectively.

Automobile Loans and Leases

Huntington has retained servicing responsibilities on sold automobile loans and receives annual servicing fees and other ancillary fees on the outstanding loan balances. Automobile loan servicing rights are accounted for using the amortization method. A servicing asset is established at fair value at the time of the sale. The servicing asset is then amortized against servicing income. Impairment, if any, is recognized when carrying value exceeds the fair value as determined by calculating the present value of expected net future cash flows. The primary risk characteristic for measuring servicing assets is payoff rates of the underlying loan pools. Valuation calculations rely on the predicted payoff assumption and, if actual payoff is quicker than expected, then future value would be impaired.

Changes in the carrying value of automobile loan servicing rights for the three-month and six-month periods ended June 30, 2013 and 2012, and the fair value at the end of each period were as follows:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Carrying value, beginning of period	$	30,436		$	30,780		$	35,606		$	13,377
New servicing assets created		—			—			—			19,883
Amortization and other		(4,748	)		(4,043	)		(9,918	)		(6,523	)
Carrying value, end of period	$	25,688		$	26,737		$	25,688		$	26,737
Fair value, end of period	$	25,742		$	27,596		$	25,742		$	27,596
Weighted-average life (years)		3.8			4.5			3.8			4.5

A summary of key assumptions and the sensitivity of the automobile loan servicing rights value to changes in these assumptions at June 30, 2013 and December 31, 2012 follows:

	June 30, 2013									December 31, 2012
				Decline in fair value due to									Decline in fair value due to
				10%			20%						10%			20%
				adverse			adverse						adverse			adverse
(dollar amounts in thousands)	Actual			change			change			Actual			change			change
Constant prepayment rate (annualized)		15.10	%	$	(795	)	$	(1,602	)		13.80	%	$	(880	)	$	(1,771	)
Spread over forward interest rate swap rates		500	bps		(13	)		(27	)		500	bps		(18	)		(36	)

Servicing income, net of amortization of capitalized servicing assets and impairment, amounted to $2.6 million and $2.1 million for the three-month periods ending June 30, 2013, and 2012, respectively. For the six-month periods ended June 30, 2013 and 2012, servicing income, net of amortization of capitalized servicing assets, amounted to $5.4 million and $3.3 million, respectively. The unpaid principal balance of automobile loans serviced for third parties was $2.0 billion and $2.5 billion at June 30, 2013 and December 31, 2012, respectively.

39

7. Goodwill and Other Intangible Assets

Business segments are based on segment leadership structure, which reflects how segment performance is monitored and assessed. A rollforward of goodwill by business segment for the first six-month period of 2013 is presented in the table below:

	Retail &		Regional &
	Business		Commercial						Treasury/		Huntington
(dollar amounts in thousands)	Banking		Banking		AFCRE		WGH		Other		Consolidated
Balance, beginning of period	$	286,824	$	16,169	$	—	$	98,951	$	42,324	$	444,268
Adjustments		—		—		—		—		—		—
Balance, end of period	$	286,824	$	16,169	$	—	$	98,951	$	42,324	$	444,268

Goodwill is not amortized but is evaluated for impairment on an annual basis at October 1 of each year or whenever events or changes in circumstances indicate the carrying value may not be recoverable. No events or changes in circumstances since the October 1, 2012, annual impairment test were noted that would indicate it was more likely than not a goodwill impairment existed.

At June 30, 2013 and December 31, 2012, Huntington’s other intangible assets consisted of the following:

	Gross					Net
	Carrying		Accumulated			Carrying
(dollar amounts in thousands)	Amount		Amortization			Value
June 30, 2013
Core deposit intangible	$	380,249	$	(318,794	)	$	61,455
Customer relationship		106,974		(54,782	)		52,192
Other		25,164		(24,937	)		227
Total other intangible assets	$	512,387	$	(398,513	)	$	113,874
December 31, 2012
Core deposit intangible	$	380,249	$	(302,003	)	$	78,246
Customer relationship		104,574		(50,925	)		53,649
Other		25,164		(24,902	)		262
Total other intangible assets	$	509,987	$	(377,830	)	$	132,157

The estimated amortization expense of other intangible assets for the remainder of 2013 and the next five years is as follows:

(dollar amounts		Amortization
in thousands)		Expense
	2013	$	20,773
	2014		36,711
	2015		20,549
	2016		7,336
	2017		6,854
	2018		5,983

40

8. OTHER COMPREHENSIVE INCOME

The components of other comprehensive income for the three-month and six-month periods ended June 30, 2013 and 2012, were as follows:

	Three Months Ended
	June 30, 2013
	Tax (Expense)
(dollar amounts in thousands)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	6,102		$	(2,157	)	$	3,945
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period		(119,321	)		42,105			(77,216	)
Less: Reclassification adjustment for net losses (gains) included in net income		926			(327	)		599
Net change in unrealized holding gains (losses) on available-for-sale debt securities		(112,293	)		39,621			(72,672	)
Net change in unrealized holding gains (losses) on available-for-sale equity securities		(68	)		21			(47	)
Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period		(82,327	)		28,815			(53,512	)
Less: Reclassification adjustment for net (gains) losses included in net income		(4,459	)		1,561			(2,898	)
Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships		(86,786	)		30,376			(56,410	)
Amortization of net actuarial loss and prior service cost included in net income		8,227			(2,879	)		5,348
Total other comprehensive income (loss)	$	(190,920	)	$	67,139		$	(123,781	)

	Three Months Ended
	June 30, 2012
	Tax (Expense)
(dollar amounts in thousands)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	(713	)		250			(463	)
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period		4,575			(1,661	)		2,914
Less: Reclassification adjustment for net losses (gains) included in net income		(350	)		123			(227	)
Net change in unrealized holding gains (losses) on available-for-sale debt securities		3,512			(1,288	)		2,224
Net change in unrealized holding gains (losses) on available-for-sale equity securities		44			(15	)		29
Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period		23,211			(8,117	)		15,094
Less: Reclassification adjustment for net (gains) losses included in net income		1,932			(683	)		1,249
Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships		25,143			(8,800	)		16,343
Amortization of net actuarial loss and prior service cost included in net income		4,990			(1,747	)		3,243
Total other comprehensive income	$	33,689		$	(11,850	)	$	21,839

	Six Months Ended
	June 30, 2013
	Tax (expense)
(dollar amounts in thousands)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold	$	11,996		$	(4,242	)	$	7,754
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period		(128,019	)		45,138			(82,881	)
Less: Reclassification adjustment for net losses (gains) included in net income		1,231			(435	)		796
Net change in unrealized holding gains (losses) on available-for-sale debt securities		(114,792	)		40,461			(74,331	)
Net change in unrealized holding gains (losses) on available-for-sale equity securities		152			(56	)		96
Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period		(98,254	)		34,389			(63,865	)
Less: Reclassification adjustment for net (gains) losses included in net income		(8,485	)		2,970			(5,515	)
Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships		(106,739	)		37,359			(69,380	)
Amortization of net actuarial loss and prior service cost included in net income		16,455			(5,759	)		10,696
Total other comprehensive income	$	(204,924	)	$	72,005		$	(132,919	)

41

	Six Months Ended
	June 30, 2012
	Tax (expense)
(dollar amounts in thousands)	Pretax			Benefit			After-tax
Noncredit-related impairment recoveries (losses) on debt securities not expected to be sold		6,252			(2,188	)		4,064
Unrealized holding gains (losses) on available-for-sale debt securities arising during the period		31,362			(11,223	)		20,139
Less: Reclassification adjustment for net losses (gains) included in net income		263			(92	)		171
Net change in unrealized holding gains (losses) on available-for-sale debt securities		37,877			(13,503	)		24,374
Net change in unrealized holding gains (losses) on available-for-sale equity securities		387			(135	)		252
Unrealized gains (losses) on derivatives used in cash flow hedging relationships arising during the period		(16,457	)		5,759			(10,698	)
Less: Reclassification adjustment for net (gains) losses included in net income		26,725			(9,353	)		17,372
Net change in unrealized gains (losses) on derivatives used in cash flow hedging relationships		10,268			(3,594	)		6,674
Amortization of net actuarial loss and prior service cost included in net income		9,979			(3,493	)		6,486
Total other comprehensive income	$	58,511		$	(20,725	)	$	37,786

The following table presents activity in accumulated other comprehensive income (loss), net of tax, for the six-month period ended June 30, 2013:

(dollar amounts in thousands)	Unrealized gains and (losses) on debt securities (1)			Unrealized gains and (losses) on equity securities		Unrealized gains and (losses) on cash flow hedging derivatives			Unrealized gains (losses) for pension and other post- retirement obligations			Total
Balance, December 31, 2012	$	38,304		$	194	$	47,084		$	(236,399	)	$	(150,817	)
Other comprehensive income before reclassifications		(75,127	)		96		(63,865	)		—			(138,896	)
Amounts reclassified from accumulated OCI		796			—		(5,515	)		10,696			5,977
Period change		(74,331	)		96		(69,380	)		10,696			(132,919	)
Balance, June 30, 2013	$	(36,027	)	$	290	$	(22,296	)	$	(225,703	)	$	(283,736	)

(1) Amount at June 30, 2013 and December 31, 2012 includes $0.1 million and $0.2 million, respectively, of net unrealized gains on securities transferred from the available-for-sale securities portfolio to the held-to-maturity securities portfolio. The net unrealized gains will be recognized in earnings over the remaining life of the security using the effective interest method.

42

The following table presents the reclassification adjustments out of accumulated OCI included in net income and the impacted line items as listed on the Unaudited Condensed Consolidated Statements of Income for the three-month and six-month periods ended June 30, 2013:

Reclassifications out of accumulated OCI
	Amounts						Location of net gain (loss)
	reclassified from						reclassified from accumulated
Accumulated OCI components	accumulated OCI						OCI into earnings
	Three			Six
	Months Ended			Months Ended
(dollar amounts in thousands)	June 30, 2013			June 30, 2013
Gains (losses) on debt securities:
Amortization of unrealized gains (losses)	$	60		$	115		Interest income - held-to-maturity securities - taxable
Realized gain (loss) on sale of securities		34			370		Noninterest income - net gains (losses) on sale of securities
OTTI recorded		(1,020	)		(1,716	)	Noninterest income - net gains (losses) on sale of securities
		(926	)		(1,231	)	Total before tax
		327			435		Tax (expense) benefit
	$	(599	)	$	(796	)	Net of tax
Gains (losses) on cash flow hedging relationships:
Interest rate contracts	$	4,374		$	8,290		Interest income - loans and leases
Interest rate contracts		85			195		Noninterest income - other income
		4,459			8,485		Total before tax
		(1,561	)		(2,970	)	Tax (expense) benefit
	$	2,898		$	5,515		Net of tax
Amortization of defined benefit pension and post-retirement items:
Actuarial gains (losses)	$	(9,954	)	$	(19,909	)	Noninterest expense - personnel costs
Prior service costs		1,727			3,454		Noninterest expense - personnel costs
		(8,227	)		(16,455	)	Total before tax
		2,879			5,759		Tax (expense) benefit
	$	(5,348	)	$	(10,696	)	Net of tax

9. SHAREHOLDERS’ EQUITY

Share Repurchase Program

On March 14, 2013, Huntington announced that the Federal Reserve did not object to Huntington's proposed capital actions included in Huntington's capital plan submitted to the Federal Reserve in January of this year. These actions included an increase in the quarterly dividend per common share to $0.05, starting in the second quarter of 2013 and potential repurchase of up to $227 million of common stock through the first quarter of 2014. Huntington's board of directors authorized a share repurchase program consistent with Huntington’s capital plan. This program replaced the previously authorized share repurchase program authorized by Huntington’s board of directors in 2012.

During the three-month period ended June 30, 2013, Huntington repurchased a total of 10.0 million shares of common stock, at a weighted average share price of $7.50. Under both share repurchase programs, Huntington repurchased a total of 14.7 million shares of common stock during the six-month period ended June 30, 2013, at a weighted average share price of $7.36. 

10. Earnings Per Share

Basic earnings per share is the amount of earnings (adjusted for dividends declared on preferred stock) available to each share of common stock outstanding during the reporting period. Diluted earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period adjusted to include the effect of potentially dilutive common shares. Potentially dilutive common shares include incremental shares issued for stock options, restricted stock units and awards, distributions from deferred compensation plans, and the conversion of Huntington’s convertible preferred stock. Potentially dilutive common shares are excluded from the computation of diluted earnings per share in periods in which the effect would be antidilutive. For diluted earnings per share, net income available to common shares can be affected by the conversion of Huntington’s convertible preferred stock. Where the effect of this conversion would be dilutive, net income available to common shareholders is adjusted by the associated preferred dividends and deemed dividend. The calculation of basic and diluted earnings per share for each of the three-month and six-month periods ended June 30, 2013 and 2012, was as follows:

43

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands, except per share amounts)	2013			2012			2013			2012
Basic earnings per common share:
Net income	$	150,651		$	152,706		$	302,431		$	305,976
Preferred stock dividends		(7,967	)		(7,984	)		(15,937	)		(16,033	)
Net income available to common shareholders	$	142,684		$	144,722		$	286,494		$	289,943
Average common shares issued and outstanding		834,730			862,261			837,917			863,380
Basic earnings per common share	$	0.17		$	0.17		$	0.34		$	0.34
Diluted earnings per common share
Net income available to common shareholders	$	142,684		$	144,722		$	286,494		$	289,943
Effect of assumed preferred stock conversion		—			—			—			—
Net income applicable to diluted earnings per share	$	142,684		$	144,722		$	286,494		$	289,943
Average common shares issued and outstanding		834,730			862,261			837,917			863,380
Dilutive potential common shares:
Stock options and restricted stock units and awards		7,758			4,075			7,019			3,769
Shares held in deferred compensation plans		1,352			1,215			1,338			1,208
Conversion of preferred stock		—			—			—			—
Dilutive potential common shares:		9,110			5,290			8,357			4,977
Total diluted average common shares issued and outstanding		843,840			867,551			846,274			868,357
Diluted earnings per common share	$	0.17		$	0.17		$	0.34		$	0.33

For the three-month periods ended June 30, 2013 and 2012, approximately 11.2 million and 17.7 million, respectively, of options to purchase shares of common stock were not included in the computation of diluted earnings per share because the effect would be antidilutive. For the six-month periods ended June 30, 2013 and 2012, amounts not included in the computation of diluted earnings per share were 11.1 million and 17.7 million shares, respectively.

11. SHARE-based Compensation

Huntington sponsors nonqualified and incentive share based compensation plans. These plans provide for the granting of stock options and other awards to officers, directors, and other employees. Compensation costs are included in personnel costs on the Condensed Consolidated Statements of Income. Stock options are granted at the closing market price on the date of the grant. Options granted typically vest ratably over three years or when other conditions are met. Stock options, which represented a significant portion of our grant values, have no intrinsic value until the stock price increases. Options granted prior to May 2004 have a term of ten years. All options granted after May 2004 have a term of seven years.

In 2012, shareholders approved the Huntington Bancshares Incorporated 2012 Long-Term Incentive Plan (the Plan) which authorized 51.0 million shares for future grants. The Plan is the only active plan under which Huntington is currently granting share based options and awards. At June 30, 2013, 24.2 million shares from the Plan were available for future grants. Huntington issues shares to fulfill stock option exercises and restricted stock unit and award vesting from available authorized common shares. At June 30, 2013, the Company believes there are adequate authorized common shares to satisfy anticipated stock option exercises and restricted stock unit and award vesting in 2013.

Huntington uses the Black-Scholes option pricing model to value share-based compensation expense. Forfeitures are estimated at the date of grant based on historical rates and reduce the compensation expense recognized. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the date of grant. Expected volatility is based on the estimated volatility of Huntington’s stock over the expected term of the option. The expected dividend yield is based on the dividend rate and stock price at the date of the grant.

44

The following table illustrates the weighted-average assumptions used in the option-pricing model for options granted for the three-month and six-month periods ended June 30, 2013 and 2012:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2013			2012			2013			2012
Assumptions
Risk-free interest rate		0.78	%		1.10	%		0.78	%		1.10	%
Expected dividend yield		2.83			2.36			2.83			2.37
Expected volatility of Huntington's common stock		35.0			35.0			35.0			34.9
Expected option term (years)		5.5			6.0			5.5			6.0
Weighted-average grant date fair value per share	$	1.71		$	1.80		$	1.71		$	1.79

The following table illustrates total share-based compensation expense and related tax benefit for the six-month periods ended June 30, 2013 and 2012:

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollar amounts in thousands)	2013		2012		2013		2012
Share-based compensation expense	$	9,875	$	7,517	$	17,896	$	12,820
Tax benefit		3,349		2,501		6,033		4,261

Huntington’s stock option activity and related information for the six-month period ended June 30, 2013, was as follows:

						Weighted-
				Weighted-		Average
				Average		Remaining		Aggregate
				Exercise		Contractual		Intrinsic
(amounts in thousands, except years and per share amounts)	Options			Price		Life (Years)		Value
Outstanding at January 1, 2013		26,768		$	8.87
Granted		3,273			7.06
Exercised		(1,238	)		5.72
Forfeited/expired		(1,740	)		9.92
Outstanding at June 30, 2013		27,063		$	8.73		4.3	$	36,984
Vested and expected to vest at June 30, 2013 (1)		12,249		$	6.39		5.6	$	18,112
Exercisable at June 30, 2013		13,491		$	11.05		3.0	$	17,271

(1) The number of options expected to vest includes an estimate of expected forfeitures.

The aggregate intrinsic value represents the amount by which the fair value of underlying stock exceeds the “in-the-money” option exercise price. For the six-month periods ended June 30, 2013 and 2012, cash received for the exercises of stock options was $7.1 million and $0.8 million, respectively. The tax benefit realized from stock option exercises was $0.7 million and less than $0.1 million for each respective period.

Huntington also grants restricted stock, restricted stock units, performance share awards and other stock-based awards. Restricted stock units and awards are issued at no cost to the recipient, and can be settled only in shares at the end of the vesting period. Restricted stock awards provide the holder with full voting rights and cash dividends during the vesting period. Restricted stock units do not provide the holder with voting rights or cash dividends during the vesting period, but do accrue a dividend equivalent that is paid upon vesting, and are subject to certain service restrictions. Performance share awards are payable contingent upon Huntington achieving certain predefined performance objectives over the three-year measurement period. The fair value of these awards is the closing market price of Huntington’s common stock on the date of award.

45

The following table summarizes the status of Huntington's restricted stock units and performance share awards as of June 30, 2013, and activity for the six-month period ended June 30, 2013:

				Weighted-					Weighted-
				Average					Average
	Restricted			Grant Date		Performance			Grant Date
	Stock			Fair Value		Share			Fair Value
(amounts in thousands, except per share amounts)	Units			Per Share		Awards			Per Share
Nonvested at January 1, 2013		8,484		$	6.40		694		$	6.77
Granted		6,733			7.10		1,125			7.06
Vested		(477	)		6.50		—			—
Forfeited		(569	)		6.67		(170	)		6.90
Nonvested at June 30, 2013		14,171		$	6.72		1,649		$	6.95

The weighted-average grant date fair value of nonvested shares granted for the six-month periods ended June 30, 2013 and 2012, were $7.10 and $6.71, respectively. The total fair value of awards vested was $3.1 million and $1.7 million during the six-month periods ended June 30, 2013, and 2012, respectively. As of June 30, 2013, the total unrecognized compensation cost related to nonvested awards was $70.6 million with a weighted-average expense recognition period of 2.7 years. 

12. Benefit Plans

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

Subsequent to the end of the 2013 second quarter, the board of directors approved, and management communicated, a curtailment of the Company’s pension plan effective December 31, 2013.  As a result of the accounting treatment for the unamortized prior service pension cost and the change in the projected benefit obligation, an estimated one-time, non-cash, pre-tax gain of approximately $35 million, $0.03 per share, is expected to be recognized in the 2013 third quarter.

In addition, Huntington has an unfunded defined benefit post-retirement plan that provides certain healthcare and life insurance benefits to retired employees who have attained the age of 55 and have at least 10 years of vesting service under this plan. For any employee retiring on or after January 1, 1993, post-retirement healthcare benefits are based upon the employee’s number of months of service and are limited to the actual cost of coverage. Life insurance benefits are a percentage of the employee’s base salary at the time of retirement, with a maximum of $50,000 of coverage. The employer paid portion of the post-retirement health and life insurance plan was eliminated for employees retiring on and after March 1, 2010. Eligible employees retiring on and after March 1, 2010, who elect retiree medical coverage, will pay the full cost of this coverage. Huntington will not provide any employer paid life insurance to employees retiring on and after March 1, 2010. Eligible employees will be able to convert or port their existing life insurance at their own expense under the same terms that are available to all terminated employees.

The following table shows the components of net periodic benefit expense of the Plan and the Post-Retirement Benefit Plan:

	Pension Benefits						Post Retirement Benefits
	Three Months Ended						Three Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Service cost	$	7,134		$	6,217		$	—		$	—
Interest cost		7,307			7,304			215			337
Expected return on plan assets		(12,091	)		(11,433	)		—			—
Amortization of transition asset		—			(1	)		—			—
Amortization of prior service cost		(1,442	)		(1,442	)		(338	)		(338	)
Amortization of gains (losses)		9,784			6,740			(150	)		(83	)
Settlements		1,500			1,750			—			—
Benefit expense	$	12,192		$	9,135		$	(273	)	$	(84	)

46

	Pension Benefits						Post Retirement Benefits
	Six Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Service cost	$	14,268		$	12,434		$	—		$	—
Interest cost		14,614			14,608			431			675
Expected return on plan assets		(24,182	)		(22,865	)		—			—
Amortization of transition asset		—			(2	)		—			—
Amortization of prior service cost		(2,884	)		(2,884	)		(676	)		(676	)
Amortization of gains (losses)		19,568			13,479			(300	)		(166	)
Settlements		3,000			3,500			—			—
Benefit expense	$	24,384		$	18,270		$	(545	)	$	(167	)

The Bank, as trustee, held all Plan assets at June 30, 2013 and December 31, 2012. The Plan assets consisted of investments in a variety of Huntington mutual funds and Huntington common stock as follows:

	Fair Value
(dollar amounts in thousands)	June 30, 2013				December 31, 2012
Cash	$	16,374	3	%	$	22	—	%
Cash equivalents:
Huntington funds - money market		—	—			6,012	1
Fixed income:
Huntington funds - fixed income funds		78,110	12			84,688	13
Corporate obligations		164,539	26			149,241	24
U.S. Government Obligations		47,204	8			36,595	6
U.S. Government Agencies		6,539	1			7,511	1
Equities:
Huntington funds		265,904	43			312,479	49
Exchange Traded Funds		2,678	—			—	—
Huntington common stock		45,659	7			37,069	6
Other common stock		470	—			—	—
Fair value of plan assets	$	627,477	100	%	$	633,617	100	%

Investments of the Plan are accounted for at cost on the trade date and are reported at fair value. All of the Plan’s investments at June 30, 2013, are classified as Level 1 within the fair value hierarchy, except for corporate obligations, U.S. government obligations, and U.S. government agencies, which are classified as level 2. In general, investments of the Plan are exposed to various risks, such as interest rate risk, credit risk, and overall market volatility. Due to the level of risk associated with certain investments, it is reasonably possible changes in the values of investments will occur in the near term and such changes could materially affect the amounts reported in the Plan assets.

The investment objective of the Plan is to maximize the return on Plan assets over a long time period, while meeting the Plan obligations. At June 30, 2013, Plan assets were invested 3% in cash and cash equivalents, 50% in equity investments, and 47% in bonds, with an average duration of 12years on bond investments. Although it may fluctuate with market conditions, Management has targeted a long-term allocation of Plan assets of 20% to 50% in equity investments and 80% to 50% in bond investments. The allocation of Plan assets between equity investments and fixed income investments will change from time to time with the allocation to fixed income investments increasing as the funding level increases.

Huntington also sponsors other nonqualified retirement plans, the most significant being the SERP and the SRIP. The SERP provides certain former officers and directors, and the SRIP provides certain current and former officers and directors of Huntington and its subsidiaries with defined pension benefits in excess of limits imposed by federal tax law. Subsequent to the end of the 2013 second quarter, the board of directors approved, and management communicated, a curtailment of the Company’s SRIP plan effective December 31, 2013.

Huntington has a defined contribution plan that is available to eligible employees. Huntington matches participant contributions, up to the first 4% of base pay contributed to the Plan.

The following table shows the costs of providing the SERP, SRIP, and defined contribution plans: 

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollar amounts in thousands)	2013		2012		2013		2012
SERP & SRIP	$	1,187	$	833	$	2,379	$	1,666
Defined contribution plan		4,569		4,128		8,944		8,586
Benefit cost	$	5,756	$	4,961	$	11,323	$	10,252

47

13. Fair Values of assets and liabilities

Huntington follows the fair value accounting guidance under ASC 820 and ASC 825.

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A three-level valuation hierarchy was established for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows:

Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Transfers in and out of Level 1, 2, or 3 are recorded at fair value at the beginning of the reporting period.

Following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.

Mortgage loans held for sale

Huntington elected to apply the fair value option for mortgage loans originated with the intent to sell which are included in loans held for sale. Mortgage loans held for sale are classified as Level 2 and are estimated using security prices for similar product types.

Available-for-sale securities and trading account securities

Securities accounted for at fair value include both the available-for-sale and trading portfolios. Huntington uses prices obtained from third party pricing services and recent trades to determine the fair value of securities. AFS and trading securities are classified as Level 1 using quoted market prices (unadjusted) in active markets for identical securities that Huntington has the ability to access at the measurement date. 1% of the positions in these portfolios are Level 1, and consist of U.S. Treasury securities and money market mutual funds. When quoted market prices are not available, fair values are classified as Level 2 using quoted prices for similar assets in active markets, quoted prices of identical or similar assets in markets that are not active, and inputs that are observable for the asset, either directly or indirectly, for substantially the full term of the financial instrument. 96% of the positions in these portfolios are Level 2, and consist of U.S. Government and agency debt securities, agency mortgage backed securities, asset-backed securities, municipal securities and other securities. For both Level 1 and Level 2 securities, management uses various methods and techniques to corroborate prices obtained from the pricing service, including reference to dealer or other market quotes, and by reviewing valuations of comparable instruments. If relevant market prices are limited or unavailable, valuations may require significant management judgment or estimation to determine fair value, in which case the fair values are classified as Level 3. 3% of our positions are Level 3, and consist of non-agency ALT-A asset-backed securities, private-label CMO securities, pooled-trust-preferred CDO securities and municipal securities. A significant change in the unobservable inputs for these securities may result in a significant change in the ending fair value measurement of these securities.

The Alt-A, private label CMO and pooled-trust-preferred securities portfolios are classified as Level 3 and as such use significant estimates to determine the fair value of these securities which results in greater subjectivity. The Alt-A and private label CMO securities portfolios are subjected to a monthly review of the projected cash flows, while the cash flows of the pooled-trust-preferred securities portfolio are reviewed quarterly. These reviews are supported with analysis from independent third parties, and are used as a basis for impairment analysis.

Alt-A mortgage-backed and private-label CMO securities are collateralized by first-lien residential mortgage loans. The securities valuation methodology incorporates values obtained from a third party pricing specialist using a discounted cash flow approach and a proprietary pricing model and includes assumptions management believes market participants would use to value the securities under current market conditions. The model uses inputs such as estimated prepayment speeds, losses, recoveries, default rates that are implied by the underlying performance of collateral in the structure or similar structures, house price depreciation / appreciation rates that are based upon macroeconomic forecasts and discount rates that are implied by market prices for similar securities with similar collateral structures.

48

Pooled-trust-preferred securities are CDOs backed by a pool of debt securities issued by financial institutions. The collateral generally consists of trust-preferred securities and subordinated debt securities issued by banks, bank holding companies, and insurance companies. A full cash flow analysis is used to estimate fair values and assess impairment for each security within this portfolio. We engage a third party pricing specialist with direct industry experience in pooled-trust-preferred securities valuations to provide assistance in estimating the fair value and expected cash flows for each security in this portfolio. The PD of each issuer and the market discount rate are the most significant inputs in determining fair value. Management evaluates the PD assumptions provided by the third party pricing specialist by comparing the current PD to the assumptions used the previous quarter, actual defaults and deferrals in the current period, and trend data on certain financial ratios of the issuers. Huntington also evaluates the assumptions related to discount rates. Relying on cash flows is necessary because there was a lack of observable transactions in the market and many of the original sponsors or dealers for these securities are no longer able to provide a fair value that is compliant with ASC 820.

Huntington utilizes the same processes to determine the fair value of investment securities classified as held-to-maturity for impairment evaluation purposes.

Automobile loans

Effective January 1, 2010, Huntington consolidated an automobile loan securitization that previously had been accounted for as an off-balance sheet transaction. As a result, Huntington elected to account for the automobile loan receivables and the associated notes payable at fair value per guidance supplied in ASC 825. The automobile loan receivables are classified as Level 3. The key assumptions used to determine the fair value of the automobile loan receivables included projections of expected losses and prepayment of the underlying loans in the portfolio and a market assumption of interest rate spreads. Certain interest rates are available from similarly traded securities while other interest rates are developed internally based on similar asset-backed security transactions in the market.

MSRs

MSRs do not trade in an active market with readily observable prices. Accordingly, the fair value of these assets is classified as Level 3. Huntington determines the fair value of MSRs using an income approach model based upon our month-end interest rate curve and prepayment assumptions. The model, which is operated and maintained by a third party, utilizes assumptions to estimate future net servicing income cash flows, including estimates of time decay, payoffs, and changes in valuation inputs and assumptions. Servicing brokers and other sources of information (e.g. discussion with other mortgage servicers and industry surveys) are used to obtain information on market practice and assumptions. On at least a quarterly basis, third party marks are obtained from at least one service broker. Huntington reviews the valuation assumptions against this market data for reasonableness and adjusts the assumptions if deemed appropriate. Any recommended change in assumptions and / or inputs are presented for review to the Mortgage Price Risk Subcommittee for final approval.

Derivatives

Derivatives classified as Level 1 consist of exchange traded options and forward commitments to deliver mortgage-backed securities which are valued using quoted prices. Asset and liability conversion swaps and options, and interest rate caps are classified as Level 2. These derivative positions are valued using a discounted cash flow method that incorporates current market interest rates. Derivatives classified as Level 3 consist primarily of interest rate lock agreements related to mortgage loan commitments. The determination of fair value includes assumptions related to the likelihood that a commitment will ultimately result in a closed loan, which is a significant unobservable assumption. A significant increase or decrease in the external market price would result in a significantly higher or lower fair value measurement.

Securitization trust notes payable

Consists of certain securitization trust notes payable related to the automobile loan receivables measured at fair value. The notes payable are classified as Level 2 and are valued based on interest rates for similar financial instruments.

49

Assets and Liabilities measured at fair value on a recurring basis

Assets and liabilities measured at fair value on a recurring basis at June 30, 2013 and December 31, 2012 are summarized below:

	Fair Value Measurements at Reporting Date Using						Netting			Balance at
(dollar amounts in thousands)	Level 1		Level 2		Level 3		Adjustments (1)			June 30, 2013
Assets
Loans held for sale	$	—	$	418,386	$	—	$	—		$	418,386
Trading account securities:
U.S. Treasury securities		—		—		—		—			—
Federal agencies: Mortgage-backed		—		—		—		—			—
Federal agencies: Other agencies		—		—		—		—			—
Municipal securities		—		5,668		—		—			5,668
Other securities		75,145		114		—		—			75,259
		75,145		5,782		—		—			80,927
Available-for-sale and other securities:
U.S. Treasury securities		51,778		—		—		—			51,778
Federal agencies: Mortgage-backed		—		3,502,077		—		—			3,502,077
Federal agencies: Other agencies		—		345,114		—		—			345,114
Municipal securities		—		513,563		58,100		—			571,663
Private-label CMO		—		19,908		32,926		—			52,834
Asset-backed securities		—		1,061,069		119,861		—			1,180,930
Covered bonds		—		286,911				—			286,911
Corporate debt		—		485,563		—		—			485,563
Other securities		18,846		3,770		—		—			22,616
		70,624		6,217,975		210,887		—			6,499,486
Automobile loans		—		—		91,140		—			91,140
MSRs		—		—		37,544		—			37,544
Derivative assets		47,821		259,971		1,581		(60,591	)		248,782
Liabilities
Derivative liabilities		18,083		162,163		5,807		(46,556	)		139,497
Other liabilities		—		—		—		—			—

	Fair Value Measurements at Reporting Date Using						Netting			Balance at
(dollar amounts in thousands)	Level 1		Level 2		Level 3		Adjustments (1)			December 31, 2012
Assets
Mortgage loans held for sale	$	—	$	452,949	$	—	$	—		$	452,949
Trading account securities:
U.S. Treasury securities		—		—		—		—			—
Federal agencies: Mortgage-backed		—		—		—		—			—
Federal agencies: Other agencies		—		—		—		—			—
Municipal securities		—		15,218		—		—			15,218
Other securities		75,729		258		—		—			75,987
		75,729		15,476		—		—			91,205
Available-for-sale and other securities:
U.S. Treasury securities		52,311		—		—		—			52,311
Federal agencies: Mortgage-backed		—		4,264,670		—		—			4,264,670
Federal agencies: Other agencies		—		359,626		—		—			359,626
Municipal securities		—		439,772		61,228		—			501,000
Private-label CMO		—		22,793		48,775		—			71,568
Asset-backed securities		—		919,046		110,037		—			1,029,083
Covered bonds		—		290,625		—		—			290,625
Corporate debt		—		668,142		—		—			668,142
Other securities		17,177		3,898		—		—			21,075
		69,488		6,968,572		220,040		—			7,258,100
Automobile loans		—		—		142,762		—			142,762
MSRs		—		—		35,202		—			35,202
Derivative assets		6,368		465,517		13,180		(99,368	)		385,697
Liabilities
Derivative liabilities		6,813		228,312		478		(83,415	)		152,188
Other liabilities		—		—		—		—			—

50

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

The tables below present a rollforward of the balance sheet amounts for the three-month and six-month periods ended June 30, 2013 and 2012, for financial instruments measured on a recurring basis and classified as Level 3. The classification of an item as Level 3 is based on the significance of the unobservable inputs to the overall fair value measurement. However, Level 3 measurements may also include observable components of value that can be validated externally. Accordingly, the gains and losses in the table below include changes in fair value due in part to observable factors that are part of the valuation methodology.

	Level 3 Fair Value Measurements
	Three Months Ended June 30, 2013
						Available-for-sale securities
												Asset-
			Derivative			Municipal			Private-			backed			Automobile
(dollar amounts in thousands)	MSRs		instruments			securities			label CMO			securities			loans
Opening balance	$	35,582	$	9,006		$	59,098		$	45,546		$	115,455		$	116,039
Transfers into Level 3		—		—			—			—			—			—
Transfers out of Level 3		—		—			—			—			—			—
Total gains/losses for the period:
Included in earnings		1,962		(11,676	)		—			29			(1,557	)		(504	)
Included in OCI		—		—			537			(814	)		7,897			—
Purchases		—		—			—			—			—			—
Sales		—		—			—			(10,254	)		—			—
Repayments		—		—			—			—			—			(24,395	)
Issues		—		—			—			—			—			—
Settlements		—		(1,556	)		(1,535	)		(1,581	)		(1,934	)		—
Closing balance	$	37,544	$	(4,226	)	$	58,100		$	32,926		$	119,861		$	91,140
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date	$	1,962	$	(13,232	)	$	537		$	(814	)	$	7,897		$	(504	)

	Level 3 Fair Value Measurements
	Three Months Ended June 30, 2012
							Available-for-sale securities
													Asset-
				Derivative			Municipal			Private-			backed			Automobile
(dollar amounts in thousands)	MSRs			instruments			securities			label CMO			securities			loans
Opening balance	$	62,454		$	7,443		$	85,447		$	70,231		$	125,696		$	250,774
Transfers into Level 3		—			—			—			—			—			—
Transfers out of Level 3		—			—			—			—			—			—
Total gains/losses for the period:
Included in earnings		(17,393	)		5,496			—			(16	)		40			(558	)
Included in OCI		—			—			—			706			(2,615	)		—
Purchases		—			—			—			—			—			—
Sales		—			—			(7,000	)		—			—			—
Repayments		—			—			—			—			—			(40,185	)
Issues		—			—			—			—			—			—
Settlements		—			(548	)		(296	)		(3,776	)		(3,447	)		—
Closing balance	$	45,061		$	12,391		$	78,151		$	67,145		$	119,674		$	210,031
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date	$	(17,393	)	$	4,949		$	—		$	706		$	(2,615	)	$	(558	)

51

	Level 3 Fair Value Measurements
	Six Months Ended June 30, 2013
						Available-for-sale securities
												Asset-
			Derivative			Municipal			Private-			backed			Automobile
(dollar amounts in thousands)	MSRs		instruments			securities			label CMO			securities			loans
Opening balance	$	35,202	$	12,702		$	61,228		$	48,775		$	110,037		$	142,762
Transfers into Level 3		—		—			—			—			—			—
Transfers out of Level 3		—		—			—			—			—			—
Total gains/losses for the period:
Included in earnings		2,342		(13,158	)		—			(240	)		(2,296	)		633
Included in OCI		—		—			692			77			20,686			—
Purchases		—		—			—			—			—			—
Sales		—		—			—			(10,254	)		—			—
Repayments		—		—			—			—			—			(52,255	)
Issues		—		—			—			—			—			—
Settlements		—		(3,770	)		(3,820	)		(5,432	)		(8,566	)		—
Closing balance	$	37,544	$	(4,226	)	$	58,100		$	32,926		$	119,861		$	91,140
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date	$	2,342	$	(16,928	)	$	692		$	77		$	20,686		$	633

	Level 3 Fair Value Measurements
	Six Months Ended June 30, 2012
							Available-for-sale securities
													Asset-
				Derivative			Municipal			Private-			backed			Automobile
(dollar amounts in thousands)	MSRs			instruments			securities			label CMO			securities			loans
Opening balance	$	65,001		$	(169	)	$	95,092		$	72,364		$	121,698		$	296,250
Transfers into Level 3		—			—			—			—			—			—
Transfers out of Level 3		—			—			—			—			—			—
Total gains/losses for the period:
Included in earnings		(19,940	)		6,221			—			(1,006	)		(136	)		(650	)
Included in OCI		—			—			—			4,879			5,178			—
Purchases		—			—			—			—			—			—
Sales		—			—			(7,000	)		—			—			—
Repayments		—			—			—			—			—			(85,569	)
Issues		—			—			—			—			—			—
Settlements		—			6,339			(9,941	)		(9,092	)		(7,066	)		—
Closing balance	$	45,061		$	12,391		$	78,151		$	67,145		$	119,674		$	210,031
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets held at end of the reporting date	$	(19,940	)	$	5,508		$	—		$	4,879		$	5,178		$	(650	)

52

The table below summarizes the classification of gains and losses due to changes in fair value, recorded in earnings for Level 3 assets and liabilities for the three-month and six-month periods ended June 30, 2013 and 2012:

	Level 3 Fair Value Measurements
	Three Months Ended June 30, 2013
						Available-for-sale securities
										Asset-
			Derivative			Municipal		Private-		backed			Automobile
(dollar amounts in thousands)	MSRs		instruments			securities		label CMO		securities			loans
Classification of gains and losses in earnings:
Mortgage banking income (loss)	$	1,962	$	(11,676	)	$	—	$	—	$	—		$	—
Securities gains (losses)		—		—			—		—		(1,020	)		—
Interest and fee income		—		—			—		29		(537	)		(1,165	)
Noninterest income		—		—			—		—		—			661
Total	$	1,962	$	(11,676	)	$	—	$	29	$	(1,557	)	$	(504	)

	Level 3 Fair Value Measurements
	Three Months Ended June 30, 2012
						Available-for-sale securities
											Asset-
				Derivative		Municipal		Private-			backed		Automobile
(dollar amounts in thousands)	MSRs			instruments		securities		label CMO			securities		loans
Classification of gains and losses in earnings:
Mortgage banking income (loss)	$	(17,393	)	$	5,496	$	—	$	—		$	—	$	—
Securities gains (losses)		—			—		—		(249	)		—		—
Interest and fee income		—			—		—		233			40		(2,265	)
Noninterest income		—			—		—		—			—		1,707
Total	$	(17,393	)	$	5,496	$	—	$	(16	)	$	40	$	(558	)

	Level 3 Fair Value Measurements
	Six Months Ended June 30, 2013
						Available-for-sale securities
											Asset-
			Derivative			Municipal		Private-			backed			Automobile
(dollar amounts in thousands)	MSRs		instruments			securities		label CMO			securities			loans
Classification of gains and losses in earnings:
Mortgage banking income (loss)	$	2,342	$	(13,158	)	$	—	$	—		$	—		$	—
Securities gains (losses)		—		—			—		(336	)		(1,379	)		—
Interest and fee income		—		—			—		96			(917	)		(2,024	)
Noninterest income		—		—			—		—			—			2,657
Total	$	2,342	$	(13,158	)	$	—	$	(240	)	$	(2,296	)	$	633

	Level 3 Fair Value Measurements
	Six Months Ended June 30, 2012
							Available-for-sale securities
												Asset-
				Derivative			Municipal		Private-			backed			Automobile
(dollar amounts in thousands)	MSRs			instruments			securities		label CMO			securities			loans
Classification of gains and losses in earnings:
Mortgage banking income (loss)	$	(19,940	)	$	6,889			—	$	—		$	—		$	—
Securities gains (losses)		—			—			—		(1,485	)		—			—
Interest and fee income		—			—			—		479			(136	)		(4,289	)
Noninterest income		—			(668	)		—		—			—			3,639
Total	$	(19,940	)	$	6,221		$	—	$	(1,006	)	$	(136	)	$	(650	)

53

Assets and liabilities under the fair value option

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

	June 30, 2013							December 31, 2012
	Fair value		Aggregate					Fair value		Aggregate
	carrying		unpaid					carrying		unpaid
(dollar amounts in thousands)	amount		principal		Difference			amount		principal		Difference
Assets
Mortgage loans held for sale	$	418,386	$	429,036	$	(10,650	)	$	452,949	$	438,254	$	14,695
Automobile loans		91,140		88,662		2,478			142,762		140,916		1,846
Liabilities

The following tables present the net gains (losses) from fair value changes, including net gains (losses) associated with instrument specific credit risk for the three-month and six-month periods ended June 30, 2013 and 2012:

	Net gains (losses) from fair value changes
	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Assets
Mortgage loans held for sale	$	(20,681	)	$	8,585		$	(25,344	)	$	3,690
Automobile loans		(504	)		(558	)		632			(651	)
Liabilities
Securitization trust notes payable		—			(579	)		—			(1,922	)

	Gains (losses) included
	in fair value changes associated
	with instrument specific credit risk
	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollar amounts in thousands)	2013		2012		2013		2012
Assets
Automobile loans	$	826	$	2,012	$	1,153	$	2,578

Assets and Liabilities measured at fair value on a nonrecurring basis

Certain assets and liabilities may be required to be measured at fair value on a nonrecurring basis in periods subsequent to their initial recognition. These assets and liabilities are not measured at fair value on an on-going basis; however, they are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment. At June 30, 2013, assets measured at fair value on a nonrecurring basis were as follows:

			Fair Value Measurements Using
			Quoted Prices		Significant		Significant		Total
			In Active		Other		Other		Gains/(Losses)
			Markets for		Observable		Unobservable		For the Six
	Fair Value at		Identical Assets		Inputs		Inputs		Months Ended
(dollar amounts in thousands)	June 30, 2013		(Level 1)		(Level 2)		(Level 3)		June 30, 2013
Impaired loans	$	18,721	$	—	$	—	$	18,721	$	(5,458	)
Accrued income and other assets		21,066		—		—		21,066		(1,165	)

Periodically, Huntington records nonrecurring adjustments of collateral-dependent loans measured for impairment when establishing the ACL. Such amounts are generally based on the fair value of the underlying collateral supporting the loan. Appraisals are generally obtained to support the fair value of the collateral and incorporate measures such as recent sales prices for comparable properties and cost of construction. In cases where the carrying value exceeds the fair value of the collateral less cost to sell, an impairment charge is recognized. At June 30, 2013, Huntington identified $18.7 million of impaired loans for which the fair value is recorded based upon collateral value. For the six-month period ended June 30, 2013, nonrecurring fair value impairment of $5.5 million was recorded within the provision for credit losses.

54

Other real estate owned properties are initially valued based on appraisals and third party price opinions, less estimated selling costs. At June 30, 2013, Huntington had $21.1 million of OREO assets. For the six-month period ended June 30, 2013, fair value losses of $1.2 million were recorded within noninterest expense.

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

The table below presents quantitative information about the significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at June 30, 2013 and December 31, 2012:

Quantitative Information about Level 3 Fair Value Measurements

				Significant
	Fair Value at		Valuation	Unobservable	Range
(dollar amounts in thousands)	June 30, 2013		Technique	Input	(Weighted Average)
MSRs	$	37,544	Discounted cash flow	Constant prepayment rate (CPR)		7.0% - 42.0% (12.0%)
				Spread over forward interest rate swap rates		-437 - 4,569 (1,233)
Derivative assets		1,581	Consensus Pricing	Net market price		-8.3% - 11.5% (-1.0%)
Derivative liabilities		5,807		Estimated Pull thru %		50.0% - 90.0% (76.0%)
Municipal securities		58,100	Discounted cash flow	Discount rate		1.7% - 12.0% (3.2%)
Private-label CMO		32,926	Discounted cash flow	Discount rate		4.4% - 8.7% (7.0%)
				Constant prepayment rate (CPR)		9.2% - 26.7% (16.1%)
				Probability of default		0.1% - 4.0% (0.7%)
				Loss Severity		4.0% - 64.0% (32.1%)
Asset-backed securities		119,861	Discounted cash flow	Discount rate		4.0% - 15.8% (8.6%)
				Constant prepayment rate (CPR)		5.1% - 5.1% (5.1%)
				Cumulative prepayment rate		0.0% - 100.0% (17.1%)
				Constant default		1.4% - 4.0% (2.8%)
				Cumulative default		0.8% - 100.0% (18.0%)
				Loss given default		85.0% - 100.0% (94.6%)
				Cure given deferral		0.0% - 90.0% (36.6%)
				Loss severity		48.0% - 68.0% (62.6%)
Automobile loans		91,140	Discounted cash flow	Constant prepayment rate (CPR)		15.6	%
				Discount rate		0.3% - 5.0% (1.4%)
Impaired loans		18,721	Appraisal value	NA		NA
Other real estate owned		21,066	Appraisal value	NA		NA

55

Quantitative Information about Level 3 Fair Value Measurements

	Fair Value at		Valuation	Significant	Range
(dollar amounts in thousands)	December 31, 2012		Technique	Unobservable Input	(Weighted Average)
MSRs	$	35,202	Discounted cash flow	Constant prepayment rate (CPR)		10.0% - 31.0% (20.0%)
				Spread over forward interest rate swap rates		-568 - 4,552 (1,288)
Derivative assets		13,180	Consensus Pricing	Net market price		-2.3% - 10.8% (3.0%)
Derivative liabilities		478		Estimated Pull thru %		38.0% - 89.0% (75.0%)
Municipal securities		61,228	Discounted cash flow	Discount rate		1.7% - 12.0% (3.1%)
Private-label CMO		48,775	Discounted cash flow	Discount rate		3.0% - 8.5% (6.2%)
				Constant prepayment rate (CPR)		5.1% - 26.7% (14.8%)
				Probability of default		0.1% - 4.0% (1.0%)
				Loss Severity		0.0% - 64.0% (27.8%)
Asset-backed securities		110,037	Discounted cash flow	Discount rate		4.5% - 16.6% (9.0%)
				Constant prepayment rate (CPR)		5.1% - 9.8% (5.3%)
				Cumulative prepayment rate		0.0% - 100.0% (6.9%)
				Constant default		0.3% - 4.0% (2.8%)
				Cumulative default		1.1% - 100.0% (20.1%)
				Loss given default		85.0% - 100.0% (92.4%)
				Cure given deferral		0.0% - 90.0% (34.7%)
				Loss severity		20.0% - 72.0% (64.9%)
Automobile loans		142,762	Discounted cash flow	Constant prepayment rate (CPR)		15.6	%
				Discount rate		0.8% - 5.0% (4.0%)
Impaired loans		150,873	Appraisal value	NA		NA
Other real estate owned		28,097	Appraisal value	NA		NA

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

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

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

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

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

56

Fair values of financial instruments

The following table provides the carrying amounts and estimated fair values of Huntington’s financial instruments that are carried either at fair value or cost at June 30, 2013 and December 31, 2012:

	June 30, 2013				December 31, 2012
	Carrying		Fair		Carrying		Fair
(dollar amounts in thousands)	Amount		Value		Amount		Value
Financial Assets:
Cash and short-term assets	$	1,069,621	$	1,069,621	$	1,333,727	$	1,333,727
Trading account securities		80,927		80,927		91,205		91,205
Loans held for sale		458,275		458,275		764,309		773,013
Available-for-sale and other securities		6,815,658		6,815,658		7,566,175		7,566,175
Held-to-maturity securities		2,172,229		2,166,749		1,743,876		1,794,105
Net loans and leases		41,006,771		39,356,382		39,959,350		38,401,965
Derivatives		248,782		248,782		385,697		385,697
Financial Liabilities:
Deposits		46,331,434		46,415,586		46,252,683		46,330,715
Short-term borrowings		630,405		623,551		589,814		584,671
Federal Home Loan Bank advances		983,420		983,420		1,008,959		1,008,959
Other long-term debt		155,126		154,578		158,784		156,719
Subordinated notes		1,114,368		1,129,481		1,197,091		1,183,827
Derivatives		139,497		139,497		152,188		152,188

The following table presents the level in the fair value hierarchy for the estimated fair values of only Huntington’s financial instruments that are not already on the Unaudited Condensed Consolidated Balance Sheets at fair value at June 30, 2013 and December 31, 2012:

	Estimated Fair Value Measurements at Reporting Date Using						Balance at
(dollar amounts in thousands)	Level 1		Level 2		Level 3		June 30, 2013
Financial Assets
Loans held for sale	$	—	$	—	$	—	$	—
Held-to-maturity securities		—		2,166,749		—		2,166,749
Net loans and leases		—		—		39,265,242		39,265,242
Financial liabilities
Deposits		—		40,542,678		5,872,908		46,415,586
Short-term borrowings		—		—		623,551		623,551
Other long-term debt		—		—		154,578		154,578
Subordinated notes		—		—		1,129,481		1,129,481

	Estimated Fair Value Measurements at Reporting Date Using						Balance at
(dollar amounts in thousands)	Level 1		Level 2		Level 3		December 31, 2012
Financial Assets
Loans held for sale	$	—	$	—	$	316,007	$	316,007
Held-to-maturity securities		—		1,794,105		—		1,794,105
Net loans and leases		—		—		38,259,203		38,259,203
Financial liabilities
Deposits		—		39,136,127		7,194,588		46,330,715
Short-term borrowings		—		—		584,671		584,671
Other long-term debt		—		2,124		154,595		156,719
Subordinated notes		—		—		1,183,827		1,183,827

The short-term nature of certain assets and liabilities result in their carrying value approximating fair value. These include trading account securities, customers’ acceptance liabilities, short-term borrowings, bank acceptances outstanding, FHLB advances, and cash and short-term assets, which include cash and due from banks, interest-bearing deposits in banks, and federal funds sold and securities purchased under resale agreements. Loan commitments and letters-of-credit generally have short-term, variable-rate features and contain clauses that limit Huntington’s exposure to changes in customer credit quality. Accordingly, their carrying values, which are immaterial at the respective balance sheet dates, are reasonable estimates of fair value. Not all the financial instruments listed in the table above are subject to the disclosure provisions of ASC Topic 820.

57

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

The following methods and assumptions were used by Huntington to estimate the fair value of the remaining classes of financial instruments:

Held-to-maturity securities

Fair values are determined by using models that are based on security-specific details, as well as relevant industry and economic factors. The most significant of these inputs are quoted market prices, and interest rate spreads on relevant benchmark securities.

Loans and direct financing leases

Variable-rate loans that reprice frequently are based on carrying amounts, as adjusted for estimated credit losses. The fair values for other loans and leases are estimated using discounted cash flow analyses and employ interest rates currently being offered for loans and leases with similar terms. The rates take into account the position of the yield curve, as well as an adjustment for prepayment risk, operating costs, and profit. This value is also reduced by an estimate of expected losses and the credit risk associated in the loan and lease portfolio. The valuation of the loan portfolio reflected discounts that Huntington believed are consistent with transactions occurring in the marketplace.

Deposits

Demand deposits, savings accounts, and money market deposits are, by definition, equal to the amount payable on demand. The fair values of fixed-rate time deposits are estimated by discounting cash flows using interest rates currently being offered on certificates with similar maturities.

Debt

Fixed-rate, long-term debt is based upon quoted market prices, which are inclusive of Huntington’s credit risk. In the absence of quoted market prices, discounted cash flows using market rates for similar debt with the same maturities are used in the determination of fair value.

14. Derivative Financial Instruments

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

Derivatives used in Asset and Liability Management Activities

A variety of derivative financial instruments, principally interest rate swaps, caps, floors, and collars are used in asset and liability management activities to protect against the risk of adverse price or interest rate movements. These instruments provide flexibility in adjusting Huntington’s sensitivity to changes in interest rates without exposure to loss of principal and higher funding requirements.

The following table presents the gross notional values of derivatives used in Huntington’s asset and liability management activities at June 30, 2013, identified by the underlying interest rate-sensitive instruments:

	Fair Value		Cash Flow
(dollar amounts in thousands )	Hedges		Hedges		Total
Instruments associated with:
Loans	$	—	$	8,894,000	$	8,894,000
Deposits		356,175		—		356,175
Subordinated notes		598,000		—		598,000
Other long-term debt		35,000		—		35,000
Total notional value at June 30, 2013	$	989,175	$	8,894,000	$	9,883,175

58

The following table presents additional information about the interest rate swaps used in Huntington’s asset and liability management activities at June 30, 2013:

			Average				Weighted-Average
	Notional		Maturity	Fair			Rate
(dollar amounts in thousands )	Value		(years)	Value			Receive			Pay
Asset conversion swaps
Receive fixed - generic	$	8,894,000	2.7	$	(38,240	)		0.91	%		0.37	%
Total asset conversion swaps		8,894,000	2.7		(38,240	)		0.91			0.37
Liability conversion swaps
Receive fixed - generic		989,175	3.6		73,638			3.37			0.37
Total liability conversion swaps		989,175	3.6		73,638			3.37			0.37
Total swap portfolio	$	9,883,175	2.8	$	35,398			1.16	%		0.37	%

These derivative financial instruments were entered into for the purpose of managing the interest rate risk of assets and liabilities. Consequently, net amounts receivable or payable on contracts hedging either interest earning assets or interest bearing liabilities were accrued as an adjustment to either interest income or interest expense. The net amounts resulted in an increase to net interest income of $25.0 million and $27.7 million for the three-month periods ended June 30, 2013, and 2012, respectively. For the six-month periods ended June 30, 2013 and 2012, the net amounts resulted in an increase to net interest income of $50.1 million and $52.4 million, respectively.

In connection with the sale of Huntington's Class B Visa^â shares, Huntington entered into a swap agreement with the purchaser of the shares. The swap agreement adjusts for dilution in the conversion ratio of Class B shares resulting from the Visa^â litigation. At June 30, 2013, the fair value of the swap liability of $0.4 million is an estimate of the exposure liability based upon Huntington’s assessment of the probability-weighted potential Visa^â litigation losses and certain fixed payments required to be made through the term of the swap.

The following table presents the fair values at June 30, 2013 and December 31, 2012 of Huntington’s financial instruments. Amounts in the table below are presented gross without the impact of any net collateral arrangements:

Asset derivatives included in accrued income and other assets:

	June 30,		December 31,
(dollar amounts in thousands)	2013		2012
Interest rate contracts designated as hedging instruments	$	60,591	$	169,222
Interest rate contracts not designated as hedging instruments		199,380		296,295
Foreign exchange contracts not designated as hedging instruments		18,744		5,605
Commodities contracts not designated as hedging instruments		697		—
Total contracts	$	279,412	$	471,122

Liability derivatives included in accrued expenses and other liabilities

	June 30,		December 31,
(dollar amounts in thousands)	2013		2012
Interest rate contracts designated as hedging instruments	$	25,193	$	—
Interest rate contracts not designated as hedging instruments		137,415		228,757
Foreign exchange contracts not designated as hedging instruments		16,760		4,655
Commodities contracts not designated as hedging instruments		604		—
Total contracts	$	179,972	$	233,412

Fair value hedges are established to convert deposits and subordinated and other long-term debt from fixed-rate obligations to floating rate. The changes in fair value of the derivative are, to the extent that the hedging relationship is effective, recorded through earnings and offset against changes in the fair value of the hedged item.

The following table presents the change in fair value for derivatives designated as fair value hedges as well as the offsetting change in fair value on the hedged item for the three-month and six-month periods ended June 30, 2013 and 2012:

59

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Interest rate contracts
Change in fair value of interest rate swaps hedging deposits (1)	$	(1,560	)	$	(968	)	$	(3,314	)	$	(436	)
Change in fair value of hedged deposits (1)		1,557			1,006			3,304			413
Change in fair value of interest rate swaps hedging subordinated notes (2)		(23,899	)		14,516			(32,020	)		5,759
Change in fair value of hedged subordinated notes (2)		23,899			(14,516	)		32,020			(5,759	)
Change in fair value of interest rate swaps hedging other long-term debt (2)		(1,175	)		631			(1,572	)		284
Change in fair value of hedged other long-term debt (2)		1,175			(631	)		1,572			(284	)

(1) Effective portion of the hedging relationship is recognized in Interest expense - deposits in the Unaudited Condensed Consolidated Statements of Income. Any resulting ineffective portion of the hedging relationship is recognized in noninterest income in the Unaudited Condensed Consolidated Statements of Income.

(2) Effective portion of the hedging relationship is recognized in Interest expense - subordinated notes and other long-term debt in the Unaudited Condensed Consolidated Statements of Income. Any resulting ineffective portion of the hedging relationship is recognized in noninterest income in the Unaudited Condensed Consolidated Statements of Income.

For cash flow hedges, interest rate swap contracts were entered into that pay fixed-rate interest in exchange for the receipt of variable-rate interest without the exchange of the contract’s underlying notional amount, which effectively converts a portion of its floating-rate debt to a fixed-rate debt. This reduces the potentially adverse impact of increases in interest rates on future interest expense. Other LIBOR-based commercial and industrial loans as well as investment securities were effectively converted to fixed-rate by entering into contracts that swap certain variable-rate interest payments for fixed-rate interest payments at designated times.

To the extent these derivatives are effective in offsetting the variability of the hedged cash flows, changes in the derivatives’ fair value will not be included in current earnings but are reported as a component of OCI in the Unaudited Condensed Consolidated Statements of Shareholders’ Equity. These changes in fair value will be included in earnings of future periods when earnings are also affected by the changes in the hedged cash flows. To the extent these derivatives are not effective, changes in their fair values are immediately included in noninterest income.

The following table presents the gains and (losses) recognized in OCI and the location in the Unaudited Condensed Consolidated Statements of Income of gains and (losses) reclassified from OCI into earnings for the three-month and six-month periods ended June 30, 2013 and 2012 for derivatives designated as effective cash flow hedges:

60

Derivatives in cash flow hedging relationships	Amount of gain or (loss) recognized in OCI on derivatives (effective portion) (after-tax)						Location of gain or (loss) reclassified from accumulated OCI into earnings (effective portion)	Amount of (gain) or loss reclassified from accumulated OCI into earnings (effective portion)
	Three Months Ended							Three Months Ended
	June 30,							June 30,
(dollar amounts in thousands)	2013			2012				2013			2012
Interest rate contracts
Loans	$	(53,511	)	$	15,832		Interest and fee income - loans and leases	$	(4,374	)	$	1,926
Investment Securities		—			(738	)	Noninterest income - other income		(85	)		—
FHLB Advances		—			—		Interest expense - federal home loan bank advances		—			—
Deposits		—			—		Interest expense - deposits		—			—
Subordinated notes		—			—		Interest expense - subordinated notes and other long-term debt		—			6
Other long term debt		—			—		Interest expense - subordinated notes and other long-term debt		—			—
Total	$	(53,511	)	$	15,094			$	(4,459	)	$	1,932

Derivatives in cash flow hedging relationships	Amount of gain or (loss) recognized in OCI on derivatives (effective portion) (after-tax)						Location of gain or (loss) reclassified from accumulated OCI into earnings (effective portion)	Amount of (gain) or loss reclassified from accumulated OCI into earnings (effective portion)
	Six Months Ended							Six Months Ended
	June 30,							June 30,
(dollar amounts in thousands)	2013			2012				2013			2012
Interest rate contracts
Loans	$	(63,849	)	$	(9,995	)	Interest and fee income - loans and leases	$	(8,290	)	$	26,712
Investment Securities		—			(703	)	Interest and fee income - investment securities		(195	)		—
FHLB Advances		—			—		Interest expense - federal home loan bank advances		—			—
Deposits		—			—		Interest expense - deposits		—			—
Subordinated notes		—			—		Interest expense - subordinated notes and other long-term debt		—			13
Other long term debt		—			—		Interest expense - subordinated notes and other long-term debt		—			—
Total	$	(63,849	)	$	(10,698	)		$	(8,485	)	$	26,725

During the next twelve months, Huntington expects to reclassify to earnings $27.6 million of after-tax unrealized gains on cash flow hedging derivatives currently in OCI.

The following table details the gains and (losses) recognized in noninterest income on the ineffective portion on interest rate contracts for derivatives designated as cash flow hedges for the three-month and six-month periods ended June 30, 2013 and 2012.

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(dollar amounts in thousands)	2013		2012		2013		2012
Derivatives in cash flow hedging relationships
Interest rate contracts
Loans	$	620	$	31	$	908	$	45
FHLB Advances		—		—		—		—

61

Derivatives used in trading activities

Various derivative financial instruments are offered to enable customers to meet their financing and investing objectives and for their risk management purposes. Derivative financial instruments used in trading activities consisted predominantly of interest rate swaps, but also included interest rate caps, floors, and futures, as well as foreign exchange options and commodity contracts. Interest rate options grant the option holder the right to buy or sell an underlying financial instrument for a predetermined price before the contract expires. Interest rate futures are commitments to either purchase or sell a financial instrument at a future date for a specified price or yield and may be settled in cash or through delivery of the underlying financial instrument. Interest rate caps and floors are option-based contracts that entitle the buyer to receive cash payments based on the difference between a designated reference rate and a strike price, applied to a notional amount. Written options, primarily caps, expose Huntington to market risk but not credit risk. Purchased options contain both credit and market risk. The interest rate risk of these customer derivatives is mitigated by entering into similar derivatives having offsetting terms with other counterparties. The credit risk to these customers is evaluated and included in the calculation of fair value.

The net fair values of these derivative financial instruments, for which the gross amounts are included in accrued income and other assets or accrued expenses and other liabilities at June 30, 2013 and December 31, 2012, were $65.4 million and $63.4 million, respectively. The total notional values of derivative financial instruments used by Huntington on behalf of customers, including offsetting derivatives, were $12.8 billion and $12.0 billion at June 30, 2013 and December 31, 2012, respectively. Huntington’s credit risks from derivative financial instruments used for trading purposes were $187.1 million and $296.1 million at the same dates, respectively.

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

Huntington records derivatives at fair value as further described in Note 13. Huntington records these derivatives net of any master netting arrangement in the Unaudited Condensed Consolidated Balance Sheets. Collateral agreements are regularly entered into as part of the underlying derivative agreements with Huntington’s counterparties to mitigate counterparty credit risk.

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

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

At June 30, 2013 and December 31, 2012, aggregate credit risk associated with these derivatives, net of collateral that has been pledged by the counterparty, was $23.4 million and $17.4 million, respectively. The credit risk associated with interest rate swaps is calculated after considering master netting agreements with broker-dealers and banks.

At June 30, 2013, Huntington pledged $162.1 million of investment securities and cash collateral to counterparties, while other counterparties pledged $106.5 million of investment securities and cash collateral to Huntington to satisfy collateral netting agreements. In the event of credit downgrades, Huntington would not be required to provide additional collateral.

The following tables present the gross amounts of these assets and liabilities with any offsets to arrive at the net amounts recognized in the Unaudited Condensed Consolidated Balance Sheets at June 30, 2013 and December 31, 2012:

62

Offsetting of Financial Assets and Derivative Assets

									Gross amounts not offset in the condensed consolidated balance sheets
(dollar amounts in thousands)		Gross amounts of recognized assets		Gross amounts offset in the condensed consolidated balance sheets			Net amounts of assets presented in the condensed consolidated balance sheets		Financial instruments			cash collateral received			Net amount
Offsetting of Financial Assets and Derivative Assets
June 30, 2013	Derivatives	$	324,928	$	(106,107	)	$	218,821	$	(38,509	)	$	(7,424	)	$	172,888
December 31, 2012	Derivatives		473,374		(101,620	)		371,754		(62,409	)		(755	)		308,590

Offsetting of Financial Liabilities and Derivative Liabilities

									Gross amounts not offset in the condensed consolidated balance sheets
(dollar amounts in thousands)		Gross amounts of recognized liabilities		Gross amounts offset in the condensed consolidated balance sheets			Net amounts of assets presented in the condensed consolidated balance sheets		Financial instruments			cash collateral received			Net amount
Offsetting of Financial Liabilities and Derivative Liabilities
June 30, 2013	Derivatives	$	225,488	$	(92,072	)	$	133,416	$	(112,279	)	$	(4,116	)	$	17,021
December 31, 2012	Derivatives		235,664		(85,667	)		149,997		(97,233	)		(455	)		52,309

Derivatives used in mortgage banking activities

Huntington also uses certain derivative financial instruments to offset changes in value of its MSRs. These derivatives consist primarily of forward interest rate agreements and forward commitments to deliver mortgage-backed securities. The derivative instruments used are not designated as hedges. Accordingly, such derivatives are recorded at fair value with changes in fair value reflected in mortgage banking income. The following table summarizes the derivative assets and liabilities used in mortgage banking activities

	June 30,			December 31,
(dollar amounts in thousands)	2013			2012
Derivative assets:
Interest rate lock agreements	$	1,581		$	13,180
Forward trades and options		28,380			763
Total derivative assets		29,961			13,943
Derivative liabilities:
Interest rate lock agreements		(5,362	)		(33	)
Forward trades and options		(719	)		(2,158	)
Total derivative liabilities		(6,081	)		(2,191	)
Net derivative asset (liability)	$	23,880		$	11,752

The total notional value of these derivative financial instruments at June 30, 2013 and December 31, 2012, was $0.7 billion and $2.3 billion, respectively. The total notional amount at June 30, 2013, corresponds to trading assets with a fair value of $2.0 million and trading liabilities with a fair value of $2.9 million. Total MSR hedging gains and (losses) for the three-month periods ended June 30, 2013 and 2012, were $(15.8) million and $19.8 million, respectively and $(23.6) million and $17.6 million for the six-month periods ended June 30, 2013 and 2012, respectively. Included in total MSR hedging gains and losses for the three-month periods ended June 30, 2013 and 2012 were net gains and (losses) related to derivative instruments of $(15.8) million and $19.8 million, respectively, and $(23.6) million and $17.6 million for the six-month periods ended June 30, 2013 and 2012, respectively. These amounts are included in mortgage banking income in the Unaudited Condensed Consolidated Statements of Income.

63

15. VIEs

Consolidated VIEs

Consolidated VIEs at June 30, 2013, consisted of automobile loan and lease securitization trusts formed in 2009 and 2006. Huntington has determined the trusts are VIEs. Huntington has concluded that it is the primary beneficiary of these trusts because it has the power to direct the activities of the entity that most significantly affect the entity's economic performance and it has either the obligation to absorb losses of the entity that could potentially be significant to the VIE or the right to receive benefits from the entity that could potentially be significant to the VIE.

The following tables present the carrying amount and classification of the consolidated trusts’ assets and liabilities that were included in the Unaudited Condensed Consolidated Balance Sheets at June 30, 2013 and December 31, 2012:

	June 30, 2013
	2009		2006			Other
	Automobile		Automobile			Consolidated
(dollar amounts in thousands)	Trust		Trust			Trusts		Total
Assets:
Cash	$	10,433	$	123,872		$	—	$	134,305
Loans and leases		91,140		237,058			—		328,198
Allowance for loan and lease losses		—		(1,683	)		—		(1,683	)
Net loans and leases		91,140		235,375			—		326,515
Accrued income and other assets		395		765			277		1,437
Total assets	$	101,968	$	360,012		$	277	$	462,257
Liabilities:
Other long-term debt	$	—	$	—		$	—	$	—
Accrued interest and other liabilities		—		—			277		277
Total liabilities	$	—	$	—		$	277	$	277

	December 31, 2012
	2009		2006			Other
	Automobile		Automobile			Consolidated
(dollar amounts in thousands)	Trust		Trust			Trusts		Total
Assets:
Cash	$	12,577	$	91,113		$	—	$	103,690
Loans and leases		142,762		356,162			—		498,924
Allowance for loan and lease losses		—		(2,671	)		—		(2,671	)
Net loans and leases		142,762		353,491			—		496,253
Accrued income and other assets		617		1,353			288		2,258
Total assets	$	155,956	$	445,957		$	288	$	602,201
Liabilities:
Other long-term debt	$	—	$	2,086		$	—	$	2,086
Accrued interest and other liabilities		—		1			288		289
Total liabilities	$	—	$	2,087		$	288	$	2,375

64

The automobile loans and leases were designated to repay the securitized notes. Huntington services the loans and leases and uses the proceeds from principal and interest payments to pay the securitized notes during the amortization period. Huntington has not provided financial or other support that was not previously contractually required.

Unconsolidated VIEs

The following tables provide a summary of the assets and liabilities included in Huntington’s Unaudited Condensed Consolidated Financial Statements, as well as the maximum exposure to losses, associated with its interests related to unconsolidated VIEs for which Huntington holds an interest, but is not the primary beneficiary, to the VIE at June 30, 2013, and December 31, 2012:

	June 30, 2013
(dollar amounts in thousands)	Total Assets		Total Liabilities		Maximum Exposure to Loss
2012-1 Automobile Trust	$	8,817	$	—	$	8,817
2012-2 Automobile Trust		10,346		—		10,346
2011 Automobile Trust		4,806		—		4,806
Tower Hill Securities, Inc.		84,449		65,000		84,449
Trust Preferred Securities		13,764		312,894		—
Low Income Housing Tax Credit Partnerships		345,226		127,673		345,226
Total	$	467,408	$	505,567	$	453,644

	December 31, 2012
(dollar amounts in thousands)	Total Assets		Total Liabilities		Maximum Exposure to Loss
2012-1 Automobile Trust	$	12,649	$	—	$	12,649
2012-2 Automobile Trust		13,616		—		13,616
2011 Automobile Trust		7,076		—		7,076
Tower Hill Securities, Inc.		87,075		65,000		87,075
Trust Preferred Securities		13,764		312,894		—
Low Income Housing Tax Credit Partnerships		391,878		152,047		391,878
Total	$	526,058	$	529,941	$	512,294

2012-1 AUTOMOBILE TRUST, 2012-2 AUTOMOBILE TRUST, and 2011 AUTOMOBILE TRUST

During the 2012 fourth quarter, 2012 first quarter and 2011 third quarter, we transferred automobile loans totaling $1.0 billion, $1.3 billion and $1.0 billion, respectively, to trusts in securitization transactions. The securitizations and the resulting sale of all underlying securities qualified for sale accounting. Huntington has concluded that it is not the primary beneficiary of these trusts because it has neither the obligation to absorb losses of the entities that could potentially be significant to the VIEs nor the right to receive benefits from the entities that could potentially be significant to the VIEs. Huntington is not required and does not currently intend to provide any additional financial support to the trusts. Investors and creditors only have recourse to the assets held by the trusts. The interest Huntington holds in the VIEs relates to servicing rights which are included within accrued income and other assets of Huntington’s Unaudited Condensed Consolidated Balance Sheets. The maximum exposure to loss is equal to the carrying value of the servicing asset.

TOWER HILL SECURITIES, INC.

In 2010, we transferred approximately $92.1 million of municipal securities, $86.0 million in Huntington Preferred Capital, Inc. (Real Estate Investment Trust) Class E Preferred Stock and cash of $6.1 million to Tower Hill Securities, Inc. in exchange for $184.1 million of Common and Preferred Stock of Tower Hill Securities, Inc. The municipal securities and the REIT Shares will be used to satisfy $65.0 million of mandatorily redeemable securities issued by Tower Hill Securities, Inc. and are not available to satisfy the general debts and obligations of Huntington or any consolidated affiliates. The transfer was recorded as a secured financing. Interests held by Huntington consist of municipal securities within available for sale and other securities and Series B preferred securities within other long term debt of Huntington’s Unaudited Condensed Consolidated Balance Sheets. The maximum exposure to loss is equal to the carrying value of the municipal securities.

65

TRUST PREFERRED SECURITIES

Huntington has certain wholly-owned trusts whose assets, liabilities, equity, income, and expenses are not included within Huntington’s Unaudited Condensed Consolidated Financial Statements. These trusts have been formed for the sole purpose of issuing trust-preferred securities, from which the proceeds are then invested in Huntington junior subordinated debentures, which are reflected in Huntington’s Unaudited Condensed Consolidated Balance Sheets as subordinated notes. The trust securities are the obligations of the trusts, and as such, are not consolidated within Huntington’s Unaudited Condensed Consolidated Financial Statements. A list of trust preferred securities outstanding at June 30, 2013 follows:

				Principal amount of		Investment in
				subordinated note/		unconsolidated
(dollar amounts in thousands)	Rate			debenture issued to trust (1)		subsidiary
Huntington Capital I		0.98	%(2)	$	111,816	$	6,186
Huntington Capital II		0.90	(3)		54,593		3,093
Sky Financial Capital Trust III		1.67	(4)		72,165		2,165
Sky Financial Capital Trust IV		1.68	(4)		74,320		2,320
Total				$	312,894	$	13,764

(1)	Represents the principal amount of debentures issued to each trust, including unamortized original issue discount.
(2)	Variable effective rate at June 30, 2013, based on three month LIBOR + 0.70.
(3)	Variable effective rate at June 30, 2013, based on three month LIBOR + 0.625.
(4)	Variable effective rate at June 30, 2013, based on three month LIBOR + 1.40.

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

LOW INCOME HOUSING TAX CREDIT PARTNERSHIPS

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

Huntington is a limited partner in each Low Income Housing Tax Credit Partnership. A separate unrelated third party is the general partner. Each limited partnership is managed by the general partner, who exercises full and exclusive control over the affairs of the limited partnership. The general partner has all the rights, powers and authority granted or permitted to be granted to a general partner of a limited partnership under the Ohio Revised Uniform Limited Partnership Act. Duties entrusted to the general partner of each limited partnership include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds. Except for limited rights granted to consent to certain transactions, the limited partner(s) may not participate in the operation, management, or control of the limited partnership's business, transact any business in the limited partnership's name or have any power to sign documents for or otherwise bind the limited partnership. In addition, the general partner may only be removed by the limited partner(s) in the event the general partner fails to comply with the terms of the agreement and/or is negligent in performing its duties.

Huntington believes the general partner of each limited partnership has the power to direct the activities which most significantly affect the performance of each partnership, therefore, Huntington has determined that it is not the primary beneficiary of any LIHTC partnership. Huntington uses the equity or effective yield method to account for its investments in these entities. These investments are included in accrued income and other assets. At June 30, 2013 and December 31, 2012, Huntington had gross investment commitments of $493.4 million (net of amortization: $345.2 million) and $532.1 million (net of amortization: $391.9 million), respectively, of which $365.8 million and $380.0 million, respectively, were funded. The unfunded portion is included in accrued expenses and other liabilities.

66

16. Commitments and Contingent Liabilities

Commitments to extend credit

In the ordinary course of business, Huntington makes various commitments to extend credit that are not reflected in the Unaudited Condensed Consolidated Financial Statements. The contractual amounts of these financial agreements at June 30, 2013 and December 31, 2012, were as follows:

	June 30,		December 31,
(dollar amounts in thousands)	2013		2012
Contract amount represents credit risk:
Commitments to extend credit
Commercial	$	9,814,313	$	9,209,094
Consumer		6,196,952		6,189,447
Commercial real estate		767,082		797,605
Standby letters-of-credit		457,662		514,705

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

Standby letters-of-credit are conditional commitments issued to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. Most of these arrangements mature within two years. The carrying amount of deferred revenue associated with these guarantees was $1.3 million and $1.4 million at June 30, 2013 and December 31, 2012, respectively.

Through the Company’s credit process, Huntington monitors the credit risks of outstanding standby letters-of-credit. When it is probable that a standby letter-of-credit will be drawn and not repaid in full, losses are recognized in the provision for credit losses. At June 30, 2013, Huntington had $458 million of standby letters-of-credit outstanding, of which 81% were collateralized. Included in this $458 million total are letters-of-credit issued by the Bank that support securities that were issued by customers and remarketed by The Huntington Investment Company, the Company’s broker-dealer subsidiary.

Huntington uses an internal grading system to assess an estimate of loss on its loan and lease portfolio. This same loan grading system is used to monitor credit risk associated with standby letters-of-credit. Under this grading system as of June 30, 2013, approximately $45 million of the standby letters-of-credit were rated strong with sufficient asset quality, liquidity, and good debt capacity and coverage; approximately $390 million were rated average with acceptable asset quality, liquidity, and modest debt capacity; and approximately $23 million were rated substandard with negative financial trends, structural weaknesses, operating difficulties, and higher leverage.

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

Commitments to sell loans

Huntington enters into forward contracts relating to its mortgage banking business to hedge the exposures from commitments to make new residential mortgage loans with existing customers and from mortgage loans classified as loans held for sale. At June 30, 2013 and December 31, 2012, Huntington had commitments to sell residential real estate loans of $745.4 million and $849.8 million, respectively. These contracts mature in less than one year.

Income Taxes

The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction and various state, city, and foreign jurisdictions. Federal income tax audits have been completed through 2009. The Company has appealed certain proposed adjustments resulting from the IRS examination of the 2006, 2007, 2008 and 2009 tax returns. Management believes the tax positions taken related to such proposed adjustments were correct and supported by applicable statutes, regulations, and judicial authority, and intend to vigorously defend them. In 2011, Management entered into discussions with the Appeals Division of the IRS for the 2006 and 2007 tax returns. It is possible the ultimate resolution of the proposed adjustments, if unfavorable, may be material to the results of operations in the period it occurs. However, although no assurance can be given, Management believes the resolution of these examinations will not, individually or in the aggregate, have a material adverse impact on our consolidated financial position. In the first quarter of 2013, the IRS began an examination of our 2010 and 2011 consolidated federal income tax returns. Various state and other jurisdictions remain open to examination for tax years 2006 and forward.

67

Huntington accounts for uncertainties in income taxes in accordance with ASC 740, Income Taxes. At June 30, 2013, Huntington had gross unrecognized tax benefits of $6.2 million in income tax liability related to uncertain tax positions. Total interest accrued on the unrecognized tax benefits was $0.4 million as of June 30, 2013. Huntington recognizes interest and penalties on income tax assessments or income tax refunds in the financial statements as a component of provision for income taxes. It is reasonably possible that the liability for unrecognized tax benefits could decrease in the next twelve months. Management estimates that the liability for unrecognized tax benefits could decrease $5 to $6 million due to a change regarding the technical merits of certain tax positions taken.

Litigation

The nature of Huntington’s business ordinarily results in a certain amount of claims, litigation, investigations, and legal and administrative cases and proceedings, all of which are considered incidental to the normal conduct of business. When the Company determines it has meritorious defenses to the claims asserted, it vigorously defends itself. The Company will consider settlement of cases when, in Management’s judgment, it is in the best interests of both the Company and its shareholders to do so.

On at least a quarterly basis, Huntington assesses its liabilities and contingencies in connection with outstanding legal proceedings utilizing the latest information available. For matters where it is probable the Company will incur a loss and the amount can be reasonably estimated, Huntington establishes an accrual for the loss. Once established, the accrual is adjusted as appropriate to reflect any relevant developments. For matters where a loss is not probable or the amount of the loss cannot be estimated, no accrual is established.

In certain cases, exposure to loss exists in excess of the accrual to the extent such loss is reasonably possible, but not probable. Management believes an estimate of the aggregate range of reasonably possible losses, in excess of amounts accrued, for current legal proceedings is from $0 to approximately $130.0 million at June 30, 2013. For certain other cases, Management cannot reasonably estimate the possible loss at this time. Any estimate involves significant judgment, given the varying stages of the proceedings (including the fact that many of them are currently in preliminary stages), the existence of multiple defendants in several of the current proceedings whose share of liability has yet to be determined, the numerous unresolved issues in many of the proceedings, and the inherent uncertainty of the various potential outcomes of such proceedings. Accordingly, Management’s estimate will change from time-to-time, and actual losses may be more or less than the current estimate.

While the final outcome of legal proceedings is inherently uncertain, based on information currently available, advice of counsel, and available insurance coverage, Management believes that the amount it has already accrued is adequate and any incremental liability arising from the Company’s legal proceedings will not have a material negative adverse effect on the Company's consolidated financial position as a whole. However, in the event of unexpected future developments, it is possible that the ultimate resolution of these matters, if unfavorable, may be material to the Company’s consolidated financial position in a particular period.

The following supplements the discussion of certain matters previously reported in Item 3 (Legal Proceedings) of the 2012 Form 10-K for events occurring through the date of this filing:

The Bank has been a defendant in three lawsuits, which collectively may be material, arising from its commercial lending, depository, and equipment leasing relationships with Cyberco Holdings, Inc. (Cyberco), based in Grand Rapids, Michigan. In November 2004, the Federal Bureau of Investigation and the IRS raided the Cyberco facilities and Cyberco's operations ceased. An equipment leasing fraud was uncovered, whereby Cyberco sought financing from equipment lessors and financial institutions, including the Bank, allegedly to purchase computer equipment from Teleservices Group, Inc. (Teleservices). Cyberco created fraudulent documentation to close the financing transactions while, in fact, no computer equipment was ever purchased or leased from Teleservices which proved to be a shell corporation.

On June 22, 2007, a complaint in the United States District Court for the Western District of Michigan (District Court) was filed by El Camino Resources, Ltd, ePlus Group, Inc., and Bank Midwest, N.A., all of whom had lending relationships with Cyberco, against the Bank, which alleged that Cyberco defrauded plaintiffs and converted plaintiffs' property through various means in connection with the equipment leasing scheme and alleged that the Bank aided and abetted Cyberco in committing the alleged fraud and conversion. The complaint further alleged that the Bank's actions entitle one of the plaintiffs to recover $1.9 million from the Bank as a form of unjust enrichment. In addition, plaintiffs claimed direct damages of approximately $32.0 million and additional consequential damages in excess of $20.0 million. On July 1, 2010, the District Court issued an Opinion and Order adopting in full a federal magistrate's recommendation for summary judgment in favor of the Bank on all claims except the unjust enrichment claim, and a partial summary judgment was entered on July 1, 2010. On February 6, 2012, the District Court dismissed the remaining count for unjust enrichment following a finding by the bankruptcy court that the plaintiff must pursue its rights, if any, with respect to that count in a bankruptcy court. The plaintiffs filed a notice of appeal on March 2, 2012, appealing the District Court’s judgment against them on the aiding and abetting and conversion claims. Oral arguments before the Sixth Circuit Court of Appeals were held January 24, 2013, and the Sixth Circuit Court of Appeals affirmed the District Court’s judgment in an opinion issued on April 8, 2013. The plaintiffs then filed a motion for rehearing en banc, which the Sixth Circuit denied on May 30, 2013.

68

The Bank is also involved with the Chapter 7 bankruptcy proceedings of both Cyberco, filed on December 9, 2004, and Teleservices, filed on January 21, 2005. The Cyberco bankruptcy trustee commenced an adversary proceeding against the Bank on December 8, 2006, seeking over $70.0 million he alleged was transferred to the Bank. The Bank responded with a motion to dismiss and all but the preference claims were dismissed on January 29, 2008. The Cyberco bankruptcy trustee alleged preferential transfers in the amount of approximately $1.2 million. The Bankruptcy Court ordered the case to be tried in July 2012, and entered a pretrial order governing all pretrial conduct. The Bank filed a motion for summary judgment based on the Cyberco trustee seeking recovery in connection with the same alleged transfers as the Teleservices trustee in the case described below. The Bankruptcy Court granted the motion in principal part and the parties stipulated to a full dismissal which was entered on June 19, 2012.

The Teleservices bankruptcy trustee filed an adversary proceeding against the Bank on January 19, 2007, seeking to avoid and recover alleged transfers that occurred in two ways: (1) checks made payable to the Bank to be applied to Cyberco's indebtedness to the Bank, and (2) deposits into Cyberco's bank accounts with the Bank. A trial was held as to only the Bank’s defenses. Subsequently, the trustee filed a summary judgment motion on her affirmative case, alleging the fraudulent transfers to the Bank totaled approximately $73.0 million and seeking judgment in that amount (which includes the $1.2 million alleged to be preferential transfers by the Cyberco bankruptcy trustee). On March 17, 2011, the Bankruptcy Court issued an Opinion determining the alleged transfers made to the Bank were not received in good faith from the time period of April 30, 2004, through November 2004, and that the Bank had failed to show a lack of knowledge of the avoidability of the alleged transfers from September 2003, through April 30, 2004. The trustee then filed an amended motion for summary judgment on her affirmative case and a hearing was held on July 1, 2011.

On March 30, 2012, the Bankruptcy Court issued an Opinion on the trustee’s motion determining the Bank was the initial transferee of the checks made payable to it and was a subsequent transferee of all deposits into Cyberco’s accounts. The Bankruptcy Court ruled Cyberco’s deposits were themselves transfers to the Bank under the Bankruptcy Code, and the Bank was liable for both the checks and the deposits, totaling approximately $73.0 million. The Bankruptcy Court ruled the Bank may be entitled to a credit of approximately $4.0 million for the Cyberco trustee’s recoveries in preference actions filed against third parties that received payments from Cyberco within 90 days preceding Cyberco’s bankruptcy. Lastly, the Bankruptcy Court ruled that it will award prejudgment interest to the Teleservices trustee at a rate to be determined. A trial was held on these remaining issues on April 30, 2012, and the Court gave a bench opinion on July 23, 2012. In that opinion, the Court denied the Bank the $4.0 million credit, but ruled approximately $0.9 million in deposits were either double-counted or were outside the timeframe in which the Teleservices trustee can recover. Therefore, the Bankruptcy Court’s recommended award will be reduced by this $0.9 million. Further, the Bankruptcy Court ruled the interest rate specified in the federal statute governing post-judgment interest, which is based on treasury bill rates, will be the rate of interest for determining prejudgment interest. The rulings of the Bankruptcy Court in its March 2011 and March 2012 opinions, as well as its July 23, 2012, bench opinion, will not be reduced to judgment by the Bankruptcy Court. Rather, the Bankruptcy Court has delivered a report and recommendation to the District Court for the Western District of Michigan, recommending a judgment be entered in the principal amount of $71.8 million, plus interest through July 27, 2012, in the amount of $8.8 million. The District Court is conducting a de novo review of the fact findings and legal conclusions in the Bankruptcy Court’s opinions.

In the pending bankruptcy cases of Cyberco and Teleservices, the Bank moved to substantively consolidate the two bankruptcy estates, principally on the ground that Teleservices was the alter ego and a mere instrumentality of Cyberco at all times. On July 2, 2010, the Bankruptcy Court issued an Opinion denying the Bank's motions for substantive consolidation of the two bankruptcy estates. The Bank has appealed this ruling and the appeal is pending.

On January 17, 2012, the Company was named a defendant in a putative class action filed on behalf of all 88 counties in Ohio against MERSCORP, Inc. and numerous other financial institutions that participate in the mortgage electronic registration system (MERS).  The complaint alleges that recording of mortgages and assignments thereof is mandatory under Ohio law and seeks a declaratory judgment that the defendants are required to record every mortgage and assignment on real property located in Ohio and pay the attendant statutory recording fees. The complaint also seeks damages, attorneys' fees and costs.  Although Huntington has not been named as a defendant in the other cases, similar litigation has been initiated against MERSCORP, Inc. and other financial institutions in other jurisdictions throughout the country.

69

17. PARENT COMPANY FINANCIAL STATEMENTS

The parent company condensed financial statements, which include transactions with subsidiaries, are as follows::

Balance Sheets	June 30,		December 31,
(dollar amounts in thousands)	2013		2012
Assets
Cash and cash equivalents	$	921,099	$	921,471
Due from The Huntington National Bank		—		207,414
Due from non-bank subsidiaries		66,552		78,006
Investment in The Huntington National Bank		4,945,666		4,754,886
Investment in non-bank subsidiaries		795,060		774,055
Accrued interest receivable and other assets		158,151		131,358
Total assets	$	6,886,528	$	6,867,190
Liabilities and Shareholders' Equity
Short-term borrowings	$	—	$	—
Long-term borrowings		643,277		662,894
Dividends payable, accrued expenses, and other liabilities		459,736		414,085
Total liabilities		1,103,013		1,076,979
Shareholders' equity (1)		5,783,515		5,790,211
Total liabilities and shareholders' equity	$	6,886,528	$	6,867,190

(1) See Huntington’s Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity.

	Three Months Ended						Six Months Ended
Statements of Income	June 30,						June 30,
(dollar amounts in thousands)	2013			2012			2013			2012
Income
Dividends from
The Huntington National Bank	$	—		$	—		$	—		$	—
Non-bank subsidiaries		—			—			—			8,450
Interest from
The Huntington National Bank		936			10,703			5,087			23,589
Non-bank subsidiaries		796			1,592			1,618			3,225
Other		517			404			913			817
Total income		2,249			12,699			7,618			36,081
Expense
Personnel costs		14,797			10,488			28,210			20,201
Interest on borrowings		2,433			8,294			8,550			17,473
Other		9,803			7,269			14,867			14,848
Total expense		27,033			26,051			51,627			52,522
Income (loss) before income taxes and equity in undistributed net income of subsidiaries		(24,784	)		(13,352	)		(44,009	)		(16,441	)
Provision (benefit) for income taxes		(6,164	)		(148	)		(14,016	)		(11,240	)
Income (loss) before equity in undistributed net income of subsidiaries		(18,620	)		(13,204	)		(29,993	)		(5,201	)
Increase (decrease) in undistributed net income of:
The Huntington National Bank		163,401			158,536			319,037			300,960
Non-bank subsidiaries		5,870			7,374			13,387			10,217
Net income	$	150,651		$	152,706		$	302,431		$	305,976
Other comprehensive income (loss) (1)		(123,781	)		21,839			(132,919	)		37,786
Comprehensive income	$	26,870		$	174,545		$	169,512		$	343,762

(1) See Condensed Consolidated Statements of Comprehensive Income for other comprehensive income (loss) detail.

70

	Six Months Ended
Statements of Cash Flows	June 30,
(dollar amounts in thousands)	2013			2012
Operating activities
Net income	$	302,431		$	305,976
Adjustments to reconcile net income to net cash provided by operating activities
Equity in undistributed net income of subsidiaries		(340,189	)		(327,875	)
Depreciation and amortization		143			129
Other, net		47,556			83,764
Net cash provided by (used for) operating activities		9,941			61,994
Investing activities
Repayments from subsidiaries		227,987			233,648
Advances to subsidiaries		(2,150	)		(20,103	)
Net cash provided by (used for) investing activities		225,837			213,545
Financing activities
Payment of borrowings		(50,000	)		(85,475	)
Dividends paid on stock		(83,512	)		(84,869	)
Repurchases of common stock		(108,798	)		(40,230	)
Other, net		6,160			86
Net cash provided by (used for) financing activities		(236,150	)		(210,488	)
Change in cash and cash equivalents		(372	)		65,051
Cash and cash equivalents at beginning of period		921,471			917,954
Cash and cash equivalents at end of period	$	921,099		$	983,005
Supplemental disclosure:
Interest paid	$	8,550		$	17,473

18. SEGMENT REPORTING

We have four major business segments: Retail and Business Banking, Regional and Commercial Banking, Automobile Finance and Commercial Real Estate, and Wealth Advisors, Government Finance, and Home Lending. A Treasury / Other function includes our insurance business and other unallocated assets, liabilities, revenue, and expense.

Segment results are determined based upon the Company’s management reporting system, which assigns balance sheet and income statement items to each of the business segments. The process is designed around the Company’s organizational and management structure and, accordingly, the results derived are not necessarily comparable with similar information published by other financial institutions. A description of each segment and table of financial results is presented below.

Retail and Business Banking: The Retail and Business Banking segment provides a wide array of financial products and services to consumer and small business customers including but not limited to checking accounts, savings accounts, money market accounts, certificates of deposit, consumer loans, and small business loans and leases. Other financial services available to consumer and small business customers include investments, insurance services, interest rate risk protection products, foreign exchange hedging, and treasury management services. Huntington serves customers primarily through our network of traditional branches in Ohio, Michigan, Pennsylvania, Indiana, West Virginia, and Kentucky. Huntington also has branches located in grocery stores in Ohio and Michigan. In addition to our extensive branch network, customers can access Huntington through online banking, mobile banking, telephone banking, and over 1,400 ATMs.

Huntington established a “Fair Play” banking philosophy and built a reputation for meeting the banking needs of consumers in a manner which makes them feel supported and appreciated. Huntington believes customers are recognizing this and other efforts as key differentiators and it is earning us more customers and deeper relationships.

Business Banking is a dynamic and growing part of our business and we are committed to being the bank of choice for small businesses in our markets. Business Banking is defined as companies with revenues up to $25 million and consists of approximately 163,000 businesses.  Huntington continues to develop products and services that are designed specifically to meet the needs of small business. Huntington continues to look for ways to help companies find solutions to their capital needs.

71

Regional and Commercial Banking: This segment provides a wide array of products and services to the middle market and large corporate customers base located primarily within our eleven regional commercial banking markets. Products and services are delivered through a relationship banking model and include commercial lending, as well as depository and liquidity management products. Dedicated teams collaborate with our relationship bankers to deliver complex and customized treasury management solutions, equipment and technology leasing, international services, capital markets services such as interest rate risk protection products, foreign exchange hedging and sales, trading of securities, mezzanine investment capabilities, and employee benefit programs (insurance, 401(k)). The Commercial Banking team specializes in serving a number of industry segments such as not-for-profit organizations, health-care entities, and large publicly traded companies.

Automobile Finance and Commercial Real Estate: This segment provides lending and other banking products and services to customers outside of our normal retail and commercial banking segments. Our products and services include financing for the purchase of automobiles by customers at automotive dealerships, financing the acquisition of new and used vehicle inventory of automotive dealerships, and financing for land, buildings, and other commercial real estate owned or constructed by real estate developers, automobile dealerships, or other customers with real estate project financing needs. Products and services are delivered through highly specialized relationship-focused bankers and product partners. Huntington creates well-defined relationship plans which identify needs where solutions are developed and customer commitments are obtained.

The Automotive Finance team services automobile dealerships, its owners, and consumers buying automobiles through these dealerships. Huntington has provided new and used automobile financing and dealer services throughout the Midwest since the early 1950s. This consistency in the market and our focus on working with strong dealerships, has allowed us to expand into selected markets outside of the Midwest and to actively deepen relationships while building a strong reputation.

The Commercial Real Estate team serves real estate developers, REITs, and other customers with lending needs that are secured by commercial properties. Most of our customers are located within our footprint.

Wealth Advisors, Government Finance, and Home Lending: This segment consists of our wealth management, government banking, and home lending businesses. In wealth management, Huntington provides financial services to high net worth clients in our primary banking markets and Florida. Huntington provides these services through a unified sales team, which consists of private bankers, trust officers, and investment advisors. Aligned with the eleven regional commercial banking markets, this coordinated service model delivers products and services directly and through the other segment product partners. A fundamental point of differentiation is our commitment to be in the market, working closely with clients and their other advisors to identify needs, offer solutions and provide ongoing advice in an optimal client relationship.

The Government Finance Group provides financial products and services to government and other public sector entities in our primary banking markets. A locally based team of relationship managers works with clients to meet their trust, lending, and treasury management needs.

Home Lending originates and services consumer loans and mortgages for customers who are generally located in our primary banking markets. Consumer and mortgage lending products are primarily distributed through the Retail and Business Banking segment, as well as through commissioned loan originators. Closely aligned, our Community Development group serves an important role as it focuses on delivering on our commitment to the communities Huntington serves.

The segment also includes the related businesses of investment management, investment servicing, custody, corporate trust, and retirement plan services. Huntington Asset Advisors provides investment management services through a variety of internal and external channels, including advising the Huntington Funds, our proprietary family of mutual funds and Huntington Strategy Shares, our actively-managed exchange-traded funds. Huntington Asset Services offers administrative and operational support to fund complexes, including fund accounting, transfer agency, administration, and distribution services. Our retirement plan services business offers fully bundled and third party distribution of a variety of qualified and non-qualified plan solutions.

Treasury / Other function includes our insurance brokerage business, which specializes in commercial property and casualty, employee benefits, personal lines, life and disability and specialty lines of insurance. Huntington also provides brokerage and agency services for residential and commercial title insurance and excess and surplus product lines of insurance. As an agent and broker we do not assume underwriting risks; instead we provide our customers with quality, noninvestment insurance contracts. The Treasury / Other function also includes technology and operations, other unallocated assets, liabilities, revenue, and expense.

Listed below is certain operating basis financial information reconciled to Huntington’s June 30, 2013, December 31, 2012, and June 30, 2012, reported results by business segment:

72

	Three Months Ended June 30,
	Retail &		Regional &
Income Statements	Business		Commercial								Treasury/			Huntington
(dollar amounts in thousands )	Banking		Banking			AFCRE			WGH		Other			Consolidated
2013
Net interest income	$	204,560		67,945			87,661			42,631		22,140		$	424,937
Provision for credit losses		25,477		(387	)		(5,302	)		4,933		1			24,722
Noninterest income		98,614		33,929			7,891			76,051		32,170			248,655
Noninterest expense		236,875		54,739			37,306			94,361		22,584			445,865
Income taxes		14,288		16,633			22,242			6,786		(7,595	)		52,354
Net income	$	26,534	$	30,889		$	41,306		$	12,602	$	39,320		$	150,651
2012
Net interest income	$	221,645		67,919			86,862			48,386		4,150		$	428,962
Provision for credit losses		16,047		24,329			(4,828	)		971		1			36,520
Noninterest income		97,739		35,470			10,299			80,593		29,718			253,819
Noninterest expense		240,385		51,691			38,526			94,022		19,645			444,269
Income taxes		22,033		9,579			22,212			11,895		(16,433	)		49,286
Net income	$	40,919	$	17,790		$	41,251		$	22,091	$	30,655		$	152,706

	Six Months Ended June 30,
	Retail &		Regional &
Income Statements	Business		Commercial								Treasury/			Huntington
(dollar amounts in thousands )	Banking		Banking			AFCRE			WGH		Other			Consolidated
2013
Net interest income	$	409,809		137,344			175,731			86,299		39,924		$	849,107
Provision for credit losses		58,017		(7,627	)		(12,802	)		16,726		—			54,314
Noninterest income		184,578		64,231			16,246			170,705		65,104			500,864
Noninterest expense		477,044		107,154			74,217			186,353		43,890			888,658
Income taxes		20,764		35,717			45,697			18,874		(16,484	)		104,568
Net income	$	38,562	$	66,331		$	84,865		$	35,051	$	77,622		$	302,431
2012
Net interest income	$	442,946		132,121			177,192			95,215		(1,303	)	$	846,171
Provision for credit losses		64,886		37,609			(47,082	)		15,512		1			70,926
Noninterest income		186,995		67,403			45,018			168,231		71,492			539,139
Noninterest expense		475,246		97,558			77,365			184,939		71,837			906,945
Income taxes		31,433		22,525			67,174			22,048		(41,717	)		101,463
Net income	$	58,376	$	41,832		$	124,753		$	40,947	$	40,068		$	305,976

	Assets at				Deposits at
	June 30,		December 31,		June 30,		December 31,
(dollar amounts in thousands)	2013		2012		2013		2012
Retail & Business Banking	$14,369,686		$14,362,630		$28,209,069		$28,367,264
Regional & Commercial Banking		11,884,929		11,540,966		5,639,029		5,862,858
AFCRE		12,533,086		12,085,128		1,021,396		995,035
WGH		7,683,464		7,570,256		10,069,230		9,507,785
Treasury / Other		9,642,522		10,594,205		1,392,710		1,519,741
Total	$	56,113,687	$	56,153,185	$	46,331,434	$	46,252,683

73

19. BUSINESS COMBINATIONS

On March 30, 2012, Huntington acquired the loans, deposits and certain other assets and liabilities of Fidelity Bank located in Dearborn, Michigan from the FDIC. Under the agreement, approximately $523.9 million of loans, a receivable of $95.9 million from the FDIC, and $152.3 million of other assets (primarily cash and due from banks and investment securities) were transferred to Huntington.  Assets acquired and liabilities assumed were recorded at fair value in accordance with ASC 805, “Business Combinations”. The fair values for loans were estimated using discounted cash flow analyses using interest rates currently being offered for loans with similar terms (Level 3). This value was reduced by an estimate of probable losses and the credit risk associated with the loans. The fair values of deposits were estimated by discounting cash flows using interest rates currently being offered on deposits with similar maturities (Level 3). Additionally, approximately $713.4 million of deposits and $45.2 million of other borrowings were assumed. Huntington recognized an $11.2 million bargain purchase gain during 2012, which is included in other noninterest income.

74