|                                                                                                                                        |   | 2010          |          |   | 2009         |   |
|---------------------------------------------------------------------------------------------------------------------------------------------|--------|---------------|---------------|--------|--------------|--------|
| (in thousands, except number of      shares)                                                                                                |   | September 30, |          |   | December 31, |   |   | September 30, |   |
| Assets                                                                                                                                      |   |          |          |   |         |   |   |   |   |
| Cash      and due from banks                                                                                                                |   | $             | 1,139,226     |   |         | $      | 1,521,344 |   |   | $ | 1,882,108 |   |
| Interest      bearing deposits in banks                                                                                                     |   |          | 274,240       |   |         |   | 319,375 |   |   |   | 397,941 |   |
| Trading      account securities                                                                                                             |   |          | 138,677       |   |         |   | 83,657 |   |   |   | 121,366 |   |
| Loans      held for sale (includes $699,001; $459,179 and $491,564 respectively,      measured at fair value) (1)                           |   |          | 744,439       |   |         |   | 461,647 |   |   |   | 530,861 |   |
| Available-for-sale      and other securities                                                                                                |   |          | 9,723,558     |   |         |   | 8,587,914 |   |   |   | 8,503,150 |   |
| Loans      and leases (includes $590,223 at September 30, 2010 measured at fair      value) (2)                                             |   |          | 37,500,587    |   |         |   | 36,790,663 |   |   |   | 37,304,094 |   |
| Allowance      for loan and lease losses                                                                                                    |   |          | (1,336,352    | )      |         |   | (1,482,479 | ) |   |   | (1,031,971 | ) |
| Net      loans and leases                                                                                                                   |   |          | 36,164,235    |   |         |   | 35,308,184 |   |   |   | 36,272,123 |   |
| Bank      owned life insurance                                                                                                              |   |          | 1,450,335     |   |         |   | 1,412,333 |   |   |   | 1,402,134 |   |
| Premises      and equipment                                                                                                                 |   |          | 489,349       |   |         |   | 496,021 |   |   |   | 496,280 |   |
| Goodwill                                                                                                                                    |   |          | 444,268       |   |         |   | 444,268 |   |   |   | 443,648 |   |
| Other      intangible assets                                                                                                                |   |          | 243,666       |   |         |   | 289,098 |   |   |   | 302,612 |   |
| Accrued      income and other assets                                                                                                        |   |          | 2,434,783     |   |         |   | 2,630,824 |   |   |   | 2,160,436 |   |
| Total      assets                                                                                                                           |   | $             | 53,246,776    |   |         | $      | 51,554,665 |   |   | $ | 52,512,659 |   |
| Liabilities      and shareholders’ equity                                                                                             |   |          |          |   |         |   |   |   |   |   |   |   |
| Liabilities                                                                                                                                 |   |          |          |   |         |   |   |   |   |   |   |   |
| Deposits                                                                                                                                    |   | $             | 41,072,371    |   |         | $      | 40,493,927 |   |   | $ | 39,829,057 |   |
| Short-term      borrowings                                                                                                                  |   |          | 1,859,134     |   |         |   | 876,241 |   |   |   | 852,076 |   |
| Federal      Home Loan Bank advances                                                                                                        |   |          | 23,643        |   |         |   | 168,977 |   |   |   | 920,045 |   |
| Other      long-term debt (includes $422,294 at September 30, 2010 measured at fair      value) (2)                                         |   |          | 2,393,071     |   |         |   | 2,369,491 |   |   |   | 2,434,858 |   |
| Subordinated      notes                                                                                                                     |   |          | 1,202,568     |   |         |   | 1,264,202 |   |   |   | 1,674,054 |   |
| Accrued      expenses and other liabilities                                                                                                 |   |          | 1,128,586     |   |         |   | 1,045,825 |   |   |   | 1,127,463 |   |
| Total      liabilities                                                                                                                      |   |          | 47,679,373    |   |         |   | 46,218,663 |   |   |   | 46,837,553 |   |
| Shareholders’      equity                                                                                                             |   |          |          |   |         |   |   |   |   |   |   |   |
| Preferred      stock — authorized 6,617,808 shares;                                                                                   |   |          |          |   |         |   |   |   |   |   |   |   |
| 5.00%      Series B Non-voting, Cumulative Preferred Stock, par value of $0.01 and      liquidation value per share of $1,000               |   |          | 1,337,749     |   |         |   | 1,325,008 |   |   |   | 1,320,898 |   |
| 8.50%      Series A Non-cumulative Perpetual Convertible Preferred Stock, par value      of $0.01 and liquidation value per share of $1,000 |   |          | 362,507       |   |         |   | 362,507 |   |   |   | 362,507 |   |
| Common      stock                                                                                                                           |   |          | 7,180         |   |         |   | 7,167 |   |   |   | 7,154 |   |
| Capital      surplus                                                                                                                        |   |          | 6,743,724     |   |         |   | 6,731,796 |   |   |   | 6,723,923 |   |
| Less      treasury shares, at cost                                                                                                          |   |          | (8,969        | )      |         |   | (11,465 | ) |   |   | (11,827 | ) |
| Accumulated      other comprehensive loss                                                                                                   |   |          | (28,396       | )      |         |   | (156,985 | ) |   |   | (211,842 | ) |
| Retained      (deficit) earnings                                                                                                            |   |          | (2,846,392    | )      |         |   | (2,922,026 | ) |   |   | (2,515,707 | ) |
| Total      shareholders’ equity                                                                                                       |   |          | 5,567,403     |   |         |   | 5,336,002 |   |   |   | 5,675,106 |   |
| Total      liabilities and shareholders’ equity                                                                                       |   | $             | 53,246,776    |   |         | $      | 51,554,665 |   |   | $ | 52,512,659 |   |
| Common      shares authorized (par value of $0.01)                                                                                          |   |          | 1,500,000,000 |   |         |   | 1,000,000,000 |   |   |   | 1,000,000,000 |   |
| Common      shares issued                                                                                                                   |   |          | 718,015,276   |   |         |   | 716,741,249 |   |   |   | 715,409,524 |   |
| Common      shares outstanding                                                                                                              |   |          | 717,132,197   |   |         |   | 715,761,672 |   |   |   | 714,469,066 |   |
| Treasury      shares outstanding                                                                                                            |   |          | 883,079       |   |         |   | 979,577 |   |   |   | 940,458 |   |
| Preferred      shares issued                                                                                                                |   |          | 1,967,071     |   |         |   | 1,967,071 |   |   |   | 1,967,071 |   |
| Preferred      shares outstanding                                                                                                           |   |          | 1,760,578     |   |         |   | 1,760,578 |   |   |   | 1,760,578 |   |

| (1) | Amounts represent loans for which      Huntington has elected the fair value option. See Note      13. |
|-----|--------------------------------------------------------------------------------------------------------|

| (2) | Amounts represent certain assets      and liabilities of a consolidated variable interest entity (VIE) for which      Huntington has elected the fair value option. See Note      15. |
|-----|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

|                                                                                                                             |   | Three Months Ended |    |   | Nine Months Ended |   |
|----------------------------------------------------------------------------------------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
|                                                                                                                             |   | September 30,           |    |   | September 30,          |   |
| (in thousands, except per share amounts)                                                                |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Interest      and fee income                                                                                                     |   |                         |    |   |                        |   |   |   |   |   |   |   |
| Loans      and leases                                                                                                            |   |                         |    |   |                        |   |   |   |   |   |   |   |
| Taxable                                                                                                                          |   | $                            | 458,792 |   |                        | $      | 476,832 |   |   | $ | 1,405,181 |   |   | $ | 1,462,647 |   |
| Tax-exempt                                                                                                                       |   |                         | 1,806   |   |                        |   | 3,184 |   |   |   | 3,821 |   |   |   | 7,741 |   |
| Investment      securities                                                                                                       |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Taxable                                                                                                                          |   |                         | 61,438  |   |                        |   | 64,955 |   |   |   | 180,039 |   |   |   | 180,445 |   |
| Tax-exempt                                                                                                                       |   |                         | 2,725   |   |                        |   | 1,356 |   |   |   | 8,675 |   |   |   | 7,454 |   |
| Other                                                                                                                            |   |                         | 9,908   |   |                        |   | 7,519 |   |   |   | 19,385 |   |   |   | 28,520 |   |
| Total      interest income                                                                                                       |   |                         | 534,669 |   |                        |   | 553,846 |   |   |   | 1,617,101 |   |   |   | 1,686,807 |   |
| Interest      expense                                                                                                            |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                                                                                                         |   |                         | 103,380 |   |                        |   | 161,593 |   |   |   | 346,504 |   |   |   | 525,243 |   |
| Other      borrowings                                                                                                            |   |                         | 21,327  |   |                        |   | 29,434 |   |   |   | 67,086 |   |   |   | 111,341 |   |
| Total      interest expense                                                                                                      |   |                         | 124,707 |   |                        |   | 191,027 |   |   |   | 413,590 |   |   |   | 636,584 |   |
| Net      interest income                                                                                                         |   |                         | 409,962 |   |                        |   | 362,819 |   |   |   | 1,203,511 |   |   |   | 1,050,223 |   |
| Provision      for credit losses                                                                                                 |   |                         | 119,160 |   |                        |   | 475,136 |   |   |   | 547,574 |   |   |   | 1,180,680 |   |
| Net      interest income (loss) after provision for credit losses                                                                |   |                         | 290,802 |   |                        |   | (112,317 | ) |   |   | 655,937 |   |   |   | (130,457 | ) |
| Service      charges on deposit accounts                                                                                         |   |                         | 65,932  |   |                        |   | 80,811 |   |   |   | 211,205 |   |   |   | 226,042 |   |
| Brokerage      and insurance income                                                                                              |   |                         | 36,376  |   |                        |   | 33,996 |   |   |   | 108,636 |   |   |   | 105,996 |   |
| Mortgage      banking income                                                                                                     |   |                         | 52,045  |   |                        |   | 21,435 |   |   |   | 122,613 |   |   |   | 87,680 |   |
| Trust      services                                                                                                              |   |                         | 26,997  |   |                        |   | 25,832 |   |   |   | 83,161 |   |   |   | 76,364 |   |
| Electronic      banking                                                                                                          |   |                         | 28,090  |   |                        |   | 28,017 |   |   |   | 81,334 |   |   |   | 74,978 |   |
| Bank      owned life insurance income                                                                                            |   |                         | 14,091  |   |                        |   | 13,639 |   |   |   | 44,953 |   |   |   | 40,817 |   |
| Automobile      operating lease income                                                                                           |   |                         | 11,356  |   |                        |   | 12,795 |   |   |   | 35,501 |   |   |   | 39,139 |   |
| Net      gains on sales of investment securities                                                                                 |   |                         | 2,421   |   |                        |   | 16,208 |   |   |   | 11,831 |   |   |   | 34,459 |   |
| Impairment      losses on investment securities:                                                                                 |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Impairment      recoveries (losses) on investment securities                                                                     |   |                         | 27,775  |   |                        |   | (53,307 | ) |   |   | 24,568 |   |   |   | (145,359 | ) |
| Noncredit-related      (recoveries) losses on securities not expected to be sold (recognized in      other comprehensive income) |   |                         | (30,492 | )      |                        |   | 34,725 |   |   |   | (36,570 | ) |   |   | 103,253 |   |
| Net      impairment losses on investment securities                                                                              |   |                         | (2,717  | )      |                        |   | (18,582 | ) |   |   | (12,002 | ) |   |   | (42,106 | ) |
| Other      income                                                                                                                |   |                         | 32,552  |   |                        |   | 41,901 |   |   |   | 90,406 |   |   |   | 117,730 |   |
| Total      non-interest income                                                                                                   |   |                         | 267,143 |   |                        |   | 256,052 |   |   |   | 777,638 |   |   |   | 761,099 |   |
| Personnel      costs                                                                                                             |   |                         | 208,272 |   |                        |   | 172,152 |   |   |   | 586,789 |   |   |   | 519,819 |   |
| Outside      data processing and other services                                                                                  |   |                         | 38,553  |   |                        |   | 38,285 |   |   |   | 118,305 |   |   |   | 111,283 |   |
| Deposit      and other insurance expense                                                                                         |   |                         | 23,406  |   |                        |   | 23,851 |   |   |   | 74,228 |   |   |   | 89,410 |   |
| Net      occupancy                                                                                                               |   |                         | 26,718  |   |                        |   | 25,382 |   |   |   | 81,192 |   |   |   | 79,000 |   |
| OREO      and foreclosure expense                                                                                                |   |                         | 12,047  |   |                        |   | 38,968 |   |   |   | 28,547 |   |   |   | 75,379 |   |
| Equipment                                                                                                                        |   |                         | 21,651  |   |                        |   | 20,967 |   |   |   | 63,860 |   |   |   | 62,663 |   |
| Professional      services                                                                                                       |   |                         | 20,672  |   |                        |   | 18,108 |   |   |   | 67,757 |   |   |   | 51,220 |   |
| Amortization      of intangibles                                                                                                 |   |                         | 15,145  |   |                        |   | 16,995 |   |   |   | 45,432 |   |   |   | 51,247 |   |
| Automobile      operating lease expense                                                                                          |   |                         | 9,159   |   |                        |   | 10,589 |   |   |   | 28,892 |   |   |   | 32,920 |   |
| Marketing                                                                                                                        |   |                         | 20,921  |   |                        |   | 8,259 |   |   |   | 49,756 |   |   |   | 23,975 |   |
| Telecommunications                                                                                                               |   |                         | 5,695   |   |                        |   | 5,902 |   |   |   | 18,071 |   |   |   | 17,880 |   |
| Printing      and supplies                                                                                                       |   |                         | 4,062   |   |                        |   | 3,950 |   |   |   | 11,628 |   |   |   | 11,673 |   |
| Goodwill      impairment                                                                                                         |   |                         | — |   |                        |   | — |   |   |   | — |   |   |   | 2,606,944 |   |
| Gain      on early extinguishment of debt                                                                                        |   |                         | — |   |                        |   | (60 | ) |   |   | — |   |   |   | (73,827 | ) |
| Other      expense                                                                                                               |   |                         | 21,008  |   |                        |   | 17,749 |   |   |   | 64,756 |   |   |   | 51,262 |   |
| Total      non-interest expense                                                                                                  |   |                         | 427,309 |   |                        |   | 401,097 |   |   |   | 1,239,213 |   |   |   | 3,710,848 |   |
| Income      (loss) before income taxes                                                                                           |   |                         | 130,636 |   |                        |   | (257,362 | ) |   |   | 194,362 |   |   |   | (3,080,206 | ) |
| Provision      (benefit) for income taxes                                                                                        |   |                         | 29,690  |   |                        |   | (91,172 | ) |   |   | 4,915 |   |   |   | (355,714 | ) |
| Net      income (loss)                                                                                                           |   |                         | 100,946 |   |                        |   | (166,190 | ) |   |   | 189,447 |   |   |   | (2,724,492 | ) |
| Dividends      on preferred shares                                                                                               |   |                         | 29,495  |   |                        |   | 29,223 |   |   |   | 88,278 |   |   |   | 145,467 |   |
| Net      income (loss) applicable to common shares                                                                               |   | $                            | 71,451  |   |                        | $      | (195,413 | ) |   | $ | 101,169 |   |   | $ | (2,869,959 | ) |
| Average      common shares — basic                                                                                         |   |                         | 716,911 |   |                        |   | 589,708 |   |   |   | 716,604 |   |   |   | 471,958 |   |
| Average      common shares — diluted                                                                                       |   |                         | 719,567 |   |                        |   | 589,708 |   |   |   | 719,182 |   |   |   | 471,958 |   |
| Per      common share                                                                                                            |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Net      income (loss) — basic                                                                                             |   | $                            | 0.10    |   |                        | $      | (0.33 | ) |   | $ | 0.14 |   |   | $ | (6.08 | ) |
| Net      income (loss) — diluted                                                                                           |   |                         | 0.10    |   |                        |   | (0.33 | ) |   |   | 0.14 |   |   |   | (6.08 | ) |
| Cash      dividends declared                                                                                                     |   |                         | 0.01    |   |                        |   | 0.01 |   |   |   | 0.03 |   |   |   | 0.03 |   |

----

|                                                                                                                                |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   | Accumulated |     |   |   |   |       |   |   |
|-------------------------------------------------------------------------------------------------------------------------------------|--------|----------------------|--------|--------|---------------|--------|-----------|-------------------|--------|--------|---------|--------|--------|---------------------|----------|--------|---------------|--------|---------|----------|--------|--------|--------|--------|--------|--------|-----------|----------|--------|--------|--------|-----------|--------|--------|---------|--------|--------|-------------|----------|--------|--------|--------|------------|--------|--------|
|                                                                                                                                |   | Preferred      Stock |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   | Other  |   |      | Retained |   |   |   |      |
|                                                                                                                                |   | Series      B        |   |   | Series      A |   |      | Common      Stock |   |   | Capital |   |   | Treasury      Stock |     |   | Comprehensive |   |    | Earnings |   |   |   |   |
| (in      thousands)                                                                                                                 |   | Shares               |   |   | Amount        |   |      | Shares            |   |   | Amount  |   |   | Shares              |     |   | Amount        |   |    | Surplus  |   |   | Shares |   |   | Amount |      |     | Loss   |   |   | (Deficit) |   |   | Total   |   |
| Nine      Months Ended September 30, 2009                                                                                           |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   |   |   |
| Balance,      beginning of period                                                                                                   |   |                 | 1,398  |   |          | $      | 1,308,667 |              |   |   | 569     |   |   | $                   | 569,000  |   |          |   | 366,972 |     |   | $      | 3,670  |   |   | $      | 5,322,428 |     |   |   | (915   | )         |   | $      | (15,530 | )      |   | $           | (326,693 | )      |   | $      | 365,599    |   |   | $ | 7,227,141 |   |
| Cumulative      effect of change in accounting principle for noncontrolling      interest                                           |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | 1,765      |   |   |   | 1,765 |   |
| Balance,      beginning of period — as adjusted                                                                               |   |                 | 1,398  |   |          | $      | 1,308,667 |              |   |   | 569     |   |   | $                   | 569,000  |   |          |   | 366,972 |     |   | $      | 3,670  |   |   | $      | 5,322,428 |     |   |   | (915   | )         |   | $      | (15,530 | )      |   |        | (326,693 | )      |   | $      | 367,364    |   |   | $ | 7,228,906 |   |
| Comprehensive      Income:                                                                                                          |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   |   |   |
| Net      loss                                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (2,724,492 | )      |   |   | (2,724,492 | ) |
| Cumulative      effect of change in accounting principle for other-than- temporarily      impaired debt securities                  |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | (3,541   | )      |   |   | 3,541      |   |   |   | — |   |
| Non-credit-related      impairment losses on debt securities not expected to be    sold                                             |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | (67,114  | )      |   |   |       |   |   |   | (67,114 | ) |
| Unrealized      net gains on investment securities arising during the period, net of      reclassification for net realized gains   |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | 175,401  |   |   |   |       |   |   |   | 175,401 |   |
| Unrealized      gains on cash flow hedging derivatives                                                                              |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | 5,673    |   |   |   |       |   |   |   | 5,673 |   |
| Change      in accumulated unrealized losses for pension and other post- retirement      obligations                                |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | 4,432    |   |   |   |       |   |   |   | 4,432 |   |
| Total      comprehensive loss                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   | (2,606,100 | ) |
| Issuance      of common stock                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   | 307,008 |     |   |   | 3,069  |   |   |   | 1,137,657 |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   | 1,140,726 |   |
| Conversion      of Preferred Series A stock                                                                                         |   |                 |   |   |          |   |      |              |   |   | (206    | )      |   |                | (206,493 | )      |          |   | 41,072  |     |   |   | 411    |   |   |   | 262,117   |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (56,035    | )      |   |   | — |   |
| Amortization      of discount                                                                                                       |   |                 |   |   |          |   | 11,931    |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (11,931    | )      |   |   | — |   |
| Cash      dividends declared:                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   |   |   |
| Common      ($0.03 per share)                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (14,859    | )      |   |   | (14,859 | ) |
| Preferred      Series B ($37.50 per share)                                                                                          |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (52,428    | )      |   |   | (52,428 | ) |
| Preferred      Series A ($63.75 per share)                                                                                          |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (25,073    | )      |   |   | (25,073 | ) |
| Recognition      of the fair value of share-based compensation                                                                      |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   | 5,128     |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   | 5,128 |   |
| Other      share-based compensation activity                                                                                        |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   | 358     |     |   |   | 4      |   |   |   | 652       |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (813       | )      |   |   | (157 | ) |
| Other                                                                                                                               |   |                 |   |   |          |   | 300       |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   | (4,059    | )        |   |   | (25    | )         |   |   | 3,703   |   |   |        |     |   |   |   | (981       | )      |   |   | (1,037 | ) |
| Balance,      end of period                                                                                                         |   |                 | 1,398  |   |          | $      | 1,320,898 |              |   |   | 363     |   |   | $                   | 362,507  |   |          |   | 715,410 |     |   | $      | 7,154  |   |   | $      | 6,723,923 |     |   |   | (940   | )         |   | $      | (11,827 | )      |   | $           | (211,842 | )      |   | $      | (2,515,707 | )      |   | $ | 5,675,106 |   |
| Nine      Months Ended September 30, 2010                                                                                           |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   |   |   |
| Balance,      beginning of period                                                                                                   |   |                 | 1,398  |   |          | $      | 1,325,008 |              |   |   | 363     |   |   | $                   | 362,507  |   |          |   | 716,741 |     |   | $      | 7,167  |   |   | $      | 6,731,796 |     |   |   | (980   | )         |   | $      | (11,465 | )      |   | $           | (156,985 | )      |   | $      | (2,922,026 | )      |   | $ | 5,336,002 |   |
| Cumulative      effect of change in accounting principle for consolidation of variable      interest entities, net of tax of $3,980 |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | (4,249   | )      |   |   | (3,462     | )      |   |   | (7,711 | ) |
| Balance,      beginning of period — as adjusted                                                                               |   |                 | 1,398  |   |          |   | 1,325,008 |              |   |   | 363     |   |   |                | 362,507  |   |          |   | 716,741 |     |   |   | 7,167  |   |   |   | 6,731,796 |     |   |   | (980   | )         |   |   | (11,465 | )      |   |        | (161,234 | )      |   |   | (2,925,488 | )      |   |   | 5,328,291 |   |
| Comprehensive      Income:                                                                                                          |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   |   |   |
| Net      income                                                                                                                     |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | 189,447    |   |   |   | 189,447 |   |
| Non-credit-related      impairment losses on debt securities not expected to be    sold                                             |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | 23,771   |   |   |   |       |   |   |   | 23,771 |   |
| Unrealized      net gains on investment securities arising during the period, net of      reclassification for net realized gains   |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | 88,428   |   |   |   |       |   |   |   | 88,428 |   |
| Unrealized      gains on cash flow hedging derivatives                                                                              |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | 17,141   |   |   |   |       |   |   |   | 17,141 |   |
| Change      in accumulated unrealized losses for pension and other post- retirement      obligations                                |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        | 3,498    |   |   |   |       |   |   |   | 3,498 |   |
| Total      comprehensive income                                                                                                     |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   | 322,285 |   |
| Issuance      of common stock                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   | 537     |     |   |   | 5      |   |   |   | 2,264     |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   | 2,269 |   |
| Amortization      of discount                                                                                                       |   |                 |   |   |          |   | 12,741    |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (12,741    | )      |   |   | — |   |
| Cash      dividends declared:                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   |   |   |
| Common      ($0.03 per share)                                                                                                       |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (21,505    | )      |   |   | (21,505 | ) |
| Preferred      Series B ($37.50 per share)                                                                                          |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (52,427    | )      |   |   | (52,427 | ) |
| Preferred      Series A ($63.75 per share)                                                                                          |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   |      |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (23,110    | )      |   |   | (23,110 | ) |
| Recognition      of the fair value of share-based compensation                                                                      |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   | 3      |   |   |   | 11,410    |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   |       |   |   |   | 11,413 |   |
| Other      share-based compensation activity                                                                                        |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   | 737     |     |   |   | 5      |   |   |   | 457       |     |   |   |   |      |   |   |    |   |   |        |     |   |   |   | (525       | )      |   |   | (63 | ) |
| Other                                                                                                                               |   |                 |   |   |          |   |      |              |   |   |    |   |   |                |     |   |          |   |    |     |   |   |   |   |   |   | (2,203    | )        |   |   | 97     |      |   |   | 2,496   |   |   |        |     |   |   |   | (43        | )      |   |   | 250 |   |
| Balance,      end of period                                                                                                         |   |                 | 1,398  |   |          | $      | 1,337,749 |              |   |   | 363     |   |   | $                   | 362,507  |   |          |   | 718,015 |     |   | $      | 7,180  |   |   | $      | 6,743,724 |     |   |   | (883   | )         |   | $      | (8,969  | )      |   | $           | (28,396  | )      |   | $      | (2,846,392 | )      |   | $ | 5,567,403 |   |

----

|                                                                                               |   | Nine Months Ended |       |
|----------------------------------------------------------------------------------------------------|--------|-----------------------------|------------|
|                                                                                               |   | September 30,          |       |
| (in thousands)                                                                                |   | 2010                        |       |   | 2009 |   |
| Operating      activities                                                                          |   |                        |       |   |   |   |
| Net      income (loss)                                                                             |   | $                           | 189,447    |   |   | $ | (2,724,492 | ) |
| Adjustments      to reconcile net income (loss) to net cash provided by operating      activities: |   |                        |       |   |   |   |   |   |
| Impairment      of goodwill                                                                        |   |                        | —    |   |   |   | 2,606,944 |   |
| Provision      for credit losses                                                                   |   |                        | 547,574    |   |   |   | 1,180,680 |   |
| Depreciation      and amortization                                                                 |   |                        | 209,070    |   |   |   | 160,473 |   |
| Change      in current and deferred income taxes                                                   |   |                        | 175,715    |   |   |   | (243,482 | ) |
| Net      sales (purchases) of trading account securities                                           |   |                        | (55,020    | ) |   |   | 818,403 |   |
| Originations      of loans held for sale                                                           |   |                        | (2,468,265 | ) |   |   | (3,907,458 | ) |
| Principal      payments on and proceeds from loans held for sale                                   |   |                        | 2,213,303  |   |   |   | 3,736,250 |   |
| Other,      net                                                                                    |   |                        | 54,292     |   |   |   | 211,230 |   |
| Net      cash provided by (used for) operating activities                                          |   |                        | 866,116    |   |   |   | 1,838,548 |   |
| Investing      activities                                                                          |   |                        |       |   |   |   |   |   |
| Increase      (decrease) in interest bearing deposits in banks                                     |   |                        | 22,754     |   |   |   | (294,238 | ) |
| Proceeds      from:                                                                                |   |                        |       |   |   |   |   |   |
| Maturities      and calls of investment securities                                                 |   |                        | 2,639,403  |   |   |   | 564,433 |   |
| Sales      of investment securities                                                                |   |                        | 3,120,777  |   |   |   | 2,836,072 |   |
| Purchases      of investment securities                                                            |   |                        | (6,610,248 | ) |   |   | (7,099,257 | ) |
| Net      proceeds from sales of loans                                                              |   |                        | 685,592    |   |   |   | 949,398 |   |
| Net      loan and lease activity, excluding sales                                                  |   |                        | (1,744,418 | ) |   |   | 1,500,544 |   |
| Purchases      of operating lease assets                                                           |   |                        | —    |   |   |   | (119 | ) |
| Proceeds      from sale of operating lease assets                                                  |   |                        | 17,585     |   |   |   | 7,647 |   |
| Purchases      of premises and equipment                                                           |   |                        | (45,951    | ) |   |   | (32,672 | ) |
| Proceeds      from sales of other real estate                                                      |   |                        | 78,073     |   |   |   | 39,733 |   |
| Other,      net                                                                                    |   |                        | 1,917      |   |   |   | 4,207 |   |
| Net      cash provided by (used for) investing activities                                          |   |                        | (1,834,516 | ) |   |   | (1,524,252 | ) |
| Financing      activities                                                                          |   |                        |       |   |   |   |   |   |
| Increase      (decrease) in deposits                                                               |   |                        | 563,474    |   |   |   | 1,895,145 |   |
| Increase      (decrease) in short-term borrowings                                                  |   |                        | 893,501    |   |   |   | (375,011 | ) |
| Maturity/redemption      of subordinated notes                                                     |   |                        | (83,870    | ) |   |   | (151,942 | ) |
| Proceeds      from Federal Home Loan Bank advances                                                 |   |                        | 450,000    |   |   |   | 206,286 |   |
| Maturity/redemption      of Federal Home Loan Bank advances                                        |   |                        | (595,536   | ) |   |   | (1,875,534 | ) |
| Proceeds      from issuance of long-term debt                                                      |   |                        | —    |   |   |   | 598,200 |   |
| Maturity/redemption      of long-term debt                                                         |   |                        | (544,250   | ) |   |   | (578,072 | ) |
| Dividends      paid on preferred stock                                                             |   |                        | (75,537    | ) |   |   | (82,084 | ) |
| Dividends      paid on common stock                                                                |   |                        | (21,437    | ) |   |   | (49,349 | ) |
| Net      proceeds from issuance of common stock                                                    |   |                        | —    |   |   |   | 1,135,662 |   |
| Other,      net                                                                                    |   |                        | (63        | ) |   |   | (157 | ) |
| Net      cash provided by (used for) financing activities                                          |   |                        | 586,282    |   |   |   | 723,144 |   |
| Increase      (decrease) in cash and cash equivalents                                              |   |                        | (382,118   | ) |   |   | 1,037,440 |   |
| Cash      and cash equivalents at beginning of period                                              |   |                        | 1,521,344  |   |   |   | 844,668 |   |
| Cash      and cash equivalents at end of period                                                    |   | $                           | 1,139,226  |   |   | $ | 1,882,108 |   |
| Supplemental      disclosures:                                                                     |   |                        |       |   |   |   |   |   |
| Income      taxes refunded                                                                         |   | $                           | 148,518    |   |   | $ | 112,232 |   |
| Interest      paid                                                                                 |   |                        | 435,272    |   |   |   | 686,077 |   |
| Non-cash      activities                                                                           |   |                        |       |   |   |   |   |   |
| Dividends      accrued, paid in subsequent quarter                                                 |   |                        | 23,373     |   |   |   | 21,820 |   |

----

----

|                                     |   | September 30, |       |   | December 31, |   |       | September 30, |   |
|------------------------------------------|--------|--------------------|------------|--------|-------------------|--------|------------|--------------------|--------|
| (in thousands)                      |   | 2010               |       |   | 2009              |   |       | 2009               |   |
| Loans      and leases:                   |   |               |       |   |              |   |       |               |   |
| Commercial      and industrial           |   | $                  | 12,424,529 |   |              | $      | 12,888,100 |               |   | $ | 12,547,221 |   |
| Commercial      real estate              |   |               | 6,912,573  |   |              |   | 7,688,827  |               |   |   | 8,714,761 |   |
| Automobile      loans                    |   |               | 5,295,705  |   |              |   | 3,144,329  |               |   |   | 2,939,223 |   |
| Automobile      leases                   |   |               | 89,491     |   |              |   | 246,265    |               |   |   | 309,248 |   |
| Home      equity                         |   |               | 7,689,420  |   |              |   | 7,562,060  |               |   |   | 7,576,458 |   |
| Residential      mortgage                |   |               | 4,511,272  |   |              |   | 4,510,347  |               |   |   | 4,467,714 |   |
| Other      consumer loans                |   |               | 577,597    |   |              |   | 750,735    |               |   |   | 749,469 |   |
| Loans      and leases                    |   |               | 37,500,587 |   |              |   | 36,790,663 |               |   |   | 37,304,094 |   |
| Allowance      for loan and lease losses |   |               | (1,336,352 | )      |              |   | (1,482,479 | )                  |   |   | (1,031,971 | ) |
| Net      loans and leases                |   | $                  | 36,164,235 |   |              | $      | 35,308,184 |               |   | $ | 36,272,123 |   |

----

|                                                  |   | Three Months Ended |    |   | Nine Months Ended |   |
|-------------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
|                                                  |   | September 30,           |    |   | September 30,          |   |
| (in thousands)                                        |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Balance,      beginning of period                     |   | $                            | — |   |                        | $      | 39,031 |   |   | $ | 35,286 |   |   | $ | — |   |
| Additions                                             |   |                         | — |   |                        |   | — |   |   |   | — |   |   |   | 39,781 |   |
| Accretion                                             |   |                         | — |   |                        |   | (2,478 | ) |   |   | (1,773 | ) |   |   | (3,228 | ) |
| Reclassification      to nonaccretable difference (1) |   |                         | — |   |                        |   | — |   |   |   | (7,460 | ) |   |   | — |   |
| Transfer      to loans held for sale                  |   |                         | — |   |                        |   | — |   |   |   | (26,053 | ) |   |   | — |   |
| Balance,      end of period                           |   | $                            | — |   |                        | $      | 36,553 |   |   | $ | — |   |   | $ | 36,553 |   |

| (1) | Result of moving loans to      nonaccrual status. |
|-----|---------------------------------------------------|

|                      |   | September 30, |    |   | December 31, |   |    | September 30, |   |
|---------------------------|--------|--------------------|---------|--------|-------------------|--------|---------|--------------------|--------|
|                      |   | 2010               |    |   | 2009              |   |    | 2009               |   |
|                      |   | Carrying           |    |   | Outstanding       |   |    | Carrying           |   |   | Outstanding |   |   | Carrying |   |   | Outstanding |   |
| (in thousands)       |   | Value              |    |   | Balance           |   |    | Value              |   |   | Balance |   |   | Value |   |   | Balance |   |
| Residential      mortgage |   | $                  | — |   |              | $      | — |               |   | $ | 373,117 |   |   | $ | 680,068 |   |   | $ | 392,516 |   |   | $ | 698,466 |   |
| Home      equity          |   |               | — |   |              |   | — |               |   |   | 70,737 |   |   |   | 810,139 |   |   |   | 72,656 |   |   |   | 820,648 |   |
| Total                     |   | $                  | — |   |              | $      | — |               |   | $ | 443,854 |   |   | $ | 1,490,207 |   |   | $ | 465,172 |   |   | $ | 1,519,114 |   |

----

|                                                         |   | September 30, 2010 |      |   | December 31, 2009 |   |      | September 30, 2009 |   |
|--------------------------------------------------------------|--------|------------------------------|-----------|--------|-----------------------------|--------|-----------|------------------------------|--------|
|                                                         |   | Amortized                    |      |   |                        |   |      | Amortized                    |   |   |   |   |   | Amortized |   |   |   |   |
|                                                         |   | Cost                         |      |   | Fair Value             |   |      | Cost                         |   |   | Fair Value |   |   | Cost |   |   | Fair Value |   |
| U.S.      Treasury                                           |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   | $                            | 49,998    |   |                        | $      | 50,334    |                         |   | $ | — |   |   | $ | — |   |   | $ | 251 |   |   | $ | 252 |   |
| 1-5      years                                               |   |                         |      |   |                        |   |      |                         |   |   | 99,735 |   |   |   | 99,154 |   |   |   | 150,731 |   |   |   | 150,785 |   |
| 6-10      years                                              |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Over      10 years                                           |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Total      U.S. Treasury                                     |   |                         | 49,998    |   |                        |   | 50,334    |                         |   |   | 99,735 |   |   |   | 99,154 |   |   |   | 150,982 |   |   |   | 151,037 |   |
| Federal      agencies — mortgage backed securities     |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      backed securities                              |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| 1-5      years                                               |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| 6-10      years                                              |   |                         | 715,725   |   |                        |   | 731,869   |                         |   |   | 692,119 |   |   |   | 688,420 |   |   |   | 544,953 |   |   |   | 547,873 |   |
| Over      10 years                                           |   |                         | 3,825,377 |   |                        |   | 3,951,671 |                         |   |   | 2,752,317 |   |   |   | 2,791,688 |   |   |   | 2,996,736 |   |   |   | 3,046,139 |   |
| Total      mortgage-backed Federal agencies                  |   |                         | 4,541,102 |   |                        |   | 4,683,540 |                         |   |   | 3,444,436 |   |   |   | 3,480,108 |   |   |   | 3,541,689 |   |   |   | 3,594,012 |   |
| Temporary      Liquidity Guarantee Program (TLGP) securities |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   |                         | 50,148    |   |                        |   | 50,564    |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| 1-5      years                                               |   |                         | 527,581   |   |                        |   | 530,350   |                         |   |   | 258,672 |   |   |   | 260,388 |   |   |   | 311,414 |   |   |   | 312,621 |   |
| 6-10      years                                              |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Over      10 years                                           |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Total      TLGP securities                                   |   |                         | 577,729   |   |                        |   | 580,914   |                         |   |   | 258,672 |   |   |   | 260,388 |   |   |   | 311,414 |   |   |   | 312,621 |   |
| Other      agencies                                          |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   |                         | 114,396   |   |                        |   | 115,200   |                         |   |   | 159,988 |   |   |   | 162,518 |   |   |   | 129,023 |   |   |   | 131,613 |   |
| 1-5      years                                               |   |                         | 1,890,250 |   |                        |   | 1,903,181 |                         |   |   | 2,556,213 |   |   |   | 2,555,782 |   |   |   | 2,380,213 |   |   |   | 2,390,314 |   |
| 6-10      years                                              |   |                         | 13,232    |   |                        |   | 13,794    |                         |   |   | 8,614 |   |   |   | 8,703 |   |   |   | 7,116 |   |   |   | 7,343 |   |
| Over      10 years                                           |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Total      other Federal agencies                            |   |                         | 2,017,878 |   |                        |   | 2,032,175 |                         |   |   | 2,724,815 |   |   |   | 2,727,003 |   |   |   | 2,516,352 |   |   |   | 2,529,270 |   |
| Total      U.S. Government backed agencies                   |   |                         | 7,186,707 |   |                        |   | 7,346,963 |                         |   |   | 6,527,658 |   |   |   | 6,566,653 |   |   |   | 6,520,437 |   |   |   | 6,586,940 |   |
| Municipal      securities                                    |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| 1-5      years                                               |   |                         | 61,488    |   |                        |   | 63,329    |                         |   |   | 6,050 |   |   |   | 6,123 |   |   |   | 6,050 |   |   |   | 6,094 |   |
| 6-10      years                                              |   |                         | 67,297    |   |                        |   | 70,466    |                         |   |   | 54,445 |   |   |   | 58,037 |   |   |   | 58,317 |   |   |   | 62,662 |   |
| Over      10 years                                           |   |                         | 230,485   |   |                        |   | 234,077   |                         |   |   | 57,952 |   |   |   | 60,625 |   |   |   | 65,206 |   |   |   | 68,838 |   |
| Total      municipal securities                              |   |                         | 359,270   |   |                        |   | 367,872   |                         |   |   | 118,447 |   |   |   | 124,785 |   |   |   | 129,573 |   |   |   | 137,594 |   |
| Private      label CMO                                       |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| 1-5      years                                               |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| 6-10      years                                              |   |                         | 13,004    |   |                        |   | 13,424    |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Over      10 years                                           |   |                         | 282,639   |   |                        |   | 262,800   |                         |   |   | 534,377 |   |   |   | 477,319 |   |   |   | 562,104 |   |   |   | 475,285 |   |
| Total      private label CMO                                 |   |                         | 295,643   |   |                        |   | 276,224   |                         |   |   | 534,377 |   |   |   | 477,319 |   |   |   | 562,104 |   |   |   | 475,285 |   |
| Asset      backed securities (1)                             |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   |                         | 40,000    |   |                        |   | 40,115    |                         |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| 1-5      years                                               |   |                         | 657,980   |   |                        |   | 664,940   |                         |   |   | 352,850 |   |   |   | 353,114 |   |   |   | 147,711 |   |   |   | 148,040 |   |
| 6-10      years                                              |   |                         | 273,246   |   |                        |   | 274,611   |                         |   |   | 256,783 |   |   |   | 262,826 |   |   |   | 235,419 |   |   |   | 244,549 |   |
| Over      10 years                                           |   |                         | 349,527   |   |                        |   | 197,958   |                         |   |   | 518,841 |   |   |   | 364,376 |   |   |   | 580,062 |   |   |   | 423,790 |   |
| Total      asset-backed securities                           |   |                         | 1,320,753 |   |                        |   | 1,177,624 |                         |   |   | 1,128,474 |   |   |   | 980,316 |   |   |   | 963,192 |   |   |   | 816,379 |   |
| Other                                                        |   |                         |      |   |                        |   |      |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Under      1 year                                            |   |                         | 300       |   |                        |   | 305       |                         |   |   | 2,250 |   |   |   | 2,250 |   |   |   | 2,250 |   |   |   | 2,250 |   |
| 1-5      years                                               |   |                         | 187,877   |   |                        |   | 189,179   |                         |   |   | 4,656 |   |   |   | 4,798 |   |   |   | 4,657 |   |   |   | 4,790 |   |
| 6-10      years                                              |   |                         | 1,205     |   |                        |   | 1,336     |                         |   |   | 1,104 |   |   |   | 1,166 |   |   |   | 1,104 |   |   |   | 1,186 |   |
| Over      10 years                                           |   |                         | —   |   |                        |   | —   |                         |   |   | — |   |   |   | — |   |   |   | 64 |   |   |   | 193 |   |
| Non-marketable      equity securities                        |   |                         | 310,142   |   |                        |   | 310,142   |                         |   |   | 376,640 |   |   |   | 376,640 |   |   |   | 427,772 |   |   |   | 427,772 |   |
| Marketable      equity securities                            |   |                         | 54,649    |   |                        |   | 53,913    |                         |   |   | 54,482 |   |   |   | 53,987 |   |   |   | 51,135 |   |   |   | 50,761 |   |
| Total      other                                             |   |                         | 554,173   |   |                        |   | 554,875   |                         |   |   | 439,132 |   |   |   | 438,841 |   |   |   | 486,982 |   |   |   | 486,952 |   |
| Total      available-for-sale and other securities           |   | $                            | 9,716,546 |   |                        | $      | 9,723,558 |                         |   | $ | 8,748,088 |   |   | $ | 8,587,914 |   |   | $ | 8,662,288 |   |   | $ | 8,503,150 |   |

| (1) | Amounts at September 30, 2010 and      December 31, 2009 include automobile asset backed securities with a fair      value of $563.6 million and $309.4 million, respectively which meet the      eligibility requirements for the Term Asset-Backed Securities Loan      Facility, or “TALF,” administered by the Federal Reserve Bank of New York.      Amounts at December 31, 2009 include securities with a fair value of      $161.0 million backed by student loans with a minimum 97% government      guarantee. |
|-----|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

|                                               |   |      |      |   | Unrealized |   |    |   |   |
|----------------------------------------------------|--------|-----------|-----------|--------|------------|--------|---------|--------|--------|
|                                               |   | Amortized |      |   | Gross      |   |    | Gross  |   |   | Fair |   |
| (in thousands)                                |   | Cost      |      |   | Gains      |   |    | Losses |   |   | Value |   |
| September      30, 2010                            |   |      |      |   |       |   |    |   |   |   |   |   |
| U.S.      Treasury                                 |   | $         | 49,998    |   |       | $      | 336     |   |   | $ | — |   |   | $ | 50,334 |   |
| Federal      Agencies                              |   |      |      |   |       |   |    |   |   |   |   |   |   |   |   |   |
| Mortgage-backed      securities                    |   |      | 4,541,102 |   |       |   | 142,537 |   |   |   | (99 | ) |   |   | 4,683,540 |   |
| TLGP      securities                               |   |      | 577,729   |   |       |   | 3,185   |   |   |   | — |   |   |   | 580,914 |   |
| Other      agencies                                |   |      | 2,017,878 |   |       |   | 14,420  |   |   |   | (123 | ) |   |   | 2,032,175 |   |
| Total      U.S. Government backed securities       |   |      | 7,186,707 |   |       |   | 160,478 |   |   |   | (222 | ) |   |   | 7,346,963 |   |
| Municipal      securities                          |   |      | 359,270   |   |       |   | 8,776   |   |   |   | (174 | ) |   |   | 367,872 |   |
| Private      label CMO                             |   |      | 295,643   |   |       |   | 1,177   |   |   |   | (20,596 | ) |   |   | 276,224 |   |
| Asset      backed securities                       |   |      | 1,320,753 |   |       |   | 8,928   |   |   |   | (152,057 | ) |   |   | 1,177,624 |   |
| Other      securities                              |   |      | 554,173   |   |       |   | 1,522   |   |   |   | (820 | ) |   |   | 554,875 |   |
| Total      available-for-sale and other securities |   | $         | 9,716,546 |   |       | $      | 180,881 |   |   | $ | (173,869 | ) |   | $ | 9,723,558 |   |

|                                               |   |      |      |   | Unrealized |   |    |   |   |
|----------------------------------------------------|--------|-----------|-----------|--------|------------|--------|---------|--------|--------|
|                                               |   | Amortized |      |   | Gross      |   |    | Gross  |   |   | Fair |   |
| (in thousands)                                |   | Cost      |      |   | Gains      |   |    | Losses |   |   | Value |   |
| December      31, 2009                             |   |      |      |   |       |   |    |   |   |   |   |   |
| U.S.      Treasury                                 |   | $         | 99,735    |   |       | $      | — |   |   | $ | (581 | ) |   | $ | 99,154 |   |
| Federal      Agencies                              |   |      |      |   |       |   |    |   |   |   |   |   |   |   |   |   |
| Mortgage-backed      securities                    |   |      | 3,444,436 |   |       |   | 44,835  |   |   |   | (9,163 | ) |   |   | 3,480,108 |   |
| TLGP      securities                               |   |      | 258,672   |   |       |   | 2,037   |   |   |   | (321 | ) |   |   | 260,388 |   |
| Other      agencies                                |   |      | 2,724,815 |   |       |   | 6,346   |   |   |   | (4,158 | ) |   |   | 2,727,003 |   |
| Total      U.S. Government backed securities       |   |      | 6,527,658 |   |       |   | 53,218  |   |   |   | (14,223 | ) |   |   | 6,566,653 |   |
| Municipal      securities                          |   |      | 118,447   |   |       |   | 6,424   |   |   |   | (86 | ) |   |   | 124,785 |   |
| Private      label CMO                             |   |      | 534,377   |   |       |   | 99      |   |   |   | (57,157 | ) |   |   | 477,319 |   |
| Asset      backed securities                       |   |      | 1,128,474 |   |       |   | 7,709   |   |   |   | (155,867 | ) |   |   | 980,316 |   |
| Other      securities                              |   |      | 439,132   |   |       |   | 296     |   |   |   | (587 | ) |   |   | 438,841 |   |
| Total      available-for-sale and other securities |   | $         | 8,748,088 |   |       | $      | 67,746  |   |   | $ | (227,920 | ) |   | $ | 8,587,914 |   |

----

|                                               |   |      |      |   | Unrealized |   |    |   |   |
|----------------------------------------------------|--------|-----------|-----------|--------|------------|--------|---------|--------|--------|
|                                               |   | Amortized |      |   | Gross      |   |    | Gross  |   |   | Fair |   |
| (in thousands)                                |   | Cost      |      |   | Gains      |   |    | Losses |   |   | Value |   |
| September      30, 2009                            |   |      |      |   |       |   |    |   |   |   |   |   |
| U.S.      Treasury                                 |   | $         | 150,982   |   |       | $      | 55      |   |   | $ | — |   |   | $ | 151,037 |   |
| Federal      Agencies                              |   |      |      |   |       |   |    |   |   |   |   |   |   |   |   |   |
| Mortgage-backed      securities                    |   |      | 3,541,689 |   |       |   | 55,894  |   |   |   | (3,571 | ) |   |   | 3,594,012 |   |
| TLGP      securities                               |   |      | 311,414   |   |       |   | 1,207   |   |   |   | — |   |   |   | 312,621 |   |
| Other      agencies                                |   |      | 2,516,352 |   |       |   | 13,195  |   |   |   | (277 | ) |   |   | 2,529,270 |   |
| Total      U.S. Government backed securities       |   |      | 6,520,437 |   |       |   | 70,351  |   |   |   | (3,848 | ) |   |   | 6,586,940 |   |
| Municipal      securities                          |   |      | 129,573   |   |       |   | 8,036   |   |   |   | (15 | ) |   |   | 137,594 |   |
| Private      label CMO                             |   |      | 562,104   |   |       |   | — |   |   |   | (86,819 | ) |   |   | 475,285 |   |
| Asset      backed securities                       |   |      | 963,192   |   |       |   | 15,278  |   |   |   | (162,091 | ) |   |   | 816,379 |   |
| Other      securities                              |   |      | 486,982   |   |       |   | 345     |   |   |   | (375 | ) |   |   | 486,952 |   |
| Total      available-for-sale and other securities |   | $         | 8,662,288 |   |       | $      | 94,010  |   |   | $ | (253,148 | ) |   | $ | 8,503,150 |   |

|                                         |   | Less than 12 Months |    |   | Over 12 Months |   |    | Total  |   |
|----------------------------------------------|--------|------------------------------------|---------|--------|--------------------------|--------|---------|--------|--------|
|                                         |   | Fair                               |    |   | Unrealized               |   |    | Fair   |   |   | Unrealized |   |   | Fair |   |   | Unrealized |   |
| (in thousands )                    |   | Value                              |    |   | Losses                   |   |    | Value  |   |   | Losses |   |   | Value |   |   | Losses |   |
| September      30, 2010                      |   |                               |    |   |                     |   |    |   |   |   |   |   |   |   |   |   |   |   |
| U.S.      Treasury                           |   | $                                  | — |   |                     | $      | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |
| Federal      Agencies                        |   |                               |    |   |                     |   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed      securities              |   |                               | 49,491  |   |                     |   | (99     | )      |   |   | — |   |   |   | — |   |   |   | 49,491 |   |   |   | (99 | ) |
| TLGP      securities                         |   |                               | — |   |                     |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Other      agencies                          |   |                               | 249,879 |   |                     |   | (121    | )      |   |   | 502 |   |   |   | (2 | ) |   |   | 250,381 |   |   |   | (123 | ) |
| Total      U.S. Government backed securities |   |                               | 299,370 |   |                     |   | (220    | )      |   |   | 502 |   |   |   | (2 | ) |   |   | 299,872 |   |   |   | (222 | ) |
| Municipal      securities                    |   |                               | 23,621  |   |                     |   | (168    | )      |   |   | 3,814 |   |   |   | (6 | ) |   |   | 27,435 |   |   |   | (174 | ) |
| Private      label CMO                       |   |                               | — |   |                     |   | — |   |   |   | 172,450 |   |   |   | (20,596 | ) |   |   | 172,450 |   |   |   | (20,596 | ) |
| Asset      backed securities                 |   |                               | 79,753  |   |                     |   | (391    | )      |   |   | 179,729 |   |   |   | (151,666 | ) |   |   | 259,482 |   |   |   | (152,057 | ) |
| Other      securities                        |   |                               | 64,499  |   |                     |   | (645    | )      |   |   | 459 |   |   |   | (175 | ) |   |   | 64,958 |   |   |   | (820 | ) |
| Total      temporarily impaired securities   |   | $                                  | 467,243 |   |                     | $      | (1,424  | )      |   | $ | 356,954 |   |   | $ | (172,445 | ) |   | $ | 824,197 |   |   | $ | (173,869 | ) |

|                                         |   | Less than 12 Months |      |   | Over 12 Months |   |    | Total  |   |
|----------------------------------------------|--------|------------------------------------|-----------|--------|--------------------------|--------|---------|--------|--------|
|                                         |   | Fair                               |      |   | Unrealized               |   |    | Fair   |   |   | Unrealized |   |   | Fair |   |   | Unrealized |   |
| (in thousands )                    |   | Value                              |      |   | Losses                   |   |    | Value  |   |   | Losses |   |   | Value |   |   | Losses |   |
| December      31, 2009                       |   |                               |      |   |                     |   |    |   |   |   |   |   |   |   |   |   |   |   |
| U.S.      Treasury                           |   | $                                  | 99,154    |   |                     | $      | (581    | )      |   | $ | — |   |   | $ | — |   |   | $ | 99,154 |   |   | $ | (581 | ) |
| Federal      Agencies                        |   |                               |      |   |                     |   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed      securities              |   |                               | 1,324,960 |   |                     |   | (9,163  | )      |   |   | — |   |   |   | — |   |   |   | 1,324,960 |   |   |   | (9,163 | ) |
| TLGP      securities                         |   |                               | 49,675    |   |                     |   | (321    | )      |   |   | — |   |   |   | — |   |   |   | 49,675 |   |   |   | (321 | ) |
| Other      agencies                          |   |                               | 1,443,309 |   |                     |   | (4,081  | )      |   |   | 6,475 |   |   |   | (77 | ) |   |   | 1,449,784 |   |   |   | (4,158 | ) |
| Total      U.S. Government backed securities |   |                               | 2,917,098 |   |                     |   | (14,146 | )      |   |   | 6,475 |   |   |   | (77 | ) |   |   | 2,923,573 |   |   |   | (14,223 | ) |
| Municipal      securities                    |   |                               | 3,993     |   |                     |   | (7      | )      |   |   | 3,741 |   |   |   | (79 | ) |   |   | 7,734 |   |   |   | (86 | ) |
| Private      label CMO                       |   |                               | 15,280    |   |                     |   | (3,831  | )      |   |   | 452,439 |   |   |   | (53,326 | ) |   |   | 467,719 |   |   |   | (57,157 | ) |
| Asset      backed securities                 |   |                               | 236,451   |   |                     |   | (8,822  | )      |   |   | 207,581 |   |   |   | (147,045 | ) |   |   | 444,032 |   |   |   | (155,867 | ) |
| Other      securities                        |   |                               | 39,413    |   |                     |   | (372    | )      |   |   | 410 |   |   |   | (215 | ) |   |   | 39,823 |   |   |   | (587 | ) |
| Total      temporarily impaired securities   |   | $                                  | 3,212,235 |   |                     | $      | (27,178 | )      |   | $ | 670,646 |   |   | $ | (200,742 | ) |   | $ | 3,882,881 |   |   | $ | (227,920 | ) |

----

|                                         |   | Less than 12 Months |      |   | Over 12 Months |   |    | Total  |   |
|----------------------------------------------|--------|------------------------------------|-----------|--------|--------------------------|--------|---------|--------|--------|
|                                         |   | Fair                               |      |   | Unrealized               |   |    | Fair   |   |   | Unrealized |   |   | Fair |   |   | Unrealized |   |
| (in thousands )                    |   | Value                              |      |   | Losses                   |   |    | Value  |   |   | Losses |   |   | Value |   |   | Losses |   |
| September      30, 2009                      |   |                               |      |   |                     |   |    |   |   |   |   |   |   |   |   |   |   |   |
| U.S.      Treasury                           |   | $                                  | 50,738    |   |                     | $      | — |   |   | $ | — |   |   | $ | — |   |   | $ | 50,738 |   |   | $ | — |   |
| Federal      Agencies                        |   |                               |      |   |                     |   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed      securities              |   |                               | 496,255   |   |                     |   | (3,571  | )      |   |   | — |   |   |   | — |   |   |   | 496,255 |   |   |   | (3,571 | ) |
| TLGP      securities                         |   |                               | —   |   |                     |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Other      agencies                          |   |                               | 274,587   |   |                     |   | (260    | )      |   |   | 3,124 |   |   |   | (17 | ) |   |   | 277,711 |   |   |   | (277 | ) |
| Total      U.S. Government backed securities |   |                               | 821,580   |   |                     |   | (3,831  | )      |   |   | 3,124 |   |   |   | (17 | ) |   |   | 824,704 |   |   |   | (3,848 | ) |
| Municipal      securities                    |   |                               | —   |   |                     |   | — |   |   |   | 3,805 |   |   |   | (15 | ) |   |   | 3,805 |   |   |   | (15 | ) |
| Private      label CMO                       |   |                               | 16,922    |   |                     |   | (2,514  | )      |   |   | 458,363 |   |   |   | (84,305 | ) |   |   | 475,285 |   |   |   | (86,819 | ) |
| Asset      backed securities                 |   |                               | 158,909   |   |                     |   | (1,697  | )      |   |   | 207,678 |   |   |   | (160,394 | ) |   |   | 366,587 |   |   |   | (162,091 | ) |
| Other      securities                        |   |                               | 38,671    |   |                     |   | (156    | )      |   |   | 431 |   |   |   | (219 | ) |   |   | 39,102 |   |   |   | (375 | ) |
| Total      temporarily impaired securities   |   | $                                  | 1,036,082 |   |                     | $      | (8,198  | )      |   | $ | 673,401 |   |   | $ | (244,950 | ) |   | $ | 1,709,483 |   |   | $ | (253,148 | ) |

|                                                                    |   | Three Months Ended |    |   | Nine Months Ended |   |
|-------------------------------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
|                                                                    |   | September 30,           |    |   | September 30,          |   |
| (in thousands)                                                     |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Gross      gains on sales of securities                                 |   | $                            | 7,930   |   |                        | $      | 16,504 |   |   | $ | 22,811 |   |   | $ | 45,011 |   |
| Gross      (losses) on sales of securities                              |   |                         | (5,509  | )      |                        |   | (296 | ) |   |   | (10,980 | ) |   |   | (10,552 | ) |
| Net      gain on sales of securities                                    |   |                         | 2,421   |   |                        |   | 16,208 |   |   |   | 11,831 |   |   |   | 34,459 |   |
| Other-than-temporary      impairment recorded — pre adoption (1)  |   |                         | — |   |                        |   | — |   |   |   | — |   |   |   | (3,938 | ) |
| Other-than-temporary      impairment recorded — post adoption (1) |   |                         | (2,717  | )      |                        |   | (18,582 | ) |   |   | (12,002 | ) |   |   | (38,168 | ) |
| Net      other-than-temporary impairment recorded                       |   |                         | (2,717  | )      |                        |   | (18,582 | ) |   |   | (12,002 | ) |   |   | (42,106 | ) |
| Total      securities gain (loss)                                       |   | $                            | (296    | )      |                        | $      | (2,374 | ) |   | $ | (171 | ) |   | $ | (7,647 | ) |

----

|                                                          |   | Three Months Ended September 30, |   |
|---------------------------------------------------------------|--------|------------------------------------------------------|--------|
|                                                          |   | Alt-A                                                |   |   | Pooled |   |   | Private |   |   |   |   |
| (in thousands)                                           |   | Mortgage-backed                                      |   |   | Trust-Preferred |   |   | Label CMO |   |   | Total |   |
| 2010                                                          |   |                                                 |   |   |   |   |   |   |   |   |   |   |
| Total      OTTI recoveries (losses) (unrealized and realized) |   | $                                                    | 1,112  |   |   | $ | 18,877 |   |   | $ | 7,786 |   |   | $ | 27,775 |   |
| Unrealized      OTTI recognized in OCI                        |   |                                                 | (1,472 | ) |   |   | (19,075 | ) |   |   | (9,945 | ) |   |   | (30,492 | ) |
| Net      impairment losses recognized in earnings             |   | $                                                    | (360   | ) |   | $ | (198 | ) |   | $ | (2,159 | ) |   | $ | (2,717 | ) |
|                                                          |   |                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2009                                                          |   |                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total      OTTI recoveries (losses) (unrealized and realized) |   | $                                                    | (8,345 | ) |   | $ | (38,551 | ) |   | $ | (6,411 | ) |   | $ | (53,307 | ) |
| Unrealized      OTTI recognized in OCI                        |   |                                                 | 6,062  |   |   |   | 23,986 |   |   |   | 4,677 |   |   |   | 34,725 |   |
| Net      impairment losses recognized in earnings             |   | $                                                    | (2,283 | ) |   | $ | (14,565 | ) |   | $ | (1,734 | ) |   | $ | (18,582 | ) |

|                                                          |   | Nine Months Ended September 30, |    |
|---------------------------------------------------------------|--------|-----------------------------------------------------|---------|
|                                                          |   | Alt-A                                               |    |   | Pooled |   |   | Private |   |   |   |   |
| (in thousands)                                           |   | Mortgage-backed                                     |    |   | Trust-Preferred |   |   | Label CMO |   |   | Total |   |
| 2010                                                          |   |                                                |    |   |   |   |   |   |   |   |   |   |
| Total      OTTI recoveries (losses) (unrealized and realized) |   | $                                                   | (3,065  | ) |   | $ | 21,229 |   |   | $ | 6,404 |   |   | $ | 24,568 |   |
| Unrealized      OTTI recognized in OCI                        |   |                                                | 1,503   |   |   |   | (24,643 | ) |   |   | (13,430 | ) |   |   | (36,570 | ) |
| Net      impairment losses recognized in earnings             |   | $                                                   | (1,562  | ) |   | $ | (3,414 | ) |   | $ | (7,026 | ) |   | $ | (12,002 | ) |
|                                                          |   |                                                |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2009      (1)                                                 |   |                                                |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total      OTTI recoveries (losses) (unrealized and realized) |   | $                                                   | (14,325 | ) |   | $ | (107,206 | ) |   | $ | (19,890 | ) |   | $ | (141,421 | ) |
| Unrealized      OTTI recognized in OCI                        |   |                                                | 6,161   |   |   |   | 80,187 |   |   |   | 16,905 |   |   |   | 103,253 |   |
| Net      impairment losses recognized in earnings             |   | $                                                   | (8,164  | ) |   | $ | (27,019 | ) |   | $ | (2,985 | ) |   | $ | (38,168 | ) |

| (1) | Huntington adopted the current      other-than-temporary impairment provisions of ASC Topic 320 on April 1,      2009. |
|-----|------------------------------------------------------------------------------------------------------------------------|

----

|                                       |   | Three Months Ended September 30, |    |
|--------------------------------------------|--------|------------------------------------------------------|---------|
|                                       |   | Alt-A                                                |    |   | Pooled |   |   | Private |   |   |   |   |
| (in thousands)                        |   | Mortgage-backed                                      |    |   | Trust-Preferred |   |   | Label CMO |   |   | Total |   |
| 2010                                       |   |                                                 |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance,      beginning of period          |   | $                                                    | 9,161   |   |   | $ | 87,924 |   |   | $ | 21,245 |   |   | $ | 118,330 |   |
| Reductions      from sales                 |   |                                                 | (618    | ) |   |   | — |   |   |   | (8,605 | ) |   |   | (9,223 | ) |
| Credit      losses not previous recognized |   |                                                 | — |   |   |   | — |   |   |   | 675 |   |   |   | 675 |   |
| Change      in expected cash flows         |   |                                                 | (854    | ) |   |   | (24,357 | ) |   |   | (2,786 | ) |   |   | (27,997 | ) |
| Additional credit losses                   |   |                                                 | — |   |   |   | 5,282 |   |   |   | 771 |   |   |   | 6,053 |   |
| Balance,      end of period                |   | $                                                    | 7,689   |   |   | $ | 68,849 |   |   | $ | 11,300 |   |   | $ | 87,838 |   |
|                                       |   |                                                 |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2009                                       |   |                                                 |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance,      beginning of period          |   | $                                                    | 99      |   |   | $ | 56,201 |   |   | $ | 12,228 |   |   | $ | 68,528 |   |
| Credit      losses not previous recognized |   |                                                 | 6,160   |   |   |   | 28,212 |   |   |   | 5,245 |   |   |   | 39,617 |   |
| Change      in expected cash flows         |   |                                                 | (99     | ) |   |   | (4,226 | ) |   |   | (567 | ) |   |   | (4,892 | ) |
| Additional credit losses                   |   |                                                 | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Balance,      end of period                |   | $                                                    | 6,160   |   |   | $ | 80,187 |   |   | $ | 16,906 |   |   | $ | 103,253 |   |

|                                       |   | Nine Months Ended September 30, |    |
|--------------------------------------------|--------|-----------------------------------------------------|---------|
|                                       |   | Alt-A                                               |    |   | Pooled |   |   | Private |   |   |   |   |
| (in thousands)                        |   | Mortgage-backed                                     |    |   | Trust-Preferred |   |   | Label CMO |   |   | Total |   |
| 2010                                       |   |                                                |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance,      beginning of period          |   | $                                                   | 6,186   |   |   | $ | 93,491 |   |   | $ | 24,731 |   |   | $ | 124,408 |   |
| Reductions      from sales                 |   |                                                | (618    | ) |   |   | — |   |   |   | (8,605 | ) |   |   | (9,223 | ) |
| Credit      losses not previous recognized |   |                                                | 3,972   |   |   |   | — |   |   |   | 5,612 |   |   |   | 9,584 |   |
| Change      in expected cash flows         |   |                                                | (2,170  | ) |   |   | (31,921 | ) |   |   | (11,566 | ) |   |   | (45,657 | ) |
| Additional credit losses                   |   |                                                | 319     |   |   |   | 7,279 |   |   |   | 1,128 |   |   |   | 8,726 |   |
| Balance,      end of period                |   | $                                                   | 7,689   |   |   | $ | 68,849 |   |   | $ | 11,300 |   |   | $ | 87,838 |   |
|                                       |   |                                                |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2009      (1)                              |   |                                                |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance,      beginning of period          |   | $                                                   | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |
| Credit      losses not previous recognized |   |                                                | 6,259   |   |   |   | 84,413 |   |   |   | 17,473 |   |   |   | 108,145 |   |
| Change      in expected cash flows         |   |                                                | (99     | ) |   |   | (4,226 | ) |   |   | (567 | ) |   |   | (4,892 | ) |
| Additional credit losses                   |   |                                                | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Balance,      end of period                |   | $                                                   | 6,160   |   |   | $ | 80,187 |   |   | $ | 16,906 |   |   | $ | 103,253 |   |

| (1) | Huntington adopted the current      other-than-temporary impairment provisions of ASC Topic 320 on      April 1, 2009. |
|-----|-----------------------------------------------------------------------------------------------------------------------------|

----

|                                                |   | Three Months Ended |    |   | Nine Months Ended |   |
|-----------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
| Fair Value Method                         |   | September 30,           |    |   | September 30,          |   |
| (in thousands)                                      |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Fair      value, beginning of period                |   | $                            | 132,405 |   |                        | $      | 196,932 |   |   | $ | 176,426 |   |   | $ | 167,438 |   |
| New      servicing assets created                   |   |                         | — |   |                        |   | — |   |   |   | — |   |   |   | 23,074 |   |
| Change      in fair value during the period due to: |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Time      decay (1)                                 |   |                         | (1,088  | )      |                        |   | (1,836 | ) |   |   | (4,295 | ) |   |   | (5,164 | ) |
| Payoffs      (2)                                    |   |                         | (9,158  | )      |                        |   | (7,295 | ) |   |   | (22,835 | ) |   |   | (30,603 | ) |
| Changes      in valuation inputs or assumptions (3) |   |                         | (10,004 | )      |                        |   | (17,348 | ) |   |   | (37,141 | ) |   |   | 18,814 |   |
| Other changes                                       |   |                         | — |   |                        |   | — |   |   |   | — |   |   |   | (3,106 | ) |
| Fair value, end of period                           |   | $                            | 112,155 |   |                        | $      | 170,453 |   |   | $ | 112,155 |   |   | $ | 170,453 |   |

|                                   |   | Three Months Ended |   |   | Nine Months Ended |   |
|----------------------------------------|--------|------------------------------|--------|--------|-----------------------------|--------|
| Amortization Method               |   | September 30,           |   |   | September 30,          |   |
| (in thousands)                         |   | 2010                         |   |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Carrying      value, beginning of year |   | $                            | 46,733 |   |                        | $      | 22,350 |   |   | $ | 38,165 |   |   | $ | — |   |
| New      servicing assets created      |   |                         | 7,506  |   |                        |   | 9,086 |   |   |   | 24,247 |   |   |   | 31,530 |   |
| Impairment      charge                 |   |                         | (2,043 | )      |                        |   | — |   |   |   | (6,899 | ) |   |   | — |   |
| Amortization and other                 |   |                         | (2,757 | )      |                        |   | (919 | ) |   |   | (6,074 | ) |   |   | (1,013 | ) |
| Carrying value, end of    period       |   | $                            | 49,439 |   |                        | $      | 30,517 |   |   | $ | 49,439 |   |   | $ | 30,517 |   |
| Fair value, end of period              |   | $                            | 50,832 |   |                        | $      | 32,182 |   |   | $ | 50,832 |   |   | $ | 32,182 |   |

|                                              |         |         |         |         |         | Decline in fair value due to |   |
|---------------------------------------------------|--------------|--------------|--------------|--------------|--------------|-------------------------------------------------------|--------|
|                                              |         |         |         |         |         | 10%                                                   |   |   | 20% |   |
|                                         |    |    |    |    |    | adverse                                               |   |   | adverse |   |
| (in thousands)                               |         | Actual       |         |         | change       |                                                  |   | change |   |
| Constant      pre-payment rate                    |         |         | 16.56        | %            |         | $                                                     | (6,469 | ) |   | $ | (12,464 | ) |
| Spread      over forward interest rate swap rates |         | 515          | bps          |         |         | (2,351                                                | )      |   |   | (4,702 | ) |

----

|                                                    |   | Three Months Ended |    |   | Nine Months Ended |   |
|---------------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
|                                                    |   | September 30,           |    |   | September 30,          |   |
| (in thousands)                                     |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Carrying value, beginning of period |   | $                            | 373     |   |                        | $      | 17,423 |   |   | $ | 12,912 |   |   | $ | 1,656 |   |
| New      servicing assets created                       |   |                         | — |   |                        |   | — |   |   |   | — |   |   |   | 19,538 |   |
| Amortization and other (1)                              |   |                         | (228    | )      |                        |   | (2,391 | ) |   |   | (12,767 | ) |   |   | (6,162 | ) |
| Carrying value, end of    period                        |   | $                            | 145     |   |                        | $      | 15,032 |   |   | $ | 145 |   |   | $ | 15,032 |   |
| Fair value, end of period                               |   | $                            | 387     |   |                        | $      | 16,472 |   |   | $ | 387 |   |   | $ | 16,472 |   |

|                              |   | Retail & |    |   |       |   |    |             |   |   |    |   |   |   |      |   |         |       |   |
|-----------------------------------|--------|-------------------|---------|--------|------------|--------|---------|------------------|--------|--------|---------|--------|--------|--------|-----------|--------|--------------|------------|--------|
|                              |   | Business          |    |   | Commercial |   |    | Commercial       |   |   |    |   |   |   | Treasury/ |   |         | Huntington |   |
| (in thousands)               |   | Banking           |    |   | Banking    |   |    | Real Estate |   |   | PFG     |   |   | Other  |      |   | Consolidated |       |
| Balance,      beginning of period |   | $                 | 310,138 |   |       | $      | 5,008   |             |   | $      | — |   |   | $      | 124,283   |   |         | $          | 4,839  |   |   | $ | 444,268 |   |
| Other adjustments                 |   |              | — |   |       |   | — |             |   |   | — |   |   |   | —   |   |         |       |   |   |   |   | — |   |
| Balance,      end of period       |   | $                 | 310,138 |   |       | $      | 5,008   |             |   | $      | — |   |   | $      | 124,283   |   |         | $          | 4,839  |   |   | $ | 444,268 |   |

----

|                               |   | Gross    |    |   |         |   |     |     | Net    |   |
|------------------------------------|--------|----------|---------|--------|--------------|--------|----------|----------|--------|--------|
|                               |   | Carrying |    |   | Accumulated  |   |     | Carrying |   |
| (in thousands)                     |   | Amount   |    |   | Amortization |   |     | Value    |   |
|                               |   |     |    |   |         |   |     |     |   |   |   |   |
| September 30,      2010       |   |     |    |   |         |   |     |     |   |   |   |   |
| Core      deposit intangible       |   | $        | 376,846 |   |         | $      | (206,658 | )        |   | $      | 170,188 |   |
| Customer      relationship         |   |     | 104,574 |   |         |   | (32,579  | )        |   |   | 71,995 |   |
| Other                              |   |     | 25,164  |   |         |   | (23,681  | )        |   |   | 1,483 |   |
| Total      other intangible assets |   | $        | 506,584 |   |         | $      | (262,918 | )        |   | $      | 243,666 |   |
|                               |   |     |    |   |         |   |     |     |   |   |   |   |
| December 31,      2009        |   |     |    |   |         |   |     |     |   |   |   |   |
| Core      deposit intangible       |   | $        | 376,846 |   |         | $      | (168,651 | )        |   | $      | 208,195 |   |
| Customer      relationship         |   |     | 104,574 |   |         |   | (26,000  | )        |   |   | 78,574 |   |
| Other                              |   |     | 26,465  |   |         |   | (24,136  | )        |   |   | 2,329 |   |
| Total      other intangible assets |   | $        | 507,885 |   |         | $      | (218,787 | )        |   | $      | 289,098 |   |
|                               |   |     |    |   |         |   |     |     |   |   |   |   |
| September 30,      2009       |   |     |    |   |         |   |     |     |   |   |   |   |
| Core      deposit intangible       |   | $        | 373,300 |   |         | $      | (154,158 | )        |   | $      | 219,142 |   |
| Customer      relationship         |   |     | 104,574 |   |         |   | (23,710  | )        |   |   | 80,864 |   |
| Other                              |   |     | 25,164  |   |         |   | (22,558  | )        |   |   | 2,606 |   |
| Total      other intangible assets |   | $        | 503,038 |   |         | $      | (200,426 | )        |   | $      | 302,612 |   |

|           |   | Amortization |   |
|----------------|--------|--------------|--------|
| (in thousands) |   | Expense      |   |
|           |   |         |   |   |
| 2010           |   | $            | 15,100 |   |
| 2011           |   |         | 53,279 |   |
| 2012           |   |         | 46,075 |   |
| 2013           |   |         | 40,511 |   |
| 2014           |   |         | 35,858 |   |
| 2015           |   |         | 19,756 |   |

----

|                                                                         |   | Other               |      |   | Subordinated |   |
|------------------------------------------------------------------------------|--------|---------------------|-----------|--------|--------------|--------|
| (in thousands)                                                          |   | Long-term Debt |      |   | Notes        |   |
|                                                                         |   |                |      |   |         |   |   |   |
| Balance,      January 1, 2010                                           |   | $                   | 2,369,491 |   |         | $      | 1,264,202 |   |
| Notes      payable from consolidation of variable interest entities    (VIE) |   |                | 634,125   | (1)    |         |   | — |   |
| Redemptions/maturities                                                       |   |                | (544,250  | )      |         |   | (83,870 | ) |
| Amortization      of issued discount                                         |   |                | (6,141    | )      |         |   | (399 | ) |
| Fair      value changes related to hedging                                   |   |                | 3,935     |   |         |   | 22,635 |   |
| Other                                                                        |   |                | (64,089   | )      |         |   | — |   |
| Balance,      September 30, 2010                                        |   | $                   | 2,393,071 |   |         | $      | 1,202,568 |   |
|                                                                         |   |                |      |   |         |   |   |   |
| Balance,      January 1, 2009                                           |   | $                   | 2,331,632 |   |         | $      | 1,950,097 |   |
| Issuances                                                                    |   |                | 600,000   | (2)    |         |   | — |   |
| Redemptions/maturities                                                       |   |                | (578,072  | )(2)   |         |   | (223,315 | )(3) |
| Amortization      of issued discount                                         |   |                | —   |   |         |   | (28 | ) |
| Fair      value changes related to hedging                                   |   |                | (2,961    | )      |         |   | (52,700 | ) |
| Franklin      2009 Trust liability                                           |   |                | 82,309    | (4)    |         |   |   |   |
| Other                                                                        |   |                | 1,950     |   |         |   | — |   |
| Balance,      September 30, 2009                                        |   | $                   | 2,434,858 |   |         | $      | 1,674,054 |   |

----

|                                                                                                                   |   | Three Months Ended |    |
|------------------------------------------------------------------------------------------------------------------------|--------|------------------------------|---------|
|                                                                                                         |   | September 30, 2010 |    |
|                                                                                                                   |   | Tax (expense)           |    |
| (in thousands)                                                                                                         |   | Pretax                       |    |   | Benefit |   |   | After-tax |   |
| Non-credit-related      impairment recoveries on debt securities not expected to be      sold                          |   | $                            | 30,492  |   |   | $ | (10,672 | ) |   | $ | 19,820 |   |
| Unrealized      holding gains (losses) on debt securities available for sale arising      during the period       |   |                         | 28,767  |   |   |   | (10,276 | ) |   |   | 18,491 |   |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                         | 296     |   |   |   | (104 | ) |   |   | 192 |   |
| Net change in unrealized holding gains      (losses) on debt securities available for sale                        |   |                         | 59,555  |   |   |   | (21,052 | ) |   |   | 38,503 |   |
| Unrealized      holding gains (losses) on equity securities available for sale      arising during the period     |   |                         | (53     | ) |   |   | 19 |   |   |   | (34 | ) |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                         | — |   |   |   | — |   |   |   | — |   |
| Net change in unrealized holding gains      (losses) on equity securities available for    sale                   |   |                         | (53     | ) |   |   | 19 |   |   |   | (34 | ) |
| Unrealized      gains and losses on derivatives used in cash flow hedging relationships      arising during the period |   |                         | 25,180  |   |   |   | (8,813 | ) |   |   | 16,367 |   |
| Change in pension and post-retirement benefit plan      assets and liabilities                                         |   |                         | 1,794   |   |   |   | (628 | ) |   |   | 1,166 |   |
| Total      other comprehensive income (loss)                                                                           |   | $                            | 86,476  |   |   | $ | (30,474 | ) |   | $ | 56,002 |   |

|                                                                                                                   |   | Three      Months Ended |    |
|------------------------------------------------------------------------------------------------------------------------|--------|-------------------------|---------|
|                                                                                                         |   | September 30, 2009      |    |
|                                                                                                                   |   | Tax (expense)           |    |
| (in thousands)                                                                                                         |   | Pretax                  |    |   | Benefit |   |   | After-tax |   |
| Non-credit-related      impairment losses on debt securities not expected to be    sold                                |   |                    | (34,725 | ) |   | $ | 12,154 |   |   | $ | (22,571 | ) |
| Unrealized      holding (losses) gains on debt securities available for sale arising      during the period       |   |                    | 69,689  |   |   | $ | (24,758 | ) |   | $ | 44,931 |   |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                    | 2,374   |   |   |   | (830 | ) |   |   | 1,544 |   |
| Net change in unrealized holding      (losses) gains on debt securities available for      sale                   |   |                    | 37,338  |   |   |   | (13,434 | ) |   |   | 23,904 |   |
| Unrealized      holding (losses) gains on equity securities available for sale      arising during the period     |   |                    | 323     |   |   |   | (113 | ) |   |   | 210 |   |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                    | — |   |   |   | — |   |   |   | — |   |
| Net change in unrealized holding      (losses) gains on equity securities available for      sale                 |   |                    | 323     |   |   |   | (113 | ) |   |   | 210 |   |
| Unrealized      gains and losses on derivatives used in cash flow hedging relationships      arising during the period |   |                    | 55,527  |   |   |   | (19,435 | ) |   |   | 36,092 |   |
| Change in pension and post-retirement benefit plan      assets and liabilities                                         |   |                    | 2,272   |   |   |   | (795 | ) |   |   | 1,477 |   |
| Total      other comprehensive (loss) income                                                                      |   | $                       | 95,460  |   |   | $ | (33,777 | ) |   | $ | 61,683 |   |

|                                                                                                                   |   | Nine Months Ended  |    |
|------------------------------------------------------------------------------------------------------------------------|--------|------------------------------|---------|
|                                                                                                                   |   | September 30, 2010 |    |
|                                                                                                                   |   | Tax (expense)           |    |
| (in thousands)                                                                                                    |   | Pretax                       |    |   | Benefit |   |   | After-tax |   |
| Cumulative      effect of change in accounting principle for consolidation of variable      interest entities          |   | $                            | (6,365  | ) |   | $ | 2,116 |   |   | $ | (4,249 | ) |
| Non-credit-related      impairment recoveries on debt securities not expected to be      sold                          |   |                         | 36,570  |   |   |   | (12,799 | ) |   |   | 23,771 |   |
| Unrealized      holding gains (losses) on debt securities available for sale arising      during the period       |   |                         | 137,051 |   |   |   | (48,578 | ) |   |   | 88,473 |   |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                         | 171     |   |   |   | (60 | ) |   |   | 111 |   |
| Net change in unrealized holding gains      (losses) on debt securities available for sale                        |   |                         | 173,792 |   |   |   | (61,437 | ) |   |   | 112,355 |   |
| Unrealized      holding gains (losses) on equity securities available for sale      arising during the period     |   |                         | (241    | ) |   |   | 85 |   |   |   | (156 | ) |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                         | — |   |   |   | — |   |   |   | — |   |
| Net change in unrealized holding gains      (losses) on equity securities available for    sale                   |   |                         | (241    | ) |   |   | 85 |   |   |   | (156 | ) |
| Unrealized      gains and losses on derivatives used in cash flow hedging relationships      arising during the period |   |                         | 26,371  |   |   |   | (9,230 | ) |   |   | 17,141 |   |
| Change      in pension and post-retirement benefit plan assets and      liabilities                                    |   |                         | 5,382   |   |   |   | (1,884 | ) |   |   | 3,498 |   |
| Total      other comprehensive income (loss)                                                                           |   | $                            | 198,939 |   |   | $ | (70,350 | ) |   | $ | 128,589 |   |

----

|                                                                                                                   |   | Nine Months Ended  |     |
|------------------------------------------------------------------------------------------------------------------------|--------|------------------------------|----------|
|                                                                                                                   |   | September 30, 2009 |     |
|                                                                                                                   |   | Tax (expense)           |     |
| (in thousands)                                                                                                         |   | Pretax                       |     |   | Benefit |   |   | After-tax |   |
| Cumulative      effect of change in accounting principle for OTTI debt      securities                                 |   | $                            | (5,448   | ) |   | $ | 1,907 |   |   | $ | (3,541 | ) |
| Non-credit-related      impairment losses on debt securities not expected to be    sold                                |   |                         | (103,253 | ) |   |   | 36,139 |   |   |   | (67,114 | ) |
| Unrealized      holding (losses) gains on debt securities available for sale arising      during the period       |   |                         | 263,094  |   |   |   | (92,787 | ) |   |   | 170,307 |   |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                         | 7,647    |   |   |   | (2,676 | ) |   |   | 4,971 |   |
| Net change in unrealized holding      (losses) gains on debt securities available for      sale                   |   |                         | 167,488  |   |   |   | (59,324 | ) |   |   | 108,164 |   |
| Unrealized      holding (losses) gains on equity securities available for sale      arising during the period     |   |                         | 188      |   |   |   | (65 | ) |   |   | 123 |   |
| Less: Reclassification adjustment for net losses      (gains) losses included in net income                       |   |                         | —  |   |   |   | — |   |   |   | — |   |
| Net change in unrealized holding      (losses) gains on equity securities available for      sale                 |   |                         | 188      |   |   |   | (65 | ) |   |   | 123 |   |
| Unrealized      gains and losses on derivatives used in cash flow hedging relationships      arising during the period |   |                         | 8,728    |   |   |   | (3,055 | ) |   |   | 5,673 |   |
| Change in pension and post-retirement benefit plan      assets and liabilities                                         |   |                         | 6,819    |   |   |   | (2,387 | ) |   |   | 4,432 |   |
| Total      other comprehensive (loss) income                                                                      |   | $                            | 177,775  |   |   | $ | (62,924 | ) |   | $ | 114,851 |   |

|                                                                                                          |   |           |     |   |           |   |    |           |   |       |             |   |       | Accumulated |     |   |   |   |
|---------------------------------------------------------------------------------------------------------------|--------|----------------|----------|--------|----------------|--------|---------|----------------|--------|------------|------------------|--------|------------|-------------|----------|--------|--------|--------|
|                                                                                                          |   |           |     |   |           |   |    |           |   | Unrealized |             |   | Unrealized |        |     |   |   |
|                                                                                                          |   | Unrealized     |     |   | Unrealized     |   |    | gains and |   |       | Losses for  |   |       |        |     |
|                                                                                                          |   | gains and |     |   | gains and |   |    | losses on |   |       | Pension and |   |       |        |     |
|                                                                                                          |   | losses on |     |   | losses on |   |    | cash flow |   |       | Other Post- |   |       |        |     |
|                                                                                                          |   | debt           |     |   | equity         |   |    | hedging        |   |       | retirement       |   |       |        |     |
| (in thousands)                                                                                                |   | securities     |     |   | securities     |   |    | derivatives    |   |       | obligations      |   |       | Total       |     |
| Balance,      December 31, 2008                                                                          |   | $              | (207,427 | )      |           | $      | (329    | )              |   | $          | 44,638           |   |       | $           | (163,575 | )      |   | $      | (326,693 | ) |
| Cumulative      effect of change in accounting principle for OTTI debt      securities                        |   |           | (3,541   | )      |           |   | — |           |   |       | —          |   |       |        | —  |   |   |   | (3,541 | ) |
| Period change                                                                                                 |   |           | 108,164  |   |           |   | 123     |           |   |       | 5,673            |   |       |        | 4,432    |   |   |   | 118,392 |   |
| Balance,      September 30, 2009                                                                         |   | $              | (102,804 | )      |           | $      | (206    | )              |   | $          | 50,311           |   |       | $           | (159,143 | )      |   | $      | (211,842 | ) |
|                                                                                                          |   |           |     |   |           |   |    |           |   |       |             |   |       |        |     |   |   |   |   |   |
| Balance,      December 31, 2009                                                                          |   | $              | (103,060 | )      |           | $      | (322    | )              |   | $          | 58,865           |   |       | $           | (112,468 | )      |   | $      | (156,985 | ) |
| Cumulative      effect of change in accounting principle for consolidation of variable      interest entities |   |           | (4,249   | )      |           |   | — |           |   |       | —          |   |       |        | —  |   |   |   | (4,249 | ) |
| Period change                                                                                                 |   |           | 112,355  |   |           |   | (156    | )              |   |       | 17,141           |   |       |        | 3,498    |   |   |   | 132,838 |   |
| Balance,      September 30, 2010                                                                         |   | $              | 5,046    |   |           | $      | (478    | )              |   | $          | 76,006           |   |       | $           | (108,970 | )      |   | $      | (28,396 | ) |

----

|                              |   | First             |   |   | Second            |   |   |   |   |
|-----------------------------------|--------|-------------------|--------|--------|-------------------|--------|--------|--------|--------|
| (in thousands)               |   | Quarter 2009 |   |   | Quarter 2009 |   |   | Total  |   |
| Preferred      shares exchanged   |   |              | 114    |   |              |   | 92     |   |   |   | 206 |   |
| Common      shares issued:        |   |              |   |   |              |   |   |   |   |   |   |   |
| At      stated convertible option |   |              | 9,547  |   |              |   | 7,730  |   |   |   | 17,277 |   |
| As deemed dividend                |   |              | 15,044 |   |              |   | 8,751  |   |   |   | 23,795 |   |
| Total      common shares issued:  |   |              | 24,591 |   |              |   | 16,481 |   |   |   | 41,072 |   |
|                              |   |              |   |   |              |   |   |   |   |   |   |   |
| Deemed      dividend              |   | $                 | 27,742 |   |              | $      | 28,293 |   |   | $ | 56,035 |   |

----

|                                                                |   | Three Months Ended |    |   | Nine Months Ended |   |
|---------------------------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
|                                                                |   | September 30,           |    |   | September 30,          |   |
| (in thousands, except per share      amounts)                       |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Basic      earnings (loss) per common share                    |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Net      income (loss)                                              |   | $                            | 100,946 |   |                        | $      | (166,190 | ) |   | $ | 189,447 |   |   | $ | (2,724,492 | ) |
| Preferred stock dividends and amortization of      discount         |   |                         | (29,495 | )      |                        |   | (29,223 | ) |   |   | (88,278 | ) |   |   | (145,467 | ) |
| Net      income (loss) available to common shareholders        |   | $                            | 71,451  |   |                        | $      | (195,413 | ) |   | $ | 101,169 |   |   | $ | (2,869,959 | ) |
| Average      common shares issued and outstanding                   |   |                         | 716,911 |   |                        |   | 589,708 |   |   |   | 716,604 |   |   |   | 471,958 |   |
| Basic      earnings (loss) per common share                    |   | $                            | 0.10    |   |                        | $      | (0.33 | ) |   | $ | 0.14 |   |   | $ | (6.08 | ) |
| Diluted      earnings (loss) per common share                  |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Net income (loss) available to common      shareholders        |   | $                            | 71,451  |   |                        | $      | (195,413 | ) |   | $ | 101,169 |   |   | $ | (2,869,959 | ) |
| Net      income (loss) applicable to diluted earnings pershare |   | $                            | 71,451  |   |                        | $      | (195,413 | ) |   | $ | 101,169 |   |   | $ | (2,869,959 | ) |
| Average      common shares issued and outstanding                   |   |                         | 716,911 |   |                        |   | 589,708 |   |   |   | 716,604 |   |   |   | 471,958 |   |
| Dilutive      potential common shares:                              |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Stock      options and restricted stock units                       |   |                         | 1,764   |   |                        |   | — |   |   |   | 1,711 |   |   |   | — |   |
| Shares held in deferred compensation      plans                     |   |                         | 892     |   |                        |   | — |   |   |   | 867 |   |   |   | — |   |
| Dilutive potential common      shares:                              |   |                         | 2,656   |   |                        |   | — |   |   |   | 2,578 |   |   |   | — |   |
| Total      diluted average common shares issued and outstanding     |   |                         | 719,567 |   |                        |   | 589,708 |   |   |   | 719,182 |   |   |   | 471,958 |   |
| Diluted      earnings (loss) per common share                  |   | $                            | 0.10    |   |                        | $      | (0.33 | ) |   | $ | 0.14 |   |   | $ | (6.08 | ) |

----

|                                                        |   | Three Months Ended |   |   | Nine Months Ended |   |
|-------------------------------------------------------------|--------|------------------------------|--------|--------|-----------------------------|--------|
|                                                   |   | September 30,           |   |   | September 30,          |   |
|                                              |   | 2010                         |   |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Assumptions                                                 |   |                         |   |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Risk-free      interest rate                                |   |                         | 2.14   | %      |                        |   | 3.06 | % |   |   | 2.31 | % |   |   | 2.71 | % |
| Expected      dividend yield                                |   |                         | 0.63   |   |                        |   | 1.01 |   |   |   | 0.67 |   |   |   | 0.95 |   |
| Expected      volatility of Huntington’s common stock |   |                         | 32.5   |   |                        |   | 60.0 |   |   |   | 38.6 |   |   |   | 51.4 |   |
| Expected      option term (years)                           |   |                         | 6.0    |   |                        |   | 6.0 |   |   |   | 6.0 |   |   |   | 6.0 |   |
|                                                        |   |                         |   |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Weighted-average      grant date fair value per share       |   | $                            | 2.05   |   |                        | $      | 2.09 |   |   | $ | 2.21 |   |   | $ | 1.94 |   |

|                                  |   | Three Months Ended |   |   | Nine Months Ended |   |
|---------------------------------------|--------|------------------------------|--------|--------|-----------------------------|--------|
|                        |   | September 30,           |   |   | September 30,          |   |
| (in thousands)                        |   | 2010                         |   |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Share-based      compensation expense |   | $                            | 4,525  |   |                        | $      | 2,488 |   |   | $ | 11,413 |   |   | $ | 5,128 |   |
| Tax      (expense) benefit       |   |                         | 1,584  |   |                        |   | 871 |   |   |   | 3,995 |   |   |   | 1,795 |   |

----

|                                                            |   |    |   |   |   |      |   |         |        | Weighted- |   |      |   |   |
|-----------------------------------------------------------------|--------|---------|--------|--------|--------|-----------|--------|--------------|-------------|-----------|--------|-----------|--------|--------|
|                                                            |   |    |   |   |   | Weighted- |   |         | Average     |      |   |      |   |
|                                                            |   |    |   |   |   | Average   |   |         | Remaining   |      |   | Aggregate |   |
|                                                            |   |    |   |   |   | Exercise  |   |         | Contractual |      |   | Intrinsic |   |
| (in thousands, except per share      amounts)                   |   | Options |   |   | Price  |      |   | Life (Years) |        |      | Value  |      |
| Outstanding      at January 1, 2010                        |   |    | 23,722 |   |   | $         | 17.21  |         |        |      |   |      |   |   |   |   |
| Granted                                                         |   |    | 2,639  |   |   |      | 6.00   |         |        |      |   |      |   |   |   |   |
| Exercised                                                       |   |    | (42    | )      |   |      | 3.81   |         |        |      |   |      |   |   |   |   |
| Forfeited/expired                                               |   |    | (3,698 | )      |   |      | 16.77  |         |        |      |   |      |   |   |   |   |
| Outstanding      at September 30, 2010                     |   |    | 22,621 |   |   | $         | 16.00  |         |        |      | 3.2    |      |   | $      | 4,521 |   |
| Vested      and expected to vest at September 30, 2010 (1) |   |    | 20,863 |   |   | $         | 16.89  |         |        |      | 2.9    |      |   | $      | 3,456 |   |
| Exercisable      at September 30, 2010                     |   |    | 17,484 |   |   | $         | 19.11  |         |        |      | 2.3    |      |   | $      | 1,140 |   |

|                                          |   |       |   |   |            | Weighted- |   |       |   |   |            |   | Weighted- |   |
|-----------------------------------------------|--------|------------|--------|--------|-----------------|-----------|--------|------------|--------|--------|-----------------|--------|-----------|--------|
|                                          |   |       |   |   |            | Average   |   |       |   |   |            |   | Average   |   |
|                                          |   | Restricted |   |   | Grant Date |      |   | Restricted |   |   | Grant Date |   |
|                                          |   | Stock      |   |   | Fair Value |      |   | Stock      |   |   | Fair Value |   |
| (in thousands, except per share      amounts) |   | Units      |   |   | Per Share       |      |   | Awards (1) |   |   | Per Share       |   |
| Nonvested      at January 1, 2010        |   |       | 2,717  |   |            | $         | 7.50   |       |   |   | 174             |   |      | $      | 3.45 |   |
| Granted                                       |   |       | 3,104  |   |            |      | 6.24   |       |   |   | 280             |   |      |   | 5.70 |   |
| Released                                      |   |       | (431   | )      |            |      | 19.23  |       |   |   | (52             | )      |      |   | 4.00 |   |
| Forfeited                                     |   |       | (132   | )      |            |      | 7.46   |       |   |   | —         |   |      |   | — |   |
| Nonvested      at September 30, 2010     |   |       | 5,258  |   |            | $         | 5.80   |       |   |   | 402             |   |      | $      | 4.94 |   |

----

|                                      |   | Pension Benefits        |    |   | Post Retirement Benefits |   |
|-------------------------------------------|--------|------------------------------|---------|--------|------------------------------------|--------|
|                                      |   | Three Months Ended |    |   | Three Months Ended       |   |
|                                      |   | September 30,           |    |   | September 30,                 |   |
| (in thousands)                            |   | 2010                         |    |   | 2009                               |   |   | 2010 |   |   | 2009 |   |
| Service      cost                         |   | $                            | 5,051   |   |                               | $      | 6,155 |   |   | $ | — |   |   | $ | 465 |   |
| Interest      cost                        |   |                         | 7,217   |   |                               |   | 7,056 |   |   |   | 433 |   |   |   | 896 |   |
| Expected      return on plan assets       |   |                         | (10,528 | )      |                               |   | (10,551 | ) |   |   | — |   |   |   | — |   |
| Amortization      of transition asset     |   |                         | 1       |   |                               |   | 2 |   |   |   | — |   |   |   | 276 |   |
| Amortization      of prior service cost   |   |                         | (1,442  | )      |                               |   | 121 |   |   |   | (339 | ) |   |   | 95 |   |
| Amortization      of gains                |   |                         | 3,748   |   |                               |   | — |   |   |   | (174 | ) |   |   | — |   |
| Settlements                               |   |                         | 3,925   |   |                               |   | 1,725 |   |   |   | — |   |   |   | — |   |
| Recognized net actuarial loss      (gain) |   |                         | — |   |                               |   | 1,872 |   |   |   | — |   |   |   | (231 | ) |
| Benefit      expense                      |   | $                            | 7,972   |   |                               | $      | 6,380 |   |   | $ | (80 | ) |   | $ | 1,501 |   |

|                                      |   | Pension Benefits       |    |   | Post Retirement Benefits |   |
|-------------------------------------------|--------|-----------------------------|---------|--------|------------------------------------|--------|
|                                      |   | Nine Months Ended |    |   | Nine Months Ended        |   |
|                                      |   | September 30,          |    |   | September 30,                 |   |
| (in thousands)                            |   | 2010                        |    |   | 2009                               |   |   | 2010 |   |   | 2009 |   |
| Service      cost                         |   | $                           | 15,153  |   |                               | $      | 18,464 |   |   | $ | — |   |   | $ | 1,395 |   |
| Interest      cost                        |   |                        | 21,651  |   |                               |   | 21,167 |   |   |   | 1,299 |   |   |   | 2,687 |   |
| Expected      return on plan assets       |   |                        | (31,584 | )      |                               |   | (31,653 | ) |   |   | — |   |   |   | — |   |
| Amortization      of transition asset     |   |                        | 5       |   |                               |   | 4 |   |   |   | — |   |   |   | 828 |   |
| Amortization      of prior service cost   |   |                        | (4,326  | )      |                               |   | 362 |   |   |   | (1,014 | ) |   |   | 284 |   |
| Amortization      of gains                |   |                        | 11,242  |   |                               |   | — |   |   |   | (525 | ) |   |   | — |   |
| Settlements                               |   |                        | 7,375   |   |                               |   | 5,175 |   |   |   | — |   |   |   | — |   |
| Recognized net actuarial loss      (gain) |   |                        | — |   |                               |   | 5,620 |   |   |   | — |   |   |   | (693 | ) |
| Benefit      expense                      |   | $                           | 19,516  |   |                               | $      | 19,139 |   |   | $ | (240 | ) |   | $ | 4,501 |   |

----

|                                              |   | Fair Value              |    |
|---------------------------------------------------|--------|------------------------------|---------|
| (in thousands)                               |   | September 30, 2010 |    |   | December 31, 2009 |   |
| Cash      equivalents:                            |   |                         |    |   |   |   |   |   |   |   |   |   |
| Huntington      funds — money market        |   | $                            | 204     |   |   |   | — | % |   | $ | 11,304 |   |   |   | 2 | % |
| Other                                             |   |                         | — |   |   |   | — |   |   |   | 2,777 |   |   |   | 1 |   |
| Fixed      income:                                |   |                         |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Huntington      funds — fixed income funds  |   |                         | 134,523 |   |   |   | 30 |   |   |   | 125,323 |   |   |   | 28 |   |
| Corporate      obligations                        |   |                         | 1,097   |   |   |   | — |   |   |   | 1,315 |   |   |   | — |   |
| U.S.      Government Agencies                     |   |                         | 506     |   |   |   | — |   |   |   | 497 |   |   |   | — |   |
| Equities:                                         |   |                         |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Huntington      funds — equity funds        |   |                         | 293,956 |   |   |   | 64 |   |   |   | 256,222 |   |   |   | 57 |   |
| Huntington      funds — equity mutual funds |   |                         | — |   |   |   | — |   |   |   | 31,852 |   |   |   | 7 |   |
| Other      — equity mutual funds            |   |                         | 4,029   |   |   |   | 1 |   |   |   | 122 |   |   |   | — |   |
| Huntington      common stock                      |   |                         | 22,344  |   |   |   | 5 |   |   |   | 14,347 |   |   |   | 3 |   |
| Other      common stock                           |   |                         | — |   |   |   | — |   |   |   | 10,355 |   |   |   | 2 |   |
| Fair      value of plan assets                    |   | $                            | 456,659 |   |   |   | 100 | % |   | $ | 454,114 |   |   |   | 100 | % |

----

| Financial Instrument                                              |   | Hierarchy    |   | Valuation methodology                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |
|------------------------------------------------------------------------|--------|--------------|--------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
| Mortgage      loans held-for-sale                                      |   | Level      2 |   | 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 estimated using security prices for similar      product types. At September 30, 2010, mortgage loans held for sale had an      aggregate fair value of $699.0 million and an aggregate outstanding      principal balance of $675.0 million. Interest income on these loans      is recorded in interest and fees on loans and leases. Included in mortgage      banking income were net gains resulting from changes in fair value of      these loans, including net realized gains of $57.2 million and      $75.6 million for the nine months ended September 30, 2010 and      2009, respectively. |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
| Available-for-sale Securities      & Trading Account Securities(1) |   | Level      1 |   | Consist      of U.S. Treasury and other federal agency securities, and money market      mutual funds which generally have quoted prices.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
|                                                                   |   | Level      2 |   | Consist      of U.S. Government and agency mortgage-backed securities and municipal      securities for which an active market is not available. Third-party      pricing services provide a fair value estimate based upon trades of      similar financial instruments.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
|                                                                   |   | Level      3 |   | Consist      of asset-backed securities, pooled trust-preferred securities, certain      private label CMOs, and variable rate demand notes for which fair value is      estimated. Assumptions used to determine the fair value of these      securities have greater subjectivity due to the lack of observable market      transactions. Generally, there are only limited trades of similar      instruments and a discounted cash flow approach is used to determine fair      value.                                                                                                                                                                                                                                                                                                                                      |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
| Automobile      loans (2)                                              |   | Level      1 |   | Consists      of certain automobile loan receivables measured at fair value based on      interest rates available from similarly traded  securities.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
|                                                                   |   | Level      3 |   | Consists      of certain automobile loan receivables measured at fair value. The key      assumptions used to determine the fair value of the automobile loan      receivable included a projection of expected losses and prepayment of the      underlying loans in the portfolio and a market assumption of interest rate      spreads.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
| Mortgage      Servicing Rights (MSRs) (3)                              |   | Level      3 |   | MSRs      do not trade in an active, open market with readily observable prices.      Although sales of MSRs do occur, the precise terms and conditions      typically are not readily available. Fair value is based upon the final      month-end valuation, which utilizes the month-end curve and prepayment      assumptions. Based on updated market data and trends, the prepayment      assumptions were lowered during the second quarter of  2010.                                                                                                                                                                                                                                                                                                                                                                    |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
| Derivatives      (4)                                                   |   | Level      1 |   | Consist      of exchange traded contracts and forward commitments to deliver      mortgage-backed securities which have quoted prices.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
|                                                                   |   | Level      2 |   | Consist      of basic asset and liability conversion swaps and options, and interest      rate caps. These derivative positions are valued using internally      developed models that use readily observable market      parameters.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
|                                                                   |   | 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.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|                                                                   |   |         |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |
| Securitization      trust notes payable (4)                            |   | Level      1 |   | Consists      of certain notes payable related to the automobile loans measured at fair      value. The notes payable are valued based upon Level 1 prices because they      are actively traded in themarket.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |

----

| (1) | Refer to Note 4 for additional      information. |
|-----|--------------------------------------------------|

| (2) | Refer to Note 5 for additional      information. |
|-----|--------------------------------------------------|

| (3) | Refer to Note 14 for additional      information. |
|-----|---------------------------------------------------|

| (4) | Refer to Note 2, 5, and 14 for      additional information. |
|-----|-------------------------------------------------------------|

|                                    |   | Fair Value Measurements at Reporting Date Using |      |   | Netting      |   |      | Balance at |   |
|-----------------------------------------|--------|-------------------------------------------------------------------------------|-----------|--------|--------------|--------|-----------|-----------------|--------|
| (in thousands)                     |   | Level 1                                                                  |      |   | Level 2 |   |      | Level 3    |   |   | Adjustments (1) |   |   | September 30, 2010 |   |
| Assets                                  |   |                                                                          |      |   |         |   |      |            |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      loans held for sale       |   | $                                                                             | —   |   |         | $      | 699,001   |            |   | $ | — |   |   | $ | — |   |   | $ | 699,001 |   |
| Trading      account securities         |   |                                                                          | 63,105    |   |         |   | 75,572    |            |   |   | — |   |   |   | — |   |   |   | 138,677 |   |
| Available-for-sale      securities      |   |                                                                          | 2,687,196 |   |         |   | 6,018,748 |            |   |   | 707,472 |   |   |   | — |   |   |   | 9,413,416 |   |
| Automobile      loans                   |   |                                                                          | 401,148   |   |         |   | —   |            |   |   | 189,075 |   |   |   | — |   |   |   | 590,223 |   |
| Mortgage      servicing rights          |   |                                                                          | —   |   |         |   | —   |            |   |   | 112,155 |   |   |   | — |   |   |   | 112,155 |   |
| Derivative      assets                  |   |                                                                          | 980       |   |         |   | 547,784   |            |   |   | 11,745 |   |   |   | (126,221 | ) |   |   | 434,288 |   |
| Equity      investments                 |   |                                                                          | —   |   |         |   | —   |            |   |   | — |   |   |   | — |   |   |   | — |   |
| Liabilities                             |   |                                                                          |      |   |         |   |      |            |   |   |   |   |   |   |   |   |   |   |   |   |
| Securitization      trust notes payable |   |                                                                          | 422,294   |   |         |   | —   |            |   |   | — |   |   |   | — |   |   |   | 422,294 |   |
| Derivative      liabilities             |   |                                                                          | 9,044     |   |         |   | 293,741   |            |   |   | 4,018 |   |   |   | — |   |   |   | 306,803 |   |

|                               |   | Fair Value Measurements at Reporting Date Using |      |   | Netting      |   |      | Balance at |   |
|------------------------------------|--------|-------------------------------------------------------------------------------|-----------|--------|--------------|--------|-----------|-----------------|--------|
| (in thousands)                |   | Level 1                                                                  |      |   | Level 2 |   |      | Level 3    |   |   | Adjustments (1) |   |   | December 31, 2009 |   |
| Assets                             |   |                                                                          |      |   |         |   |      |            |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      loans held for sale  |   | $                                                                             | —   |   |         | $      | 459,719   |            |   | $ | — |   |   | $ | — |   |   | $ | 459,719 |   |
| Trading      account securities    |   |                                                                          | 56,009    |   |         |   | 27,648    |            |   |   | — |   |   |   | — |   |   |   | 83,657 |   |
| Available-for-sale      securities |   |                                                                          | 3,111,845 |   |         |   | 4,203,497 |            |   |   | 895,932 |   |   |   | — |   |   |   | 8,211,274 |   |
| Mortgage      servicing rights     |   |                                                                          | —   |   |         |   | —   |            |   |   | 176,427 |   |   |   | — |   |   |   | 176,427 |   |
| Derivative      assets             |   |                                                                          | 7,711     |   |         |   | 341,676   |            |   |   | 995 |   |   |   | (62,626 | ) |   |   | 287,756 |   |
| Equity      investments            |   |                                                                          | —   |   |         |   | —   |            |   |   | 25,872 |   |   |   | — |   |   |   | 25,872 |   |
| Liabilities                        |   |                                                                          |      |   |         |   |      |            |   |   |   |   |   |   |   |   |   |   |   |   |
| Derivative      liabilities        |   |                                                                          | 119       |   |         |   | 233,597   |            |   |   | 5,231 |   |   |   | — |   |   |   | 238,947 |   |

|                               |   | Fair Value Measurements at Reporting Date Using |      |   | Netting      |   |      | Balance at |   |
|------------------------------------|--------|-------------------------------------------------------------------------------|-----------|--------|--------------|--------|-----------|-----------------|--------|
| (in thousands)                |   | Level 1                                                                  |      |   | Level 2 |   |      | Level 3    |   |   | Adjustments (1) |   |   | September 30, 2009 |   |
| Assets                             |   |                                                                          |      |   |         |   |      |            |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      loans held for sale  |   | $                                                                             | —   |   |         | $      | 491,564   |            |   | $ | — |   |   | $ | — |   |   | $ | 491,564 |   |
| Trading      account securities    |   |                                                                          | 64,738    |   |         |   | 56,628    |            |   |   | — |   |   |   | — |   |   |   | 121,366 |   |
| Available-for-sale      securities |   |                                                                          | 3,015,587 |   |         |   | 4,112,699 |            |   |   | 947,092 |   |   |   | — |   |   |   | 8,075,378 |   |
| Mortgage      servicing rights     |   |                                                                          | —   |   |         |   | —   |            |   |   | 170,453 |   |   |   | — |   |   |   | 170,453 |   |
| Derivative      assets             |   |                                                                          | 41        |   |         |   | 497,525   |            |   |   | 5,740 |   |   |   | (136,256 | ) |   |   | 367,050 |   |
| Equity      investments            |   |                                                                          | —   |   |         |   | —   |            |   |   | 24,706 |   |   |   | — |   |   |   | 24,706 |   |
| Liabilities                        |   |                                                                          |      |   |         |   |      |            |   |   |   |   |   |   |   |   |   |   |   |   |
| Derivative      liabilities        |   |                                                                          | 10,083    |   |         |   | 264,319   |            |   |   | 4,041 |   |   |   | (39,710 | ) |   |   | 238,733 |   |

----

|                                                                                                                                                                                                     |   | Level 3 Fair Value Measurements            |    |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------|---------|
|                                                                                                                                                                                                     |   | Three Months Ended September 30, 2010 |    |
|                                                                                                                                                                                                     |   |                                                           |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Mortgage                                                       |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Servicing                                                      |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                                                                                                                                                                      |   | Rights                                                         |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | Investments |   |
| Balance,      beginning of period                                                                                                                                                                        |   | $                                                              | 132,405 |   |   | $ | 6,492 |   |   | $ | 112,230 |   |   | $ | 106,710 |   |   | $ | 394,611 |   |   | $ | 262,128 |   |   | $ | 186,388 |   |   | $ | — |   |
| Total      gains/losses:                                                                                                                                                                                 |   |                                                           |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Included      in earnings                                                                                                                                                                                |   |                                                           | (20,250 | ) |   |   | 3,872 |   |   |   | (195 | ) |   |   | (198 | ) |   |   | (1,598 | ) |   |   | — |   |   |   | 4,887 |   |   |   | — |   |
| Included      in OCI                                                                                                                                                                                     |   |                                                           | — |   |   |   | — |   |   |   | 753 |   |   |   | (6,065 | ) |   |   | 12,674 |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Purchases                                                                                                                                                                                                |   |                                                           | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Sales                                                                                                                                                                                                    |   |                                                           | — |   |   |   | — |   |   |   | (11,977 | ) |   |   | — |   |   |   | (109,310 | ) |   |   | (28,838 | ) |   |   | — |   |   |   | — |   |
| Repayments                                                                                                                                                                                               |   |                                                           | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | (2,200 | ) |   |   | — |   |
| Issuances                                                                                                                                                                                                |   |                                                           | — |   |   |   | (1,741 | ) |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Settlements                                                                                                                                                                                              |   |                                                           | — |   |   |   | (896 | ) |   |   | (3,107 | ) |   |   | (193 | ) |   |   | (20,153 | ) |   |   | — |   |   |   | — |   |   |   | — |   |
| Balance,      end of period                                                                                                                                                                              |   | $                                                              | 112,155 |   |   | $ | 7,727 |   |   | $ | 97,704 |   |   | $ | 100,254 |   |   | $ | 276,224 |   |   | $ | 233,290 |   |   | $ | 189,075 |   |   | $ | — |   |
| The      amount of total gains or losses for the period included in earnings (or      OCI) attributable to the change in unrealized gains or losses relating to      assets still held at reporting date |   | $                                                              | (20,250 | ) |   | $ | 2,976 |   |   | $ | 136 |   |   | $ | (6,064 | ) |   | $ | 3,727 |   |   | $ | — |   |   | $ | 2,687 |   |   | $ | — |   |

|                                                                                                                                                                                                     |   | Level 3 Fair Value Measurements            |    |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------|---------|
|                                                                                                                                                                                                     |   | Three Months Ended September 30, 2009 |    |
|                                                                                                                                                                                                     |   |                                                           |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Mortgage                                                       |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Servicing                                                      |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                                                                                                                                                                      |   | Rights                                                         |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | Investments |   |
| Balance,      beginning of period                                                                                                                                                                        |   | $                                                              | 196,932 |   |   | $ | (4,537 | ) |   | $ | 274,065 |   |   | $ | 128,864 |   |   | $ | 510,503 |   |   | $ | 183,361 |   |   | $ | — |   |   | $ | 28,462 |   |
| Total      gains/losses:                                                                                                                                                                                 |   |                                                           |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Included      in earnings                                                                                                                                                                                |   |                                                           | (26,479 | ) |   |   | 3,207 |   |   |   | 1,951 |   |   |   | (14,544 | ) |   |   | (1,121 | ) |   |   | (2,205 | ) |   |   | — |   |   |   | (156 | ) |
| Included      in OCI                                                                                                                                                                                     |   |                                                           | — |   |   |   | — |   |   |   | (8,001 | ) |   |   | 3,849 |   |   |   | 5,777 |   |   |   | 6,727 |   |   |   | — |   |   |   | — |   |
| Purchases                                                                                                                                                                                                |   |                                                           | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Sales                                                                                                                                                                                                    |   |                                                           | — |   |   |   | — |   |   |   | (97,935 | ) |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Repayments                                                                                                                                                                                               |   |                                                           | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Issuances                                                                                                                                                                                                |   |                                                           | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Settlements                                                                                                                                                                                              |   |                                                           | — |   |   |   | 3,029 |   |   |   | (4,299 | ) |   |   | (26 | ) |   |   | (39,874 | ) |   |   | — |   |   |   | — |   |   |   | (3,600 | ) |
| Balance,      end of period                                                                                                                                                                              |   | $                                                              | 170,453 |   |   | $ | 1,699 |   |   | $ | 165,781 |   |   | $ | 118,143 |   |   | $ | 475,285 |   |   | $ | 187,883 |   |   | $ | — |   |   | $ | 24,706 |   |
| The      amount of total gains or losses for the period included in earnings (or      OCI) attributable to the change in unrealized gains or losses relating to      assets still held at reporting date |   | $                                                              | (26,479 | ) |   | $ | 3,028 |   |   | $ | (6,050 | ) |   | $ | (10,695 | ) |   |   | 4,656 |   |   | $ | 4,522 |   |   | $ | — |   |   | $ | (156 | ) |

----

|                                                                                                                                                                                                     |   | Level 3 Fair Value Measurements           |    |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|---------------------------------------------------------------|---------|
|                                                                                                                                                                                                     |   | Nine Months Ended September 30, 2010 |    |
|                                                                                                                                                                                                     |   |                                                          |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Mortgage                                                      |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Servicing                                                     |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                                                                                                                                                                      |   | Rights                                                        |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | Investments |   |
| Balance,      beginning of period                                                                                                                                                                        |   | $                                                             | 176,427 |   |   | $ | (4,236 | ) |   | $ | 116,934 |   |   | $ | 106,091 |   |   | $ | 477,319 |   |   | $ | 195,588 |   |   | $ | — |   |   | $ | 25,872 |   |
| Total      gains/losses:                                                                                                                                                                                 |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Included      in earnings                                                                                                                                                                                |   |                                                          | (64,272 | ) |   |   | 12,811 |   |   |   | (1,107 | ) |   |   | (3,781 | ) |   |   | (5,429 | ) |   |   | — |   |   |   | 14,990 |   |   |   | — |   |
| Included      in OCI                                                                                                                                                                                     |   |                                                          | — |   |   |   | — |   |   |   | 4,810 |   |   |   | (1,547 | ) |   |   | 37,640 |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Purchases                                                                                                                                                                                                |   |                                                          | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Sales                                                                                                                                                                                                    |   |                                                          | — |   |   |   | — |   |   |   | (14,608 | ) |   |   | — |   |   |   | (166,704 | ) |   |   | (28,837 | ) |   |   | — |   |   |   | — |   |
| Repayments                                                                                                                                                                                               |   |                                                          | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | (5,934 | ) |   |   | — |   |
| Issuances                                                                                                                                                                                                |   |                                                          | — |   |   |   | (1,741 | ) |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Settlements                                                                                                                                                                                              |   |                                                          | — |   |   |   | 893 |   |   |   | (8,325 | ) |   |   | (509 | ) |   |   | (66,602 | ) |   |   | (73,025 | ) |   |   | — |   |   |   | — |   |
| Transfers      in/out of Level 3 (1)                                                                                                                                                                     |   |                                                          | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | 139,564 |   |   |   | 180,019 |   |   |   | (25,872 | ) |
| Balance,      end of period                                                                                                                                                                              |   | $                                                             | 112,155 |   |   | $ | 7,727 |   |   | $ | 97,704 |   |   | $ | 100,254 |   |   | $ | 276,224 |   |   | $ | 233,290 |   |   | $ | 189,075 |   |   | $ | — |   |
| The      amount of total gains or losses for the period included in earnings (or      OCI) attributable to the change in unrealized gains or losses relating to      assets still held at reporting date |   | $                                                             | (64,272 | ) |   | $ | 11,708 |   |   | $ | 3,931 |   |   | $ | (1,547 | ) |   | $ | 18,613 |   |   | $ | — |   |   | $ | 9,056 |   |   | $ | — |   |

| (1) | Transfers in/out of other      investment securities includes the addition of $323.6 million      relating to municipal securities, a transfer out of $184.0 million      related to the consolidation of the 2009 Trust (see Notes 5 and 15), a      transfer in of $180.0 of loans related to the 2009 Trust, and a transfer      out of $25.9 million related to Equity Investments no longer valued      under the fair value guidance of ASC820. |
|-----|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|                                                                                                                                                                                                     |   | Level 3 Fair Value Measurements           |    |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|---------------------------------------------------------------|---------|
|                                                                                                                                                                                                     |   | Nine Months Ended September 30, 2009 |    |
|                                                                                                                                                                                                     |   |                                                          |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Mortgage                                                      |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                     |   | Servicing                                                     |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                                                                                                                                                                      |   | Rights                                                        |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | Investments |   |
| Balance,      beginning of period                                                                                                                                                                        |   | $                                                             | 167,438 |   |   | $ | 1,032 |   |   | $ | 322,421 |   |   | $ | 141,606 |   |   | $ | 523,515 |   |   | $ | — |   |   | $ | — |   |   | $ | 36,893 |   |
| Total      gains/losses:                                                                                                                                                                                 |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Included      in earnings                                                                                                                                                                                |   |                                                          | 3,733   |   |   |   | (668 | ) |   |   | 3,943 |   |   |   | (29,361 | ) |   |   | (1,019 | ) |   |   | (908 | ) |   |   | — |   |   |   | (87 | ) |
| Included      in OCI                                                                                                                                                                                     |   |                                                          | — |   |   |   | — |   |   |   | 26,141 |   |   |   | 7,459 |   |   |   | 64,173 |   |   |   | 9,052 |   |   |   | — |   |   |   | — |   |
| Purchases                                                                                                                                                                                                |   |                                                          | 2,388   |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | 5,448 |   |   |   | 211,296 |   |   |   | — |   |   |   | 1,017 |   |
| Sales                                                                                                                                                                                                    |   |                                                          | — |   |   |   | — |   |   |   | (170,027 | ) |   |   | — |   |   |   | — |   |   |   | (78,676 | ) |   |   | — |   |   |   | — |   |
| Repayments                                                                                                                                                                                               |   |                                                          | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Issuances                                                                                                                                                                                                |   |                                                          | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | 47,119 |   |   |   | — |   |   |   | — |   |
| Settlements                                                                                                                                                                                              |   |                                                          | (3,106  | ) |   |   | 1,335 |   |   |   | (16,697 | ) |   |   | (1,561 | ) |   |   | (116,832 | ) |   |   | — |   |   |   | — |   |   |   | (13,117 | ) |
| Balance,      end of period                                                                                                                                                                              |   | $                                                             | 170,453 |   |   | $ | 1,699 |   |   | $ | 165,781 |   |   | $ | 118,143 |   |   | $ | 475,285 |   |   | $ | 187,883 |   |   | $ | — |   |   | $ | 24,706 |   |
| The      amount of total gains or losses for the period included in earnings (or      OCI) attributable to the change in unrealized gains or losses relating to      assets still held at reporting date |   | $                                                             | 3,733   |   |   | $ | (2,542 | ) |   | $ | 30,084 |   |   | $ | (21,902 | ) |   |   | 63,154 |   |   | $ | 8,144 |   |   | $ | — |   |   | $ | (87 | ) |

----

|                                                 |   | Level 3 Fair Value Measurements            |    |
|------------------------------------------------------|--------|----------------------------------------------------------------|---------|
|                                                 |   | Three Months Ended September 30, 2010 |    |
|                                                 |   |                                                           |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                 |   | Mortgage                                                       |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                 |   | Servicing                                                      |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                  |   | Rights                                                         |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | investments |   |
| Classification      of gains and losses in earnings: |   |                                                           |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      banking income (loss)                  |   | $                                                              | (20,250 | ) |   | $ | 3,872 |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |
| Securities      gains (losses)                       |   |                                                           | — |   |   |   | — |   |   |   | (360 | ) |   |   | (198 | ) |   |   | (2,159 | ) |   |   | — |   |   |   | (3,533 | ) |   |   | — |   |
| Interest      and fee income                         |   |                                                           | — |   |   |   | — |   |   |   | 165 |   |   |   | — |   |   |   | 561 |   |   |   | — |   |   |   | 8,420 |   |   |   | — |   |
| Noninterest      income                              |   |                                                           | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Total                                                |   | $                                                              | (20,250 | ) |   | $ | 3,872 |   |   | $ | (195 | ) |   | $ | (198 | ) |   | $ | (1,598 | ) |   | $ | — |   |   | $ | 4,887 |   |   | $ | — |   |

|                                                 |   | Level 3 Fair Value Measurements            |    |
|------------------------------------------------------|--------|----------------------------------------------------------------|---------|
|                                                 |   | Three Months Ended September 30, 2009 |    |
|                                                 |   |                                                           |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                 |   | Mortgage                                                       |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                 |   | Servicing                                                      |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                  |   | Rights                                                         |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | investments |   |
| Classification      of gains and losses in earnings: |   |                                                           |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      banking income (loss)                  |   | $                                                              | (26,479 | ) |   | $ | 3,207 |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |
| Securities      gains (losses)                       |   |                                                           | — |   |   |   | — |   |   |   | (2,284 | ) |   |   | (14,565 | ) |   |   | (1,734 | ) |   |   | — |   |   |   | — |   |   |   | — |   |
| Interest      and fee income                         |   |                                                           | — |   |   |   | — |   |   |   | 4,235 |   |   |   | 21 |   |   |   | 613 |   |   |   | (2,205 | ) |   |   | — |   |   |   | — |   |
| Noninterest      income                              |   |                                                           | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | (156 | ) |
| Total                                                |   | $                                                              | (26,479 | ) |   | $ | 3,207 |   |   | $ | 1,951 |   |   | $ | (14,544 | ) |   | $ | (1,121 | ) |   | $ | (2,205 | ) |   | $ | — |   |   | $ | (156 | ) |

|                                                 |   | Level 3 Fair Value Measurements           |    |
|------------------------------------------------------|--------|---------------------------------------------------------------|---------|
|                                                 |   | Nine Months Ended September 30, 2010 |    |
|                                                 |   |                                                          |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                 |   | Mortgage                                                      |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                 |   | Servicing                                                     |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                  |   | Rights                                                        |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | investments |   |
| Classification      of gains and losses in earnings: |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      banking income (loss)                  |   | $                                                             | (64,272 | ) |   | $ | 12,811 |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |
| Securities      gains (losses)                       |   |                                                          | — |   |   |   | — |   |   |   | (1,562 | ) |   | $ | (3,413 | ) |   |   | (7,027 | ) |   |   | — |   |   |   | (7,933 | ) |   |   | — |   |
| Interest      and fee income                         |   |                                                          | — |   |   |   | — |   |   |   | 455 |   |   |   | (368 | ) |   |   | 1,598 |   |   |   | — |   |   |   | 22,923 |   |   |   | — |   |
| Noninterest      income                              |   |                                                          | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |
| Total                                                |   | $                                                             | (64,272 | ) |   | $ | 12,811 |   |   | $ | (1,107 | ) |   | $ | (3,781 | ) |   | $ | (5,429 | ) |   | $ | — |   |   | $ | 14,990 |   |   | $ | — |   |

|                                                 |   | Level 3 Fair Value Measurements           |    |
|------------------------------------------------------|--------|---------------------------------------------------------------|---------|
|                                                 |   | Nine Months Ended September 30, 2009 |    |
|                                                 |   |                                                          |    |   |   |   |   | Investment Securities |   |   |   |   |   |   |   |
|                                                 |   | Mortgage                                                      |    |   |   |   |   | Alt-A |   |   | Pooled |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                 |   | Servicing                                                     |    |   | Derivative |   |   | Mortgage- |   |   | Trust- |   |   | Private |   |   |   |   |   |   |   |   | Equity |   |
| (in thousands)                                  |   | Rights                                                        |    |   | Instruments |   |   | backed |   |   | Preferred |   |   | Label CMO |   |   | Other |   |   | Loans |   |   | investments |   |
| Classification      of gains and losses in earnings: |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage      banking income (loss)                  |   | $                                                             | 3,733   |   |   | $ | (668 | ) |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |   | $ | — |   |
| Securities      gains (losses)                       |   |                                                          | — |   |   |   | — |   |   |   | (9,670 | ) |   |   | (29,452 | ) |   |   | (2,985 | ) |   |   | — |   |   |   | — |   |   |   | — |   |
| Interest      and fee income                         |   |                                                          | — |   |   |   | — |   |   |   | 13,613 |   |   |   | 91 |   |   |   | 1,966 |   |   |   | (908 | ) |   |   | — |   |   |   | — |   |
| Noninterest      income                              |   |                                                          | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | — |   |   |   | (87 | ) |
| Total                                                |   | $                                                             | 3,733   |   |   | $ | (668 | ) |   | $ | 3,943 |   |   | $ | (29,361 | ) |   | $ | (1,019 | ) |   | $ | (908 | ) |   | $ | — |   |   | $ | (87 | ) |

----

|                                       |   | September 30, 2010 |        |   | December 31, 2009 |   |        | September 30, 2009 |   |
|--------------------------------------------|--------|------------------------------|-------------|--------|-----------------------------|--------|-------------|------------------------------|--------|
|                                       |   | Carrying                     |        |   | Fair                        |   |        | Carrying                     |   |   | Fair |   |   | Carrying |   |   | Fair |   |
| (in thousands)                        |   | Amount                       |        |   | Value                       |   |        | Amount                       |   |   | Value |   |   | Amount |   |   | Value |   |
|                                       |   |                         |        |   |                        |   |        |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Financial      Assets:                     |   |                         |        |   |                        |   |        |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cash      and short-term assets            |   | $                            | 1,413,466   |   |                        | $      | 1,413,466   |                         |   | $ | 1,840,719 |   |   | $ | 1,840,719 |   |   | $ | 2,280,049 |   |   | $ | 2,280,049 |   |
| Trading      account securities            |   |                         | 138,677     |   |                        |   | 138,677     |                         |   |   | 83,657 |   |   |   | 83,657 |   |   |   | 121,366 |   |   |   | 121,366 |   |
| Loans      held for sale                   |   |                         | 744,439     |   |                        |   | 744,439     |                         |   |   | 461,647 |   |   |   | 461,647 |   |   |   | 530,861 |   |   |   | 530,861 |   |
| Investment      securities                 |   |                         | 9,723,558   |   |                        |   | 9,723,558   |                         |   |   | 8,587,914 |   |   |   | 8,587,914 |   |   |   | 8,503,150 |   |   |   | 8,503,150 |   |
| Net      loans and direct financing leases |   |                         | 36,164,235  |   |                        |   | 34,894,220  |                         |   |   | 35,308,184 |   |   |   | 32,598,423 |   |   |   | 36,272,123 |   |   |   | 31,424,545 |   |
| Derivatives                                |   |                         | 434,288     |   |                        |   | 434,288     |                         |   |   | 287,756 |   |   |   | 287,756 |   |   |   | 367,050 |   |   |   | 367,050 |   |
|                                       |   |                         |        |   |                        |   |        |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Financial      Liabilities:                |   |                         |        |   |                        |   |        |                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                   |   |                         | (41,072,371 | )      |                        |   | (41,323,675 | )                            |   |   | (40,493,927 | ) |   |   | (40,753,365 | ) |   |   | (39,829,057 | ) |   |   | (40,151,292 | ) |
| Short-term      borrowings                 |   |                         | (1,859,134  | )      |                        |   | (1,854,637  | )                            |   |   | (876,241 | ) |   |   | (857,254 | ) |   |   | (852,076 | ) |   |   | (832,849 | ) |
| Federal      Home Loan Bank advances       |   |                         | (23,643     | )      |                        |   | (23,643     | )                            |   |   | (168,977 | ) |   |   | (168,977 | ) |   |   | (920,045 | ) |   |   | (920,045 | ) |
| Other      long term debt                  |   |                         | (2,393,071  | )      |                        |   | (2,400,942  | )                            |   |   | (2,369,491 | ) |   |   | (2,332,300 | ) |   |   | (2,434,858 | ) |   |   | (2,391,241 | ) |
| Subordinated      notes                    |   |                         | (1,202,568  | )      |                        |   | (1,047,875  | )                            |   |   | (1,264,202 | ) |   |   | (989,989 | ) |   |   | (1,674,054 | ) |   |   | (1,224,506 | ) |
| Derivatives                                |   |                         | (306,803    | )      |                        |   | (306,803    | )                            |   |   | (238,947 | ) |   |   | (238,947 | ) |   |   | (238,733 | ) |   |   | (238,733 | ) |

----

----

|                                                 |   | Fair Value |      |   | Cash Flow |   |      |   |   |
|------------------------------------------------------|--------|-----------------|-----------|--------|----------------|--------|-----------|--------|--------|
| (in thousands )                            |   | Hedges          |      |   | Hedges         |   |      | Total  |   |
| Instruments      associated with:                    |   |            |      |   |           |   |      |   |   |   |   |   |
| Loans                                                |   | $               | —   |   |           | $      | 9,237,500 |   |   | $ | 9,237,500 |   |
| Deposits                                             |   |            | 1,825,264 |   |           |   | —   |   |   |   | 1,825,264 |   |
| Subordinated      notes                              |   |            | 298,000   |   |           |   | —   |   |   |   | 298,000 |   |
| Other long-term debt                                 |   |            | 35,000    |   |           |   | —   |   |   |   | 35,000 |   |
| Total notional value at September 30,      2010 |   | $               | 2,158,264 |   |           | $      | 9,237,500 |   |   | $ | 11,395,764 |   |

|                                                                  |   |     |       |   | Average  |   |   |   |   |   | Weighted-Average |   |
|-----------------------------------------------------------------------|--------|----------|------------|--------|----------|--------|--------|--------|--------|--------|------------------|--------|
|                                                                  |   | Notional |       |   | Maturity |   |   | Fair   |   |   | Rate             |   |
| (in thousands )                                             |   | Value    |       |   | (years)  |   |   | Value  |   |   | Receive          |   |   | Pay |   |
| Asset      conversion swaps                                           |   |     |       |   |     |   |   |   |   |   |             |   |   |   |   |
| Asset      conversion swaps — receive fixed — generic     |   | $        | 9,237,500  |   |     |   | 1.8    |   |   | $      | 111,906          |   |   |   | 1.61 | % |   |   | 0.69 | % |
| Liability      conversion swaps — receive fixed — generic |   |     | 2,158,264  |   |     |   | 2.5    |   |   |   | 78,139           |   |   |   | 1.79 |   |   |   | 0.39 |   |
| Total      swap portfolio                                             |   | $        | 11,395,764 |   |     |   | 1.9    |   |   | $      | 190,045          |   |   |   | 1.64 | % |   |   | 0.64 | % |

|                                                               |   | September 30, |    |   | December 31, |   |    | September 30, |   |
|--------------------------------------------------------------------|--------|--------------------|---------|--------|-------------------|--------|---------|--------------------|--------|
| (in thousands)                                                |   | 2010               |    |   | 2009              |   |    | 2009               |   |
| Interest      rate contracts designated as hedging instruments     |   | $                  | 190,045 |   |              | $      | 85,984  |               |   | $ | 176,756 |   |
| Interest rate contracts not designated as hedging      instruments |   |               | 357,739 |   |              |   | 255,692 |               |   |   | 320,769 |   |
| Total contracts                                                    |   | $                  | 547,784 |   |              | $      | 341,676 |               |   | $ | 497,525 |   |

|                                                                  |   | September 30, |    |   | December 31, |   |    | September 30, |   |
|-----------------------------------------------------------------------|--------|--------------------|---------|--------|-------------------|--------|---------|--------------------|--------|
| (in thousands)                                                   |   | 2010               |    |   | 2009              |   |    | 2009               |   |
| Interest      rate contracts designated as hedging instruments        |   | $                  | — |   |              | $      | 3,464   |               |   | $ | — |   |
| Interest      rate contracts not designated as hedging instruments    |   |               | 297,380 |   |              |   | 234,026 |               |   |   | 268,212 |   |
| Foreign exchange contracts not designated as      hedging instruments |   |               | 2,440   |   |              |   | — |               |   |   | — |   |
| Total contracts                                                       |   | $                  | 299,820 |   |              | $      | 237,490 |               |   | $ | 268,212 |   |

----

| Derivatives in fair value |   | Location of change in fair value recognized      |   | Three Months Ended |   |   | Nine Months Ended |   |
|------------------------------------------|--------|--------------------------------------------------------------------------------|--------|------------------------------|--------|--------|-----------------------------|--------|
| hedging relationships               |   | in earnings on derivative                                       |   | September 30,           |   |   | September 30,          |   |
| (in thousands)                      |   |                                                                           |   | 2010                         |   |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Interest      Rate Contracts             |   |                                                                           |   |                         |   |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                 |   | Interest      expense — deposits                                         |   | $                            | (2,031 | )      |                        | $      | (1,771 | ) |   | $ | (3,631 | ) |   | $ | (2,874 | ) |
| Subordinated      notes                  |   | Interest      expense — subordinated notes and other long term debt      |   |                         | (3,846 | )      |                        |   | (8,092 | ) |   |   | (12,136 | ) |   |   | (21,743 | ) |
| Other      long term debt                |   | Interest      expense — subordinated notes and other long term      debt |   |                         | (354   | )      |                        |   | (91 | ) |   |   | (985 | ) |   |   | 745 |   |
| Total                                    |   |                                                                           |   | $                            | (6,231 | )      |                        | $      | (9,954 | ) |   | $ | (16,752 | ) |   | $ | (23,872 | ) |

|                          |   |                             |    |                                                                       |   | Amount of (gain) or |    |
|-------------------------------|--------|----------------------------------|---------|----------------------------------------------------------------------------|--------|------------------------------------|---------|
|                          |   | Amount of gain or |    |                                                                       |   | loss reclassified from   |    |
| Derivatives in cash |   | (loss) recognized in   |    |                                                                       |   | accumulated OCI into     |    |
| flow hedging             |   | OCI on derivatives     |    | Location of gain or (loss) reclassified from |   | earnings (effective           |    |
| relationships                 |   | (effective portion)         |    | accumulated OCI into earnings (effective portion) |   | portion)                           |    |
| (in thousands)           |   | 2010                             |    |                                                                       | 2009   |                               |    |   | 2010 |   |   | 2009 |   |
| Interest      rate contracts  |   |                             |    |                                                                       |   |                               |    |   |   |   |   |   |   |
| Loans                         |   | $                                | 81,517  |                                                                       |   | $                                  | (977    | ) | Interest      and fee income — loans and leases |   | $ | (100,623 | ) |   | $ | 1,168 |   |
| FHLB      Advances            |   |                             | — |                                                                       |   |                               | 1,338   |   | Interest      expense — other borrowings |   |   | 2,580 |   |   |   | 5,374 |   |
| Deposits                      |   |                             | — |                                                                       |   |                               | 326     |   | Interest      expense — deposits |   |   | — |   |   |   | 4,153 |   |
| Subordinated      notes       |   |                             | — |                                                                       |   |                               | 101     |   | Interest      expense — other borrowings |   |   | (1,264 | ) |   |   | (2,179 | ) |
| Other      long term debt     |   |                             | — |                                                                       |   |                               | — |   | Interest      expense — other borrowings |   |   | — |   |   |   | (378 | ) |
| Total                         |   | $                                | 81,517  |                                                                       |   | $                                  | 788     |   |   |   | $ | (99,307 | ) |   | $ | 8,138 |   |

----

|                                                 |   | Three Months Ended |    |   | Nine Months Ended |   |
|------------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
|                                                 |   | September 30,           |    |   | September 30,          |   |
| (in thousands)                                  |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Derivatives      in fair value hedging relationships |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Interest      rate contracts                         |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                             |   | $                            | (875    | )      |                        | $      | 8,566 |   |   | $ | (306 | ) |   | $ | 8,969 |   |
| Derivatives      in cash flow hedging relationships  |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Interest      rate contracts                         |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Loans                                                |   |                         | 89      |   |                        |   | 14,280 |   |   |   | 663 |   |   |   | 12,101 |   |
| FHLB      Advances                                   |   |                         | — |   |                        |   | — |   |   |   | — |   |   |   | (792 | ) |

|                                  |   | September 30, |   |   | December 31, |   |   | September 30, |   |
|---------------------------------------|--------|--------------------|--------|--------|-------------------|--------|--------|--------------------|--------|
| (in thousands)                   |   | 2010               |   |   | 2009              |   |   | 2009               |   |
| Derivative      assets:               |   |               |   |   |              |   |   |               |   |   |   |   |
| Interest      rate lock agreements    |   | $                  | 11,745 |   |              | $      | 995    |               |   | $ | 5,740 |   |
| Forward trades and options            |   |               | 980    |   |              |   | 7,711  |               |   |   | 41 |   |
| Total derivative assets               |   |               | 12,725 |   |              |   | 8,706  |               |   |   | 5,781 |   |
| Derivative      liabilities:          |   |               |   |   |              |   |   |               |   |   |   |   |
| Interest      rate lock agreements    |   |               | (379   | )      |              |   | (1,338 | )                  |   |   | (148 | ) |
| Forward trades and options            |   |               | (6,604 | )      |              |   | (119   | )                  |   |   | (10,083 | ) |
| Total derivativeliabilities           |   |               | (6,983 | )      |              |   | (1,457 | )                  |   |   | (10,231 | ) |
| Net derivative asset      (liability) |   | $                  | 5,742  |   |              | $      | 7,249  |               |   | $ | (4,450 | ) |

----

|                                        |   | September 30, 2010 |    |
|---------------------------------------------|--------|------------------------------|---------|
|                                        |   | Franklin                     |    |   |   |   |
| (in thousands)                         |   | 2009 Trust              |    |   | 2009 Trust |   |   | 2008 Trust |   |   | 2006 Trust |   |   | 2000 Trust |   |   | Total |   |
| Assets                                      |   |                         |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cash                                        |   | $                            | — |   |   | $ | 23,134 |   |   | $ | 22,322 |   |   | $ | 224,378 |   |   | $ | 1,483 |   |   | $ | 271,317 |   |
| Loans      and leases                       |   |                         | — |   |   |   | 590,223 |   |   |   | 348,797 |   |   |   | 1,242,156 |   |   |   | — |   |   |   | 2,181,176 |   |
| Allowance      for loan and lease losses    |   |                         | — |   |   |   | — |   |   |   | (2,790 | ) |   |   | (9,937 | ) |   |   | — |   |   |   | (12,727 | ) |
| Net      loans and leases                   |   |                         | — |   |   |   | 590,223 |   |   |   | 346,007 |   |   |   | 1,232,219 |   |   |   | — |   |   |   | 2,168,449 |   |
| Accrued      income and other assets        |   |                         | 47,091  |   |   |   | 2,595 |   |   |   | 1,695 |   |   |   | 5,266 |   |   |   | — |   |   |   | 56,647 |   |
| Total      assets                           |   | $                            | 47,091  |   |   | $ | 615,952 |   |   | $ | 370,024 |   |   | $ | 1,461,863 |   |   | $ | 1,483 |   |   | $ | 2,496,413 |   |
| Liabilities                                 |   |                         |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Other      long-term debt                   |   | $                            | 10,019  |   |   | $ | 422,294 |   |   | $ | 204,804 |   |   | $ | 1,065,031 |   |   | $ | — |   |   | $ | 1,702,148 |   |
| Accrued      interest and other liabilities |   |                         | 8,957   |   |   |   | 805 |   |   |   | 414 |   |   |   | 13,370 |   |   |   | — |   |   |   | 23,546 |   |
| Total      liabilities                      |   | $                            | 18,976  |   |   | $ | 423,099 |   |   | $ | 205,218 |   |   | $ | 1,078,401 |   |   | $ | — |   |   | $ | 1,725,694 |   |

Trust Preferred Securities

----

|                                 |   |   |   |   | Principal amount of                     |   |    | Investment in  |   |
|--------------------------------------|--------|--------|--------|--------|---------------------------------------------------|--------|---------|---------------------|--------|
|                                 |   |   |   |   | subordinated note/                           |   |    | unconsolidated      |   |
| (in thousands)                  |   | Rate   |   |   | debenture issued to trust (1) |   |    | subsidiary (2) |   |
| Huntington      Capital I            |   |   | 1.17   | %(3)   |                                              | $      | 138,816 |                |   | $ | 6,186 |   |
| Huntington      Capital II           |   |   | 0.92   | (4)    |                                              |   | 60,093  |                |   |   | 3,093 |   |
| Huntington      Capital III          |   |   | 6.69   |   |                                              |   | 114,065 |                |   |   | 10 |   |
| BancFirst      Ohio Trust Preferred  |   |   | 8.54   |   |                                              |   | 23,261  |                |   |   | 619 |   |
| Sky      Financial Capital Trust I   |   |   | 8.52   | (5)    |                                              |   | 64,544  |                |   |   | 1,856 |   |
| Sky      Financial Capital Trust II  |   |   | 3.46   | (6)    |                                              |   | 30,929  |                |   |   | 929 |   |
| Sky      Financial Capital Trust III |   |   | 1.27   | (7)    |                                              |   | 77,564  |                |   |   | 2,320 |   |
| Sky      Financial Capital Trust IV  |   |   | 1.51   | (7)    |                                              |   | 77,565  |                |   |   | 2,320 |   |
| Prospect Trust I                     |   |   | 3.78   |   |                                              |   | 6,186   |                |   |   | 186 |   |
| Total                                |   |   |   |   |                                              | $      | 593,023 |                |   | $ | 17,519 |   |

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

| (2) | Huntington’s investment in the      unconsolidated trusts represents the only risk of    loss. |
|-----|------------------------------------------------------------------------------------------------------|

| (3) | Variable effective rate at      September 30, 2010, based on three month LIBOR +      0.70. |
|-----|--------------------------------------------------------------------------------------------------|

| (4) | Variable effective rate at      September 30, 2010, based on three month LIBOR +      0.625. |
|-----|---------------------------------------------------------------------------------------------------|

| (5) | Variable effective rate at      September 30, 2010, based on three month LIBOR +      2.95. |
|-----|--------------------------------------------------------------------------------------------------|

| (6) | Variable effective rate at      September 30, 2010, based on three month LIBOR +      3.25. |
|-----|--------------------------------------------------------------------------------------------------|

| (7) | Variable effective rate at      September 30, 2010, based on three month LIBOR +      1.40. |
|-----|--------------------------------------------------------------------------------------------------|

----

|                                        |   | September 30, |   |   | December 31, |   |   | September 30, |   |
|---------------------------------------------|--------|--------------------|--------|--------|-------------------|--------|--------|--------------------|--------|
| (in millions)                          |   | 2010               |   |   | 2009              |   |   | 2009               |   |
|                                        |   |               |   |   |              |   |   |               |   |
| Contract      amount represents credit risk |   |               |   |   |              |   |   |               |   |
| Commitments      to extend credit           |   |               |   |   |              |   |   |               |   |
| Commercial                                  |   | $                  | 5,854  |   |              | $      | 5,834  |               |   | $ | 6,055 |   |
| Consumer                                    |   |               | 5,264  |   |              |   | 5,028  |               |   |   | 4,964 |   |
| Commercial      real estate                 |   |               | 644    |   |              |   | 1,075  |               |   |   | 1,177 |   |
| Standby      letters of credit              |   |               | 477    |   |              |   | 577    |               |   |   | 624 |   |

----

17. PARENT COMPANY FINANCIAL STATEMENTS

----

| Balance      Sheets                                                |   | September 30, |      |   | December 31, |   |      | September 30, |   |
|--------------------------------------------------------------------|--------|--------------------|-----------|--------|-------------------|--------|-----------|--------------------|--------|
| (in      thousands)                                                |   | 2010               |      |   | 2009              |   |      | 2009               |   |
| ASSETS                                                             |   |               |      |   |              |   |      |               |   |
| Cash      and cash equivalents (1)                                 |   | $                  | 858,965   |   |              | $      | 1,376,539 |               |   | $ | 1,780,345 |   |
| Due      from The Huntington National Bank (2)                     |   |               | 953,074   |   |              |   | 955,695   |               |   |   | 540,741 |   |
| Due      from non-bank subsidiaries                                |   |               | 246,458   |   |              |   | 273,317   |               |   |   | 280,338 |   |
| Investment      in The Huntington National Bank                    |   |               | 3,524,432 |   |              |   | 2,821,181 |               |   |   | 3,157,018 |   |
| Investment      in non-bank subsidiaries                           |   |               | 813,788   |   |              |   | 815,730   |               |   |   | 859,202 |   |
| Accrued      interest receivable and other assets                  |   |               | 167,712   |   |              |   | 112,557   |               |   |   | 194,654 |   |
| Total      assets                                                  |   | $                  | 6,564,429 |   |              | $      | 6,355,019 |               |   | $ | 6,812,298 |   |
| LIABILITIES      AND SHAREHOLDERS’ EQUITY                    |   |               |      |   |              |   |      |               |   |   |   |   |
| Short-term      borrowings                                         |   | $                  | 687       |   |              | $      | 1,291     |               |   | $ | 1,290 |   |
| Long-term      borrowings                                          |   |               | 637,434   |   |              |   | 637,434   |               |   |   | 637,434 |   |
| Dividends      payable, accrued expenses, and other    liabilities |   |               | 358,905   |   |              |   | 380,292   |               |   |   | 498,468 |   |
| Total      liabilities                                             |   |               | 997,026   |   |              |   | 1,019,017 |               |   |   | 1,137,192 |   |
| Shareholders’      equity (3)                                |   |               | 5,567,403 |   |              |   | 5,336,002 |               |   |   | 5,675,106 |   |
| Total      liabilities and shareholders’ equity              |   | $                  | 6,564,429 |   |              | $      | 6,355,019 |               |   | $ | 6,812,298 |   |

| (1) | Includes restricted cash of      $125,000 |
|-----|-------------------------------------------|

| (2) | Related to subordinated notes      described in Note 7. |
|-----|---------------------------------------------------------|

| (3) | See Huntington’s Condensed      Consolidated Statements of Changes in Shareholders’      Equity. |
|-----|--------------------------------------------------------------------------------------------------------------|

|                                                                                        |   | Three Months Ended |    |   | Nine Months Ended |   |
|---------------------------------------------------------------------------------------------|--------|------------------------------|---------|--------|-----------------------------|--------|
| Statements of Income                                                              |   | September 30,           |    |   | September 30,          |   |
| (in thousands)                                                                         |   | 2010                         |    |   | 2009                        |   |   | 2010 |   |   | 2009 |   |
| Income                                                                                      |   |                         |    |   |                        |   |   |   |   |   |   |   |
| Dividends      from                                                                         |   |                         |    |   |                        |   |   |   |   |   |   |   |
| The      Huntington National Bank                                                           |   | $                            | — |   |                        | $      | — |   |   | $ | — |   |   | $ | — |   |
| Non-bank      subsidiaries                                                                  |   |                         | 15,000  |   |                        |   | 15,450 |   |   |   | 33,000 |   |   |   | 24,700 |   |
| Interest      from                                                                          |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| The      Huntington National Bank                                                           |   |                         | 20,611  |   |                        |   | 11,841 |   |   |   | 62,351 |   |   |   | 34,828 |   |
| Non-bank      subsidiaries                                                                  |   |                         | 2,873   |   |                        |   | 3,581 |   |   |   | 9,322 |   |   |   | 11,872 |   |
| Other                                                                                       |   |                         | 461     |   |                        |   | 435 |   |   |   | 2,537 |   |   |   | 68,004 |   |
| Total income                                                                                |   |                         | 38,945  |   |                        |   | 31,307 |   |   |   | 107,210 |   |   |   | 139,404 |   |
|                                                                                        |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Expense                                                                                     |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Personnel      costs                                                                        |   |                         | 9,751   |   |                        |   | 11,120 |   |   |   | 22,769 |   |   |   | 13,835 |   |
| Interest      on borrowings                                                                 |   |                         | 6,028   |   |                        |   | 5,838 |   |   |   | 17,303 |   |   |   | 23,755 |   |
| Other                                                                                       |   |                         | 11,416  |   |                        |   | 8,621 |   |   |   | 37,321 |   |   |   | 21,148 |   |
| Total expense                                                                               |   |                         | 27,195  |   |                        |   | 25,579 |   |   |   | 77,393 |   |   |   | 58,738 |   |
|                                                                                        |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| Income      before income taxes and equity in undistributed net income of      subsidiaries |   |                         | 11,750  |   |                        |   | 5,728 |   |   |   | 29,817 |   |   |   | 80,666 |   |
| Income taxes                                                                                |   |                         | (656    | )      |                        |   | (2,072 | ) |   |   | 15,088 |   |   |   | 17,130 |   |
| Income      before equity in undistributed net income of subsidiaries                       |   |                         | 12,406  |   |                        |   | 7,800 |   |   |   | 14,729 |   |   |   | 63,536 |   |
| Increase      (decrease) in undistributed net income of:                               |   |                         |    |   |                        |   |   |   |   |   |   |   |   |   |   |   |
| The      Huntington National Bank                                                           |   |                         | 95,156  |   |                        |   | (168,462 | ) |   |   | 196,214 |   |   |   | (2,761,828 | ) |
| Non-bank subsidiaries                                                                       |   |                         | (6,616  | )      |                        |   | (5,528 | ) |   |   | (21,496 | ) |   |   | (26,200 | ) |
| Net      income (loss)                                                                      |   | $                            | 100,946 |   |                        | $      | (166,190 | ) |   | $ | 189,447 |   |   | $ | (2,724,492 | ) |

----

|                                                                                       |   | Nine Months Ended |      |
|--------------------------------------------------------------------------------------------|--------|-----------------------------|-----------|
| Statements of Cash Flows                                                    |   | September 30,          |      |
| (in thousands)                                                                        |   | 2010                        |      |   | 2009 |   |
|                                                                                       |   |                        |      |
| Operating      activities                                                                  |   |                        |      |   |   |   |
| Net      income (loss)                                                                     |   | $                           | 189,447   |   |   | $ | (2,724,492 | ) |
| Adjustments      to reconcile net income to net cash provided by operating      activities |   |                        |      |   |   |   |   |   |
| Equity      in undistributed net income of subsidiaries                                    |   |                        | (192,718  | ) |   |   | 2,788,028 |   |
| Depreciation      and amortization                                                         |   |                        | 765       |   |   |   | 3,204 |   |
| Other,      net                                                                            |   |                        | (76,881   | ) |   |   | (91,326 | ) |
| Net      cash (used for) provided by operating activities                                  |   |                        | (79,387   | ) |   |   | (24,586 | ) |
|                                                                                       |   |                        |      |   |   |   |   |   |
| Investing      activities                                                                  |   |                        |      |   |   |   |   |   |
| Repayments      from subsidiaries                                                          |   |                        | (384,162  | ) |   |   | 369,861 |   |
| Advances      to subsidiaries                                                              |   |                        | 43,572    |   |   |   | (591,640 | ) |
| Net      cash used for investing activities                                                |   |                        | (340,590  | ) |   |   | (221,779 | ) |
|                                                                                       |   |                        |      |   |   |   |   |   |
| Financing      activities                                                                  |   |                        |      |   |   |   |   |   |
| Payment      of borrowings                                                                 |   |                        | (604      | ) |   |   | (99,418 | ) |
| Dividends      paid on preferred stock                                                     |   |                        | (75,537   | ) |   |   | (82,084 | ) |
| Dividends      paid on common stock                                                        |   |                        | (21,437   | ) |   |   | (49,349 | ) |
| Proceeds      from issuance of common stock                                                |   |                        | —   |   |   |   | 1,135,662 |   |
| Other,      net                                                                            |   |                        | (19       | ) |   |   | (157 | ) |
| Net      cash (used for) provided by financing activities                                  |   |                        | (97,597   | ) |   |   | 904,654 |   |
| Change      in cash and cash equivalents                                                   |   |                        | (517,574  | ) |   |   | 658,289 |   |
| Cash      and cash equivalents at beginning of period                                      |   |                        | 1,376,539 |   |   |   | 1,122,056 |   |
| Cash      and cash equivalents at end of period                                            |   | $                           | 858,965   |   |   | $ | 1,780,345 |   |
|                                                                                       |   |                        |      |   |   |   |   |   |
| Supplemental      disclosure:                                                              |   |                        |      |   |   |   |   |   |
| Interest      paid                                                                         |   | $                           | 17,303    |   |   | $ | 23,755 |   |

----

Listed below is certain operating basis financial informationreconciled to Huntington’s 2010, and 2009 reported results by businesssegment:

----

|                                                     |   | Three      Months Ended September 30, |     |
|----------------------------------------------------------|--------|---------------------------------------|----------|
|                                                     |   | Retail      &                     |     |   |   |   |   |   |   |   | Former |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Income      Statements                                   |   | Business                              |     |   |   |   |   | Commercial |   |   | Regional |   |   |   |   |   |   |   |   | Treasury/ |   |   | Huntington |   |
| (in      thousands)                                      |   | Banking                               |     |   | Commercial |   |   | Real      Estate |   |   | Banking |   |   | AFDS |   |   | PFG |   |   | Other |   |   | Consolidated |   |
|                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2010                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net      interest income                                 |   | $                                     | 237,500  |   |   |   | 59,487 |   |   |   | 43,775 |   |   | $ | 340,762 |   |   | $ | 43,306 |   |   |   | 24,371 |   |   |   | 1,523 |   |   | $ | 409,962 |   |
| Provision      for credit losses                         |   |                                  | (68,634  | ) |   |   | (3,698 | ) |   |   | (32,433 | ) |   |   | (104,765 | ) |   |   | (5,089 | ) |   |   | (9,275 | ) |   |   | (31 | ) |   |   | (119,160 | ) |
| Non      interest income                                 |   |                                  | 147,842  |   |   |   | 25,999 |   |   |   | 4,432 |   |   |   | 178,273 |   |   |   | 16,867 |   |   |   | 62,616 |   |   |   | 9,387 |   |   |   | 267,143 |   |
| Non      interest expense                                |   |                                  | (261,951 | ) |   |   | (42,212 | ) |   |   | (13,449 | ) |   |   | (317,612 | ) |   |   | (27,533 | ) |   |   | (72,601 | ) |   |   | (9,563 | ) |   |   | (427,309 | ) |
| Income      taxes                                        |   |                                  | (19,165  | ) |   |   | (13,852 | ) |   |   | (814 | ) |   |   | (33,831 | ) |   |   | (9,643 | ) |   |   | (1,789 | ) |   |   | 15,573 |   |   |   | (29,690 | ) |
| Operating/reported      net income (loss)                |   | $                                     | 35,592   |   |   | $ | 25,724 |   |   | $ | 1,511 |   |   | $ | 62,827 |   |   | $ | 17,908 |   |   | $ | 3,322 |   |   | $ | 16,889 |   |   | $ | 100,946 |   |
|                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2009                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net      interest income                                 |   | $                                     | 210,427  |   |   | $ | 51,722 |   |   |   | 33,965 |   |   | $ | 296,114 |   |   | $ | 33,438 |   |   |   | 19,493 |   |   |   | 13,774 |   |   | $ | 362,819 |   |
| Provision      for credit losses                         |   |                                  | (116,699 | ) |   |   | (92,010 | ) |   |   | (245,463 | ) |   |   | (454,172 | ) |   |   | (11,375 | ) |   |   | (9,035 | ) |   |   | (554 | ) |   |   | (475,136 | ) |
| Non-Interest      income                                 |   |                                  | 131,738  |   |   |   | 23,828 |   |   |   | (591 | ) |   |   | 154,975 |   |   |   | 17,247 |   |   |   | 58,938 |   |   |   | 24,892 |   |   |   | 256,052 |   |
| Non-Interest      expense                                |   |                                  | (237,819 | ) |   |   | (37,235 | ) |   |   | (9,826 | ) |   |   | (284,880 | ) |   |   | (27,340 | ) |   |   | (61,875 | ) |   |   | (27,002 | ) |   |   | (401,097 | ) |
| Income      taxes                                        |   |                                  | 4,324    |   |   |   | 18,793 |   |   |   | 77,671 |   |   |   | 100,788 |   |   |   | (4,190 | ) |   |   | (2,632 | ) |   |   | (2,794 | ) |   |   | 91,172 |   |
| Operating/reported      net income (loss)                |   | $                                     | (8,029   | ) |   | $ | (34,902 | ) |   | $ | (144,244 | ) |   | $ | (187,175 | ) |   | $ | 7,780 |   |   | $ | 4,889 |   |   | $ | 8,316 |   |   | $ | (166,190 | ) |
|                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                     |   | Nine      Months Ended September 30,  |     |
|                                                     |   | Retail      &                     |     |   |   |   |   |   |   |   |   |   | Former |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Income      Statements                              |   | Business                              |     |   |   |   |   |   | Commercial |   |   | Regional |   |   |   |   |   |   |   |   |   |   | Treasury/ |   |   | Huntington |   |
| (in      thousands)                            |   | Banking                               |     |   | Commercial |   |   | Real      Estate |   |   | Banking |   |   | AFDS |   |   | PFG |   |   | Other |   |   | Consolidated |   |
|                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2010                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net      interest income                                 |   | $                                     | 683,200  |   |   |   | 169,338 |   |   |   | 123,362 |   |   | $ | 975,900 |   |   | $ | 126,607 |   |   |   | 70,420 |   |   |   | 30,584 |   |   | $ | 1,203,511 |   |
| Provision      for credit losses                         |   |                                  | (190,508 | ) |   |   | (57,295 | ) |   |   | (211,430 | ) |   |   | (459,233 | ) |   |   | 9,004 |   |   |   | (4,476 | ) |   |   | (92,869 | ) |   |   | (547,574 | ) |
| Non      interest income                                 |   |                                  | 409,993  |   |   |   | 78,383 |   |   |   | 8,558 |   |   |   | 496,934 |   |   |   | 49,929 |   |   |   | 191,858 |   |   |   | 38,917 |   |   |   | 777,638 |   |
| Non      interest expense                                |   |                                  | (757,879 | ) |   |   | (121,415 | ) |   |   | (33,984 | ) |   |   | (913,278 | ) |   |   | (82,568 | ) |   |   | (212,111 | ) |   |   | (31,256 | ) |   |   | (1,239,213 | ) |
| Income      taxes                                        |   |                                  | (50,682  | ) |   |   | (24,154 | ) |   |   | 39,723 |   |   |   | (35,113 | ) |   |   | (36,040 | ) |   |   | (15,992 | ) |   |   | 82,230 |   |   |   | (4,915 | ) |
| Operating/reported      net income (loss)                |   | $                                     | 94,124   |   |   | $ | 44,857 |   |   | $ | (73,771 | ) |   | $ | 65,210 |   |   | $ | 66,932 |   |   | $ | 29,699 |   |   | $ | 27,606 |   |   | $ | 189,447 |   |
|                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2009                                                     |   |                                  |     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net      interest income                                 |   | $                                     | 666,806  |   |   |   | 156,231 |   |   |   | 101,287 |   |   | $ | 924,324 |   |   | $ | 105,116 |   |   | $ | 57,274 |   |   | $ | (36,491 | ) |   | $ | 1,050,223 |   |
| Provision      for credit losses                         |   |                                  | (310,807 | ) |   |   | (207,667 | ) |   |   | (577,826 | ) |   |   | (1,096,300 | ) |   |   | (68,553 | ) |   |   | (27,019 | ) |   |   | 11,192 |   |   |   | (1,180,680 | ) |
| Non-Interest      income                                 |   |                                  | 385,628  |   |   |   | 69,511 |   |   |   | 778 |   |   |   | 455,917 |   |   |   | 44,327 |   |   |   | 183,657 |   |   |   | 77,198 |   |   |   | 761,099 |   |
| Non-Interest      expense, excluding goodwill impairment |   |                                  | (674,386 | ) |   |   | (104,461 | ) |   |   | (25,389 | ) |   |   | (804,236 | ) |   |   | (85,907 | ) |   |   | (177,310 | ) |   |   | (36,451 | ) |   |   | (1,103,904 | ) |
| Goodwill      impairment                                 |   |                                  | —  |   |   |   | — |   |   |   | — |   |   |   | (2,573,818 | )(1) |   |   | — |   |   |   | (28,895 | ) |   |   | (4,231 | ) |   |   | (2,606,944 | ) |
| Income      taxes                                        |   |                                  | (23,535  | ) |   |   | 30,235 |   |   |   | 175,402 |   |   |   | 182,102 |   |   |   | 1,756 |   |   |   | (2,697 | ) |   |   | 174,553 |   |   |   | 355,714 |   |
| Operating/reported      net income (loss)           |   | $                                     | 43,706   |   |   | $ | (56,151 | ) |   | $ | (325,748 | ) |   | $ | (2,912,011 | ) |   | $ | (3,261 | ) |   | $ | 5,010 |   |   | $ | 185,770 |   |   | $ | (2,724,492 | ) |

| (1) | Represents      the 2009 first quarter goodwill impairment charge associated with the      former Regional Banking segment. |
|-----|-----------------------------------------------------------------------------------------------------------------------------|

----

|                                     |   | Assets at     |   |   | Deposits at  |   |
|------------------------------------------|--------|--------------------|--------|--------|-------------------|--------|
|                                     |   | September 30, |   |   | December 31, |   |   | September 30, |   |   | September 30, |   |   | December 31, |   |   | September 30, |   |
| (in millions)             |   | 2010               |   |   | 2009              |   |   | 2009 |   |   | 2010 |   |   | 2009 |   |   | 2009 |   |
|                                |   |               |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Retail      & Business Banking  |   | $                  | 17,099 |   |              | $      | 16,565 |   |   | $ | 17,604 |   |   | $ | 29,220 |   |   | $ | 28,877 |   |   | $ | 28,120 |   |
| Commercial      Banking             |   |               | 7,819  |   |              |   | 7,767 |   |   |   | 8,281 |   |   |   | 6,931 |   |   |   | 6,031 |   |   |   | 6,241 |   |
| Commercial      Real Estate         |   |               | 5,993  |   |              |   | 7,426 |   |   |   | 6,621 |   |   |   | 637 |   |   |   | 535 |   |   |   | 454 |   |
| AFDS                                |   |               | 7,083  |   |              |   | 5,142 |   |   |   | 4,942 |   |   |   | 103 |   |   |   | 83 |   |   |   | 96 |   |
| PFG                                 |   |               | 3,430  |   |              |   | 3,254 |   |   |   | 3,403 |   |   |   | 3,085 |   |   |   | 3,409 |   |   |   | 2,954 |   |
| Treasury      / Other          |   |               | 11,823 |   |              |   | 11,401 |   |   |   | 11,662 |   |   |   | 1,096 |   |   |   | 1,559 |   |   |   | 1,964 |   |
| Total                          |   | $                  | 53,247 |   |              | $      | 51,555 |   |   | $ | 52,513 |   |   | $ | 41,072 |   |   | $ | 40,494 |   |   | $ | 39,829 |   |

----