EXHIBIT 99.2

HUNTINGTON BANCSHARES INCORPORATED
Quarterly Financial Review
September 2005


 
Table of Contents
         
Consolidated Balance Sheets
    1  
 
       
Credit Exposure Composition
    2  
 
       
Deposit Composition
    3  
 
       
Consolidated Quarterly Average Balance Sheets
    4  
 
       
Consolidated Quarterly Net Interest Margin Analysis
    5  
 
       
Quarterly Average Loans and Direct Financing Leases and Deposit Composition By Business Segment
    6  
 
       
Selected Quarterly Income Statement Data
    7  
 
       
Quarterly Credit Reserves Analysis
    8  
 
       
Quarterly Net Charge-Off Analysis
    9  
 
       
Quarterly Non-Performing Assets and Past Due Loans and Leases
    10  
 
       
Quarterly Stock Summary, Capital, and Other Data
    11  
 
       
Quarterly Operating Lease Performance
    12  
 
       
Consolidated Year To Date Average Balance Sheets
    13  
 
       
Consolidated Year To Date Net Interest Margin Analysis
    14  
 
       
Selected Year To Date Income Statement Data
    15  
 
       
Year To Date Credit Reserves Analysis
    16  
 
       
Year To Date Net Charge-Off Analysis
    17  
 
       
Year To Date Operating Lease Performance
    18  
Note:
The preparation of financial statement data in conformity with accounting principals generally accepted in the United States requires management to make estimates and assumptions that affect amounts reported. Actual results could differ from those estimates. Certain prior period amounts have been reclassified to conform to the current period’s presentation.

 


 

Huntington Bancshares Incorporated
Consolidated Balance Sheets
                                           
                              Change
    2005   2004     September ’05 vs ’04
(in thousands of dollars, except per share amounts)   September 30,   December 31,   September 30,     Amount   Percent
    (Unaudited)           (Unaudited)                  
Assets
                                         
Cash and due from banks
  $ 803,425     $ 877,320     $ 1,053,358       $ (249,933 )     (23.7) %
Federal funds sold and securities purchased under resale agreements
    78,325       628,040       838,833         (760,508 )     (90.7 )
Interest bearing deposits in banks
    22,379       22,398       36,155         (13,776 )     (38.1 )
Trading account securities
    191,418       309,630       120,334         71,084       59.1  
Loans held for sale
    449,096       223,469       205,913         243,183       N.M.  
Investment securities
    4,304,898       4,238,945       4,150,044         154,854       3.7  
Loans and leases (1)
    24,496,287       23,560,277       22,587,259         1,909,028       8.5  
Allowance for loan and lease losses
    (253,943 )     (271,211 )     (282,650 )       28,707       (10.2 )
           
Net loans and leases
    24,242,344       23,289,066       22,304,609         1,937,735       8.7  
           
Operating lease assets
    274,190       587,310       717,411         (443,221 )     (61.8 )
Bank owned life insurance
    993,407       963,059       954,911         38,496       4.0  
Premises and equipment
    358,876       355,115       356,438         2,438       0.7  
Goodwill and other intangible assets
    217,703       215,807       216,011         1,692       0.8  
Customers’ acceptance liability
    7,463       11,299       8,787         (1,324 )     (15.1 )
Accrued income and other assets
    819,464       844,039       845,436         (25,972 )     (3.1 )
           
Total Assets
  $ 32,762,988     $ 32,565,497     $ 31,808,240       $ 954,748       3.0 %
           
 
                                         
Liabilities and Shareholders’ Equity
                                         
Liabilities
                                         
Deposits (2)
  $ 22,349,122     $ 20,768,161     $ 20,109,025       $ 2,240,097       11.1 %
Short-term borrowings
    1,502,566       1,207,233       1,215,887         286,679       23.6  
Federal Home Loan Bank advances
    1,155,656       1,271,088       1,270,454         (114,798 )     (9.0 )
Other long-term debt
    2,795,431       4,016,004       4,094,185         (1,298,754 )     (31.7 )
Subordinated notes
    1,034,343       1,039,793       1,040,901         (6,558 )     (0.6 )
Allowance for unfunded loan commitments and letters of credit
    38,098       33,187       30,007         8,091       27.0  
Bank acceptances outstanding
    7,463       11,299       8,787         (1,324 )     (15.1 )
Deferred federal income tax liability
    768,344       783,628       723,525         44,819       6.2  
Accrued expenses and other liabilities
    489,290       897,466       854,552         (365,262 )     (42.7 )
           
Total Liabilities
    30,140,313       30,027,859       29,347,323         792,990       2.7  
           
Shareholders’ equity
                                         
Preferred stock — authorized 6,617,808 shares; none outstanding
                               
Common stock — without par value; authorized 500,000,000 shares; issued 257,866,255 shares; outstanding 229,005,823; 231,605,281 and 230,153,486 shares, respectively.
    2,490,919       2,484,204       2,482,904         8,015       0.3  
Less 28,860,432; 26,260,974 and 27,712,769 treasury shares, respectively
    (575,941 )     (499,259 )     (526,967 )       (48,974 )     9.3  
Accumulated other comprehensive loss
    (21,839 )     (10,903 )     (13,812 )       (8,027 )     58.1  
Retained earnings
    729,536       563,596       518,792         210,744       40.6  
           
Total Shareholders’ Equity
    2,622,675       2,537,638       2,460,917         161,758       6.6  
           
Total Liabilities and Shareholders’ Equity
  $ 32,762,988     $ 32,565,497     $ 31,808,240       $ 954,748       3.0 %
           
N.M., not a meaningful value.
 
(1)   See page 2 for detail of loans and leases.
 
(2)   See page 3 for detail of deposits.

1


 

Huntington Bancshares Incorporated
Credit Exposure Composition
                                                                   
                                                      Change
    2005   2004     September ’05 vs ‘04
(in thousands of dollars)   September 30,   December 31,   September 30     Amount   Percent
    (Unaudited)                   (Unaudited)                  
By Type
                                                                 
Commercial:
                                                                 
Middle market commercial and industrial
  $ 4,790,680       19.3 %   $ 4,660,141       19.3 %   $ 4,352,952       18.7 %     $ 437,728       10.1 %
Construction
    1,762,237       7.1       1,592,125       6.6       1,538,135       6.6         224,102       14.6  
Commercial
    1,885,027       7.6       1,881,835       7.8       1,898,015       8.1         (12,988 )     (0.7 )
           
Middle market commercial real estate
    3,647,264       14.7       3,473,960       14.4       3,436,150       14.7         211,114       6.1  
           
Small business commercial and industrial and commercial real estate
    2,234,988       9.1       2,168,877       8.9       2,124,602       9.2         110,386       5.2  
           
Total commercial
    10,672,932       43.1       10,302,978       42.6       9,913,704       42.6         759,228       7.7  
           
Consumer:
                                                                 
Automobile loans
    2,063,285       8.3       1,948,667       8.1       1,884,924       8.1         178,361       9.5  
Automobile leases
    2,381,004       9.6       2,443,455       10.1       2,316,801       9.9         64,203       2.8  
Home equity
    4,684,904       18.9       4,554,540       18.9       4,429,626       19.0         255,278       5.8  
Residential mortgage
    4,180,350       16.9       3,829,234       15.9       3,565,670       15.3         614,680       17.2  
Other loans
    513,812       2.1       481,403       2.0       476,534       2.0         37,278       7.8  
           
Total consumer
    13,823,355       55.8       13,257,299       55.0       12,673,555       54.3         1,149,800       9.1  
           
Total loans and direct financing leases
  $ 24,496,287       98.9     $ 23,560,277       97.6     $ 22,587,259       96.9       $ 1,909,028       8.5  
           
 
                                                                 
Operating lease assets
    274,190       1.1       587,310       2.4       717,411       3.1         (443,221 )     (61.8 )
           
Total credit exposure
  $ 24,770,477       100.0 %   $ 24,147,587       100.0 %   $ 23,304,670       100.0 %     $ 1,465,807       6.3 %
           
 
Total automobile exposure (1)
  $ 4,718,479       19.0 %   $ 4,979,432       20.6 %   $ 4,919,136       21.1 %     $ (200,657 )     (4.1 )%
           
 
                                                                 
By Business Segment (2)
                                                                 
Regional Banking:
                                                                 
Central Ohio
  $ 3,223,920       13.0 %   $ 3,096,709       12.8 %   $ 3,029,332       13.0 %     $ 194,588       6.4 %
Northern Ohio
    2,952,508       11.9       2,857,746       11.8       2,810,332       12.1         142,176       5.1  
Southern Ohio / Kentucky
    2,064,617       8.3       1,895,180       7.8       1,825,652       7.8         238,965       13.1  
West Michigan
    2,369,813       9.6       2,271,682       9.4       2,236,001       9.6         133,812       6.0  
East Michigan
    1,530,757       6.2       1,430,169       5.9       1,387,543       6.0         143,214       10.3  
West Virginia
    948,854       3.8       882,016       3.7       867,271       3.7         81,583       9.4  
Indiana
    967,324       3.9       961,700       4.0       862,833       3.7         104,491       12.1  
Mortgage and equipment leasing groups
    3,505,072       14.2       3,196,762       13.2       2,978,350       12.8         526,722       17.7  
           
Regional Banking
    17,562,865       70.8       16,591,964       68.7       15,997,314       68.7         1,565,551       9.8  
Dealer Sales (3)
    5,492,278       22.2       5,920,256       24.5       5,765,184       24.7         (272,906 )     (4.7 )
Private Financial and Capital Markets Group
    1,715,334       7.0       1,635,367       6.8       1,542,172       6.6         173,162       11.2  
Treasury / Other
                                                 
           
Total credit exposure
  $ 24,770,477       100.0 %   $ 24,147,587       100.0 %   $ 23,304,670       100.0 %     $ 1,465,807       6.3 %
           
(1)   Sum of automobile loans and leases and automobile operating lease assets.
 
(2)   Prior period amounts have been reclassified to conform to the current period business segment structure.
 
(3)   Includes operating lease inventory.

2


 

Huntington Bancshares Incorporated
Deposit Composition
                                                                   
                                                      Change
    2005   2004     September ’05 vs ’04
(in thousand dollers)   September 30,   December 31,   September 30,     Amount   Percent
    (Unaudited)                   (Unaudited)                  
By Type
                                                                 
Demand deposits — non-interest bearing
  $ 3,361,749       15.0 %   $ 3,392,123       16.3 %   $ 3,264,145       16.2 %     $ 97,604       3.0 %
Demand deposits — interest bearing
    7,481,019       33.5       7,786,377       37.5       7,471,779       37.2         9,240       0.1  
Savings and other domestic time deposits
    3,186,354       14.3       3,502,552       16.9       3,570,494       17.8         (384,140 )     (10.8 )
Retail certificates of deposit
    3,281,457       14.7       2,466,965       11.9       2,441,387       12.1         840,070       34.4  
           
Total core deposits
    17,310,579       77.5       17,148,017       82.6       16,747,805       83.3         562,774       3.4  
           
Domestic time deposits of $100,000 or more
    1,356,875       6.1       1,081,660       5.2       997,952       5.0         358,923       36.0  
Brokered deposits and negotiable CDs
    3,228,083       14.4       2,097,537       10.1       1,896,135       9.4         1,331,948       70.2  
Deposits in foreign offices
    453,585       2.0       440,947       2.1       467,133       2.3         (13,548 )     (2.9 )
           
Total deposits
  $ 22,349,122       100.0 %   $ 20,768,161       100.0 %   $ 20,109,025       100.0 %     $ 2,240,097       11.1 %
           
 
                                                                 
Total core deposits:
                                                                 
Commercial
  $ 5,424,728       31.3 %   $ 5,293,666       30.9 %   $ 5,227,613       31.2 %     $ 197,115       3.8 %
Personal
    11,885,851       68.7       11,854,351       69.1       11,520,192       68.8         365,659       3.2  
           
Total core deposits
  $ 17,310,579       100.0 %   $ 17,148,017       100.0 %   $ 16,747,805       100.0 %     $ 562,774       3.4 %
           
 
                                                                 
By Business Segment (1)
                                                                 
Regional Banking:
                                                                 
Central Ohio
  $ 4,433,948       19.8 %   $ 4,500,840       21.7 %   $ 4,227,005       21.0 %     $ 206,943       4.9 %
Northern Ohio
    4,035,762       18.1       4,068,385       19.6       4,012,247       20.0         23,515       0.6  
Southern Ohio / Kentucky
    1,915,034       8.6       1,742,353       8.4       1,599,685       8.0         315,349       19.7  
West Michigan
    2,783,571       12.5       2,643,510       12.7       2,699,059       13.4         84,512       3.1  
East Michigan
    2,311,421       10.3       2,222,191       10.7       2,165,533       10.8         145,888       6.7  
West Virginia
    1,428,172       6.4       1,375,151       6.6       1,380,934       6.9         47,238       3.4  
Indiana
    770,834       3.4       663,927       3.2       665,368       3.3         105,466       15.9  
Mortgage and equipment leasing groups
    177,026       0.8       194,624       0.9       199,944       1.0         (22,918 )     (11.5 )
           
Regional Banking
    17,855,768       79.9       17,410,981       83.8       16,949,775       84.4         905,993       5.3  
Dealer Sales
    72,411       0.3       74,969       0.4       68,944       0.3         3,467       5.0  
Private Financial and Capital Markets Group
    1,186,360       5.3       1,176,303       5.7       1,126,807       5.6         59,553       5.3  
Treasury / Other (2)
    3,234,583       14.5       2,105,908       10.1       1,963,499       9.7         1,271,084       64.7  
           
Total deposits
  $ 22,349,122       100.0 %   $ 20,768,161       100.0 %   $ 20,109,025       100.0 %     $ 2,240,097       11.1 %
           
(1)   Prior period amounts have been reclassified to conform to the current period business segment structure.
 
(2)   Comprised largely of brokered deposits and negotiable CDs.

3


 

Huntington Bancshares Incorporated
Consolidated Quarterly Average Balance Sheets

(Unaudited)
                                                           
    Average Balances     Change
Fully taxable equivalent basis   2005   2004     3Q05 vs 3Q04
(in millions of dollars)   Third   Second   First   Fourth   Third     Amount   Percent
           
Assets
                                                         
Interest bearing deposits in banks
  $ 54     $ 54     $ 53     $ 60     $ 55       $ (1 )     (1.8 )%
Trading account securities
    274       236       200       228       148         126       85.1  
Federal funds sold and securities purchased under resale agreements
    142       225       475       695       318         (176 )     (55.3 )
Loans held for sale
    427       276       203       229       283         144       50.9  
Investment securities:
                                                         
Taxable
    3,523       3,589       3,932       3,858       4,340         (817 )     (18.8 )
Tax-exempt
    537       411       409       404       398         139       34.9  
           
Total investment securities
    4,060       4,000       4,341       4,262       4,738         (678 )     (14.3 )
Loans and leases: (1)
                                                         
Commercial:
                                                         
Middle market commercial and industrial
    4,708       4,901       4,710       4,503       4,298         410       9.5  
Construction
    1,720       1,678       1,642       1,577       1,514         206       13.6  
Commercial
    1,922       1,905       1,883       1,852       1,913         9       0.5  
           
Middle market commercial real estate
    3,642       3,583       3,525       3,429       3,427         215       6.3  
Small business commercial and industrial and commercial real estate
    2,251       2,230       2,183       2,136       2,081         170       8.2  
           
Total commercial
    10,601       10,714       10,418       10,068       9,806         795       8.1  
           
Consumer:
                                                         
Automobile loans
    2,078       2,069       2,008       1,913       1,857         221       11.9  
Automobile leases
    2,424       2,468       2,461       2,388       2,250         174       7.7  
           
Automobile loans and leases
    4,502       4,537       4,469       4,301       4,107         395       9.6  
Home equity
    4,681       4,636       4,570       4,489       4,337         344       7.9  
Residential mortgage
    4,157       4,080       3,919       3,695       3,484         673       19.3  
Other loans
    507       491       480       479       461         46       10.0  
           
Total consumer
    13,847       13,744       13,438       12,964       12,389         1,458       11.8  
           
Total loans and leases
    24,448       24,458       23,856       23,032       22,195         2,253       10.2  
Allowance for loan and lease losses
    (256 )     (270 )     (282 )     (283 )     (288 )       32       11.1  
           
Net loans and leases
    24,192       24,188       23,574       22,749       21,907         2,285       10.4  
           
Total earning assets
    29,405       29,249       29,128       28,506       27,737         1,668       6.0  
           
Operating lease assets
    309       409       529       648       800         (491 )     (61.4 )
Cash and due from banks
    867       865       909       880       928         (61 )     (6.6 )
Intangible assets
    217       218       218       216       216         1       0.5  
All other assets
    2,197       2,149       2,079       2,094       2,066         131       6.3  
           
Total Assets
  $ 32,739     $ 32,620     $ 32,581     $ 32,061     $ 31,459       $ 1,280       4.1 %
           
 
                                                         
Liabilities and Shareholders’ Equity
                                                         
Deposits:
                                                         
Demand deposits - non-interest bearing
  $ 3,406     $ 3,352     $ 3,314     $ 3,401     $ 3,276       $ 130       4.0 %
Demand deposits - interest bearing
    7,539       7,677       7,925       7,658       7,384         155       2.1  
Savings and other domestic time deposits
    3,095       3,230       3,317       3,395       3,436         (341 )     (9.9 )
Retail certificates of deposit
    3,157       2,720       2,496       2,454       2,414         743       30.8  
           
Total core deposits
    17,197       16,979       17,052       16,908       16,510         687       4.2  
Domestic time deposits of $100,000 or more
    1,271       1,248       1,249       990       886         385       43.5  
Brokered deposits and negotiable CDs
    3,286       3,249       2,720       1,948       1,755         1,531       87.2  
Deposits in foreign offices
    462       434       442       465       476         (14 )     (2.9 )
           
Total deposits
    22,216       21,910       21,463       20,311       19,627         2,589       13.2  
Short-term borrowings
    1,559       1,301       1,179       1,302       1,342         217       16.2  
Federal Home Loan Bank advances
    935       1,136       1,196       1,270       1,270         (335 )     (26.4 )
Subordinated notes and other long-term debt
    3,960       4,100       4,517       5,099       5,244         (1,284 )     (24.5 )
           
Total interest bearing liabilities
    25,264       25,095       25,041       24,581       24,207         1,057       4.4  
           
All other liabilities
    1,458       1,554       1,699       1,598       1,564         (106 )     (6.8 )
Shareholders’ equity
    2,611       2,619       2,527       2,481       2,412         199       8.3  
           
Total Liabilities and Shareholders’ Equity
  $ 32,739     $ 32,620     $ 32,581     $ 32,061     $ 31,459       $ 1,280       4.1 %
           
(1)   For purposes of this analysis, non-accrual loans are reflected in the average balances of loans.

4


 

Huntington Bancshares Incorporated
Consolidated Quarterly Net Interest Margin Analysis

(Unaudited)
                                         
    Average Rates(2)
    2005   2004
Fully taxable equivalent basis (1)   Third   Second   First   Fourth   Third
     
Assets
                                       
Interest bearing deposits in banks
    2.13 %     1.47 %     1.88 %     1.61 %     0.91 %
Trading account securities
    3.95       3.94       4.14       4.15       4.44  
Federal funds sold and securities purchased under resale agreements
    3.41       2.76       2.36       1.99       1.53  
Loans held for sale
    5.43       6.04       5.55       5.69       5.25  
Investment securities:
                                       
Taxable
    4.37       4.13       3.87       3.77       3.83  
Tax-exempt
    6.62       6.76       6.73       6.89       7.06  
     
Total investment securities
    4.67       4.40       4.14       4.07       4.10  
Loans and leases: (3)
                                       
Commercial:
                                       
Middle market commercial and industrial
    5.87       5.65       5.02       4.80       4.46  
Construction
    6.16       5.70       5.13       4.65       4.13  
Commercial
    5.90       5.44       5.15       4.80       4.45  
     
Middle market commercial real estate
    6.02       5.56       5.14       4.73       4.31  
Small business commercial and industrial and commercial real estate
    6.17       5.99       5.81       5.67       5.45  
     
Total commercial
    5.98       5.69       5.23       4.96       4.62  
     
Consumer:
                                       
Automobile loans
    6.44       6.57       6.83       7.31       7.65  
Automobile leases
    4.94       4.91       4.92       5.00       5.02  
     
Automobile loans and leases
    5.63       5.67       5.78       6.02       6.21  
Home equity
    6.60       6.24       5.77       5.30       4.84  
Residential mortgage
    5.45       5.37       5.36       5.53       5.48  
Other loans
    5.92       6.22       6.42       6.87       6.54  
     
Total consumer
    5.91       5.79       5.67       5.66       5.54  
     
Total loans and leases
    5.94       5.75       5.48       5.34       5.12  
     
Total earning assets
    5.72 %     5.52 %     5.21 %     5.05 %     4.89 %
     
 
                                       
Liabilities and Shareholders’ Equity
                                       
Deposits:
                                       
Demand deposits - non-interest bearing
    %     %     %     %     %
Demand deposits - interest bearing
    1.87       1.64       1.45       1.21       1.06  
Savings and other domestic time deposits
    1.39       1.34       1.27       1.26       1.24  
Retail certificates of deposit
    3.58       3.49       3.43       3.38       3.32  
     
Total core deposits
    2.15       1.94       1.76       1.62       1.52  
Domestic time deposits of $100,000 or more
    3.60       3.27       2.92       2.51       2.40  
Brokered deposits and negotiable CDs
    3.66       3.25       2.80       2.26       1.84  
Deposits in foreign offices
    2.28       1.95       1.41       0.98       0.83  
     
Total deposits
    2.52       2.26       1.99       1.73       1.58  
Short-term borrowings
    2.74       2.16       1.66       1.17       0.92  
Federal Home Loan Bank advances
    3.08       3.02       2.90       2.68       2.60  
Subordinated notes and other long-term debt
    4.20       3.91       3.39       2.67       2.62  
     
Total interest bearing liabilities
    2.82 %     2.56 %     2.27 %     1.94 %     1.82 %
     
 
                                       
Net interest rate spread
    2.90 %     2.96 %     2.94 %     3.11 %     3.07 %
Impact of non-interest bearing funds on margin
    0.41       0.40       0.37       0.27       0.23  
     
Net interest margin
    3.31 %     3.36 %     3.31 %     3.38 %     3.30 %
     
(1)   Fully taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 7 for the FTE adjustment.
 
(2)   Loan, lease, and deposit average rates include impact of applicable derivatives and non-deferrable fees.
 
(3)   For purposes of this analysis, non-accrual loans are reflected in the average balances of loans.

5


 

Huntington Bancshares Incorporated
Quarterly Average Loans and Direct Financing Leases
   and Deposit Composition By Business Segment
(Unaudited)
                                                           
    Average Balances     Change
    2005   2004     3Q05 vs 3Q04
(in millions of dollars)   Third   Second   First   Fourth   Third     Amount   Percent
           
Loans and direct financing leases (1)
                                                         
Regional Banking:
                                                         
Central Ohio
  $ 3,181     $ 3,173     $ 3,105     $ 3,073     $ 3,008       $ 173       5.8 %
Northern Ohio
    2,926       2,921       2,867       2,810       2,747         179       6.5  
Southern Ohio / Kentucky
    2,080       2,067       1,967       1,862       1,794         286       15.9  
West Michigan
    2,377       2,366       2,297       2,255       2,230         147       6.6  
East Michigan
    1,507       1,479       1,444       1,402       1,376         131       9.5  
West Virginia
    944       907       878       875       840         104       12.4  
Indiana
    983       1,022       980       906       835         148       17.7  
Mortgage and equipment leasing groups
    3,433       3,364       3,266       3,064       2,847         586       20.6  
           
Regional Banking
    17,431       17,299       16,804       16,247       15,677         1,754       11.2  
Dealer Sales
    5,316       5,496       5,410       5,204       4,982         334       6.7  
Private Financial and Capital Markets Group
    1,701       1,663       1,642       1,581       1,536         165       10.7  
Treasury / Other
                                           
           
Total loans and direct financing leases
  $ 24,448     $ 24,458     $ 23,856     $ 23,032     $ 22,195       $ 2,253       10.2 %
           
 
                                                         
Deposit composition (1)
                                                         
Regional Banking:
                                                         
Central Ohio
  $ 4,494     $ 4,555     $ 4,487     $ 4,344     $ 4,190       $ 304       7.3 %
Northern Ohio
    4,072       3,931       4,085       4,028       3,937         135       3.4  
Southern Ohio / Kentucky
    1,861       1,750       1,764       1,665       1,573         288       18.3  
West Michigan
    2,671       2,638       2,684       2,672       2,641         30       1.1  
East Michigan
    2,267       2,270       2,298       2,199       2,132         135       6.3  
West Virginia
    1,408       1,387       1,367       1,359       1,373         35       2.5  
Indiana
    746       723       698       679       665         81       12.2  
Mortgage and equipment leasing groups
    215       197       179       213       202         13       6.4  
           
Regional Banking
    17,734       17,451       17,562       17,159       16,713         1,021       6.1  
Dealer Sales
    72       69       71       72       72                
Private Financial and Capital Markets Group
    1,116       1,133       1,094       1,116       1,049         67       6.4  
Treasury / Other
    3,294       3,257       2,736       1,964       1,793         1,501       83.7  
           
Total deposits
  $ 22,216     $ 21,910     $ 21,463     $ 20,311     $ 19,627       $ 2,589       13.2 %
           
(1)   Prior period amounts have been reclassified to conform to the current period business segment structure.

6


 

Huntington Bancshares Incorporated
Selected Quarterly Income Statement Data

(Unaudited)
                                                           
    2005   2004     3Q05 vs 3Q04
(in thousands of dollars, except per share amounts)   Third   Second   First   Fourth   Third     Amount   Percent
           
Interest income
  $ 420,858     $ 402,326     $ 376,105     $ 359,215     $ 338,002       $ 82,856       24.5 %
Interest expense
    179,221       160,426       140,907       120,147       110,944         68,277       61.5  
           
Net interest income
    241,637       241,900       235,198       239,068       227,058         14,579       6.4  
Provision for credit losses
    17,699       12,895       19,874       12,654       11,785         5,914       50.2  
           
Net interest income after provision for credit losses
    223,938       229,005       215,324       226,414       215,273         8,665       4.0  
           
Service charges on deposit accounts
    44,817       41,516       39,418       41,747       43,935         882       2.0  
Trust services
    19,671       19,113       18,196       17,315       17,064         2,607       15.3  
Brokerage and insurance income
    13,948       13,544       13,026       12,879       13,200         748       5.7  
Bank owned life insurance income
    10,104       10,139       10,104       10,484       10,019         85       0.8  
Other service charges and fees
    11,449       11,252       10,159       10,617       10,799         650       6.0  
Mortgage banking income (loss)
    21,116       (2,376 )     12,061       8,822       4,448         16,668       N.M.  
Securities gains (losses)
    101       (343 )     957       2,100       7,803         (7,702 )     (98.7 )
Gains on sales of automobile loans
    502       254                   312         190       60.9  
Other income
    9,770       24,974       17,397       23,870       17,899         (8,129 )     (45.4 )
           
Sub-total before operating lease income
    131,478       118,073       121,318       127,834       125,479         5,999       4.8  
Operating lease income
    29,262       38,097       46,732       55,106       64,412         (35,150 )     (54.6 )
           
Total non-interest income
    160,740       156,170       168,050       182,940       189,891         (29,151 )     (15.4 )
           
Personnel costs
    117,476       124,090       123,981       122,738       121,729         (4,253 )     (3.5 )
Net occupancy
    16,653       17,257       19,242       26,082       16,838         (185 )     (1.1 )
Outside data processing and other services
    18,062       18,113       18,770       18,563       17,527         535       3.1  
Equipment
    15,531       15,637       15,863       15,733       15,295         236       1.5  
Professional services
    8,323       9,347       9,459       9,522       12,219         (3,896 )     (31.9 )
Marketing
    6,779       7,441       6,454       5,581       5,000         1,779       35.6  
Telecommunications
    4,512       4,801       4,882       4,596       5,359         (847 )     (15.8 )
Printing and supplies
    3,102       3,293       3,094       3,148       3,201         (99 )     (3.1 )
Amortization of intangibles
    203       204       204       205       204         (1 )     (0.5 )
Restructuring reserve releases
                            (1,151 )       1,151       N.M.  
Other expense
    19,588       19,074       18,380       26,526       22,317         (2,729 )     (12.2 )
           
Sub-total before operating lease expense
    210,229       219,257       220,329       232,694       218,538         (8,309 )     (3.8 )
Operating lease expense
    22,823       28,879       37,948       48,320       54,885         (32,062 )     (58.4 )
           
Total non-interest expense
    233,052       248,136       258,277       281,014       273,423         (40,371 )     (14.8 )
           
Income before income taxes
    151,626       137,039       125,097       128,340       131,741         19,885       15.1  
Provision for income taxes
    43,052       30,614       28,578       37,201       38,255         4,797       12.5  
           
Net income
  $ 108,574     $ 106,425     $ 96,519     $ 91,139     $ 93,486       $ 15,088       16.1 %
           
 
                                                         
Average common shares - diluted
    233,456       235,671       235,053       235,502       234,348         (892 )     (0.4) %
 
                                                         
Per common share
                                                         
Net income - diluted
  $ 0.47     $ 0.45     $ 0.41     $ 0.39     $ 0.40       $ 0.07       17.5  
Cash dividends declared
    0.215       0.215       0.200       0.200       0.200         0.015       7.5  
 
                                                         
Return on average total assets
    1.32 %     1.31 %     1.20 %     1.13 %     1.18 %       0.14 %     11.9  
Return on average total shareholders’ equity
    16.5       16.3       15.5       14.6       15.4         1.1       7.1  
Net interest margin (1)
    3.31       3.36       3.31       3.38       3.30         0.01       0.3  
Efficiency ratio (2)
    57.4       61.8       63.7       66.4       66.3         (8.9 )     (13.4 )
Effective tax rate
    28.4       22.3       22.8       29.0       29.0         (0.6 )     (2.1 )
 
                                                         
Revenue — fully taxable equivalent (FTE)
                                                         
Net interest income
  $ 241,637     $ 241,900     $ 235,198     $ 239,068     $ 227,058       $ 14,579       6.4  
FTE adjustment
    3,734       2,961       2,861       2,847       2,864         870       30.4  
           
Net interest income (1)
    245,371       244,861       238,059       241,915       229,922         15,449       6.7  
Non-interest income
    160,740       156,170       168,050       182,940       189,891         (29,151 )     (15.4 )
           
Total revenue (1)
  $ 406,111     $ 401,031     $ 406,109     $ 424,855     $ 419,813       $ (13,702 )     (3.3) %
           
N.M., not a meaningful value.
 
(1)   On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
 
(2)   Non-interest expense less amortization of intangibles divided by the sum of FTE net interest income and non-interest income excluding securities gains (losses).

7


 

Huntington Bancshares Incorporated
Quarterly Credit Reserves Analysis
(Unaudited)
                                         
    2005   2004
(in thousands of dollars)   Third   Second   First   Fourth   Third
     
Allowance for loan and lease losses, beginning of period
  $ 254,784     $ 264,390     $ 271,211     $ 282,650     $ 286,935  
 
                                       
Loan and lease losses
    (25,830 )     (25,733 )     (37,213 )     (31,737 )     (26,366 )
Recoveries of loans previously charged off
    7,877       9,469       8,941       10,824       9,886  
     
Net loan and lease losses
    (17,953 )     (16,264 )     (28,272 )     (20,913 )     (16,480 )
     
Provision for loan and lease losses
    17,112       13,247       21,451       9,474       12,971  
Economic reserve transfer
          (6,253 )                  
Allowance of assets sold and securitized
          (336 )                 (776 )
     
Allowance for loan and lease losses, end of period
  $ 253,943     $ 254,784     $ 264,390     $ 271,211     $ 282,650  
     
 
                                       
Allowance for unfunded loan commitments and letters of credit, beginning of period
  $ 37,511     $ 31,610     $ 33,187     $ 30,007     $ 31,193  
 
                                       
Provision for unfunded loan commitments and letters of credit losses
    587       (352 )     (1,577 )     3,180       (1,186 )
Economic reserve transfer
          6,253                    
     
Allowance for unfunded loan commitments and letters of credit, end of period
  $ 38,098     $ 37,511     $ 31,610     $ 33,187     $ 30,007  
     
 
                                       
Total allowances for credit losses
  $ 292,041     $ 292,295     $ 296,000     $ 304,398     $ 312,657  
     
 
                                       
Allowance for loan and lease losses (ALLL) as % of:
                                       
Transaction reserve
    0.81 %     0.77 %     0.81 %     0.78 %     0.84 %
Economic reserve
    0.20       0.22       0.27       0.32       0.33  
Specific reserve
    0.03       0.05       0.01       0.05       0.08  
     
Total loans and leases
    1.04 %     1.04 %     1.09 %     1.15 %     1.25 %
     
Non-performing loans and leases (NPLs)
    283       304       441       424       417  
Non-performing assets (NPAs)
    249       262       361       250       351  
 
                                       
Total allowances for credit losses (ACL) as % of:
                                       
Total loans and leases
    1.19 %     1.19 %     1.22 %     1.29 %     1.38 %
Non-performing loans and leases
    326       349       494       476       461  
Non-performing assets
    287       300       404       280       389  
     

8


 

Huntington Bancshares Incorporated
Quarterly Net Charge-Off Analysis
(Unaudited)
                                         
    2005   2004
(in thousands of dollars)   Third   Second   First   Fourth   Third
     
Net charge-offs by loan and lease type:
                                       
Commercial:
                                       
Middle market commercial and industrial
  $ (1,082 )   $ 1,312     $ 14,092     $ 1,239     $ (102 )
Construction
    495       (134 )     (51 )     704       (19 )
Commercial
    1,779       2,269       (152 )     1,834       1,490  
     
Middle market commercial real estate
    2,274       2,135       (203 )     2,538       1,471  
     
Small business commercial and industrial and commercial real estate
    3,062       2,141       2,283       1,386       1,195  
     
Total commercial
    4,254       5,588       16,172       5,163       2,564  
     
Consumer:
                                       
Automobile loans
    3,895       1,664       3,216       4,406       5,142  
Automobile leases
    3,105       2,123       3,014       3,104       2,415  
     
Automobile loans and leases
    7,000       3,787       6,230       7,510       7,557  
Home equity
    4,093       5,065       3,963       5,346       4,259  
Residential mortgage
    522       430       439       608       534  
Other loans
    2,084       1,394       1,468       2,286       1,566  
     
Total consumer
    13,699       10,676       12,100       15,750       13,916  
     
 
                                       
Total net charge-offs
  $ 17,953     $ 16,264     $ 28,272     $ 20,913     $ 16,480  
     
 
                                       
Net charge-offs - annualized percentages:
                                       
Commercial:
                                       
Middle market commercial and industrial
    (0.09 )%     0.11 %     1.20 %     0.11 %     (0.01 )%
Construction
    0.12       (0.03 )     (0.01 )     0.18       (0.01 )
Commercial
    0.37       0.48       (0.03 )     0.40       0.31  
     
Middle market commercial real estate
    0.25       0.24       (0.02 )     0.30       0.17  
     
Small business commercial and industrial and commercial real estate
    0.54       0.38       0.42       0.26       0.23  
     
Total commercial
    0.16       0.21       0.62       0.21       0.10  
     
Consumer:
                                       
Automobile loans
    0.75       0.32       0.64       0.92       1.11  
Automobile leases
    0.51       0.34       0.49       0.52       0.43  
     
Automobile loans and leases
    0.62       0.33       0.56       0.70       0.74  
Home equity
    0.35       0.44       0.35       0.48       0.39  
Residential mortgage
    0.05       0.04       0.04       0.07       0.06  
Other loans
    1.64       1.14       1.22       1.91       1.36  
     
Total consumer
    0.40       0.31       0.36       0.49       0.45  
     
 
                                       
Net charge-offs as a % of average loans
    0.29 %     0.27 %     0.47 %     0.36 %     0.30 %
     

9


 

Huntington Bancshares Incorporated
Quarterly Non-Performing Assets and Past Due Loans and Leases
(Unaudited)
                                         
    2005   2004
(in thousands of dollars)   September 30,   June 30,   March 31,   December 31,   September 30,
     
Non-accrual loans and leases:
                                       
Middle market commercial and industrial
  $ 25,431     $ 26,856     $ 16,993     $ 24,179     $ 20,098  
Middle market commercial real estate
    13,073       15,331       6,682       4,582       14,717  
Small business commercial and industrial and commercial real estate
    26,098       19,788       16,387       14,601       12,087  
Residential mortgage
    16,402       14,137       12,498       13,545       13,197  
Home equity
    8,705       7,748       7,333       7,055       7,685  
     
Total non-performing loans and leases
    89,709       83,860       59,893       63,962       67,784  
 
                                       
Other real estate, net:
                                       
Residential
    11,182       10,758       10,571       8,762       8,840  
Commercial (1)
    909       2,800       2,839       35,844       3,852  
     
Total other real estate, net
    12,091       13,558       13,410       44,606       12,692  
     
Total non-performing assets
  $ 101,800     $ 97,418     $ 73,303     $ 108,568     $ 80,476  
     
 
                                       
Non-performing loans and leases as a % of total loans and leases
    0.37 %     0.34 %     0.25 %     0.27 %     0.30 %
 
                                       
Non-performing assets as a % of total loans and leases and other real estate
    0.42       0.40       0.30       0.46       0.36  
 
                                       
Accruing loans and leases past due 90 days or more
  $ 50,780     $ 53,371     $ 50,086     $ 54,283     $ 53,456  
 
                                       
Accruing loans and leases past due 90 days or more as a percent of total loans and leases
    0.21 %     0.22 %     0.21 %     0.23 %     0.24 %
                                         
    2005   2004
(in thousands of dollars)   Third   Second   First   Fourth   Third
     
Non-performing assets, beginning of period
  $ 97,418     $ 73,303     $ 108,568     $ 80,476     $ 74,696  
New non-performing assets (1)
    37,570       47,420       33,607       61,684       22,740  
Returns to accruing status
    (231 )     (250 )     (3,838 )     (2,248 )      
Loan and lease losses
    (5,897 )     (6,578 )     (17,281 )     (8,578 )     (5,424 )
Payments
    (21,203 )     (11,925 )     (10,404 )     (8,829 )     (10,202 )
Sales (1)
    (5,857 )     (4,552 )     (37,349 )     (13,937 )     (1,334 )
     
Non-performing assets, end of period
  $ 101,800     $ 97,418     $ 73,303     $ 108,568     $ 80,476  
     
 
(1)   At December 31, 2004, other real estate owned included $35.7 million of properties that related to the work-out of $5.9 million of mezzanine loans. These properties were subject to $29.8 million of non-recourse debt to another financial institution. Both properties were sold in the first quarter of 2005.

10


 

Huntington Bancshares Incorporated
Quarterly Stock Summary, Capital, and Other Data
(Unaudited)
Quarterly common stock summary
                                         
    2005     2004  
(in thousands, except per share amounts)   Third     Second     First     Fourth     Third  
             
Common stock price, per share
                                       
High (1)
  $ 25.410     $ 24.750     $ 24.780     $ 25.380     $ 25.150  
Low (1)
    22.310       22.570       22.150       23.110       22.700  
Close
    22.470       24.140       23.900       24.740       24.910  
Average closing price
    24.227       23.771       23.216       24.241       24.105  
 
                                       
Dividends, per share
                                       
Cash dividends declared on common stock
  $ 0.215     $ 0.215     $ 0.200     $ 0.200     $ 0.200  
 
                                       
Common shares outstanding
                                       
Average — basic
    229,830       232,217       231,824       231,147       229,848  
Average — diluted
    233,456       235,671       235,053       235,502       234,348  
Ending
    229,006       230,842       232,192       231,605       230,153  
Book value per share
  $ 11.45     $ 11.40     $ 11.15     $ 10.96     $ 10.69  
 
                                       
Common share repurchase program
                                       
Number of shares repurchased
    2,598       1,818                    
 
Capital adequacy
                                         
    2005     2004  
(in millions of dollars)   September 30,     June 30,     March 31,     December 31,     September 30,  
             
Total risk-weighted assets (2)
  $ 29,157     $ 29,973     $ 30,267     $ 29,542     $ 28,679  
 
                                       
Tier 1 leverage ratio (2)
    8.51 %     8.50 %     8.45 %     8.42 %     8.36 %
Tier 1 risk-based capital ratio (2)
    9.49       9.18       9.04       9.08       9.10  
Total risk-based capital ratio (2)
    12.79       12.39       12.33       12.48       12.53  
 
                                       
Tangible equity / asset ratio
    7.39       7.36       7.42       7.18       7.11  
Tangible equity / risk-weighted assets ratio (2)
    8.25       8.05       7.84       7.86       7.83  
Average equity / average assets
    7.97       8.03       7.76       7.74       7.67  
 
                                       
Other data
                                       
Number of employees (full-time equivalent)
    7,586       7,713       7,813       7,812       7,906  
Number of domestic full-service banking offices (3)
    346       344       343       342       341  
 
 
(1)   High and low stock prices are intra-day quotes obtained from NASDAQ.
 
(2)   September 30, 2005 figures are estimated.
 
(3)   Includes three Private Financial Group offices in Florida.

11


 

Huntington Bancshares Incorporated
Quarterly Operating Lease Performance
(Unaudited)
                                                           
    2005     2004       3Q05 vs 3Q04  
(in thousands of dollars)   Third     Second     First     Fourth     Third       Amount     Percent  
           
Balance Sheet:
                                                         
Average operating lease assets outstanding
  $ 308,952     $ 408,798     $ 529,245     $ 647,970     $ 800,145       $ (491,193 )     (61.4 )%
           
 
                                                         
Income Statement:
                                                         
Net rental income
  $ 26,729     $ 34,562     $ 43,554     $ 51,016     $ 60,267       $ (33,538 )     (55.6 )%
Fees
    1,419       1,773       1,857       2,111       2,965         (1,546 )     (52.1 )
Recoveries — early terminations
    1,114       1,762       1,321       1,979       1,180         (66 )     (5.6 )
           
Total operating lease income
    29,262       38,097       46,732       55,106       64,412         (35,150 )     (54.6 )
           
 
                                                         
Depreciation and residual losses at termination
    20,856       26,560       34,703       45,293       49,917         (29,061 )     (58.2 )
Losses — early terminations
    1,967       2,319       3,245       3,027       4,968         (3,001 )     (60.4 )
           
Total operating lease expense
    22,823       28,879       37,948       48,320       54,885         (32,062 )     (58.4 )
           
Net earnings contribution
  $ 6,439     $ 9,218     $ 8,784     $ 6,786     $ 9,527       $ (3,088 )     (32.4 )%
           
 
                                                         
Earnings ratios (1)
                                                         
Net rental income
    34.6 %     33.8 %     32.9 %     31.5 %     30.1 %       4.5 %     15.0 %
Depreciation and residual losses at termination
    27.0       26.0       26.2       28.0       25.0         2.0       8.0  
         
Definition of term(s):
Net rental income includes the lease payments earned on the equipment and vehicles that Huntington leases to its customers under operating leases. Fees include late fees, early payment fees and other non-origination fees. Recoveries represent payments received on a cash basis subsequent to a customer’s default on an operating lease and a recognition of an impairment loss on the lease. Depreciation represents the periodic depreciation of equipment and vehicles to their residual value owned by Huntington under operating leases and any accelerated depreciation where Huntington expects to receive less than the residual value from the sale of the vehicle and from insurance proceeds at the end of the lease term. Losses represent impairments recognized on equipment and vehicles where the lessee has defaulted on the operating lease.
 
(1)   As a percent of average operating lease assets, annualized.

12


 

Huntington Bancshares Incorporated
Consolidated Year To Date Average Balance Sheets
(Unaudited)
                                 
    YTD Average Balances  
Fully taxable equivalent basis   Nine Months Ended September 30,     Change  
(in millions of dollars)   2005     2004     Amount     Percent  
     
Assets
                               
Interest bearing deposits in banks
  $ 53     $ 67     $ (14 )     (20.9 )%
Trading account securities
    237       64       173       N.M.  
Federal funds sold and securities purchased under resale agreements
    298       193       105       54.4  
Loans held for sale
    303       248       55       22.2  
Investment securities:
                               
Taxable
    3,662       4,615       (953 )     (20.7 )
Tax-exempt
    453       415       38       9.2  
     
Total investment securities
    4,115       5,030       (915 )     (18.2 )
Loans and leases: (1)
                               
Commercial:
                               
Middle market commercial and industrial
    4,773       4,431       342       7.7  
Construction
    1,680       1,355       325       24.0  
Commercial
    1,903       1,902       1       0.1  
     
Middle market commercial real estate
    3,583       3,257       326       10.0  
Small business commercial and industrial and commercial real estate
    2,222       2,024       198       9.8  
     
Total commercial
    10,578       9,712       866       8.9  
     
Consumer:
                               
Automobile loans
    2,052       2,410       (358 )     (14.9 )
Automobile leases
    2,451       2,126       325       15.3  
     
Automobile loans and leases
    4,503       4,536       (33 )     (0.7 )
Home equity
    4,630       4,086       544       13.3  
Residential mortgage
    4,053       3,049       1,004       32.9  
Other loans
    492       440       52       11.8  
     
Total consumer
    13,678       12,111       1,567       12.9  
     
Total loans and leases
    24,256       21,823       2,433       11.1  
Allowance for loan and lease losses
    (269 )     (303 )     34       11.2  
     
Net loans and leases
    23,987       21,520       2,467       11.5  
     
Total earning assets
    29,262       27,425       1,837       6.7  
     
Operating lease assets
    415       980       (565 )     (57.7 )
Cash and due from banks
    880       814       66       8.1  
Intangible assets
    218       216       2       0.9  
All other assets
    2,141       2,074       67       3.2  
     
Total Assets
  $ 32,647     $ 31,206     $ 1,441       4.6 %
     
 
                               
Liabilities and Shareholders’ Equity
                               
Deposits:
                               
Demand deposits — non-interest bearing
  $ 3,358     $ 3,172     $ 186       5.9 %
Demand deposits — interest bearing
    7,712       7,055       657       9.3  
Savings and other domestic time deposits
    3,213       3,444       (231 )     (6.7 )
Retail certificates of deposit
    2,793       2,404       389       16.2  
     
Total core deposits
    17,076       16,075       1,001       6.2  
Domestic time deposits of $100,000 or more
    1,256       823       433       52.6  
Brokered deposits and negotiable CDs
    3,088       1,800       1,288       71.6  
Deposits in foreign offices
    446       522       (76 )     (14.6 )
     
Total deposits
    21,866       19,220       2,646       13.8  
Short-term borrowings
    1,347       1,447       (100 )     (6.9 )
Federal Home Loan Bank advances
    1,088       1,271       (183 )     (14.4 )
Subordinated notes and other long-term debt
    4,190       5,474       (1,284 )     (23.5 )
     
Total interest bearing liabilities
    25,133       24,240       893       3.7  
     
All other liabilities
    1,570       1,456       114       7.8  
Shareholders’ equity
    2,586       2,338       248       10.6  
     
Total Liabilities and Shareholders’ Equity
  $ 32,647     $ 31,206     $ 1,441       4.6 %
     
N.M., not a meaningful value.
 
(1)   For purposes of this analysis, non-accrual loans are reflected in the average balances of loans.

13


 

Huntington Bancshares Incorporated
Consolidated Year To Date Net Interest Margin Analysis
(Unaudited)
                 
    YTD Average Rates (2)
    Nine Months Ended September 30,  
Fully Taxable Equivalent basis (1)   2005     2004  
 
Assets
               
Interest bearing deposits in banks
    1.82 %     0.88 %
Trading account securities
    4.00       4.17  
Federal funds sold and securities purchased under resale agreements
    2.79       1.42  
Loans held for sale
    5.63       5.24  
Investment securities:
               
Taxable
    4.09       3.91  
Tax-exempt
    6.69       7.00  
 
Total investment securities
    4.37       4.17  
Loans and leases:
               
Commercial:
               
Middle market commercial and industrial
    5.52       4.28  
Construction
    5.67       3.86  
Commercial
    5.50       4.32  
 
Middle market commercial real estate
    5.58       4.13  
Small business commercial and industrial and commercial real estate
    5.99       5.41  
 
Total commercial
    5.64       4.46  
 
Consumer:
               
Automobile loans
    6.61       7.20  
Automobile leases
    4.92       5.00  
 
Automobile loans and leases
    5.69       6.17  
Home equity
    6.21       4.84  
Residential mortgage
    5.39       5.36  
Other loans
    6.18       6.21  
 
Total consumer
    5.79       5.52  
 
Total loans and leases
    5.73       5.03  
 
Total earning assets
    5.49 %     4.84 %
 
 
               
Liabilities and Shareholders’ Equity
               
Deposits:
               
Demand deposits - non-interest bearing
    %     %
Demand deposits - interest bearing
    1.65       0.96  
Savings and other domestic time deposits
    1.33       1.29  
Retail certificates of deposit
    3.50       3.35  
 
Total core deposits
    1.95       1.50  
Domestic time deposits of $100,000 or more
    3.27       2.31  
Brokered deposits and negotiable CDs
    3.27       1.64  
Deposits in foreign offices
    1.89       0.77  
 
Total deposits
    2.26       1.53  
Short-term borrowings
    2.23       0.85  
Federal Home Loan Bank advances
    2.99       2.54  
Subordinated notes and other long-term debt
    3.82       2.39  
 
Total interest bearing liabilities
    2.55       1.74  
 
 
               
Net interest rate spread
    2.94       3.10  
Impact of non-interest bearing funds on margin
    0.39       0.21  
 
Net interest margin
    3.33 %     3.31 %
 
 
(1)   Fully taxable equivalent (FTE) yields are calculated assuming a 35% tax rate. See page 15 for the FTE adjustment.
 
(2)   Loan and lease and deposit average rates include impact of applicable derivatives and non-deferrable fees.
 
(3)   For purposes of this analysis, non-accrual loans are reflected in the average balances of loans.

14


 

Huntington Bancshares Incorporated
Selected Year To Date Income Statement Data
(Unaudited)
                                 
    Nine Months Ended September 30,     Change  
(in thousands of dollars, except per share amounts)   2005     2004     Amount     Percent  
     
Interest income
  $ 1,199,289     $ 988,100     $ 211,189       21.4 %
Interest expense
    480,554       315,794       164,760       52.2  
     
Net interest income
    718,735       672,306       46,429       6.9  
Provision for credit losses
    50,468       42,408       8,060       19.0  
     
Net interest income after provision for credit losses
    668,267       629,898       38,369       6.1  
     
Service charges on deposit accounts
    125,751       129,368       (3,617 )     (2.8 )
Trust services
    56,980       50,095       6,885       13.7  
Brokerage and insurance income
    40,518       41,920       (1,402 )     (3.3 )
Bank owned life insurance income
    30,347       31,813       (1,466 )     (4.6 )
Other service charges and fees
    32,860       30,957       1,903       6.1  
Mortgage banking income
    30,801       23,474       7,327       31.2  
Securities gains
    715       13,663       (12,948 )     (94.8 )
Gains on sales of automobile loans
    756       14,206       (13,450 )     (94.7 )
Other income
    52,141       68,177       (16,036 )     (23.5 )
     
Sub-total before operating lease income
    370,869       403,673       (32,804 )     (8.1 )
Operating lease income
    114,091       231,985       (117,894 )     (50.8 )
     
Total non-interest income
    484,960       635,658       (150,698 )     (23.7 )
     
Personnel costs
    365,547       363,068       2,479       0.7  
Net occupancy
    53,152       49,859       3,293       6.6  
Outside data processing and other services
    54,945       53,552       1,393       2.6  
Equipment
    47,031       47,609       (578 )     (1.2 )
Professional services
    27,129       27,354       (225 )     (0.8 )
Marketing
    20,674       20,908       (234 )     (1.1 )
Telecommunications
    14,195       15,191       (996 )     (6.6 )
Printing and supplies
    9,489       9,315       174       1.9  
Amortization of intangibles
    611       612       (1 )     (0.2 )
Restructuring reserve releases
          (1,151 )     1,151       N.M.  
Other expense
    57,042       66,755       (9,713 )     (14.6 )
     
Sub-total before operating lease expense
    649,815       653,072       (3,257 )     (0.5 )
Operating lease expense
    89,650       188,158       (98,508 )     (52.4 )
     
Total non-interest expense
    739,465       841,230       (101,765 )     (12.1 )
     
Income before income taxes
    413,762       424,326       (10,564 )     (2.5 )
Provision for income taxes
    102,244       116,540       (14,296 )     (12.3 )
     
Net income
  $ 311,518     $ 307,786     $ 3,732       1.2 %
     
 
                               
Average common shares — diluted
    234,727       233,307       1,420       0.6 %
 
                               
Per common share
                               
Net income per common share — diluted
  $ 1.33     $ 1.32     $ 0.01       0.8 %
Cash dividends declared
    0.630       0.550       0.080       14.5  
 
                               
Return on average total assets
    1.28 %     1.32 %     (0.04 )%     (3.0 )%
Return on average total shareholders’ equity
    16.1       17.6       (1.5 )     (8.5 )
Net interest margin (1)
    3.33       3.31       0.02       0.6  
Efficiency ratio (2)
    60.9       64.5       (3.6 )     (5.6 )
Effective tax rate
    24.7       27.5       (2.8 )     (10.2 )
 
                               
Revenue — fully taxable equivalent (FTE)
                               
Net interest income
  $ 718,735     $ 672,306     $ 46,429       6.9 %
FTE adjustment (1)
    9,556       8,806       750       8.5  
     
Net interest income
    728,291       681,112       47,179       6.9  
Non-interest income
    484,960       635,658       (150,698 )     (23.7 )
     
Total revenue
  $ 1,213,251     $ 1,316,770     $ (103,519 )     (7.9 )%
     
N.M., not a meaningful value.
                               
 
(1)   On a fully taxable equivalent (FTE) basis assuming a 35% tax rate.
 
(2)   Non-interest expense less amortization of intangibles divided by the sum of FTE net interest income and non-interest income excluding securities gains.

15


 

Huntington Bancshares Incorporated
Year To Date Credit Reserves Analysis
(Unaudited)
                 
    Nine Months Ended September 30,  
(in thousands of dollars)   2005     2004  
 
Allowance for loan and lease losses, beginning of period
  $ 271,211     $ 299,732  
 
               
Loan and lease losses
    (88,776 )     (94,378 )
Recoveries of loans previously charged off
    26,287       36,756  
 
Net loan and lease losses
    (62,489 )     (57,622 )
 
Provision for loan and lease losses
    51,810       47,923  
Economic reserve transfer
    (6,253 )      
Allowance of assets sold and securitized
    (336 )     (7,383 )
 
Allowance for loan and lease losses, end of period
  $ 253,943     $ 282,650  
 
 
               
Allowance for unfunded loan commitments and letters of credit, beginning of period
  $ 33,187     $ 35,522  
 
Provision for unfunded loan commitments and letters of credit losses
    (1,342 )     (5,515 )
Economic reserve transfer
    6,253        
 
Allowance for unfunded loan commitments and letters of credit, end of period
  $ 38,098     $ 30,007  
 
 
               
Total allowances for credit losses
  $ 292,041     $ 312,657  
 

16


 

Huntington Bancshares Incorporated
Year To Date Net Charge-Off Analysis
(Unaudited)
                 
    Nine Months Ended September 30,  
(in thousands of dollars)   2005     2004  
 
Net charge-offs by loan and lease type:
               
Commercial:
               
Middle market commercial and industrial
  $ 14,322     $ 681  
Construction
    310       1,761  
Commercial
    3,896       3,672  
 
Middle market commercial real estate
    4,206       5,433  
 
Small business commercial and industrial and commercial real estate
    7,486       4,180  
 
Total commercial
    26,014       10,294  
 
Consumer:
               
Automobile loans
    8,775       24,168  
Automobile leases
    8,242       7,733  
 
Automobile loans and leases
    17,017       31,901  
Home equity
    13,121       9,728  
Residential mortgage
    1,391       1,152  
Other loans
    4,946       4,547  
 
Total consumer
    36,475       47,328  
 
 
               
Total net charge-offs
  $ 62,489     $ 57,622  
 
 
               
Net charge-offs - annualized percentages:
               
Commercial:
               
Middle market commercial and industrial
    0.40 %     0.02 %
Construction
    0.02       0.17  
Commercial
    0.27       0.26  
 
Middle market commercial real estate
    0.16       0.22  
 
Small business commercial and industrial and commercial real estate
    0.45       0.28  
 
Total commercial
    0.33       0.14  
 
Consumer:
               
Automobile loans
    0.57       1.34  
Automobile leases
    0.45       0.48  
 
Automobile loans and leases
    0.50       0.94  
Home equity
    0.38       0.32  
Residential mortgage
    0.05       0.05  
Other loans
    1.34       1.38  
 
Total consumer
    0.36       0.52  
 
 
               
Net charge-offs as a % of average loans
    0.34 %     0.35 %
 

17


 

Huntington Bancshares Incorporated
Year To Date Operating Lease Performance
(Unaudited)
                                 
    Nine Months Ended September 30,     2005 vs 2004  
(in thousands of dollars)   2005     2004     Amount     Percent  
     
Balance Sheet:
                               
Average operating lease assets outstanding
  $ 414,858     $ 980,312     $ (565,454 )     (57.7 )%
     
 
                               
Income Statement:
                               
Net rental income
  $ 104,845     $ 216,186     $ (111,341 )     (51.5 )
Fees
    5,049       11,346       (6,297 )     (55.5 )
Recoveries — early terminations
    4,197       4,453       (256 )     (5.7 )
     
Total operating lease income
    114,091       231,985       (117,894 )     (50.8 )
     
 
                               
Depreciation and residual losses at termination
    82,119       171,152       (89,033 )     (52.0 )
Losses — early terminations
    7,531       17,006       (9,475 )     (55.7 )
     
Total operating lease expense
    89,650       188,158       (98,508 )     (52.4 )
     
Net earnings contribution
  $ 24,441     $ 43,827     $ (19,386 )     (44.2 )%
     
 
                               
Earnings ratios(1)
                               
Net rental income
    33.7 %     29.4 %     4.3 %     14.6 %
Depreciation and residual losses at termination
    26.4       23.3       3.1       13.3  
 
Definition of terms:
Net rental income includes the lease payments earned on the equipment and vehicles that Huntington leases to its customers under operating leases. Fees include late fees, early payment fees and other non-origination fees. Recoveries represent payments received on a cash basis subsequent to a customer’s default on an operating lease and a recognition of an impairment loss on the lease. Depreciation represents the periodic depreciation of equipment and vehicles to their residual value owned by Huntington under operating leases and any accelerated depreciation where Huntington expects to receive less than the residual value from the sale of the vehicle and from insurance proceeds at the end of the lease term. Losses represent impairments recognized on equipment and vehicles where the lessee has defaulted on the operating lease.
 
(1)   As a percent of average operating lease assets, annualized.

18