EX-99.1

This document contains certain forward-looking statements, including certain plans, expectations, goals, projections,

and statements, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements may

be identified by

words such as expect, anticipate, believe, intend, estimate, plan, target, goal, or similar expressions, or

future or conditional verbs such as will, may, might, should, would, could, or similar variations.

While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors

which could cause actual results to differ materially from those

contained or implied in the forward-looking statements:

(1) worsening of credit quality performance due to a number of factors such as the underlying value of collateral that

could prove less valuable than otherwise assumed and assumed cash flows may be worse than expected; (2) changes

in general economic, political, or industry conditions; uncertainty in U.S. fiscal and monetary policy, including the interest

rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets; (3) movements

in interest rates; (4) competitive pressures on product pricing and services; (5) success, impact, and timing of our

business

strategies,

including

market

acceptance

any

new

products

services

implementing

our

“Fair

Play”

banking

philosophy; (6) changes in accounting policies and principles and the accuracy of our assumptions and estimates used

to prepare our financial statements; (7) extended disruption of vital infrastructure; (8) the final outcome of significant

litigation; (9) the nature, extent, timing and results of governmental actions, examinations, reviews, reforms, regulations,

and interpretations, including those related to the Dodd-Frank Wall Street Reform and Consumer Protection Act and the

Basel III regulatory capital reforms, as well as those involving

the OCC, Federal Reserve, and CFPB; and (10) the

outcome of judicial and regulatory decisions regarding practices

in the residential mortgage industry, including among

other things the processes followed for foreclosing residential mortgages. Additional factors that could cause results to

differ materially from those described above can be found in Huntington’s 2012 Annual Report on Form 10-K, and

documents subsequently filed by Huntington with the Securities and Exchange Commission. All forward-looking

statements included in this document are based on information available at the time of the release. Huntington assumes

no obligation to update any forward-looking statement.

Forward Looking Statements

MSA

Rank

Branches

Deposits

Columbus, OH

$14,436

28.3%

Cleveland, OH

4,261

8.2

Detroit, MI

4,478

4.5

Toledo, OH

2,045

22.4

Pittsburgh, PA

2,512

2.7

Cincinnati, OH

2,109

2.8

Youngstown, OH

2,082

23.0

Indianapolis, IN

2,859

7.8

Canton, OH

1,494

25.1

Grand Rapids, MI

1,855

10.7

Who is Huntington (HBAN)

Midwest financial services holding company

Founded

1866

Headquarters

Columbus, Ohio

Total assets

$57 Billion

Total loans

$43 Billion,

90% in footprint

Employees

(1)

11,956

(1)

Full-time equivalent (FTE) (2) Includes 15 Private Financial Group Offices

Branches 731

(2)

ATMs

1,516

% Deposits

#1 Share markets

38%

#1-

#4 Share markets

63%

State

Branches

ATMs

Ohio

408

941

Michigan

163

230

Pennsylvania

108

Indiana

West Virginia

145

Kentucky

Deposits

Top

MSAs

Source:

SNL Financial, company presentations and filings

FDIC deposit data as of June 30, 2013

Continuing To Invest

But At a Moderated Pace

Retail and

Business

Banking

Commercial

Banking

Auto Finance

Wealth Advisors,

Gov’t Finance, and

Home Lending

Investing for the Long Term

2010 2011 2012

2009

Credit & Risk Management and IT Infrastructure

Strategic Plan

24-Hour Grace

Added 150 Sm Bus. Bankers

Giant Eagle / In-Store

Asterisk-Free Checking™

Huntington Plus Checking™

Treasury Management

Equipment Finance

Capital Markets

Expand to PA and

New England

Expand Personal Trust Offices

Huntington Asset Services

Foundation of Service

Common Sales Process: OCR / Cross Sell

Building a Powerful Brand

Expand to

WI & MN

Healthcare & Not-For-

Profit Verticals

Launched ETFs

Meijer / In-Store

Energy, Ag, &

International Verticals

Credit Card

Expand to

CT & IA

2013

Grow market share and share of wallet

•

How

–

Best in class consumer products

–

Commercial focus on Small & Middle Market and select Specialty

Verticals

–

Best in class customer service with increased marketing & branding

–

Deep community involvement

–

Alignment of employees and shareholders through long-term

ownerships of equity

•

Outcome

–

Extending life of relationship... “stickier”

customers

–

Relationship-based customer selection…

reduced impact of irrational

competition

–

Improved funding mix…

higher percentage of low-

and no-cost deposits

–

Higher mix of fee income…

higher ROE revenue stream

–

Disciplined growth and capital deployment

Huntington’s Strategy Since 2010

Consumer Checking Households (000s)

Commercial Relationships (000s)

4+ Services / Consumer Household

4+ Services / Commercial Relationship

Outcome…

Growing “Stickier”

Customers

With Increased Share of Wallet

•

Average expected length of consumer relationship is up over 10%

962

1,315

900

950

1,000

1,050

1,100

1,150

1,200

1,250

1,300

1,350

2Q10

2Q11

2Q12

3Q13

68%

71%

76%

77%

64%

66%

68%

70%

72%

74%

76%

78%

2Q10

2Q11

2Q12

3Q13

1,167

1,042

125

160

110

120

130

140

150

160

2Q10

2Q11

2Q12

3Q13

133

147

22%

27%

33%

37%

20%

22%

24%

26%

28%

30%

32%

34%

36%

38%

2Q10

2Q11

2Q12

3Q13

Avg. Total Deposits –

Mix

Source: SNL

Peers include ASBC, BBT, CMA, FHN, FITB, FNFG, KEY, MTB, PNC, RF, STI, & ZION.

3Q13 vs.

HBAN

Peer

2Q10

-90

-49

2Q12

-13

-10

Avg. Total Deposits –

Rate

Outcome…

Better Deposit Mix at Lower Costs

•

Targeted mix of noninterest bearing of low to mid 30%’s

•

Deposit cost, in a higher interest rate environment, should be below peers

17%

20%

27%

28%

15%

14%

13%

28%

31%

29%

34%

12%

11%

23%

19%

15%

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

2Q10

2Q11

2Q12

3Q13

Noncore

Core

CDs

Savings

/ Other

MMA

DDA

Int.

Bearing

DDA

Nonint.

Bearing

1.14

0.66

0.37

0.24

0.67

0.46

0.28

0.18

0.00

0.20

0.40

0.60

0.80

1.00

1.20

2Q10

2Q11

2Q12

3Q13

Optimize

Current

Franchise

•

Profitability /

pricing

•

Cross-sell /

share-of-

wallet

•

Launch new

brand

•

Invest in

capabilities

and begin

hiring

Lay

the

Foundation

•

Capital and

liquidity

•

Organizational

changes

•

Build

management

depth

•

Credit and

Risk

management

Invest

in the

Core

•

Build out

sales

forces,

channels,

and

products

•

Continued

brand roll-

out

•

Enhance

investment

discipline

Selective M&A –

as opportunities arise

2009

Focus

Future

•

Build out

sales forces,

channels,

and

products

•

Expand

winning

“plays”

•

Drive

efficiency &

continuous

improvement

Extend and

Expand

•

Monetize

investments

•

Drive growth

•

Drive

positive

operating

leverage &

continuous

improvement

2010

2011

2012

2013

Execution of Long Term Strategic Plan

Driving Differentiated Results

Disciplined

Execution

•

Capital

Management

•

Operating

Leverage /

Continuous

Improvement

•

Delivering

Returns On

Existing

Investments

2014

2009: Warren Bank $0.5B in Deposits, FDIC

2012: Fidelity Bank $0.7B in Deposit & $0.8B in Assets, FDIC

2013 Announced: Camco Financial $0.6B in Deposit & $0.8B in Assets

Continued Execution is Driving Results

2014

•

Disciplined Capital Management

•

Grow the core business

•

Support the dividend

•

All other -

Repurchase, M&A, TruPS, …

•

Operating Leverage / Continuous Improvement

•

Deliver full-year positive operating leverage

•

Continue to invest -

At a slower pace but have increased

depreciation of recent investments

•

CI -

customer-centric, process-focused, data-driven decision

making to grow revenue, reduce expenses, cost/loss avoidance,

and improve customer and employee experience.

•

Delivering Returns On Existing Investments

•

Continue to deliver household & commercial relationship growth

•

In-store branches expected to have $15MM-$18MM pretax

improvement

•

Commercial verticals expected to add $0.5B to $1B of loans

•

Treasury Management & Capital Markets continue to mature

•

Credit card ramping…

few million loss in 2013 to a slight benefit

in 2014

Disciplined

Execution

•

Capital

Management

•

Operating

Leverage /

Continuous

Improvement

•

Delivering

Returns On

Existing

Investments

Challenge /

Opportunity

HBAN

Economy

Customer uncertainty from

uneven U.S. economic

recovery

Midwestern strength (e.g., manufacturing and housing recovery) and soundness

of HBAN strategy will drive growth.

Disciplined

Loan

Growth

Economic uncertainty

remains a hurdle to solid

loan growth and

competitiveness of the

market is intense

•

C&I growth to increase due to customer activity and maturing of recently

launched specialty lending verticals.

•

Indirect Automobile: On balance sheet exposure is expected to increase.

•

Residential Mortgages, Home Equity , and CRE are expected to grow modestly.

Interest

Rates

Prolonged low interest rate

environment & recent long-

end volatility

•

Net interest income expected to modestly grow.

•

Full Year NIM is not expected to fall below the mid 3.30%’s and will experience

continued downward pressure due to competitive loan pricing and growth in

investment securities ($1B to $1.5B).

Noninterest

Income

Anticipated continued

reduction in mortgage

banking activity

Relatively stable as the continued benefits from growth in new customers,

increased contribution from higher cross-sell, and the continued maturation of

strategic investments should offset lower mortgage banking income.

Noninterest

Expense

Modest continued

investment and continued

cost saving opportunities

•

Expenses, excluding the significant items, are expected to modestly increase

due to higher depreciation, personnel, occupancy, and equipment expense

related to our continued modest pace of investments.

•

$6 million of branch consolidation expense is expected in 4Q13.

•

We remain committed to posting positive operating leverage in 2013.

Credit

Quality

Continued improvement in

NPAs / credit costs at low

end of normalized range

•

NPAs: expected to continue to improve.

•

NCOs: continued performance in our long-term expected range of 35 to 55 bps.

•

LLP: below long-term expectation in 3Q13; expect moderate quarterly volatility.

Expectations…

Next Several Quarters

Use of non-GAAP financial measures

This document may contain GAAP financial measures and non-GAAP financial measures where management believes

it to be helpful in understanding Huntington’s results of operations or financial position. Where non-GAAP financial

measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP

financial measure, can be found in this document, the 2013 third

quarter earnings press release, or the Form 8-K

related to this document, all of which can be found on Huntington’s website at www.huntington-ir.com.

Annualized data

Certain returns, yields, performance ratios, or quarterly growth

rates are presented on an “annualized”

basis. This is

done for analytical and decision-making purposes to better discern underlying performance trends when compared to

full year or year-over-year amounts. For example, loan and deposit growth rates, as well as net charge-off percentages,

are most often expressed in terms of an annual rate like 8%. As

such, a 2% growth rate for a quarter would represent

an annualized 8% growth rate.

Fully-taxable equivalent interest income and net interest margin

Income from tax-exempt earning assets is increased by an amount equivalent to the taxes that would have been paid if

this income had been taxable at statutory rates. This adjustment puts all earning assets, most notably tax-exempt

municipal securities and certain lease assets, on a common basis

that facilitates comparison of results to results of

competitors.

Earnings per share equivalent data

Significant income or expense items may be expressed on a per common share basis. This is done for analytical and

decision-making purposes to better discern underlying trends in total corporate earnings per share performance

excluding the impact of such items. Investors may also find this information helpful in their evaluation of the company’s

financial performance against published earnings per share mean estimate amounts, which typically exclude the impact

of Significant Items. Earnings per share equivalents are usually calculated by applying a 35% effective tax rate to a pre-

tax amount to derive an after-tax amount, which is divided by the average shares outstanding during the respective

reporting period. Occasionally, when the item involves special tax treatment, the after-tax amount is disclosed

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

Rounding

Please note that columns of data in the presentation may not add

due to rounding.

Basis of Presentation

Do we

consolidate

this and

next slide?

Significant Items

From time to time, revenue, expenses, or taxes are impacted by items judged by Management to be outside of ordinary

banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually

large that their outsized impact is believed by Management at that time to be infrequent or short term in nature. We refer

to such items as "Significant Items". Most often, these Significant Items result from factors originating outside the

company –

e.g., regulatory actions/assessments, windfall gains, changes in accounting principles, one-time tax

assessments/refunds, litigation actions, etc. In other cases they may result from Management decisions associated

with significant corporate actions out of the ordinary course of

business –

e.g., merger/restructuring charges,

recapitalization actions, goodwill impairment, etc.

Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in

market and economic environment conditions, as a general rule volatility alone does not define a Significant Item. For

example, changes in the provision for credit losses, gains/losses from investment activities, asset valuation write downs,

etc., reflect ordinary banking activities and are, therefore, typically excluded from consideration as a Significant Item.

Management believes the disclosure of “Significant Items”, when appropriate, aids analysts/investors in better

understanding corporate performance and trends so that they can ascertain which of such items, if any, they may wish

to include/exclude from their analysis of the company’s performance -

i.e., within the context of determining how that

performance differed from their expectations, as well as how, if

at all, to adjust their estimates of future performance

accordingly. To this end, Management has adopted a practice of listing “Significant Items”

in its external disclosure

documents (e.g., earnings press releases, quarterly performance discussions, investor presentations, Forms 10-Q and

10 K).

"Significant Items" for any particular period are not intended to be a complete list of items that may materially impact

current or future period performance. A number of items could materially impact these periods, including those

described in Huntington’s 2012 Annual Report on Form 10-K and other factors described from time to time in

Huntington’s other filings with the Securities and Exchange Commission.

Basis of Presentation

GAAP to Non-GAAP Reconciliation

($000)

Total Noninterest

Income

Mortgage Banking

Income

Noninterest Income

Excluding Mortgage

3Q 2013

2Q 2013

Change

3Q 2013

2Q 2013

Change

3Q 2013

2Q 2013

Change

HBAN

250,405

249,065

33,659

23,621

-30%

215,406

226,784

ASBC

70,668

84,276

-16%

15,399

6,015

-61%

68,877

64,653

-6%

BBT

905,000

1,023,000

-12%

168,000

117,000

-30%

855,000

788,000

-8%

FHN

150,456

142,983

5,589

14,460

159%

137,394

135,996

-1%

FITB

630,000

736,000

-14%

233,000

121,000

-48%

503,000

509,000

FNFG

91,422

92,516

-1%

6,882

2,268

-67%

85,634

89,154

MTB

481,269

454,685

91,262

64,731

-29%

363,423

416,538

15%

PNC

1,582,000

1,666,000

-5%

167,000

199,000

19%

1,499,000

1,383,000

-8%

468,000

489,000

-4%

69,000

52,000

-25%

420,000

416,000

-1%

STI

743,000

858,000

-13%

134,000

1,000

-99%

724,000

742,000

Source: SNL Financial