Huntington Bancshares Incorporated Annual report pursuant to Section 13 and 15(d)

Goodwill and Other Intangible Assets (Tables)

12 Months Ended

Dec. 31, 2012

A rollforward of goodwill by business segment for the years ended December 31, 2012 and 2011, is presented in the table below:

		Retail &			Regional &
		Business		Commercial							Treasury/	Huntington
(dollar amounts in thousands)		Banking		Banking		AFCRE			WGH		Other	Consolidated
Balance, January 1, 2011		$	286,824	$	16,169	$	---	$	98,951	$	42,324	$	444,268
	Adjustments / Reallocation of goodwill		---		---		---		---		---		---
Balance, December 31, 2011			286,824		16,169		---		98,951		42,324		444,268
	Adjustments / Reallocation of goodwill		---		---		---		---		---		---
Balance, December 31, 2012		$	286,824	$	16,169	$	---	$	98,951	$	42,324	$	444,268

At December 31, 2012 and 2011, Huntington's other intangible assets consisted of the following:

			Gross					Net
			Carrying			Accumulated		Carrying
(dollar amounts in thousands)			Amount			Amortization		Value

December 31, 2012
	Core deposit intangible	$	380,249	(1)	$	(302,003)	$	78,246
	Customer relationship		104,574			(50,925)		53,649
	Other		25,164			(24,902)		262
Total other intangible assets		$	509,987		$	(377,830)	$	132,157

December 31, 2011
	Core deposit intangible	$	376,846		$	(263,410)	$	113,436
	Customer relationship		104,574			(43,052)		61,522
	Other		25,164			(24,820)		344
Total other intangible assets		$	506,584		$	(331,282)	$	175,302

⁽¹⁾Includes $3,403 thousand related to the FDIC-assisted acquisition of Fidelity Bank on March 30, 2012.

The estimated amortization expense of other intangible assets for the next five years is as follows:
		Amortization
(dollar amounts in thousands)		Expense

2013	$	41,083
2014		36,368
2015		20,207
2016		6,993
2017		6,511

Tabular disclosure of goodwill by reportable segment and in total which includes a rollforward schedule.