Company: HBAN
Filing Date: 2025-11-13
Form Type: S-4
Source: 0001140361-25-041757
Chunk: 144

Company: HUNTINGTON BANCSHARES INC /MD/
Filing Date: 2025-11-13
Form: S-4
Chunk 144
---
. It does not extend to the prospective financial information and should not be read to do so. Huntington Prospective Financial Information Used by Evercore The following table presents forecasts of Huntington’s 2025 through 2030 net income after taxes available to common shareholders, earnings per share, total assets and risk-weighted assets that were used by Evercore at the direction of Huntington management in the financial analyses performed in connection with Evercore’s opinion:

|                                   |     |  2025E |     |  2026E |     |  2027E |     |  2028E |     |  2029E |     |  2030E |
| Income Statement                  |     |        |     |        |     |        |     |        |     |        |     |        |
| Net Income to Common ($ millions) |     | $2,124 |     | $2,603 |     | $2,807 |     | $3,028 |     | $3,267 |     | $3,525 |
| Earnings Per Share ($)            |     |  $1.46 |     |  $1.65 |     |  $1.82 |     |  $2.00 |     |  $2.20 |     |  $2.42 |
| Balance Sheet                     |     |        |     |        |     |        |     |        |     |        |     |        |
| Total Assets ($ billions)         |     | $221.1 |     | $230.4 |     | $244.2 |     | $258.9 |     | $274.4 |     | $290.9 |
| Capital                           |     |        |     |        |     |        |     |        |     |        |     |        |
| Risk-Weighted Assets ($ billions) |     | $163.7 |     | $173.9 |     | $184.3 |     | $195.4 |     | $207.1 |     | $219.5 |

The above forecasts were calculated as follows:

| • | Net Income Available to Common: Reflects the product of consensus Wall Street research estimates for earnings per share and Huntington management’s view of average diluted shares outstanding for 2025 through 2027 and extrapolated thereafter assuming approximately 8% annual growth in 2028 through 2030. |

| • | Earnings Per Share: