Company: FITBI
Filing Date: 2025-10-06
Form Type: 425
Source: 0001193125-25-230874
Chunk: 31

Company: FIFTH THIRD BANCORP
Filing Date: 2025-10-06
Form: 425
Chunk 31
---
retion Excess over adjusted tangible book value $4,336 $ (including one-time charge at close) $0.01 % (including one-time charge at close) 0.1% (-) Core deposit intangible created (1,257) (-) Transaction DTL 312 $ (excluding one-time charge at close) $1.05 % (excluding one-time charge at close) 4.7% Goodwill created $3,391 TBVPS accretion based on timing of restructuring charges 4.7% Most conservative 2.3% methodology 0.1% 0% at close 50% at close 100% at close Source: S&P Capital IQ, FactSet, FITB filings and management and CMA filings. Pro forma impact is presented for illustrative purposes only. See page 16 for Transaction assumptions. 17

ibdroot\projects\IBD-NY\burger2025\973442_1\Presentations\05. Investor Presentation\PPT\Express_2.0_v2 - From FITB_v01.pptx Pro forma earnings per share reconciliation ($MM, except per share) 2027E Fifth Third earnings per share (consensus) $4.50 Fifth Third net income (consensus) $2,850 Comerica net income to common (based on management estimates) 681 After-tax transaction adjustments Cost savings $670 Rate mark accretion 281 Intangible amortization (159) Other transaction adjustments 21 Fifth Third pro forma net income $4,344 Pro forma average diluted shares outstanding 888 Fifth Third pro forma earnings per share $4.89 EPS accretion $ $0.39 EPS accretion % 9% Source: S&P Capital IQ, FactSet, FITB filings and management and CMA filings. Pro forma impact is presented for illustrative purposes only. See page 16 for Transaction assumptions. 18