Company: HBAN
Filing Date: 2025-12-01
Form Type: S-4/A
Source: 0001140361-25-043815
Chunk: 144

Company: HUNTINGTON BANCSHARES INC /MD/
Filing Date: 2025-12-01
Form: S-4/A
Chunk 144
---
 $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: Reflects consensus Wall Street research estimates for 2025 through 2027 and extrapolated thereafter assuming approximately 10% annual growth in 2028 through 2030. |

| • | Total Assets: Reflects consensus Wall Street research estimates for 2025 and Huntington management’s view of total assets in 2026 and extrapolated thereafter assuming 6% annual growth in 2027 through 2030. |

| • | Risk Weighted Assets: Reflects Huntington management’s view of risk weighted assets in 2025 through 2026 and extrapolated thereafter assuming 6% annual growth in 2027 through 2030. |

Cadence Prospective Financial Information Used by Evercore The following table presents the forecasts of Cadence’s 2025 through 2030 net income 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                  |     |       |     |       |     |