Company: CMA
Filing Date: 2025-11-25
Form Type: DEFM14A
Source: 0001193125-25-297173
Chunk: 153

Company: COMERICA INC
Filing Date: 2025-11-25
Form: DEFM14A
Chunk 153
---
 Fifth Third’s second half of 2025 through 2029 net income after taxes (“NIAT”) available to common shareholders, earnings per share, total assets and risk-weighted assets that were used by Goldman Sachs at the direction of the Fifth Third board of directors, in the financial analyses performed in connection with Goldman Sachs’s opinion:

| Fifth Third Standalone Prospective Financial Information Used by Goldman Sachs 
 Income Statement                                                               |     | 2H25E |         |     | 2026E |         |     | 2027E |         |     | 2028E |         |     | 2029E |         |
|:-------------------------------------------------------------------------------|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|
| NIAT to common ($ millions)                                                    |     | $     |   1,263 |     | $     |   2,642 |     | $     |   2,850 |     | $     |   2,993 |     | $     |   3,143 |
| Earnings per share ($)                                                         |     | $     |    1.90 |     | $     |    4.06 |     | $     |    4.50 |     | $     |    4.85 |     | $     |    5.19 |
| Balance Sheet and Capital                                                      |     |       |         |     |       |         |     |       |         |     |       |         |     |       |         |
| Total assets ($ millions)                                                      |     | $     | 212,976 |     | $     | 218,839 |     | $     | 229,780 |     | $     | 241,269 |     | $     | 253,333 |
| Risk weighted assets ($ millions)                                              |     | $     | 168,876 |     | $     | 173,586 |     | $     | 182,564 |     | $     | 191,995 |     | $     | 201,909 |

Fifth Third Prospective Financial Information Used by J.P. Morgan The following table presents the forecasts of Fifth Third’s 2025 through 2031 NIAT available to common shareholders, earnings per share, total assets and risk-weighted assets that