Company: CMA
Filing Date: 2025-11-25
Form Type: DEFM14A
Source: 0001193125-25-297173
Chunk: 154

Company: COMERICA INC
Filing Date: 2025-11-25
Form: DEFM14A
Chunk 154
---
 were used by J.P. Morgan at the direction of the Comerica board of directors in the financial analyses performed in connection with J.P. Morgan’s opinion:

| Fifth Third Standalone Prospective Financial Information Used by J.P. Morgan 
 Income Statement                                                             |     | 2025E |         |     | 2026E |         |     | 2027E |         |     | 2028E |         |     | 2029E |         |     | 2030E |         |     | 2031E |         |
|:-----------------------------------------------------------------------------|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|:----|:------|--------:|
| NIAT to common ($ millions)                                                  |     | $     |   2,332 |     | $     |   2,642 |     | $     |   2,850 |     | $     |   2,993 |     | $     |   3,142 |     | $     |   3,299 |     | $     |   3,464 |
| Earnings per share ($)                                                       |     | $     |    3.49 |     | $     |    4.06 |     | $     |    4.50 |     | $     |    4.85 |     | $     |    5.19 |     | $     |    5.51 |     | $     |    5.79 |
| Balance Sheet and Capital                                                    |     |       |         |     |       |         |     |       |         |     |       |         |     |       |         |     |       |         |     |       |         |
| Total assets ($ millions)                                                    |     | $     | 212,976 |     | $     | 218,839 |     | $     | 229,780 |     | $     | 241,269 |     | $     | 253,333 |     | $     | 266,000 |     | $     | 279,300 |
| Risk weighted assets ($ millions)                                            |     | $     | 168,876 |     | $     | 173,586 |