EX-99.2 3 dex992.htm WEBSITE PRESENTATION DATED MAY 21, 2007 Website presentation dated May 21, 2007
Fifth Third Bank | All Rights Reserved
Acquisition of Crown Bank
May 21, 2007
Exhibit 99.2


1
Fifth Third Bank | All Rights Reserved
Transaction summary
Consideration/
$288 million in cash to R-G Financial,                        
Crown Bank
assumption of $50 million in TRUPs
Expected divestitures
None
Timing
Expected closing 4Q07
Required approvals
Standard regulatory approvals
Approved by Fifth Third, R-G Financial boards
Due diligence
Conducted March through May 2007
Conditions of close
Lifting of cease and desist (“C&D”) order           
Delivery of financial statements in accordance     
with GAAP                                                
Minimum closing adjusted tangible equity
Other
$17.5 million break-up fee
Consideration/
$16 million in cash (appraised value) to an R-G
leased land           
Financial affiliate for land currently leased by
Crown for 15 branches


2
Fifth Third Bank | All Rights Reserved
Significant enhancement to Florida franchise
Manageable
risks
Expands presence in Orlando and Tampa; creates position in attractive
Jacksonville and Georgia markets
Moves Fifth Third from 10
th
to 7
th
in Orlando deposit market share and
from 9
th
to 5
th
in Tampa
9 branches (9
th
share) in Jacksonville serve as a base for future growth
Accelerates long-term plans in Florida, displaces $4MM+/branch de novo
investment for similar locations
Opportunity to expand our footprint in Georgia
Paying 0.87x
book value for Florida franchise (1.56x tangible book value)
Accretive to cash basis EPS in first year
Generates
19% IRR
Significant cost savings achievable from leveraging existing Florida
infrastructure
Improved profitability readily achievable based on Florida franchise
results
Existing Florida platform provides for efficient conversion
Satisfactory resolution of Crown’s cease and desist order and delivery of
financial statements in accordance with GAAP are conditions of closing
Transaction
highlights
Financial
discipline


3
Fifth Third Bank | All Rights Reserved
Crown Bank
R-G Crown established with R-G Financial purchase of Crown Bank in 2002
Subsequent purchase of 18 branches divested in Wachovia/SouthTrust
merger
Very attractive demographics
33 branch network (30 in Florida, 3 in Augusta, GA)
Generates high scores in FITB de novo model
Weighted average projected population growth of 14.2% in footprint
Weighted average projected household income growth of 16.0%
Crown Bank transitioning from traditional thrift toward full-service banking
Earnings have come under pressure given regulatory and accounting
issues:
2002
2003
2004
2005
2006
1Q07
Reported to OTS
1
($4.6MM)
$3.1MM
$14.7MM
$7.5MM
$0.8MM
($1.8MM)
Estimated post-restatement
2
($22.5MM)
$2.1MM
$12.7MM
$15.0MM
1
Excluding $2.4 million in acquisition-related expenses in 2005; $3.3 million in restatement-related costs in 2006; and $0.5 million of restatement-related costs in 1Q07.
2
Crown estimates. Subject to revision. Unaudited.


4
Fifth Third Bank | All Rights Reserved
Snapshot of Florida retail franchise
Market Demographics
Crown Franchise
Crown      
Bank       
MSA
Population
Growth
Projected
Population
Growth
Household
Income
Growth
Projected
Household
Income
Growth
Crown      
Bank       
MSA
Branches
Deposits
($
in Millions)
Market
Share
(%)
Share
Rank
Percent
of Total
(%)
Orlando
23.6%
19.5%
20.7%
14.9%
Orlando
7
                
603
           
1.9%
11
           
29.5%
Tampa
13.4%
11.9%
20.0%
16.6%
Tampa
5
                
523
           
1.2%
14
           
25.6%
Jacksonville
17.4%
14.8%
21.1%
17.1%
Jacksonville
9
                
382
           
1.4%
9
             
18.7%
Augusta (GA)
8.0%
7.0%
22.8%
17.6%
Augusta (GA)
3
                
139
           
2.4%
10
           
6.8%
Lakeland
14.9%
11.9%
17.5%
13.1%
Lakeland
5
                
125
           
2.2%
9
             
6.1%
Sarasota
18.0%
15.1%
21.2%
15.9%
Sarasota
1
                
80
            
0.5%
32
           
3.9%
Punta Gorda
12.4%
8.6%
19.4%
16.2%
Punta Gorda
1
                
74
            
2.2%
11
           
3.6%
Daytona Beach
14.9%
11.5%
20.1%
16.0%
Daytona Beach
1
                
61
            
0.8%
17
           
3.0%
Miami/FtL/PB
11.3%
8.5%
21.8%
16.6%
FtL/Boca/PB
1
                
58
            
0.1%
nm
2.8%
Weighted Avg
17.0%
14.2%
20.5%
16.0%
Total
33
             
2,045
        
100.0%
National Avg
7.9%
6.7%
22.3%
17.8%
Combined
Florida     
MSA
Branches
Deposits ($
in Millions)
Market
Share
(%)
Share
Rank
Percent
of Total
(%)
Naples
19
             
1,869
        
17.5%
1
             
25.6%
Tampa
35
             
1,592
        
3.5%
5
             
21.8%
Orlando
23
             
1,226
        
3.9%
7
             
16.8%
Fort Myers
16
             
997
           
9.1%
4
             
13.7%
Sarasota
11
             
584
           
3.5%
4
             
8.0%
Jacksonville
9
                
382
           
1.4%
9
             
5.2%
Daytona Beach
6
                
235
           
2.9%
8
             
3.2%
FtL/Boca/PB
6
                
208
           
0.3%
31
           
2.9%
Lakeland
5
                
125
           
2.2%
9
             
1.7%
Punta Gorda
1
                
74
            
2.2%
11
           
1.0%
Total
131
           
7,293
        
2.0%
7
             
100.0%
1
Assuming realization of expected net income for Crown in 2010, as proportion of 1Q07 FITB annualized net income
SNL Financial
Combined Florida Franchise
Transaction would raise
Florida contribution to 5/3
rd
earnings
from
6.5%
to
9%
1


5
Fifth Third Bank | All Rights Reserved
Branch locations
enhance Fifth Third’s
existing Florida
franchise
Footprint centered
in key Florida
demographic areas
Strong fit with
existing network
(only two
consolidations
currently expected,
one relocation
replaced)
Three branches in
Georgia create
regulatory capability
for de novo
expansion
Accelerates momentum in
high-growth Florida market


6
Fifth Third Bank | All Rights Reserved
Transaction Comparables
Buyer Name
Seller Name
Bank/
Thrift
Deal
Value
Price/
Branch
$MM
Price/
Book
%
Price/
Tangible
Book %
Price/
Assets
%
Core Dep.
Prem.   
%
Transaction
Date
Banco de Sabadell
TransAtlantic Bank
B
175
$      
25
$     
349
349
30
43
1/24/2007
Colonial BancGroup
Commercial Bankshares
B
317
$      
23
      
331
332
31
41
1/23/2007
Marshall and Ilsley
United Heritage Bankshares
B
218
$      
18
      
306
312
30
38
12/1/2006
Park National
Vision Bancshares
B
170
$      
11
      
298
322
24
28
9/14/2006
National City
Fidelity Bankshares
T
1,038
$   
21
      
342
368
25
25
7/26/2006
National City
Harbor Florida Bancshares
T
1,104
$   
27
      
321
324
34
42
7/10/2006
Boston Private
Gibralter Financial Corp.
T
242
$      
48
      
367
370
27
NM
4/18/2005
Colonial BancGroup
FFLC Bancorp
T
225
$      
14
      
260
260
21
23
1/14/2005
Whitney Holding Corp
First National Bancshares
B
120
$      
15
      
417
436
36
37
7/27/2005
Commerce Bancorp
Palm Beach County Bank
B
113
$      
16
      
448
448
32
39
7/25/2005
Alabama National
Florida Choice Bankshares
B
109
$      
18
      
260
260
37
40
10/27/2005
Average
22
$     
336
344
30
36
Median
18
      
331
332
30
39
Fifth Third¹
Crown²
338
$      
10
$     
87
156
11
25
4Q07
1
Purchase price of $338 million for Crown Bank.
2
As of 3/31/07, including Crown expected restatements related to 2002-2005 financial results. Reported equity $389 million, reported tangible equity $225 million;
estimated restated equity $390 million, estimated restated tangible equity $216 million.


7
Fifth Third Bank | All Rights Reserved
Financial assumptions
Earnings assumptions
Profitability
Business
plan
produces
ROA
equal
to
60%
of
5/3
rd
Florida
operations
1
in 2008, 85% in 2009, and 100% in 2010.
Earnings growth after 2010 at 5/3rd consensus growth rate of 10%.
Asset growth
None in 2008 and 2009 (commercial and consumer loan growth
offset by run off in mortgage book), 8.5% thereafter
Charge-offs
2
25 bps
Expense efficiencies
$24 million pre-tax
3
(37% of 1Q07 annualized cash expense);
75% realized in 2008, 100% in 2009
Cash one-time costs 
$48 million pre-tax
3
(2x cost savings)
Excess capital
$51
million
(vs.
6.5%
against
$2.5
billion
in
tangible
assets)
4
FMV marks
Credit marks, less existing allowance of $15 million, equal or less
than excess capital                                            
Fair market value marks determined at closing
Target TCE ratio
6.5% for both Crown and Fifth Third post-transaction                              
No change to Fifth Third share repurchase plans               
New 30 million share repurchase authorization
1
FITB Florida 1Q07 ROA 1.23%.
2
Crown charge-off ratio range from 7-13 bps from 2004-2006. Charge-off assumption after effect of loan credit-related fair market value purchase accounting
adjustments (PAAs).
3
Expense efficiencies after-tax $15 million; one-time costs $30 million  after tax. Assumed tax rate 38%.
4
Assumes sale of $300 million investment securities portfolio at closing.
5
Crown tangible equity in excess of 6.5% of $51 million. Assumed marginal tax rate of 38%.


8
Fifth Third Bank | All Rights Reserved
Crown projected cash earnings¹
20
29
36
Funding of purchase price/one-time costs²
(
15)
(
15)
(
15)
Crown cash basis earnings contribution¹
$
5
$
14
$
21
New CDI amortization³
(
5)
(
4)
(
4)
Crown earnings contribution
4
$
0
$
10
$
17
EPS Accretion/(Dilution)
5
Cash basis EPS
$
0.01
$
0.03
$
0.04
EPS
$
0.00
$
0.02
$
0.03
EPS accretive transaction
1
See assumptions on page 7. Earnings before amortization of intangibles. Crown assumed tax rate of 38%. Includes no benefit from accretion of fair value
purchase accounting marks into earnings.
2
Assumes 6.5% cost of cash related to purchase price and funding of cash one-time costs.
3
Assumes
CDI
and
other
intangibles
created
equal
to
3%
of
$1.3
billion
total
core
deposit
base
amortized
over
10
years
sum-of-years’
digits.
4
Illustrates net income applicable to common shareholders. Assumes all one-time costs are purchase accounting adjustments (a small amount may be
restructuring expenses through P&L).
5
Assumes FITB 1Q07 average fully diluted share count of 554 million. Not a projection for future periods.
($ in millions after-tax)
2008E
2009E
2010E
Crown Bank earnings contribution
Expect EPS dilution of approximately $0.01 in 4Q07


9
Fifth Third Bank | All Rights Reserved
Cash purchase price
(
$288)
Assumption of TRUPs
(
$50)
After-tax cash one-times
(
30)
Excess capital less loan marks¹
0
Capital to fund asset growth²
0
0
(15)
(16)
(18)
Crown cash income³
20
29
36
40
44
Net funding impact
4
0
0
0
0
0
Term. value-2013 income (14.7x)
5
711
Incremental Cash Flow
(
$368)
20
29
21
24
737
19%
$127MM
Strong transaction economics
($ in millions)
IRR/
2007
2008
2009
2010
2011
2012
NPV
6
IRR on Crown Bank purchase
1
Crown
tangible
equity
in
excess
of
6.5%
of
$51
million,
less
assumed
credit
marks
to
loan
portfolio
(net
of
$15
million
existing
loan
loss
allowance).
Assume
marginal
tax
rate of 38%.
2
Assumes asset growth of 0% in 2008 and 2009 and 8.5% thereafter.
3
Based on assumptions outlined on pages 7 and 8, grown at FITB consensus EPS growth rate of 10% after 2010.
4
Cost of funding restructuring charge offset by interest savings from calling/refinancing trust preferred securities.
5
Terminal value based on Fifth Third’s 5/18/07 forward twelve months P/E ratio of 14.7x.
6
at assumed 11% cost of equity.


10
Fifth Third Bank | All Rights Reserved
Expect total one-time cash costs of $48 million pre-tax or $30
million after-tax¹
Estimated recognition of cash costs
All assumed to be realized in 2007 through purchase accounting
adjustments, although some portion will be realized in 2008 and a
small portion may be realized through P&L
Fair market value adjustments and standard purchase accounting
adjustments
Determined as of closing date
Assumed credit-related marks
1
equal to or less than Crown excess
capital (tangible equity in excess of 6.5% or $51 million)
One-time merger-related costs
1
Net of existing allowance for loan losses of $15 million; assumes marginal tax rate of 38%.


11
Fifth Third Bank | All Rights Reserved
Expect annual expense efficiencies of $24 million pre-tax ($15 million
after-tax)
37% of R-G Crown 1Q07 annualized expense base
Expect to realize 75% in 2008; 100% in 2009
Reductions primarily in headquarters, back-office and redundant
systems
Branch network folding into existing affiliates
Back office technology on platform similar to 5/3
rd
Customer facing sales positions expected to be largely unaffected
Achievable expense efficiencies
1
Assumes 38% marginal tax rate.


12
Fifth Third Bank | All Rights Reserved
Re-mix of Crown core deposit base
Transaction deposits represent 43% of Crown’s core deposits, 79% of
Fifth Third Florida
Fifth Third Bank AA debt ratings vs. Crown Bank’s BB ratings
Re-mix of Crown loan book
70% of Crown loan book residential mortgages vs. 23% of 5/3rd Florida
Additional business banking, middle market penetration
Better fee penetration
Approximately 10% of Crown revenue from fees, vs. 20%+
historically
1
and 25-30% for Fifth Third Florida
Key drivers: transaction deposit fees, merchant sales, mortgage banking
1
Much stronger starting position than with de novo alternative
Significant revenue opportunity
1
C&D order currently limiting mortgage sales


13
Fifth Third Bank | All Rights Reserved
Financial highlights -
combined
Combined
Crown
Fifth Third
537
43
494
Nonperforming assets
38 bps
10 bps
39 bps
Net charge-offs/avg loans
Estimated pro forma 
capital ratios²
7.2%
7.6%
7.6%
TCE/TA ratio
102,842
3,018
99,824
Assets
9.2%
7.7%
9.4%
Leverage ratio
7,271
225
7,454
Tangible common equity
1
11.2%
12.1%
11.2%
Total capital ratio
8.7%
11.4%
8.7%
Tier 1 capital ratio
9,804
389
9,804
Shareholders equity
1
62,061
1,335
60,726
Core deposits
77,264
2,443
74,821
Loans and leases
As of March 31, 2007
1
As reported to OTS; excluding Crown expected restatements related to 2002-2005 financial results; does not include purchase accounting adjustments, including
fair market value PAAs
at closing.
2
Combined
columns
include
estimated
exit-cost
purchase
accounting
adjustments;
assumes
credit-related
fair
market
value
PAAs
to
loans
on
an
after-tax
basis
equal to current Crown TCE > 6.5% of $51 million; additional fair value purchase accounting adjustments determined as of closing.


14
Fifth Third Bank | All Rights Reserved
Unique opportunity to expand Florida franchise
Accelerates plans for Orlando and Tampa
Adds Jacksonville platform
Ability to build de novo branches in Georgia
Very attractive pricing relative to recent Florida transactions
Meaningful contribution to 5/3
rd
EPS and Florida presence for small
financial investment at strong IRR
Attractive earnings/economic characteristics relative to de novo
alternative -
$127 million NPV from $338 million investment
Pricing reflects Crown difficulties as well as discount for expected credit
deterioration in Florida
Significant opportunities for profitability enhancement
Crown currently under-earning relative to potential
Cost savings readily achievable in integration
Offer full-service product set/deeper distribution network
Summary


15
Fifth Third Bank | All Rights Reserved
Cautionary statement
This
report
may
contain
forward-looking
statements
about
Fifth
Third
Bancorp
and/or
the
company
as
combined
acquired
entities
within
the
meaning
of
Sections
27A
of
the
Securities
Act
of
1933,
as
amended,
and
Rule
175
promulgated
thereunder,
and
21E
of
the
Securities
Exchange
Act
of
1934,
as
amended,
and
Rule
3b-6
promulgated
thereunder,
that
involve
inherent
risks
and
uncertainties.
This
report
may
contain
certain
forward-looking
statements
with
respect
to
the
financial
condition,
results
of
operations,
plans,
objectives,
future
performance
and
business
of
Fifth
Third
Bancorp
and/or
the
combined
company
including
statements
preceded
by,
followed
by
or
that
include
the
words
or
phrases
such
as
“believes,”
“expects,”
“anticipates,”
“plans,”
“trend,”
“objective,”
“continue,”
“remain”
or
similar
expressions
or
future
or
conditional
verbs
such
as
“will,”
“would,”
should,”
“could,”
“might,”
“can,”
“may”
or
similar
expressions.
There
are
a
number
of
important
factors
that
could
cause
future
results
to
differ
materially
from
historical
performance
and
these
forward-looking
statements.
Factors
that
might
cause
such
a
difference
include,
but
are
not
limited
to:
(1)
general
economic
conditions,
either
national
or
in
the
states
in
which
Fifth
Third,
one
or
more
acquired
entities
and/or
the
combined
company
do
business,
are
less
favorable
than
expected;
(2)
political
developments,
wars
or
other
hostilities
may
disrupt
or
increase
volatility
in
securities
markets
or
other
economic
conditions;
(3)
changes
in
the
interest
rate
environment
reduce
interest
margins;
(4)
prepayment
speeds,
loan
origination
and
sale
volumes,
charge-offs
and
loan
loss
provisions;
(5)
changes
and
trends
in
capital
markets;
(6)
competitive
pressures
among
depository
institutions
increase
significantly;
(7)
effects
of
critical
accounting
policies
and
judgments;
(8)
changes
in
accounting
policies
or
procedures
as
may
be
required
by
the
Financial
Accounting
Standards
Board
or
other
regulatory
agencies;
(9)
legislative
or
regulatory
changes
or
actions,
or
significant
litigation,
adversely
affect
Fifth
Third,
one
or
more
acquired
entities
and/or
the
combined
company
or
the
businesses
in
which
Fifth
Third,
one
or
more
acquired
entities
and/or
the
combined
company
are
engaged;
(10)
ability
to
maintain
favorable
ratings
from
rating
agencies;
(11)
fluctuation
of
Fifth
Third’s
stock
price;
(12)
ability
to
attract
and
retain
key
personnel;
(13)
ability
to
receive
dividends
from
its
subsidiaries;
(14)
potentially
dilutive
effect
of
future
acquisitions
on
current
shareholders'
ownership
of
Fifth
Third;
(15)
difficulties
in
combining
the
operations
of
acquired
entities;
(16)
effects
of
accounting
or
financial
results
of
one
or
more
acquired
entity;
(17)
ability
to
secure
confidential
information
through
the
use
of
computer
systems
and
telecommunications
network;
and
(18)
the
impact
of
reputational
risk
created
by
these
developments
on
such
matters
as
business
generation
and
retention,
funding
and
liquidity.
Additional
information
concerning
factors
that
could
cause
actual
results
to
differ
materially
from
those
expressed
or
implied
in
the
forward-looking
statements
is
available
in
the
Bancorp's
Annual
Report
on
Form
10-K
for
the
year
ended
December
31,
2006,
as
amended,
filed
with
the
United
States
Securities
and
Exchange
Commission
(SEC).
Copies
of
this
filing
are
available
at
no
cost
on
the
SEC's
Web
site
at
www.sec.gov
or
on
the
Fifth
Third’s
Web
site
at
www.53.com.
Fifth
Third
undertakes
no
obligation
to
release
revisions
to
these
forward-looking
statements
or
reflect events or circumstances after the date of this report.