EX-99.1 2 d497941dex991.htm EX-99.1 EX-99.1
Fifth Third Bank | All Rights Reserved
Citi Financial Services Conference
Daniel T. Poston
Executive Vice President & Chief Financial Officer
March 5, 2013
Refer to earnings release dated January 17, 2013 and 10-K dated February 22,
2013 for further information.
Exhibit 99.1


2
Fifth Third Bank | All Rights Reserved
0.64%
0.67%
1.15%
1.34%
2009
2010
2011
2012
3.20%
3.02%
1.49%
0.85%
2009
2010
2011
2012
$511
$503
$1,094
$1,541
2009
2010
2011
2012
6.99%
7.48%
9.35%
9.51%
2009
2010
2011
2012
127%
179%
157%
180%
2009
2010
2011
2012
6%
6%
23%
21%
2009
2010
2011
2012
Dividends
Share Repurchase
A strong franchise with strong momentum
Return on avg. assets
Net charge-off ratio
Net income to common ($MM)
Generated highest level of net
income to common since 2005.
Improving profitability approaching
target for normalized environment.
Problem assets are at the lowest
levels in five years.
Tier 1 common ratio
Total payout ratio
ALLL / NPLs
Coverage levels more than adequate
to protect against potential losses.
Capital ratios continue to be strong
and grow to record levels.
Payouts to shareholders
approached $1B in 2012.
31%
63%
11%
Vantiv
Other


3
Fifth Third Bank | All Rights Reserved
Continued strong loan production
Expect relatively stable net income results
despite margin compression (primarily on fixed
rate securities and assets)
Continue to provide customers with products /
solutions they find valuable
Careful management of liability costs
Disciplined pricing on deposits
Continued evaluation of term liabilities and
capital instruments
Continued solid mortgage banking results and careful
management of related expenses
Mortgage risks manageable
Typical quarterly mortgage repurchase cost
~$20MM
No mortgage securitizations outstanding
Strong profitability and capital in excess of fully
phased-in
Basel
III
standards
today
Believe we are well positioned to maintain strong
capital while providing meaningful distributions
to shareholders*
Environment characterized by low growth
expectations and low interest rates
Prolonged low-rate environment, coupled
with modest economic growth
Lower securities reinvestment yields on
portfolio cash flows
Strong deposit flows
Competitive dynamics
Elevated mortgage refinance activity
expected to track down in 2013
Firms facing significant costs related to
mortgage securitizations, GSE
repurchases, private label mortgage
repurchases
Higher capital standards; limitations on
dividend payout ratios; capital building
beyond targeted / required levels
Economic uncertainty related to Federal
budget; concerns about European
financial system
Fifth Third is well-positioned to deal with current environmental challenges
Characteristics of current environment
Fifth Third’s response / position
* Subject to 2013 Comprehensive Capital Analysis & Review final rules; subject to Board of Directors and regulatory approval.
Low exposure to European banks


4
Fifth Third Bank | All Rights Reserved
Strong revenue and profit generation
Peer med. 1.7%
2.1%
4Q12 returns strong relative to peers
ROAA
ROATCE
Business mix provides higher than
average diversity among spread and fee
revenues (40+% of revenue)
Relatively strong margin and relatively
high fee income contribution drives
strong revenue and PPNR generation
profitability despite interest rate
environment
PPNR trend
4Q12 PPNR* / Average Assets
1.41%
14.9%
PPNR is a Non-GAAP measure.  See Reg. G reconciliation in the Appendix to the presentation.
Source: SNL Financial and Company Reports. Peer median includes: BBT, CMA, HBAN, KEY, MTB, PNC, RF, STI, USB, WFC, and ZION
* Excludes securities gains / losses for FITB and peers. Also excludes goodwill impairment charge for peers as applicable.
^ See Page 19 in the Appendix for adjustments
Significant purchase
accounting benefit               
522
583
593
598
638
33
14
17
14
13
44
34
40
59
68
$0
$100
$200
$300
$400
$500
$600
$700
$800
4Q11
1Q12
2Q12
3Q12
4Q12
PPNR     $473              $694              $636              $568             $616  
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
USB
MTB
WFC
BBT
FITB
HBAN
STI
PNC
RF
KEY
CMA
ZION
14.1%
13.7%
FITB
Peer Median
ROATCE
Adjusted ROATCE^
0.95%
1.33%
FITB
Peer Median
ROAA
Adjusted ROAA^
Noninterest Expense Credit Items
Fee Income Credit Items
Adjusted^
+22%
YoY
+30%
YoY


5
Fifth Third Bank | All Rights Reserved
NII results reflect continued moderate NIM
pressure offset by balance sheet growth
* Represents purchase accounting adjustments included in net interest income.
^ Estimate; funding (DDAs + interest-bearing liabilities); liabilities attributed to fixed or floating using terms and expected beta
Fixed / Floating Portfolio
Negative impact of lower rates on net interest
income generally offset by loan growth
Spreads on new originations of variable rate
assets consistent with historical spreads
Coupons on new fixed rate loan originations
converging with portfolio average coupons
Interest-Earning
Assets
Funding^
Fixed
~55-60%
NII and NIM (FTE)
($MM)
Loans
51%
Loans
32%
Investment
Portfolio 4%
Trend: fixed rate loan origination coupons
relative to fixed portfolio weighted avg
Floating
~40-45%
Floating
Fixed
Fixed
45%
Floating
55%
Investment
Portfolio
13%
3.67%
3.61%
3.56%
3.56%
3.49%
$450
$550
$650
$750
$850
$950
2.0%
2.5%
3.0%
3.5%
4.0%
4Q11
1Q12
2Q12
3Q12
4Q12
Net Interest Income (right axis)
PAA*
NIM
$920
$903
$899
$907
$903
Emphasis on variable rate C&I lending
Larger portfolio repricing effects


6
Fifth Third Bank | All Rights Reserved
Loan growth excelled in 2012,
ample opportunities for ongoing growth
Loan balances ($B)
Loan composition
$81.0
$85.8
46% C&I / lease
11% Commercial real estate
Commercial
26% Resi. mtg. / home equity
14% Auto
3% Card / other
Consumer
Solid loan growth with
disciplined lending standards
throughout 2012
C&I and residential mortgage
balance growth more than
offset run-off in both home
equity and commercial real
estate loans (CRE run-off
continues to slow)
$79.9
$81.5
$82.6
$82.9
$83.9
4Q11
1Q12
2Q12
3Q12
4Q12
EOP loans HFI
Avg loans HFI


7
Fifth Third Bank | All Rights Reserved
Strengthened deposit profile
and increased value proposition to customers
Average deposit balances ($B)
Lower avg cost of total deposits
Source: SNL Financial. Peer average includes: BBT, CMA, HBAN, KEY, MTB, PNC, RF, STI, USB, WFC, ZION
Simplified deposit products
Conversion progress
Deposit growth benefited from
focus on full customer relationship
$75.6
$77.1
$77.6
$77.5
$80.2
4Q11
1Q12
2Q12
3Q12
4Q12
Transaction deposits
Other time deposits
1.19%
0.25%
1.10%
0.27%
2009
2010
2011
2012
FITB
Peer Average
0%
50%
100%
By Account
By Market
Completed
Remaining
$80.6
$84.3


8
Fifth Third Bank | All Rights Reserved
Strong mortgage banking results
Record origination fees and gain on
loan sales in FY12
Driven by record gain on sales
margin and origination volumes
2012 origination fees and gain on
loan sales increased 108% to
$822MM from 2011
Originations increased 35% to
$25.2B in 2012 versus $18.6B in
2011
Maintained mortgage market share
position in Top 20
Looking forward into 2013:
Expect solid mortgage revenue,
although lower than recent quarters
due to:
Pressure on industry margins
(competitive / market)
Waning of refinance boom
Partially offset by better mortgage
servicing results
Mortgage originations and gain-on-sale margins*
Mortgage Banking Revenue ($MM)
* Gain-on-sale margin represents margin on loans originated for sale.
Maintained mortgage market share
position in Top 20
152
174
183
226
239
58
61
63
62
64
(47)
(46)
(41)
(48)
(52)
(7)
15
(22)
(40)
7
4Q11
1Q12
2Q12
3Q12
4Q12
Orig fees and gains on loan sales
Gross servicing fees
Servicing rights amortization
MSR valuation adjustments
$156
$204
$183
$258
$200
0.00%
0.50%
1.00%
1.50%
2.00%
2.50%
3.00%
3.50%
4.00%
4.50%
5.00%
$0
$1
$2
$3
$4
$5
$6
$7
$8
4Q11
1Q12
2Q12
3Q12
4Q12
Originations for sale
Originations HFI
Margins*
($B)


9
Fifth Third Bank | All Rights Reserved
Corporate banking business generating growth
Reflects investments in mid-
corporate space (businesses
that generate $200MM to $2B
in revenue)
C&I production broad based
across industries and
sectors
Strength in
manufacturing and
healthcare industries
Launch of Energy Lending
concentration contributed to
4Q12 production and
expected to contribute to
future growth in C&I
C&I Portfolio^ ($B)
^ Presented on an average basis; Excluding held-for-sale loans.
Corporate banking
revenue ($MM)
Commercial deposit fees
YoY % growth
Growth in corporate banking
revenue driven by:
Investments in capital
markets capabilities
Increased syndication
and business lending
fees
Led or co-led ~80% of
syndications in 2012 versus
~60% in 2011
Broad product set and
capabilities to deliver
solutions that meet client
needs
Growth from investments in
treasury management
business
Remote Currency Manager
(RCM) contributed ~$13MM in
revenue in 2012
Remote cash management
solution that simplifies
cash handling and
improves cash flow
Specialized healthcare
industry products including
RevLink Solutions platform;
~20% increase in accounts
from a year ago
+7%
28.5
32.9
$20
$22
$24
$26
$28
$30
$32
$34
2011
2012
350
413
2011
2012
+2%
0%
1%
2%
3%
4%
5%
6%
7%
8%
2011
2012
$270
$290
$310
$330
$350
$370
$390
$410
$430
$250


10
Fifth Third Bank | All Rights Reserved
Momentum building in consumer bank as a
result of investments and strategic changes
Consumer deposit activity
More distribution channels for customers to access our products and services
Online banking
Mobile banking
Alternative channel delivery
Consumer deposit accounts
4.6MM
5.2MM
4Q12 consumer deposit account average balance
increased 16% compared with 4Q09
Indirect auto lending footprint
Expanded footprint
Card innovation
New products that fit the way
customers choose to bank
% of checking households with
Transaction volume by channel
2009
2012
47%
50%
2011
2012
9%
16%
2009
2012
DDA & IBT accounts
Savings / Money Market accounts
2009
2012
36 states
45 states
79%
19%
2%
Branch
ATM
Mobile


11
Disciplined expense management
Long-term target for mid-50% efficiency
ratio in normalized environment (with
higher interest rate environment)
2012 expense trend ($MM)
* Non-recurring items described on page 19 in the appendix to this presentation.
Reported expense
Increasing expense
Non-recurring items*:
Adjusted expense
Decreasing expense
$973
$937
$1,006
$23
$18
$5
($29)
--
($55)
$967
$955
$956
Managing expenses carefully in response to revenue
environment; continuous process of expense evaluation
Efficiency ratio trend
--
($173)
$990
$1,163
$600
$700
$800
$900
$1,000
$1,100
$1,200
1Q12
2Q12
3Q12
4Q12
68%
58%
59%
64%
65%
65%
62%
62%
61%
60%
4Q11
1Q12
2Q12
3Q12
4Q12
Efficiency Ratio
Adjusted*
Current impact of credit costs on
revenue and expenses; impact of
regulatory reforms (e.g., debit
interchange) not fully mitigated
Reflects below-capacity balance sheet
and lower revenue than we expect and
can support longer term
~60% for year end 2013
Fifth Third Bank | All Rights Reserved


12
Fifth Third Bank | All Rights Reserved
Credit trends continue to improve
with strong reserve coverage levels
Source: SNL Financial and Company Reports. Data as of 4Q12. HFI NPLs exclude loans held-for-sale and also exclude covered assets for BBT, USB, and ZION
Continued
decline
in
problem
assets
and
corresponding
decline
in
charge-offs
combined
with strong reserves on an absolute and relative basis
Loan loss reserves / Loans
Peer average: 1.9%
Net charge-off ratio
Peer average: 0.7%
0.2%
0.3%
0.3%
0.4%
0.7%
0.7%
0.7%
0.8%
1.0%
1.0%
1.1%
1.3%
ZION
MTB
CMA
KEY
PNC
HBAN
FITB
USB
RF
BBT
WFC
STI
2.6%
2.4%
2.2%
2.2%
2.1%
2.1%
1.9%
1.8%
1.8%
1.7%
1.4%
1.4%
RF
ZION
PNC
FITB
WFC
USB
HBAN
STI
BBT
KEY
MTB
CMA
0.8%
1.0%
1.2%
1.2%
1.2%
1.3%
1.3%
1.5%
1.7%
1.7%
2.3%
2.6%
USB
HBAN
CMA
FITB
BBT
STI
KEY
MTB
ZION
PNC
RF
WFC
261%
189%
180%
146%
142%
141%
132%
124%
116%
114%
91%
83%
USB
HBAN
FITB
BBT
ZION
STI
KEY
PNC
CMA
RF
MTB
WFC
NPLs / Loans
Peer average: 1.5%
Reserves / NPLs
Peer average: 140%


13
Fifth Third Bank | All Rights Reserved
Fifth Third’s balance sheet and business model
relatively advantaged under new capital standards
Fifth Third’s capital position already well in excess of any established standards, likely standards, and most peers
5.0%
7.0%
4.5%
Unofficial CCAR supervisory reference minimum
4Q12 Pro forma Tier 1 common / RWA
U.S. proposed Basel III**
4Q12 Tier 1 common / RWA
Basel I
Source: SNL Financial and company reports (financial data as of 4Q12).
** Note: Fifth Third’s pro forma Tier I common equity ratio is management’s estimate based upon its current interpretation of the three draft Federal Register notices proposing
enhancements to regulatory capital requirements published in June 2012. The actual impact to the Bancorp’s Tier I common equity ratio may change significantly due to further clarification
of the agencies proposals or revisions to the agencies final rules, which remain subject to public comment. Not adjusted for potential mitigation efforts.
2019 Basel III buffered minimum
2015 Basel III minimum
Not
disclosed
12.7%
11.2%
11.1%
11.0%
11.0%
10.8%
10.6%
10.5%
10.1%
10.1%
10.0%
9.8%
9.7%
9.6%
9.5%
9.0%
7.6%
C
KEY
BAC
COF
JPM
RF
FHN
HBAN
WFC
CMA
STI
ZION
BBT
PNC
FITB
USB
MTB
10.2%
9.3%
9.0%
8.9%
8.8%
8.7%
8.7%
8.2%
8.2%
8.2%
8.1%
8.0%
8.0%
7.8%
7.3%
0
KEY
BAC
CMA
HBAN*
RF
FITB
C
JPM
FHN*
STI
WFC
USB
BBT
COF
ZION*
PNC
MTB
~9%
* In 2Q12, HBAN stated Basel III Tier 1 common ratio would be negatively impacted by approximately 150 basis points.  In 2Q12, ZION stated Tier 1 common ratio would be in the 7.75%
area.  In 3Q12 FHN stated Basel III Tier 1 common ratio would be negatively impacted by approximately 240 basis points.


14
Fifth Third Bank | All Rights Reserved
Capital management philosophy
* Subject to Board of Directors and regulatory approval
Organic growth opportunities
Support growth of core banking franchise
Continued loan growth despite sluggish
economy
Strategic opportunities
*
Prudently evaluate opportunities to increase
density of franchise via disciplined
acquisitions or selective de novos
Expect future acquisition opportunities
although activity likely to remain muted in
near-term
Attain top 3 market position in 65% of
markets or more longer term
Dividends*
As previously indicated, move towards levels
more consistent with Fed’s near-term payout
ratio guidance of 30%
Strong levels of profitability would support
higher dividend than current level
Quarterly dividend increased to $0.10 in 3Q12
Repurchases / Redemptions
*
As previously indicated, maintain consistent
program for common share repurchases to
limit / manage growth of excess capital levels
2012 capital plan submission included
$600MM of repurchases over five quarters
ended 1Q13 ($125MM quarterly average)
Consistent and prudent capital management philosophy
Capital Deployment
Capital Return
Other considerations: regulatory
environment, alternatives, maintenance of
desired / required buffers, stock price
Repurchased $175MM in shares related to
after-tax Vantiv gains
Redeemed $1.4bn in TruPS in 3Q12


15
Fifth Third Bank | All Rights Reserved
2013 CCAR timeline
FRB disclosures of supervisory estimates of BHC capital plan results
Federal Reserve will announce 2013 CCAR / Stress Test-related results for all CCAR BHCs in two
steps
FRB Dodd-Frank Act Stress Test (DFAST) results: On March 7 (after market close), the FRB will
announce results for each BHC, under the Supervisory Severely Adverse Scenario with the
common assumption for each BHC that dividends are maintained no other capital actions are
conducted
These are not the FRB’s CCAR capital results governing each BHC’s 2013 capital plan
FRB CCAR results: On March 14 (after market close), the FRB will announce results for each
BHC, under the Supervisory Severely Adverse Scenario with the firm’s own baseline scenario
capital actions (“CCAR planned capital actions”)
The FRB’s objection or non-objection to a BHC’s capital plan will be based on these results
FITB disclosures following FRB’s March 14 CCAR announcement
Fifth Third CCAR press release
that includes the FRB’s CCAR response and our capital management
plans for 2Q13-1Q14
Publication of internal DFAST results
under the Supervisory Severely Adverse Scenario (this
disclosure is required to be made no later than March 31). These results will be based on the same
assumption noted earlier that dividends are maintained and there are no other capital actions.
Required by Dodd-Frank Act (new disclosure for 2013): description of the types of risk included
in the stress test; summary description of methodologies used in stress testing; estimates of
certain financial results and pro forma capital ratios; explanation of the most significant causes
of changes in regulatory capital ratios


16
Fifth Third Bank | All Rights Reserved
Well-positioned for the future
Cash currently sufficient to satisfy all fixed obligations in a stressed environment for approximately 2 years (debt
maturities, common and preferred dividends, interest and other expenses) without accessing capital markets; relying
on dividends from subsidiaries or any other discretionary actions.
Fifth Third has completely exited all crisis-era government support programs
Superior capital and liquidity position
NCOs of 0.70%; 3.2x reserves / annualized NCOs
Substantial reduction in exposure to CRE since 1Q09; relatively low CRE exposure versus peers
Very low relative exposure to areas of concern, e.g. European financials, mortgage repurchase risk
Proactive approach to risk management
Traditional commercial banking franchise built on customer-oriented localized operating model
Strong market share in key markets with focus on further improving density
Fee income ~49% of total revenue
Diversified traditional banking platform
PPNR remained strong throughout the credit cycle
PPNR substantially exceeds annual net charge-offs (419% PPNR / NCOs^ in 4Q12)
1.3% ROAA; 14% return on average tangible common equity^
Industry leader in earnings power
^ Non-GAAP measure.  See Reg. G reconciliation on slides  21-22


17
Fifth Third Bank | All Rights Reserved
Cautionary statement
This report contains statements that we believe are “forward-looking statements” within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as
amended, and Rule 3b-6 promulgated thereunder. These statements relate to our financial condition, results of operations, plans,
objectives, future performance or business. They usually can be identified by the use of forward-looking language such as “will likely
result,” “may,” “are expected to,” “is anticipated,” “estimate,” “forecast,” “projected,” “intends to,” or may include other similar words 
or phrases such as “believes,” “plans,” “trend,” “objective,” “continue,” “remain,” or similar expressions, or future or conditional verbs
such as “will,” “would,” “should,” “could,” “might,” “can,” or similar verbs. You should not place undue reliance on these statements,
as they are subject to risks and uncertainties, including but not limited to the risk factors set forth in our most recent Annual Report
on Form 10-K. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well
as any cautionary statements we may make. Moreover, you should treat these statements as speaking only as of the date they are
made and based only on information then actually known to us.
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 and weakening in the economy, specifically the real estate market, either nationally 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) deteriorating credit
quality; (3) political developments, wars or other hostilities may disrupt or increase volatility in securities markets or other economic
conditions; (4) changes in the interest rate environment reduce interest margins; (5) prepayment speeds, loan origination and sale
volumes, charge-offs and loan loss provisions; (6) Fifth Third’s ability to maintain required capital levels and adequate sources of
funding and liquidity; (7) maintaining capital requirements may limit Fifth Third’s operations and potential growth; (8) changes and
trends in capital markets; (9) problems encountered by larger or similar financial institutions may adversely affect the banking
industry and/or Fifth Third; (10) competitive pressures among depository institutions increase significantly; (11) effects of critical
accounting policies and judgments; (12) changes in accounting policies or procedures as may be required by the Financial
Accounting Standards Board (FASB) or other regulatory agencies; (13) 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, including the Dodd-Frank Wall Street Reform and
Consumer Protection Act; (14) ability to maintain favorable ratings from rating agencies; (15) fluctuation of Fifth Third’s stock price;
(16) ability to attract and retain key personnel; (17) ability to receive dividends from its subsidiaries; (18) potentially dilutive effect of
future acquisitions on current shareholders’ ownership of Fifth Third; (19) effects of accounting or financial results of one or more
acquired entities; (20) difficulties from the separation of or the results of operations of Vantiv, LLC from Fifth Third; (21) loss of
income from any sale or potential sale of businesses that could have an adverse effect on Fifth Third’s earnings and future growth;
(22) ability to secure confidential information through the use of computer systems and telecommunications networks; and (23) the
impact of reputational risk created by these developments on such matters as business generation and retention, funding and
liquidity.
You should refer to our periodic and current reports filed with the Securities and Exchange Commission, or “SEC,” for further
information on other factors, which could cause actual results to be significantly different from those expressed or implied by these
forward-looking statements.


18
Fifth Third Bank | All Rights Reserved
Appendix


19
Fifth Third Bank | All Rights Reserved
522
583
593
598
638
33
14
17
14
13
44
34
40
59
68
$0
$100
$200
$300
$400
$500
$600
$700
$800
4Q11
1Q12
2Q12
3Q12
4Q12
PPNR     $473              $694              $636              $568              $616 
Pre-tax pre-provision earnings*
PPNR trend
PPNR of $616MM up 8% from 3Q12 levels and 30% from
prior year
Adjusted PPNR of $638MM, up 7% sequentially and 22%
year-over-year
Including 4Q12 mortgage repurchase reserve build
of $29MM in adjustments, related to new Freddie
Mac guidance, adjusted PPNR of $667MM
PPNR reconciliation
Efficiency ratio
68%
64%
65%
65%
62%
61%
#
4Q11
3Q12
4Q12
Efficiency Ratio
Adjusted
($ in millions)
4Q11
1Q12
2Q12
3Q12
4Q12
Income before income taxes (U.S. GAAP) (a)
$418
$603
$565
$503
$540
Add: Provision expense (U.S. GAAP) (b)
55
91
71
65
76
PPNR (a) + (b)
$473
$694
$636
$568
$616
Adjustments
to
remove
(benefit)
/
detriment^:
In
noninterest
income:
Gain from Vantiv IPO (1Q12) and sale of shares (4Q12)
-
(115)
-
-
(157)
Vantiv debt refinancing
-
34
-
-
-
Valuation of 2009 Visa total return swap
54
19
11
1
15
Vantiv warrant & puts
(10)
(46)
(56)
16
19
Valuation of bank premises moved to HFS
-
-
17
-
-
Litigation reserve additions in revenue
-
-
6
-
-
Sale of certain Fifth Third funds
-
-
-
(13)
-
Securities (gains) / losses
(5)
(9)
(3)
(2)
(2)
In
noninterest
expense:
Debt extinguishment (gains) / losses
-
9
-
26
134
Non-income tax related assessment resolution
-
(23)
-
-
-
Sale of certain Fifth Third funds
-
-
-
2
-
Termination of certain borrowing & hedging transactions
-
-
-
-
-
Severance expense
-
6
-
-
-
FDIC insurance expense
-
-
(9)
-
-
Gain on sale of affordable housing
-
-
(8)
(5)
-
Litigation reserve additions in expense
10
14
(1)
5
13
Adjusted PPNR
$522
$583
$593
$598
$638
Credit-related
items^^:
In noninterest income
33
14
17
14
In noninterest expense
44
34
40
59
Credit-adjusted PPNR**
$599
$631
$650
$671
13
68
$719
Noninterest Expense Credit Items
Fee Income Credit Items
Adjusted
* Non-GAAP measure.  See Reg. G reconciliation on pages 21 and 22.
** There are limitations on the usefulness of credit-adjusted  PPNR, including the significant degree to which changes in credit and fair value are integral,  recurring components of the Bancorp’s
core operations as a financial institution. This measure has been included herein to facilitate a greater understanding of the Bancorp’s financial condition.
^ Prior quarters include similar adjustments.
^^ See Slide 20 for detailed breakout of credit-related items.
# 60% also excluding  4Q12 mortgage repurchase reserve build


20
Fifth Third Bank | All Rights Reserved
Credit-related costs
In noninterest income ($MM)
In noninterest expense ($MM)
Actual
($ in millions)
4Q11
1Q12
2Q12
3Q12
4Q12
Mortgage repurchase expense
$18
$15
$18
$36
$44
Provision for unfunded commitments
(6)
(2)
(1)
(2)
3
Derivative valuation adjustments
(5)
(4)
(0)
(2)
(2)
OREO expense
8
5
5
6
5
Other problem asset related expenses
28
19
19
21
19
Total credit-related operating expenses
$44
$34
$40
$59
$68
Actual
($ in millions)
4Q11
1Q12
2Q12
3Q12
4Q12
Gain / (loss) on sale of loans
$9
$5
$8
$2
$4
Commercial loans HFS FV adjustment
(18)
(1)
(5)
(3)
(3)
Gain / (loss) on sale of OREO
properties
(22)
(17)
(19)
(11)
(10)
Mortgage repurchase costs
(1)
(2)
(2)
(2)
(3)
Total credit-related revenue impact
($33)
($14)
($17)
($14)
($13)
Note: Numbers may not sum due to rounding
Total credit-related costs
$77
$48
$57
$73
$81


21
Fifth Third Bank | All Rights Reserved
Regulation G Non-GAAP reconciliation
Fifth Third Bancorp and Subsidiaries
Regulation G Non-GAAP Reconcilation
$ and shares in millions
(unaudited)
December
September
June
March
December
2012
2012
2012
2012
2011
Income before income taxes (U.S. GAAP)
$540
$503
$565
$603
$418
Add:
Provision expense (U.S. GAAP)
76
65
71
91
55
Pre-provision net revenue (a)
616
568
636
694
473
Net income available to common shareholders (U.S. GAAP)
390
                           
354
                           
376
                           
421
                           
305
                           
Add:
Intangible amortization, net of tax
2
                               
2
                               
2
                               
3
                               
3
                               
Tangible net income available to common shareholders
392
                           
356
                           
378
                           
424
                           
308
                           
Tangible net income available to common shareholders (annualized) (b)
1,559
                       
1,416
                       
1,520
                       
1,705
                       
1,222
                       
Average Bancorp shareholders' equity (U.S. GAAP)
13,855
                     
13,887
                     
13,628
                     
13,366
                     
13,147
                     
Less:
Average preferred stock
(398)
                         
(398)
                         
(398)
                         
(398)
                         
(398)
                         
Average goodwill
(2,417)
                      
(2,417)
                      
(2,417)
                      
(2,417)
                      
(2,417)
                      
Average intangible assets
(28)
                            
(31)
                            
(34)
                            
(38)
                            
(42)
                            
Average tangible common equity (c)
11,012
                     
11,041
                     
10,779
                     
10,513
                     
10,290
                     
Total Bancorp shareholders' equity (U.S. GAAP)
13,716
                     
13,718
                     
13,773
                     
13,560
                     
13,201
                     
Less: 
Preferred stock
(398)
                         
(398)
                         
(398)
                         
(398)
                         
(398)
                         
Goodwill
(2,416)
                      
(2,417)
                      
(2,417)
                      
(2,417)
                      
(2,417)
                      
Intangible assets
(27)
                            
(30)
                            
(33)
                            
(36)
                            
(40)
                            
Tangible common equity, including unrealized gains / losses (d)
10,875
                     
10,873
                     
10,925
                     
10,709
                     
10,346
                     
Less: Accumulated other comprehensive income / loss
(375)
                         
(468)
                         
(454)
                         
(468)
                         
(470)
                         
Tangible common equity, excluding unrealized gains / losses (e)
10,500
                     
10,405
                     
10,471
                     
10,241
                     
9,876
                       
Total assets (U.S. GAAP)
121,894
                   
117,483
                   
117,543
                   
116,747
                   
116,967
                   
Less: 
Goodwill
(2,416)
                      
(2,417)
                      
(2,417)
                      
(2,417)
                      
(2,417)
                      
Intangible assets
(27)
                            
(30)
                            
(33)
                            
(36)
                            
(40)
                            
Tangible assets, including unrealized gains / losses (f)
119,451
                   
115,036
                   
115,093
                   
114,294
                   
114,510
                   
Less: Accumulated other comprehensive income / loss, before tax
(577)
                         
(720)
                         
(698)
                         
(720)
                         
(723)
                         
Tangible assets, excluding unrealized gains / losses (g)
118,874
                   
114,316
                   
114,395
                   
113,574
                   
113,787
                   
Common shares outstanding (h)
882
                           
897
                           
919
                           
920
                           
920
                           
Net charge-offs (i)
147
                           
156
                           
181
                           
220
                           
239
                           
For the Three Months Ended
Ratios:
Return on average tangible common equity (b) / (c)
Tangible common equity (excluding unrealized gains/losses) (e) / (g)
Tangible common equity (including unrealized gains/losses) (d) / (f)
Tangible book value per share (d) / (h)
Pre-provision net revenue / net charge-offs (a) / (i)
12.8%
14.1%
16.2%
11.9%
9.10%
9.15%
9.02%
8.68%
9.45%
9.49%
9.37%
9.04%
12.12
11.89
11.64
11.25
364%
351%
315%
198%
14.1%
8.83%
9.10%
12.33
419%


22
Fifth Third Bank | All Rights Reserved
Regulation G Non-GAAP reconciliation
Fifth Third Bancorp and Subsidiaries
Regulation G Non-GAAP Reconcilation
$ and shares in millions
(unaudited)
December
September
June
March
December
2012
2012
2012
2012
2011
Total Bancorp shareholders' equity (U.S. GAAP)
$13,716
$13,718
$13,773
$13,560
$13,201
Goodwill and certain other intangibles
(2,499)
                      
(2,504)
                      
(2,512)
                      
(2,518)
                      
(2,514)
                      
Unrealized gains
(375)
                         
(468)
                         
(454)
                         
(468)
                         
(470)
                         
Qualifying trust preferred securities
810
                           
810
                           
2,248
                       
2,248
                       
2,248
                       
Other
33
                             
38
                             
38
                             
38
                             
38
                             
Tier I capital
11,685
                     
11,594
                     
13,093
                     
12,860
                     
12,503
                     
Less:
Preferred stock
(398)
                         
(398)
                         
(398)
                         
(398)
                         
(398)
                         
Qualifying trust preferred securities
(810)
                         
(810)
                         
(2,248)
                      
(2,248)
                      
(2,248)
                      
Qualifying noncontrolling interest in consolidated subsidiaries
(48)
                            
(51)
                            
(51)
                            
(50)
                            
(50)
                            
Tier I common equity (a)
10,429
                     
10,335
                     
10,396
                     
10,164
                     
9,807
                       
Risk-weighted assets, determined in accordance with
prescribed regulatory requirements (b)
109,699
                   
106,858
                   
106,398
                   
105,412
                   
104,945
                   
Ratio:
Tier I common equity (a) / (b)
9.51%
9.67%
9.77%
9.64%
9.35%
Basel III - Estimates (Amounts in billions)
December
September
June
2012
2012
2012
Tier 1 common equity (Basel I)
$10.4
$10.3
$10.4
Add:
Adjustment related to AOCI for AFS securities
0.5
                            
0.5
                            
0.5
                            
All other adjustments
-
                              
-
                              
-
                              
Estimated Tier 1 common equity under Basel III rules (a)
$10.9
$10.8
$10.9
Estimated risk-weighted assets under Basel III rules (b)
123.7
                       
120.3
                       
119.4
                       
Estimated Tier 1 common equity ratio under Basel III rules
8.8%
9.0%
9.2%
(a)
(b)
Tier 1 common equity under Basel III includes the unrealized gains and losses for AFS securities. Other adjustments include mortgage servicing rights and deferred tax assets subject to threshold
limitations and deferred tax liabilities related to intangible assets.
Key differences under Basel III in the calculation of risk-weighted assets compared to Basel I include: (1) Risk weighting for commitments under 1 year; (2) Higher risk weighting for exposures to
residential mortgage, home equity, past due loans, foreign banks and certain commercial real estate; (3) Higher risk weighting for mortgage servicing rights and deferred tax assets that are under
certain thresholds as a percent of Tier 1 capial; (4) Incremental capital requirements for stress VaR; and (5) Derivatives are differentiated between exchange clearing and over-the-counter and the
50% risk-weight cap is removed.
For the Three Months Ended
For the Three Months Ended