EX-99.1 2 d210245dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

 

      News Release
CONTACTS:    Sameer Gokhale (Investors)    FOR IMMEDIATE RELEASE
   (513) 534-2219    July 28, 2016
   Sean Parker (Media)   
   (513) 534-6791   

FIFTH THIRD ANNOUNCES SECOND QUARTER 2016 NET INCOME TO COMMON SHAREHOLDERS OF $310 MILLION, OR $0.40 PER DILUTED SHARE

Announces accelerated Tax Receivable Agreement (TRA) and extended operating agreement with Vantiv

 

  2Q16 net income available to common shareholders of $310 million, or $0.40 per diluted common share

 

    Reported results included the following items which had a negative $0.01 impact on reported 2Q16 EPS:

 

    A $50 million pre-tax (~$33 million after-tax) charge related to the valuation of the Visa total return swap primarily reflecting the rejection of the merchant litigation settlement

 

    A $19 million pre-tax (~$12 million after-tax) positive valuation adjustment on the Vantiv warrant

 

    An $11 million pre-tax (~$7 million after-tax) gain on the previously announced sale of Pennsylvania branches

 

    An $11 million pre-tax (~$7 million after-tax) gain on the sale of the non-strategic agented bankcard loan portfolio

 

    A $9 million pre-tax (~$6 million after-tax) compensation-related expense due to retirement eligibility changes

 

  2Q16 return on average assets (ROA) of 0.94%; return on average common equity of 8.2%; return on average tangible common equity** of 9.7%

 

  Pre-tax income of $427 million and pre-provision net revenue (PPNR)** of $518 million in 2Q16

 

    Net interest income (on a fully taxable equivalent basis) of $908 million, flat sequentially and up 2 percent from 2Q15; net interest margin of 2.88%, down 3 bps sequentially

 

    Average portfolio loans and leases of $93.9 billion, up $656 million sequentially and up $1.8 billion from 2Q15; Period end portfolio loans and leases of $93.9 billion increased $304 million sequentially and $1.2 billion, or 1 percent, from 2Q15; the sequential and year over year increases were primarily driven by increases in C&I, residential mortgage, and commercial construction loans

 

    Noninterest income of $599 million compared with $637 million in the prior quarter; primarily driven by the items mentioned above, partially offset by an increase in corporate banking net revenue

 

    Noninterest expense of $983 million was $3 million lower than the prior quarter and primarily reflected seasonally lower compensation expenses partially offset by $9 million in expenses related to changes in retirement eligibility

 

  Credit trends

 

    2Q16 net charge-offs of $87 million (0.37% of loans and leases) decreased from 1Q16 NCOs of $96 million (0.42% of loans and leases)

 

    Portfolio NPA ratio of 0.86% down 2 bps from 1Q16, NPL ratio of 0.74% down 1 bp from 1Q16; total nonperforming assets (NPAs) of $825 million, including loans held-for-sale (HFS), decreased $5 million sequentially

 

    2Q16 provision expense of $91 million; $119 million in 1Q16 and $79 million in 2Q15

 

  Strong capital ratios*

 

    Common equity Tier 1 (CET1) ratio 9.94%; fully phased-in CET1 ratio of 9.86%

 

    Tier 1 risk-based capital ratio 11.03%, Total risk-based capital ratio 14.66%, Leverage ratio 9.64%

 

    Tangible common equity ratio** of 9.18%; 8.64% excluding securities portfolio unrealized gains/losses

 

  4 million reduction in common shares outstanding during the quarter

 

  Book value per share of $20.09 up 3% from 1Q16 and up 14% from 2Q15; tangible book value per share** of $16.93

 

* Capital ratios estimated; presented under current U.S. capital regulations.
** Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.


Fifth Third Bancorp (Nasdaq: FITB) today reported second quarter 2016 net income of $333 million versus net income of $327 million in the first quarter of 2016 and $315 million in the second quarter of 2015. After preferred dividends, net income available to common shareholders was $310 million, or $0.40 per diluted share, in the second quarter of 2016, compared with $312 million, or $0.40 per diluted share, in the first quarter of 2016, and $292 million, or $0.36 per diluted share, in the second quarter of 2015.

Second quarter 2016 included:

Income

 

    $19 million positive valuation adjustment on the Vantiv warrant

 

    $11 million gain on sale of Pennsylvania branches as part of the previously announced branch consolidation and sales plan

 

    $11 million gain on the sale of the non-strategic agented bankcard loan portfolio

 

    ($50 million) charge related to the valuation of the Visa total return swap, primarily reflecting the rejection of the merchant litigation settlement

Expense

 

    ($9 million) in compensation-related expenses due to retirement eligibility changes

 

    ($3 million) in severance expense

First quarter 2016 included:

Income

 

    $47 million positive valuation adjustment on the Vantiv warrant

 

    $8 million gain on sale of certain St. Louis branches as part of the previously announced branch consolidation and sales plan

 

    $1 million benefit related to the valuation of the Visa total return swap

Expense

 

    ($15 million) in severance expense, primarily consisting of $14 million related to the voluntary early retirement program

Second quarter 2015 included:

Income

 

    $14 million positive valuation adjustment on the Vantiv warrant

 

    ($2 million) charge related to the valuation of the Visa total return swap

 

    ($97 million) non-cash impairment charge related to previously announced changes in the branch network

Expense

 

    ($2 million) in severance expense

 

2


Earnings Highlights

 

    For the Three Months Ended     % Change  
    June     March     December     September     June              
    2016     2016     2015     2015     2015     Seq     Yr/Yr  

Earnings ($ in millions)

             

Net income attributable to Bancorp

  $ 333      $ 327      $ 657      $ 381      $ 315        2%        6%   

Net income available to common shareholders

  $ 310      $ 312      $ 634      $ 366      $ 292        (1%)        6%   

Common Share Data

             

Earnings per share, basic

  $ 0.40      $ 0.40      $ 0.80      $ 0.46      $ 0.36               11%   

Earnings per share, diluted

    0.40        0.40        0.79        0.45        0.36               11%   

Cash dividends per common share

    0.13        0.13        0.13        0.13        0.13                 

Financial Ratios

             

Return on average assets

    0.94%        0.93%        1.83%        1.07%        0.90%        1%        4%   

Return on average common equity

    8.2        8.3        17.2        10.0        8.1        (1%)        1%   

Return on average tangible common equity(b)

    9.7        9.9        20.6        12.0        9.7        (2%)          

CET1 capital(c)

    9.94        9.81        9.82        9.40        9.42        1%        6%   

Tier I risk-based capital(c)

    11.03        10.91        10.93        10.49        10.51        1%        5%   

CET1 capital (fully-phased in)(b)(c)

    9.86        9.72        9.72        9.30        9.31        1%        6%   

Net interest margin(a)

    2.88        2.91        2.85        2.89        2.90        (1%)        (1%)   

Efficiency(a)

    65.3        63.8        48.0        58.2        65.4        2%          

Common shares outstanding (in thousands)

    766,346        770,471        785,080        795,439        810,054        (1%)        (5%)   

Average common shares outstanding
(in thousands):

             

Basic

    759,105        773,564        784,855        795,793        803,965        (2%)        (6%)   

Diluted

    765,080        778,392        794,481        805,023        812,843        (2%)        (6%)   

 

(a) Presented on a fully taxable equivalent basis.
(b) These ratios have been included herein to facilitate a greater understanding of the Bancorp’s capital structure and financial condition. See the Regulation G Non-GAAP Reconciliation table for a reconciliation of these ratios to U.S. GAAP.
(c) Under the banking agencies’ Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorp’s total risk-weighted assets used in the calculation of the tier I risk-based capital and common equity tier 1 ratios. Current period regulatory capital ratios are estimated.

NA: Not applicable.

“Operating leverage continues to be our top priority in this extended low growth, low rate environment”, said Greg D. Carmichael, President and CEO of Fifth Third Bancorp. “With a balanced focus on revenue growth and expense management we are making good progress even as we continue to make strategic investments.”

“With disciplined loan pricing and targeted relationship management, we generated positive momentum in our core business despite a challenging economic backdrop. We are very pleased with our growth in corporate banking fees and are also are taking share in capital markets with a broader offering of products and services. Additionally, we had strong growth in mortgage originations with a 17 percent increase in purchase volumes year-over-year.

“During the quarter we continued to make strategic investments in our core business, streamlining processes, and further enhancing our information technology, risk and compliance management infrastructure. We are also pleased with the regulatory response to our CCAR submission, enabling us to continue to focus on returning a significant amount of capital to our shareholders through dividends and share repurchases.

 

3


“Lastly, I am pleased to announce that we recently entered into a couple of significant transactions with Vantiv. We extended our processing agreement through 2024, which will generate revenue benefits and cost savings for Fifth Third. Additionally, we agreed to terminate and settle certain future TRA cash flows for an upfront payment of $116 million with the option to terminate and settle additional future cash flows. These agreements will enable us to repurchase shares using the realized gains, creating additional value for our shareholders.”

Income Statement Highlights

 

     For the Three Months Ended      % Change  
     June      March      December      September      June                
     2016      2016      2015      2015      2015      Seq      Yr/Yr  

Condensed Statements of Income ($ in millions)

                    

Net interest income (taxable equivalent)

   $ 908       $ 909       $ 904       $ 906       $ 892                 2%   

Provision for loan and lease losses

     91         119         91         156         79         (24%)         15%   

Total noninterest income

     599         637         1,104         713         556         (6%)         8%   

Total noninterest expense

     983         986         963         943         947                 4%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes (taxable equivalent)

   $ 433       $ 441       $ 954       $ 520       $ 422         (2%)         3%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Taxable equivalent adjustment

     6         6         5         5         5                 20%   

Applicable income tax expense

     98         108         292         134         108         (9%)         (9%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 329       $ 327       $ 657       $ 381       $ 309         1%         6%   

Less: Net income attributable to noncontrolling interests

     (4)                                 (6)         100%         (33%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

   $ 333       $ 327       $ 657       $ 381       $ 315         2%         6%   

Dividends on preferred stock

     23         15         23         15         23         53%           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 310       $ 312       $ 634       $ 366       $ 292         (1%)         6%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share, diluted

   $ 0.40       $ 0.40       $ 0.79       $ 0.45       $ 0.36                 11%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

4


Net Interest Income

 

     For the Three Months Ended      % Change  
     June      March      December      September      June                
     2016      2016      2015      2015      2015      Seq      Yr/Yr  

Interest Income ($ in millions)

                    

Total interest income (taxable equivalent)

   $ 1,052       $ 1,044       $ 1,035       $ 1,031       $ 1,008         1%         4%   

Total interest expense

     144         135         131         125         116         7%         24%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income (taxable equivalent)

   $ 908       $ 909       $ 904       $ 906       $ 892                 2%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Average Yield                                       bps Change  

Yield on interest-earning assets (taxable equivalent)

     3.34%         3.34%         3.26%         3.29%         3.28%                 6   

Rate paid on interest-bearing liabilities

     0.67%         0.64%         0.61%         0.58%         0.56%         3         11   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest rate spread (taxable equivalent)

     2.67%         2.70%         2.65%         2.71%         2.72%         (3)         (5)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest margin (taxable equivalent)

     2.88%         2.91%         2.85%         2.89%         2.90%         (3)         (2)   
Average Balances ($ in millions)                                       % Change  

Loans and leases, including held for sale

   $ 94,807       $ 94,078       $ 94,587       $ 94,329       $ 92,739         1%         2%   

Total securities and other short-term investments

     32,040         31,573         31,256         30,102         30,563         1%         5%   

Total interest-earning assets

     126,847         125,651         125,843         124,431         123,302         1%         3%   

Total interest-bearing liabilities

     86,145         85,450         85,381         85,171         83,480         1%         3%   

Bancorp shareholders’ equity

     16,584         16,376         15,982         15,815         15,841         1%         5%   

Net interest income of $908 million on a fully taxable equivalent basis decreased $1 million from the first quarter, primarily driven by the full quarter impact of $1.5 billion of unsecured debt issued in the first quarter of 2016 and from lower average consumer loan balances, partially offset by growth in commercial loans and securities.

The net interest margin was 2.88 percent, a decrease of 3 bps from the previous quarter. The decrease was primarily driven by the full quarter impact of the aforementioned debt issuance in the first quarter of 2016.

Compared to the second quarter of 2015, net interest income increased by $16 million and the net interest margin decreased by 2 bps. The increase in net interest income was driven by the impact of higher investment securities and loan balances, as well as short-term market rate improvements from the December 2015 Fed funds rate increase. The decrease in the net interest margin from the prior year was primarily driven by increased long-term debt balances, lower commercial loan yields, and reduced cash flow hedges, partially offset by lower cash balances held at the Fed as well as the December 2015 Fed funds rate increase.

Securities

Average securities and other short-term investments were $32.0 billion in the second quarter of 2016 compared to $31.6 billion in the previous quarter and $30.6 billion in the second quarter of 2015. Average balances of other short-term investments increased by $77 million sequentially to $2.0 billion.

 

5


Loans

 

     For the Three Months Ended      % Change  
     June      March      December      September      June                
     2016      2016      2015      2015      2015      Seq      Yr/Yr  

Average Portfolio Loans and Leases ($ in millions)

                    

Commercial:

                    

Commercial and industrial loans

   $ 43,876       $ 43,089       $ 43,154       $ 43,149       $ 42,550         2%         3%   

Commercial mortgage loans

     6,831         6,886         7,032         7,023         7,148         (1%)         (4%)   

Commercial construction loans

     3,551         3,297         3,141         2,965         2,549         8%         39%   

Commercial leases

     3,898         3,874         3,839         3,846         3,776         1%         3%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

   $ 58,156       $ 57,146       $ 57,166       $ 56,983       $ 56,023         2%         4%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer:

                    

Residential mortgage loans

   $ 14,046       $ 13,788       $ 13,504       $ 13,144       $ 12,831         2%         9%   

Home equity

     8,054         8,217         8,360         8,479         8,654         (2%)         (7%)   

Automobile loans

     10,887         11,283         11,670         11,877         11,902         (4%)         (9%)   

Credit card

     2,134         2,179         2,218         2,277         2,296         (2%)         (7%)   

Other consumer loans and leases

     654         662         676         613         467         (1%)         40%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

   $ 35,775       $ 36,129       $ 36,428       $ 36,390       $ 36,150         (1%)         (1%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 93,931       $ 93,275       $ 93,594       $ 93,373       $ 92,173         1%         2%   

Average loans held for sale

   $ 876       $ 803       $ 993       $ 956       $ 566         9%         55%   

Average loan and lease balances (excluding loans held-for-sale) increased $656 million sequentially and increased $1.8 billion, or 2 percent, from the second quarter of 2015. The sequential and year-over-year increases in average loans and leases were driven by increased commercial and industrial (C&I), residential mortgage and commercial construction loans. Period end loans and leases (excluding loans held-for-sale) of $93.9 billion increased $304 million sequentially and $1.2 billion, or 1 percent, from a year ago. The increase year-over-year was primarily due to an increase in residential mortgage and commercial construction loans, partially offset by a decrease in automobile loans.

Average commercial portfolio loan and lease balances increased $1.0 billion, or 2 percent, sequentially and increased $2.1 billion, or 4 percent, from the second quarter of 2015. Average C&I loans increased $787 million, or 2 percent, from the prior quarter and increased $1.3 billion, or 3 percent, from the second quarter of 2015. Average commercial real estate loans increased $199 million, or 2 percent, from the prior quarter and increased $685 million, or 7 percent, from the second quarter of 2015. Within commercial real estate, average commercial mortgage balances decreased $55 million and average commercial construction balances increased $254 million sequentially. Commercial line usage, on an end of period basis, was relatively stable from the first quarter of 2016 and decreased 54 bps from the second quarter of 2015.

Average consumer portfolio loan and lease balances decreased $354 million, or 1 percent, sequentially and decreased $375 million, or 1 percent, from the second quarter of 2015. This was primarily driven by average automobile loans which decreased 4 percent sequentially and 9 percent from a year ago. Average residential mortgage loans increased 2 percent sequentially and 9 percent from the previous year. Average home equity loans declined 2 percent sequentially and 7 percent from the second quarter of 2015. Average credit card loans decreased 2 percent sequentially and 7 percent from the second quarter of 2015.

 

6


Deposits

 

     For the Three Months Ended      % Change  
     June      March      December      September      June                
     2016      2016      2015      2015      2015      Seq      Yr/Yr  

Average Deposits ($ in millions)

                    

Demand

   $ 35,912       $ 35,201       $ 36,254       $ 35,231       $ 35,384         2%         1%   

Interest checking

     24,714         25,740         25,296         25,590         26,894         (4%)         (8%)   

Savings

     14,576         14,601         14,615         14,868         15,156                 (4%)   

Money market

     19,243         18,655         18,775         18,253         18,071         3%         6%   

Foreign office(a)

     484         483         736         718         955                 (49%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total transaction deposits

   $ 94,929       $ 94,680       $ 95,676       $ 94,660       $ 96,460                 (2%)   

Other time

     4,044         4,035         4,052         4,057         4,074                 (1%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total core deposits

   $ 98,973       $ 98,715       $ 99,728       $ 98,717       $ 100,534                 (2%)   

Certificates - $100,000 and over

     2,819         2,815         3,305         2,924         2,558                 10%   

Other

     467                 7         222                 100%         100%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average deposits

   $ 102,259       $ 101,530       $ 103,040       $ 101,863       $ 103,092         1%         (1%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Includes commercial customer Eurodollar sweep balances for which the Bancorp pays rates comparable to other commercial deposit accounts.

Average core deposits increased $258 million sequentially but decreased $1.6 billion, or 2 percent, from the second quarter of 2015. Average transaction deposits increased $249 million from the first quarter of 2016 and decreased $1.5 billion, or 2 percent, from the second quarter of 2015. Sequential performance was primarily driven by higher demand deposit and money market account balances, partially offset by lower interest checking account balances. The year-over-year decline was primarily driven by lower interest checking, savings and foreign office account balances, partially offset by higher demand deposit and money market account balances. Other time deposits were flat sequentially and decreased 1 percent compared with the second quarter of 2015. Average deposit balances were impacted by approximately $201 million due to the previously noted sale of branches in Pennsylvania. This sale included $302 million of primarily core consumer deposit balances. Additionally, average deposit balances were affected by the full quarter impact of $228 million in deposits from the sale of St. Louis branches in the first quarter of 2016.

Average commercial transaction deposits were down 2 percent sequentially and decreased 6 percent from the previous year. The sequential decline was primarily driven by lower interest checking account balances, partially offset by an increase in demand deposit account and money market account balances. The year-over-year decline reflected lower interest checking and foreign office account balances, partially offset by higher demand deposit and money market account balances.

Average consumer transaction deposits increased 2 percent sequentially and 3 percent from the second quarter of 2015. The sequential performance reflected broad-based growth across all deposit products. Year-over-year growth was driven by higher money market, interest checking, and demand deposit account balances, partially offset by lower savings account balances.

 

7


Wholesale Funding

 

     For the Three Months Ended      % Change  
     June
2016
     March
2016
     December
2015
     September
2015
     June
2015
     Seq      Yr/Yr  

Average Wholesale Funding ($ in millions)

                    

Certificates - $100,000 and over

   $ 2,819       $ 2,815       $ 3,305       $ 2,924       $ 2,558                 10%   

Other deposits

     467                 7         222                 100%         100%   

Federal funds purchased

     693         608         1,182         1,978         326         14%         NM   

Other short-term borrowings

     3,754         3,564         1,675         1,897         1,705         5%         NM   

Long-term debt

     15,351         14,949         15,738         14,664         13,741         3%         12%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average wholesale funding

   $ 23,084       $ 21,936       $ 21,907       $ 21,685       $ 18,330         5%         26%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average wholesale funding of $23.1 billion increased $1.1 billion, or 5 percent, sequentially, and increased $4.8 billion, or 26 percent, compared with the second quarter of 2015. The sequential increase in average wholesale funding was primarily driven by a $1.25 billion debt issuance to take advantage of favorable capital market conditions. The year-over-year increase reflected the impact of funding higher securities balances and replacing LCR punitive deposits with wholesale borrowings.

Noninterest Income

 

     For the Three Months Ended      % Change  
     June
2016
     March
2016
     December
2015
     September
2015
     June
2015
     Seq      Yr/Yr  

Noninterest Income ($ in millions)

                    

Service charges on deposits

   $ 138       $ 137       $ 144       $ 145       $ 139         1%         (1%)   

Corporate banking revenue

     117         102         104         104         113         15%         4%   

Mortgage banking net revenue

     75         78         74         71         117         (4%)         (36%)   

Wealth and asset management revenue

     101         102         102         103         105         (1%)         (4%)   

Card and processing revenue

     82         79         77         77         77         4%         6%   

Other noninterest income

     80         136         602         213         1         (41%)         NM   

Securities gains, net

     6         3         1                 4         100%         50%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 599       $ 637       $ 1,104       $ 713       $ 556         (6%)         8%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income of $599 million decreased $38 million sequentially and increased $43 million compared with prior year results. The sequential and year-over-year comparisons reflect the impacts described below.

 

8


Noninterest Income excluding certain items

 

     For the Three Months Ended      % Change  
     June
2016
     March
2016
     June
2015
     Seq      Yr/Yr  

Noninterest Income excluding certain items ($ in millions)

              

Noninterest income (U.S. GAAP)

   $ 599       $ 637       $ 556         

Vantiv warrant valuation

     (19)         (47)         (14)         

Gain on sale of certain branches

     (11)         (8)                 

Gain on sale of the non-strategic agented bankcard loan portfolio

     (11)                         

Valuation of Visa total return swap

     50         (1)         2         

Branch / land valuation adjustments

                     97         

Securities (gains) / losses

     (6)         (3)         (4)         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income excluding certain items

   $ 602       $ 578       $ 637         4%         (5%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Excluding the items in the table above, noninterest income of $602 million increased $24 million, or 4 percent, from the previous quarter and decreased $35 million, or 5 percent, from the second quarter of 2015. The sequential increase was primarily due to increases in corporate banking revenue. The year-over-year decrease was driven by a decrease in mortgage banking net revenue due to a significant positive MSR valuation adjustment in the second quarter of 2015.

Service charges on deposits of $138 million increased 1 percent from the first quarter of 2016, and decreased 1 percent compared with the same quarter last year. The sequential increase reflected a 3 percent increase in retail service charges. The decrease from the second quarter of 2015 was due to a 6 percent decrease in retail service charges.

Corporate banking revenue of $117 million increased $15 million compared to the first quarter of 2016 and increased $4 million from the second quarter of 2015. The sequential comparison reflects increases in loan syndication revenue and institutional sales revenue. The year-over-year increase was primarily driven by higher loan syndication revenue, partially offset by lower business lending fees and institutional sales revenue.

Mortgage banking net revenue was $75 million in the second quarter of 2016, down $3 million from the first quarter of 2016 and down $42 million from the second quarter of 2015. Originations were $2.7 billion in the current quarter, $1.8 billion in the previous quarter and $2.5 billion in the second quarter of 2015. Second quarter 2016 originations resulted in gains of $54 million on mortgages sold, compared with gains of $42 million during the previous quarter and $43 million during the second quarter of 2015. Mortgage servicing fees were $50 million this quarter, $52 million in the first quarter of 2016, and $56 million in the second quarter of 2015. Mortgage banking net revenue is also affected by net servicing asset valuation adjustments, which include mortgage servicing rights (MSR) amortization and MSR valuation adjustments (including mark-to-market adjustments on free-standing derivatives used to economically hedge the MSR portfolio). These net servicing asset valuation adjustments were negative $29 million in the second quarter of 2016 (reflecting MSR amortization of $35 million and MSR valuation adjustments of positive $6 million); negative $16 million in the first quarter of 2016 (MSR amortization of $27 million and MSR valuation adjustments of positive $11 million); and positive $18 million in the second quarter of 2015 (MSR amortization of $39 million and MSR valuation adjustments of positive $57 million). The mortgage servicing asset, net of the valuation reserve, was $621 million at quarter end on a servicing portfolio of $56 billion.

 

9


Wealth and asset management revenue of $101 million decreased 1 percent from the first quarter of 2016 due to seasonally lower tax-related private client services revenue, partially offset by an increase in personal asset management fees. The decrease of 4 percent from the prior year was primarily due to lower securities and brokerage fees.

Card and processing revenue of $82 million in the second quarter of 2016 increased 4 percent sequentially and increased 6 percent from the second quarter of 2015. The sequential increase reflected higher transaction volumes compared with seasonally weak first quarter volumes. The year-over-year increase reflected an increase in customer transactions and spend volume.

Other noninterest income totaled $80 million in the second quarter of 2016, compared with $136 million in the previous quarter and $1 million in the second quarter of 2015. As previously described, the results included the adjustments in the table on page 9 with the exception of securities gains in all comparable periods. Excluding these items, other noninterest income of $89 million increased approximately $9 million, or 11 percent, from the first quarter of 2016 and increased approximately $3 million, or 3 percent, from the second quarter of 2015.

Net gains on investment securities were $6 million in the second quarter of 2016, compared with $3 million in the previous quarter and $4 million in the second quarter of 2015.

Noninterest Expense

 

     For the Three Months Ended      % Change  
     June
2016
     March
2016
     December
2015
     September
2015
     June
2015
     Seq     Yr/Yr  

Noninterest Expense ($ in millions)

                   

Salaries, wages and incentives

   $ 407       $ 403       $ 386       $ 387       $ 383         1     6

Employee benefits

     85         100         74         72         78         (15 %)      9

Net occupancy expense

     75         77         83         77         83         (3 %)      (10 %) 

Technology and communications

     60         56         59         56         54         7     11

Equipment expense

     30         30         32         31         31                (3 %) 

Card and processing expense

     37         35         40         40         38         6     (3 %) 

Other noninterest expense

     289         285         289         280         280         1     3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

   $ 983       $ 986       $ 963       $ 943       $ 947                4
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Noninterest expense of $983 million was down $3 million compared with the first quarter of 2016 and increased 4 percent compared with the second quarter of 2015. The sequential comparison reflected a seasonal decrease in FICA and unemployment tax expense recorded in employee benefits, partially offset by a $9 million compensation-related expense due to retirement eligibility changes. The year-over-year increase reflected higher compensation expense as a result of personnel additions primarily in risk and compliance and information technology.

 

10


Credit Quality

 

     For the Three Months Ended  
     June
2016
     March
2016
     December
2015
     September
2015
     June
2015
 

Total net losses charged-off ($ in millions)

              

Commercial and industrial loans

   ($ 39)       ($ 46)       ($ 30)       ($ 128)       ($ 34)   

Commercial mortgage loans

     (6)         (6)         (3)         (11)         (11)   

Commercial construction loans

                             (3)           

Commercial leases

     (1)         (2)         (1)                   

Residential mortgage loans

     (2)         (2)         (3)         (3)         (5)   

Home equity

     (6)         (8)         (9)         (9)         (9)   

Automobile loans

     (8)         (9)         (9)         (7)         (4)   

Credit card

     (21)         (20)         (19)         (21)         (21)   

Other consumer loans and leases

     (4)         (3)         (6)         (6)         (2)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 87)       ($ 96)       ($ 80)       ($ 188)       ($ 86)   

Total losses charged-off

   ($ 105)       ($ 116)       ($ 105)       ($ 209)       ($ 112)   

Total recoveries of losses previously charged-off

     18         20         25         21         26   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 87)       ($ 96)       ($ 80)       ($ 188)       ($ 86)   

Ratios (annualized)

              

Net losses charged-off as a percent of average portfolio loans and leases (excluding held for sale)

     0.37%         0.42%         0.34%         0.80%         0.37%   

Commercial

     0.32%         0.38%         0.24%         0.99%         0.32%   

Consumer

     0.45%         0.48%         0.49%         0.51%         0.46%   

Net charge-offs were $87 million, or 37 bps of average portfolio loans and leases on an annualized basis, in the second quarter of 2016 compared with net charge-offs of $96 million, or 42 bps, in the first quarter of 2016 and $86 million, or 37 bps, in the second quarter of 2015.

Commercial net charge-offs were $46 million, or 32 bps, and were down $8 million sequentially. The decrease was primarily due to lower charge-offs of C&I loans, which decreased by $7 million from the first quarter of 2016. Commercial real estate net charge-offs were flat from the previous quarter.

Consumer net charge-offs were $41 million, or 45 bps, and were down $1 million sequentially. Compared with the previous quarter, net charge-offs on residential mortgage loans in the portfolio were flat and net charge-offs on the home equity portfolio decreased $2 million. Net charge-offs on the auto portfolio were down $1 million and net charge-offs on credit card loans were up $1 million from the first quarter of 2016. Net charge-offs on other consumer loans were $4 million, up $1 million from the previous quarter.

 

11


     For the Three Months Ended  
     June      March      December      September      June  
     2016      2016      2015      2015      2015  

Allowance for Credit Losses ($ in millions)

              

Allowance for loan and lease losses, beginning

   $ 1,295       $ 1,272       $ 1,261       $ 1,293       $ 1,300   

Total net losses charged-off

     (87)         (96)         (80)         (188)         (86)   

Provision for loan and lease losses

     91         119         91         156         79   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

   $ 1,299       $ 1,295       $ 1,272       $ 1,261       $ 1,293   

Reserve for unfunded commitments, beginning

   $ 144       $ 138       $ 134       $ 132       $ 130   

Provision for unfunded commitments

     7         6         4         2         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 151       $ 144       $ 138       $ 134       $ 132   

Components of allowance for credit losses:

              

Allowance for loan and lease losses

   $ 1,299       $ 1,295       $ 1,272       $ 1,261       $ 1,293   

Reserve for unfunded commitments

     151         144         138         134         132   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,450       $ 1,439       $ 1,410       $ 1,395       $ 1,425   

Allowance for loan and lease losses ratio

              

As a percent of portfolio loans and leases

     1.38%         1.38%         1.37%         1.35%         1.39%   

As a percent of nonperforming loans and leases(a)

     188%         185%         252%         275%         272%   

As a percent of nonperforming assets(a)

     161%         157%         197%         208%         206%   

 

(a) Excludes nonaccrual loans in loans held for sale.

Provision for loan and lease losses totaled $91 million in the second quarter of 2016. The allowance represented 1.38 percent of total portfolio loans and leases outstanding as of quarter end, compared with 1.38 percent last quarter, and represented 188 percent of nonperforming loans and leases, and 161 percent of nonperforming assets.

The provision decreased $28 million from the first quarter of 2016 and increased $12 million from the second quarter of 2015. The allowance for loan and lease losses increased $4 million sequentially. As of June 30, the reserve allocated to the energy portfolio was approximately 5.97%, down from approximately 6.20% last quarter.

 

12


     As of  
     June
2016
     March
2016
     December
2015
     September
2015
     June
2015
 

Nonperforming Assets and Delinquent Loans ($ in millions)

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 254       $ 278       $ 82       $ 47       $ 61   

Commercial mortgage loans

     39         51         56         60         49   

Commercial construction loans

                                       

Commercial leases

     4         4                 2         2   

Residential mortgage loans

     27         25         28         31         35   

Home equity

     61         61         62         65         70   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

   $ 385       $ 419       $ 228       $ 205       $ 217   

Nonaccrual restructured portfolio commercial loans and leases(b)

     242         210         203         177         175   

Nonaccrual restructured portfolio consumer loans and leases

     66         72         75         76         83   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

   $ 693       $ 701       $ 506       $ 458       $ 475   

Repossessed property

     15         17         18         17         16   

OREO

     97         107         123         131         135   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets(a)

   $ 805       $ 825       $ 647       $ 606       $ 626   

Nonaccrual loans held for sale

     20         3         1         1         1   

Nonaccrual restructured loans held for sale

             2         11         1           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 825       $ 830       $ 659       $ 608       $ 627   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured Portfolio Consumer loans and leases (accrual)

   $ 982       $ 998       $ 979       $ 973       $ 970   

Restructured Portfolio Commercial loans and leases (accrual)(b)

   $ 431       $ 461       $ 491       $ 571       $ 769   

Total loans and leases 90 days past due

   $ 65       $ 73       $ 75       $ 70       $ 70   

Nonperforming loans and leases as a percent of portfolio loans, leases and other assets, including OREO(a)

     0.74%         0.75%         0.55%         0.49%         0.51%   

Nonperforming portfolio assets as a percent of portfolio loans and leases and OREO(a)

     0.86%         0.88%         0.70%         0.65%         0.67%   

 

(a) Does not include nonaccrual loans held for sale.
(b) Excludes $20 million of restructured nonaccrual loans and $7 million of restructured accruing loans as of June 30, 2016, March 31, 2016 and December 31, 2015. Excludes $21 million of restructured nonaccrual loans and $7 million of restructured accruing loans as of September 30, 2015 and June 30, 2015.

Total nonperforming assets, including loans held-for-sale, decreased $5 million, or 1 percent, from the previous quarter to $825 million. Nonperforming loans (NPLs) at quarter-end decreased $8 million, or 1 percent, from the previous quarter to $693 million or 0.74 percent of total loans, leases and OREO.

Commercial NPAs decreased $9 million from the first quarter to $602 million, or 1.04 percent of commercial loans, leases and OREO. Commercial NPLs decreased $4 million from last quarter to $539 million, or 0.93 percent of commercial loans and leases. C&I NPAs increased $5 million from the prior quarter to $477 million. This increase primarily reflected non-energy NPAs which resulted in a stable reserve coverage of both NPLs and NPAs compared with those coverage levels in the first quarter of 2016. Energy NPLs were flat sequentially. Commercial mortgage NPAs decreased $12 million from the previous quarter to $114 million. Commercial construction NPAs decreased $1 million from the previous quarter to $7 million. Commercial lease NPAs were $4 million, down $1 million from the previous quarter. Commercial NPAs included $242 million of nonaccrual troubled debt restructurings (TDRs), compared with $210 million last quarter.

 

13


Consumer NPAs decreased $11 million from the first quarter to $203 million, or 0.57 percent of consumer loans, leases and OREO. Consumer NPLs decreased $4 million from last quarter to $154 million, or 0.43 percent of consumer loans and leases. Residential mortgage NPAs decreased $8 million from the second quarter to $69 million. Home equity NPAs decreased $1 million, sequentially, to $94 million. Consumer nonaccrual TDRs were $66 million in the second quarter of 2016, compared with $72 million in the first quarter of 2016.

Second quarter OREO balances included in NPA balances were down $10 million from the first quarter to $97 million, and included $56 million in commercial OREO and $41 million in consumer OREO. Repossessed personal property decreased $2 million from the prior quarter to $15 million.

Loans over 90 days past due and still accruing decreased $7 million from the first quarter of 2016 to $65 million. Commercial balances over 90 days past due were $2 million compared with $3 million in the prior quarter, and consumer balances 90 days past due decreased $7 million from the previous quarter to $63 million. Loans 30-89 days past due of $196 million were down $12 million from the previous quarter. Commercial balances 30-89 days past due decreased $17 million sequentially to $17 million and consumer balances 30-89 days past due were up $5 million from the first quarter at $179 million. The above delinquency figures exclude nonaccruals described previously.

 

14


Capital and Liquidity Position

 

     For the Three Months Ended  
     June
2016
    March
2016
    December
2015
    September
2015
    June
2015
 

Capital Position

          

Average total Bancorp shareholders’ equity to average assets

     11.60     11.57     11.26     11.24     11.32

Tangible equity(a)

     9.59     9.51     9.55     9.29     9.29

Tangible common equity (excluding unrealized gains/losses)(a)

     8.64     8.55     8.59     8.33     8.33

Tangible common equity (including unrealized gains/losses)(a)

     9.18     8.97     8.71     8.65     8.51

Tangible common equity as a percent of risk-weighted assets

(excluding unrealized gains/losses)(a)(b)

     9.92     9.78     9.80     9.37     9.39
     Basel III  

Regulatory capital ratios:

   Transitional  

CET1 capital(b)

     9.94     9.81     9.82     9.40     9.42

Tier I risk-based capital(b)

     11.03     10.91     10.93     10.49     10.51

Total risk-based capital(b)

     14.66     14.66     14.13     13.68     13.69

Tier I leverage

     9.64     9.57     9.54     9.38     9.44

CET1 capital (fully phased-in)(a)(b)

     9.86     9.72     9.72     9.30     9.31

Book value per share

   $ 20.09      $ 19.46      $ 18.48      $ 18.22      $ 17.62   

Tangible book value per share(a)

   $ 16.93      $ 16.32      $ 15.39      $ 15.18      $ 14.62   

Modified liquidity coverage ratio (LCR)(c)(d)

     110     118     N/A        N/A        N/A   

 

(a) These ratios have been included herein to facilitate a greater understanding of the Bancorp’s capital structure and financial condition. See the Regulation G Non-GAAP Reconciliation table for a reconciliation of these ratios to U.S. GAAP.
(b) Under the banking agencies Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated based upon the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorp’s total risk-weighted assets.
(c) Current period regulatory capital and liquidity ratios are estimated.
(d) The Bancorp became subject to the Modified LCR regulations effective January 1, 2016.

Capital ratios remained strong during the quarter. The common equity Tier 1 ratio was 9.94 percent, the tangible common equity to tangible assets ratio* was 8.64 percent (excluding unrealized gains/losses), and 9.18 percent (including unrealized gains/losses). The Tier 1 risk-based capital ratio was 11.03 percent, the total risk-based capital ratio was 14.66 percent, and the Leverage ratio was 9.64 percent.

Book value per share at June 30, 2016 was $20.09 and tangible book value per share* was $16.93, compared with the March 31, 2016 book value per share of $19.46 and tangible book value per share* of $16.32.

Fifth Third entered into or completed multiple share repurchases during the quarter. Below is a summary of those share repurchases.

 

    On April 11, 2016, Fifth Third settled the forward contract related to the March 4, 2016 $240 million share repurchase agreement. An additional 1.87 million shares were repurchased in connection with the completion of this agreement.

 

    On June 14, 2016, Fifth Third executed open market share repurchases totaling $26 million, which reduced the second quarter share count by 1.44 million shares.

 

* Non-GAAP measure; see discussion of non-GAAP measures and Reg. G reconciliation beginning on page 33.

 

15


In total, common shares outstanding decreased by approximately 4 million shares in the second quarter of 2016 from the first quarter of 2016.

On June 29, 2016, Fifth Third announced that the Board of Governors of the Federal Reserve System did not object to Fifth Third’s 2016 CCAR capital plan for the period beginning July 1, 2016 and ending June 30, 2017. Our capital plan included the following components:

 

    An increase in the quarterly common stock dividend to $0.14 in 4Q16

 

    The repurchase of common shares in an amount up to $660 million, which includes $84 million in repurchases related to share issuances under employee benefit plans

 

    The additional ability to repurchase shares in the amount of any realized after-tax gains from the sale of Vantiv stock, if executed

 

    The additional ability to repurchase shares in the amount of any realized after-tax gains from the sale of any portion of the tax receivable agreement with Vantiv, if executed

Tax Rate

The effective tax rate was 22.8 percent in the second quarter of 2016 compared with 25.0 percent in the first quarter of 2016 and 26.1 percent in the second quarter of 2015. The tax rate in the current period reflected an $8 million tax benefit related to a change in the estimated deductibility of a prior expense.

Other

On July 27, 2016, Fifth Third Bancorp entered into an agreement with Vantiv, Inc. under which a portion of its Tax Receivable Agreement (“TRA”) with Vantiv was terminated and settled in full for consideration of a cash payment in the amount of $116 million from Vantiv. Under the agreement, Fifth Third Bancorp sold certain TRA cash flows totaling an estimated $331 million. These cash flows were originally payable to Fifth Third from 2019 - 2035. This sale does not impact the TRA payment expected to be recognized in the fourth quarter of 2016 and the fourth quarter of 2017. Fifth Third will also have the ability to terminate and settle another $394 million of future cash flows for a total of $171 million dollars payable to Fifth Third in 2017 and 2018 in 8 separate quarterly optional executions. For more detail, see the 8-K dated July 28, 2016. Additionally, Fifth Third Bancorp announced a 5.5 year extension to the existing operating agreement with Vantiv. The new agreement will reflect reduced expenses for Fifth Third and enhanced revenue opportunities for both parties.

Fifth Third Bank owns approximately 35 million units representing an 18.3 percent interest in Vantiv Holding, LLC, convertible into shares of Vantiv, Inc., a publicly traded firm. Based upon Vantiv’s closing price of $56.60 on June 30, 2016, our interest in Vantiv was valued at approximately $2.0 billion. Next month in our 10-Q, we will update our disclosure of the carrying value of our interest in Vantiv stock, which was $374 million as of March 31, 2016. The difference between the market value and the book value of Fifth Third’s interest in Vantiv’s shares is not recognized in Fifth Third’s equity or capital. Additionally, Fifth Third has a warrant to purchase approximately 7.8 million additional shares in Vantiv which is carried as a derivative asset at a fair value of $327 million as of June 30, 2016.

 

16


Conference Call

Fifth Third will host a conference call to discuss these financial results at 9:00 a.m. (Eastern Time) today. This conference call will be webcast live by Thomson Financial and may be accessed through the Fifth Third Investor Relations website at www.53.com (click on “About Fifth Third” then “Investor Relations”). Institutional investors can access the call via Thomson Financial’s password-protected event management site, StreetEvents (www.streetevents.com).

Those unable to listen to the live webcast may access a webcast replay through the Fifth Third Investor Relations website at the same web address. Additionally, a telephone replay of the conference call will be available beginning approximately two hours after the conference call until Thursday, August 11, 2016 by dialing 855-859-2056 for domestic access or 404-537-3406 for international access (passcode 30557082#).

Corporate Profile

Fifth Third Bancorp is a diversified financial services company headquartered in Cincinnati, Ohio. As of June 30, 2016, the Company had $144 billion in assets and operates 1,191 full-service Banking Centers, including 94 Bank Mart® locations, most open seven days a week, inside select grocery stores and 2,514 ATMs in Ohio, Kentucky, Indiana, Michigan, Illinois, Florida, Tennessee, West Virginia, Georgia and North Carolina. Fifth Third operates four main businesses: Commercial Banking, Branch Banking, Consumer Lending, and Wealth & Asset Management. Fifth Third also has an 18.3% interest in Vantiv Holding, LLC. Fifth Third is among the largest money managers in the Midwest and, as of June 30, 2016, had $305 billion in assets under care, of which it managed $26 billion for individuals, corporations and not-for-profit organizations. Investor information and press releases can be viewed at www.53.com. Fifth Third’s common stock is traded on the NASDAQ® Global Select Market under the symbol “FITB.”

FORWARD-LOOKING STATEMENTS

This release 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,” “anticipates,” “potential,” “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 as updated from time to time by our Quarterly Reports on Form 10-Q. 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 is a risk that additional information may become known during the company’s quarterly closing process or as a result of subsequent events that could affect the accuracy of the statements and financial information contained herein.

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 or real estate market conditions, either nationally or in the states in which Fifth Third, one or more acquired entities and/or the combined company do business, weaken or 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 and adequate sources of funding and liquidity 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 Fifth Third’s investment in, relationship with, and nature of the operations of Vantiv, LLC; (21) loss of income from any sale or potential sale of businesses; (22) difficulties in separating the operations of any branches or other assets divested; (23) inability to achieve expected benefits from branch consolidations and planned sales within desired timeframes, if at all; (24) ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks; and (25) 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.

# # #

 

17


LOGO

Quarterly Financial Review for June 30, 2016

Table of Contents

 

 

 

Financial Highlights

     19-20   

Consolidated Statements of Income

     21   

Consolidated Statements of Income (Taxable Equivalent)

     22   

Consolidated Balance Sheets

     23-24   

Consolidated Statements of Changes in Equity

     25   

Average Balance Sheet and Yield Analysis

     26-28   

Summary of Loans and Leases

     29   

Regulatory Capital

     30   

Summary of Credit Loss Experience

     31   

Asset Quality

     32   

Regulation G Non-GAAP Reconciliation

     33-34   

Segment Presentation

     35   

 

 

 

18


Fifth Third Bancorp and Subsidiaries

Financial Highlights

$ in millions, except per share data

(unaudited)

 

     For the Three Months Ended      % Change      Year to Date      % Change  
     June
2016
     March
2016
     June
2015
     Seq      Yr/Yr      June
2016
     June
2015
     Yr/Yr  

Income Statement Data

                       

Net interest income(a)

   $ 908       $ 909       $ 892                 2%       $ 1,817       $ 1,744         4%   

Noninterest income

     599         637         556         (6%)         8%         1,235         1,187         4%   

Total revenue(a)

     1,507         1,546         1,448         (3%)         4%         3,052         2,931         4%   

Provision for loan and lease losses

     91         119         79         (24%)         15%         210         148         42%   

Noninterest expense

     983         986         947                 4%         1,968         1,871         5%   

Net income attributable to Bancorp

     333         327         315         2%         6%         660         676         (2%)   

Net income available to common shareholders

     310         312         292         (1%)         6%         622         638         (3%)   

Common Share Data

                       

Earnings per share, basic

   $ 0.40       $ 0.40       $ 0.36                 11%       $ 0.80       $ 0.78         3%   

Earnings per share, diluted

     0.40         0.40         0.36                 11%         0.80         0.77         4%   

Cash dividends per common share

     0.13         0.13         0.13                         0.26         0.26           

Book value per share

     20.09         19.46         17.62         3%         14%         20.09         17.62         14%   

Market price per share

     17.59         16.69         20.82         5%         (16%)         17.59         20.82         (16%)   

Common shares outstanding (in thousands)

     766,346         770,471         810,054         (1%)         (5%)         766,346         810,054         (5%)   

Average common shares outstanding (in thousands):

                       

Basic

     759,105         773,564         803,965         (2%)         (6%)         766,335         807,070         (5%)   

Diluted

     765,080         778,392         812,843         (2%)         (6%)         771,736         815,741         (5%)   

Market capitalization

   $ 13,480       $ 12,859       $ 16,865         5%         (20%)       $ 13,480       $ 16,865         (20%)   

Financial Ratios

                       

Return on average assets

     0.94%         0.93%         0.90%         1%         4%         0.93%         0.98%         (5%)   

Return on average common equity

     8.2%         8.3%         8.1%         (1%)         1%         8.3%         8.9%         (7%)   

Return on average tangible common equity(b)(d)

     9.7%         9.9%         9.7%         (2%)                 9.8%         10.7%         (8%)   

Noninterest income as a percent of total revenue

     40%         41%         38%         (2%)         5%         40%         40%           

Dividend payout ratio

     32.5%         32.5%         36.1%                 (10%)         32.5%         33.3%         (2%)   

Average total Bancorp shareholders’ equity as a percent of average assets

     11.60%         11.57%         11.32%                 2%         11.59%         11.41%         2%   

Tangible common equity(c)(d)(j)

     8.64%         8.55%         8.33%         1%         4%         8.64%         8.33%         4%   

Net interest margin(a)

     2.88%         2.91%         2.90%         (1%)         (1%)         2.89%         2.88%           

Efficiency(a)

     65.3%         63.8%         65.4%         2%                 64.5%         63.8%         1%   

Effective tax rate

     22.8%         25.0%         26.1%         (9%)         (13%)         23.9%         25.8%         (7%)   

Credit Quality

                       

Net losses charged-off

   $ 87       $ 96       $ 86         (9%)         1%       $ 183       $ 177         3%   

Net losses charged-off as a percent of average portfolio loans and leases

     0.37%         0.42%         0.37%         (12%)                 0.39%         0.39%           

ALLL as a percent of portfolio loans and leases

     1.38%         1.38%         1.39%                 (1%)         1.38%         1.39%         (1%)   

Allowance for credit losses as a percent of portfolio loans and leases(k)

     1.54%         1.54%         1.54%                         1.54%         1.54%           

Nonperforming portfolio assets as a percent of portfolio loans and leases and OREO(e)

     0.86%         0.88%         0.67%         (2%)         28%         0.86%         0.67%         28%   

Average Balances

                       

Loans and leases, including held for sale

   $ 94,807       $ 94,078       $ 92,739         1%         2%       $ 94,443       $ 92,202         2%   

Total securities and other short-term investments

     32,040         31,573         30,563         1%         5%         31,808         29,805         7%   

Total assets

     142,920         141,582         139,960         1%         2%         142,251         138,795         2%   

Transaction deposits(f)

     94,929         94,680         96,460                 (2%)         94,806         95,322         (1%)   

Core deposits(g)

     98,973         98,715         100,534                 (2%)         98,845         99,370         (1%)   

Wholesale funding(h)

     23,084         21,936         18,330         5%         26%         22,509         18,599         21%   

Bancorp shareholders’ equity

     16,584         16,376         15,841         1%         5%         16,479         15,831         4%   
     Basel III  
     Transitional  

Regulatory Capital Ratios(i)

  

CET1 capital(j)

     9.94%         9.81%         9.42%         1%         6%         9.94%         9.42%         6%   

Tier I risk-based capital(j)

     11.03%         10.91%         10.51%         1%         5%         11.03%         10.51%         5%   

Total risk-based capital(j)

     14.66%         14.66%         13.69%                 7%         14.66%         13.69%         7%   

Tier I leverage

     9.64%         9.57%         9.44%         1%         2%         9.64%         9.44%         2%   

CET1 capital (fully phased-in)(j)

     9.86%         9.72%         9.31%         1%         6%         9.86%         9.31%         6%   

Operations

                       

Banking centers

     1,191         1,241         1,299         (4%)         (8%)         1,191         1,299         (8%)   

ATMs

     2,514         2,556         2,630         (2%)         (4%)         2,514         2,630         (4%)   

Full-time equivalent employees

     18,051         18,200         18,527         (1%)         (3%)         18,051         18,527         (3%)   

 

(a) Presented on a fully taxable equivalent basis.
(b) The return on average tangible common equity is calculated as tangible net income available to common shareholders excluding tax effected amortization of intangibles) divided by average tangible common equity (average common equity less goodwill and intangible assets).
(c) The tangible common equity ratio is calculated as tangible common equity (shareholders’ equity less preferred stock, goodwill, intangible assets and accumulated other comprehensive income divided by tangible assets (total assets less goodwill, intangible assets and AOCI).
(d) These ratios have been included herein to facilitate a greater understanding of the Bancorp’s capital structure and financial condition. Non-GAAP measure; see discussion of non-GAAP measures and Reg. G reconciliation beginning on page 33.
(e) Excludes nonaccrual loans held for sale.
(f) Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers.
(g) Includes transaction deposits plus other time deposits.
(h) Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt.
(i) Current period regulatory capital ratios are estimates.
(j) Under the banking agencies’ Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated based upon the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorp’s total risk-weighted assets.
(k) The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments.

 

19


Fifth Third Bancorp and Subsidiaries

Financial Highlights

$ in millions, except per share data

(unaudited)

 

     For the Three Months Ended  
     June
2016
    March
2016
    December
2015
    September
2015
    June
2015
 

Income Statement Data

          

Net interest income(a)

   $ 908      $ 909      $ 904      $ 906      $ 892   

Noninterest income

     599        637        1,104        713        556   

Total revenue(a)

     1,507        1,546        2,008        1,619        1,448   

Provision for loan and lease losses

     91        119        91        156        79   

Noninterest expense

     983        986        963        943        947   

Net income attributable to Bancorp

     333        327        657        381        315   

Net income available to common shareholders

     310        312        634        366        292   

Common Share Data

          

Earnings per share, basic

   $ 0.40      $ 0.40      $ 0.80      $ 0.46      $ 0.36   

Earnings per share, diluted

     0.40        0.40        0.79        0.45        0.36   

Cash dividends per common share

     0.13        0.13        0.13        0.13        0.13   

Book value per share

     20.09        19.46        18.48        18.22        17.62   

Market price per share

     17.59        16.69        20.10        18.91        20.82   

Common shares outstanding (in thousands)

     766,346        770,471        785,080        795,439        810,054   

Average common shares outstanding (in thousands):

          

Basic

     759,105        773,564        784,855        795,793        803,965   

Diluted

     765,080        778,392        794,481        805,023        812,843   

Market capitalization

   $ 13,480      $ 12,859      $ 15,780      $ 15,042      $ 16,865   

Financial Ratios

    

Return on average assets

     0.94     0.93     1.83     1.07     0.90

Return on average common equity

     8.2     8.3     17.2     10.0     8.1

Return on average tangible common equity(b)(d)

     9.7     9.9     20.6     12.0     9.7

Noninterest income as a percent of total revenue

     40     41     55     44     38

Dividend payout ratio

     32.5     32.5     16.3     28.3     36.1

Average total Bancorp shareholders’ equity as a percent of average assets

     11.60     11.57     11.26     11.24     11.32

Tangible common equity(c)(d)(j)

     8.64     8.55     8.59     8.33     8.33

Net interest margin(a)

     2.88     2.91     2.85     2.89     2.90

Efficiency(a)

     65.3     63.8     48.0     58.2     65.4

Effective tax rate

     22.8     25.0     30.7     26.0     26.1

Credit Quality

          

Net losses charged-off

   $ 87      $ 96      $ 80      $ 188      $ 86   

Net losses charged-off as a percent of average portfolio loans and leases

     0.37     0.42     0.34     0.80     0.37

ALLL as a percent of portfolio loans and leases

     1.38     1.38     1.37     1.35     1.39

Allowance for credit losses as a percent of portfolio loans and leases(k)

     1.54     1.54     1.52     1.49     1.54

Nonperforming portfolio assets as a percent of portfolio loans and leases and OREO(e)

     0.86     0.88     0.70     0.65     0.67

Average Balances

          

Loans and leases, including held for sale

   $ 94,807      $ 94,078      $ 94,587      $ 94,329      $ 92,739   

Total securities and other short-term investments

     32,040        31,573        31,256        30,102        30,563   

Total assets

     142,920        141,582        141,973        140,706        139,960   

Transaction deposits(f)

     94,929        94,680        95,676        94,660        96,460   

Core deposits(g)

     98,973        98,715        99,728        98,717        100,534   

Wholesale funding(h)

     23,084        21,936        21,907        21,685        18,330   

Bancorp shareholders’ equity

     16,584        16,376        15,982        15,815        15,841   
     Basel III  
     Transitional  

Regulatory Capital Ratios(i)

  

CET1 capital(j)

     9.94     9.81     9.82     9.40     9.42

Tier I risk-based capital(j)

     11.03     10.91     10.93     10.49     10.51

Total risk-based capital(j)

     14.66     14.66     14.13     13.68     13.69

Tier I leverage

     9.64     9.57     9.54     9.38     9.44

CET1 capital (fully phased-in)(j)

     9.86     9.72     9.72     9.30     9.31

Operations

          

Banking centers

     1,191        1,241        1,254        1,295        1,299   

ATMs

     2,514        2,556        2,593        2,650        2,630   

Full-time equivalent employees

     18,051        18,200        18,261        18,311        18,527   

 

(a) Presented on a fully taxable equivalent basis.
(b) The return on average tangible common equity is calculated as tangible net income available to common shareholders excluding tax effected amortization of intangibles) divided by average tangible common equity (average common equity less goodwill and intangible assets).
(c) The tangible common equity ratio is calculated as tangible common equity (shareholders’ equity less preferred stock, goodwill, intangible assets and accumulated other comprehensive income divided by tangible assets (total assets less goodwill, intangible assets and AOCI).
(d) The ratios have been included herein to facilitate a greater understanding of the Bancorp’s capital structure and financial condition. Non-GAAP measure; see discussion of non-GAAP measures and Reg. G reconciliation beginning on page 33.
(e) Excludes nonaccrual loans held for sale.
(f) Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers.
(g) Includes transaction deposits plus other time deposits.
(h) Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt.
(i) Current period regulatory capital ratios are estimates.
(j) Under the banking agencies’ Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated based upon the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorp’s total risk-weighted assets.
(k) The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments.

 

20


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Income

$ in millions

(unaudited)

 

     For the Three Months Ended      % Change      Year to Date      % Change  
     June
2016
     March
2016
     June
2015
     Seq      Yr/Yr      June
2016
     June
2015
     Yr/Yr  

Interest Income

                       

Interest and fees on loans and leases

   $ 808       $ 804       $ 782                 3%       $ 1,613       $ 1,560         3%   

Interest on securities

     236         232         219         2%         8%         468         407         15%   

Interest on other short-term investments

     2         2         2                         4         6         (33%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     1,046         1,038         1,003         1%         4%         2,085         1,973         6%   

Interest Expense

                       

Interest on deposits

     50         49         46         2%         9%         99         96         3%   

Interest on federal funds purchased

     1         1                         100%         1                 100%   

Interest on other short-term borrowings

     3         3         1                 NM         7         1         NM   

Interest on long-term debt

     90         82         69         10%         30%         173         142         22%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     144         135         116         7%         24%         280         239         17%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

     902         903         887                 2%         1,805         1,734         4%   

Provision for loan and lease losses

     91         119         79         (24%)         15%         210         148         42%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     811         784         808         3%                 1,595         1,586         1%   

Noninterest Income

                       

Service charges on deposits

     138         137         139         1%         (1%)         274         274           

Corporate banking revenue

     117         102         113         15%         4%         219         176         24%   

Mortgage banking net revenue

     75         78         117         (4%)         (36%)         154         203         (24%)   

Wealth and asset management revenue

     101         102         105         (1%)         (4%)         203         212         (4%)   

Card and processing revenue

     82         79         77         4%         6%         161         148         9%   

Other noninterest income

     80         136         1         (41%)         NM         215         165         30%   

Securities gains, net

     6         3         4         100%         50%         9         9           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     599         637         556         (6%)         8%         1,235         1,187         4%   

Noninterest Expense

                       

Salaries, wages and incentives

     407         403         383         1%         6%         810         752         8%   

Employee benefits

     85         100         78         (15%)         9%         185         176         5%   

Net occupancy expense

     75         77         83         (3%)         (10%)         152         162         (6%)   

Technology and communications

     60         56         54         7%         11%         116         109         6%   

Equipment expense

     30         30         31                 (3%)         60         61         (2%)   

Card and processing expense

     37         35         38         6%         (3%)         72         74         (3%)   

Other noninterest expense

     289         285         280         1%         3%         573         537         7%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     983         986         947                 4%         1,968         1,871         5%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     427         435         417         (2%)         2%         862         902         (4%)   

Applicable income tax expense

     98         108         108         (9%)         (9%)         206         232         (11%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

     329         327         309         1%         6%         656         670         (2%)   

Less: Net income attributable to noncontrolling interests

     (4)                 (6)         100%         (33%)         (4)         (6)         (33%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Attributable to Bancorp

     333         327         315         2%         6%         660         676         (2%)   

Dividends on preferred stock

     23         15         23         53%                 38         38           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 310       $ 312       $ 292         (1%)         6%       $ 622       $ 638         (3%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

21


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Income (Taxable Equivalent)

$ in millions

(unaudited)

 

     For the Three Months Ended  
     June
2016
     March
2016
     December
2015
     September
2015
     June
2015
 

Interest Income

              

Interest and fees on loans and leases

   $ 808       $ 804       $ 797       $ 795       $ 782   

Interest on securities

     236         232         231         230         219   

Interest on other short-term investments

     2         2         2         1         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     1,046         1,038         1,030         1,026         1,003   

Taxable equivalent adjustment

     6         6         5         5         5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income (taxable equivalent)

     1,052         1,044         1,035         1,031         1,008   

Interest Expense

              

Interest on deposits

     50         49         46         44         46   

Interest on federal funds purchased

     1         1                           

Interest on other short-term borrowings

     3         3         1         1         1   

Interest on long-term debt

     90         82         84         80         69   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     144         135         131         125         116   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income (Taxable Equivalent)

     908         909         904         906         892   

Provision for loan and lease losses

     91         119         91         156         79   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income (Taxable Equivalent) After Provision for Provision for Loan and Lease Losses

     817         790         813         750         813   

Noninterest Income

              

Service charges on deposits

     138         137         144         145         139   

Corporate banking revenue

     117         102         104         104         113   

Mortgage banking net revenue

     75         78         74         71         117   

Wealth and asset management revenue

     101         102         102         103         105   

Card and processing revenue

     82         79         77         77         77   

Other noninterest income

     80         136         602         213         1   

Securities gains, net

     6         3         1                 4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     599         637         1,104         713         556   

Noninterest Expense

              

Salaries, wages and incentives

     407         403         386         387         383   

Employee benefits

     85         100         74         72         78   

Net occupancy expense

     75         77         83         77         83   

Technology and communications

     60         56         59         56         54   

Equipment expense

     30         30         32         31         31   

Card and processing expense

     37         35         40         40         38   

Other noninterest expense

     289         285         289         280         280   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     983         986         963         943         947   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes (Taxable Equivalent)

     433         441         954         520         422   

Taxable equivalent adjustment

     6         6         5         5         5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     427         435         949         515         417   

Applicable income tax expense

     98         108         292         134         108   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

     329         327         657         381         309   

Less: Net Income attributable to noncontrolling interests

     (4)                                 (6)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Attributable to Bancorp

     333         327         657         381         315   

Dividends on preferred stock

     23         15         23         15         23   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 310       $ 312       $ 634       $ 366       $ 292   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

22


Fifth Third Bancorp and Subsidiaries

Consolidated Balance Sheets

$ in millions, except per share data

(unaudited)

 

     As of      % Change  
     June      March      June                
     2016      2016      2015      Seq      Yr/Yr  

Assets

              

Cash and due from banks

   $ 2,359       $ 2,298       $ 2,785         3%         (15%)   

Available-for-sale and other securities(a)

     31,455         29,891         27,987         5%         12%   

Held-to-maturity securities(b)

     62         64         157         (3%)         (61%)   

Trading securities

     401         405         370         (1%)         8%   

Other short-term investments

     1,818         1,778         3,451         2%         (47%)   

Loans held for sale

     877         803         995         9%         (12%)   

Portfolio loans and leases:

              

Commercial and industrial loans

     43,558         43,433         42,800                 2%   

Commercial mortgage loans

     6,875         6,864         7,150                 (4%)   

Commercial construction loans

     3,706         3,428         2,709         8%         37%   

Commercial leases

     3,978         3,956         3,881         1%         2%   

Residential mortgage loans

     14,307         13,895         12,933         3%         11%   

Home equity

     7,988         8,112         8,547         (2%)         (7%)   

Automobile loans

     10,671         11,128         11,909         (4%)         (10%)   

Credit card

     2,172         2,138         2,278         2%         (5%)   

Other consumer loans and leases

     654         651         496                 32%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases

     93,909         93,605         92,703                 1%   

Allowance for loan and lease losses

     (1,299)         (1,295)         (1,293)                   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases, net

     92,610         92,310         91,410                 1%   

Bank premises and equipment

     2,144         2,185         2,298         (2%)         (7%)   

Operating lease equipment

     756         738         670         2%         13%   

Goodwill

     2,416         2,416         2,416                   

Intangible assets

     10         11         13         (9%)         (23%)   

Servicing rights

     621         685         854         (9%)         (27%)   

Other assets

     8,096         8,846         8,222         (8%)         (2%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 143,625       $ 142,430       $ 141,628         1%         1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Deposits:

              

Demand

   $ 36,137       $ 35,858       $ 35,449         1%         2%   

Interest checking

     24,571         25,182         27,074         (2%)         (9%)   

Savings

     14,356         14,738         14,976         (3%)         (4%)   

Money market

     19,125         19,377         17,900         (1%)         7%   

Foreign office

     453         441         728         3%         (38%)   

Other time

     4,021         4,049         4,050         (1%)         (1%)   

Certificates $100,000 and over

     2,778         2,830         2,846         (2%)         (2%)   

Other

     430                         100%         100%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     101,871         102,475         103,023         (1%)         (1%)   

Federal funds purchased

     108         134         126         (19%)         (14%)   

Other short-term borrowings

     3,979         3,523         4,136         13%         (4%)   

Accrued taxes, interest and expenses

     2,187         2,011         1,858         9%         18%   

Other liabilities

     2,495         2,627         3,356         (5%)         (26%)   

Long-term debt

     16,231         15,305         13,491         6%         20%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     126,871         126,075         125,990         1%         1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity

              

Common stock(c)

     2,051         2,051         2,051                   

Preferred stock

     1,331         1,331         1,331                   

Capital surplus

     2,754         2,686         2,632         3%         5%   

Retained earnings

     12,778         12,570         11,564         2%         10%   

Accumulated other comprehensive income

     889         684         291         30%         NM   

Treasury stock

     (3,077)         (2,999)         (2,264)         3%         36%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Bancorp shareholders’ equity

     16,726         16,323         15,605         2%         7%   

Noncontrolling interests

     28         32         33         (13%)         (15%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Equity

     16,754         16,355         15,638         2%         7%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 143,625       $ 142,430       $ 141,628         1%         1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(a) Amortized cost

   $ 30,101       $ 28,838       $ 27,483         4%         10%   

(b) Market values

     62         64         157         (3%)         (61%)   

(c) Common shares, stated value $2.22 per share (in thousands):

              

Authorized

     2,000,000         2,000,000         2,000,000                   

Outstanding, excluding treasury

     766,346         770,471         810,054         (1%)         (5%)   

Treasury

     157,547         153,422         113,838         3%         38%   

 

23


Fifth Third Bancorp and Subsidiaries

Consolidated Balance Sheets

$ in millions, except per share data

(unaudited)

 

     As of  
     June     March     December     September     June  
     2016     2016     2015     2015     2015  

Assets

          

Cash and due from banks

   $ 2,359      $ 2,298      $ 2,540      $ 2,455      $ 2,785   

Available-for-sale and other securities(a)

     31,455        29,891        29,044        28,799        27,987   

Held-to-maturity securities(b)

     62        64        70        157        157   

Trading securities

     401        405        386        374        370   

Other short-term investments

     1,818        1,778        2,671        1,994        3,451   

Loans held for sale

     877        803        903        994        995   

Portfolio loans and leases:

          

Commercial and industrial loans

     43,558        43,433        42,131        42,948        42,800   

Commercial mortgage loans

     6,875        6,864        6,957        7,061        7,150   

Commercial construction loans

     3,706        3,428        3,214        3,101        2,709   

Commercial leases

     3,978        3,956        3,854        3,898        3,881   

Residential mortgage loans

     14,307        13,895        13,716        13,392        12,933   

Home equity

     7,988        8,112        8,301        8,427        8,547   

Automobile loans

     10,671        11,128        11,493        11,826        11,909   

Credit card

     2,172        2,138        2,259        2,229        2,278   

Other consumer loans and leases

     654        651        657        692        496   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases

     93,909        93,605        92,582        93,574        92,703   

Allowance for loan and lease losses

     (1,299     (1,295     (1,272     (1,261     (1,293
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases, net

     92,610        92,310        91,310        92,313        91,410   

Bank premises and equipment

     2,144        2,185        2,239        2,264        2,298   

Operating lease equipment

     756        738        707        680        670   

Goodwill

     2,416        2,416        2,416        2,416        2,416   

Intangible assets

     10        11        12        13        13   

Servicing rights

     621        685        785        757        854   

Other assets

     8,096        8,846        7,965        8,667        8,222   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 143,625      $ 142,430      $ 141,048      $ 141,883      $ 141,628   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Deposits:

          

Demand

   $ 36,137      $ 35,858      $ 36,267      $ 34,832      $ 35,449   

Interest checking

     24,571        25,182        26,768        24,832        27,074   

Savings

     14,356        14,738        14,601        14,632        14,976   

Money market

     19,125        19,377        18,494        18,887        17,900   

Foreign office

     453        441        464        754        728   

Other time

     4,021        4,049        4,019        4,041        4,050   

Certificates $100,000 and over

     2,778        2,830        2,592        2,915        2,846   

Other

     430                               
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     101,871        102,475        103,205        100,893        103,023   

Federal funds purchased

     108        134        151        132        126   

Other short-term borrowings

     3,979        3,523        1,507        4,904        4,136   

Accrued taxes, interest and expenses

     2,187        2,011        2,164        1,990        1,858   

Other liabilities

     2,495        2,627        2,341        2,614        3,356   

Long-term debt

     16,231        15,305        15,810        15,492        13,491   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     126,871        126,075        125,178        126,025        125,990   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity

          

Common stock(c)

     2,051        2,051        2,051        2,051        2,051   

Preferred stock

     1,331        1,331        1,331        1,331        1,331   

Capital surplus

     2,754        2,686        2,666        2,659        2,632   

Retained earnings

     12,778        12,570        12,358        11,826        11,564   

Accumulated other comprehensive income

     889        684        197        522        291   

Treasury stock

     (3,077     (2,999     (2,764     (2,563     (2,264
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Bancorp shareholders’ equity

     16,726        16,323        15,839        15,826        15,605   

Noncontrolling interests

     28        32        31        32        33   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

     16,754        16,355        15,870        15,858        15,638   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 143,625      $ 142,430      $ 141,048      $ 141,883      $ 141,628   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(a) Amortized cost

   $ 30,101      $ 28,838      $ 28,678      $ 27,986      $ 27,483   

(b) Market values

     62        64        70        157        157   

(c) Common shares, stated value $2.22 per share (in thousands):

          

Authorized

     2,000,000        2,000,000        2,000,000        2,000,000        2,000,000   

Outstanding, excluding treasury

     766,346        770,471        785,080        795,439        810,054   

Treasury

     157,547        153,422        138,812        128,453        113,838   

 

24


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Changes in Equity

$ in millions

(unaudited)

 

     For the Three Months Ended     Year to Date  
     June     June     June     June  
     2016     2015     2016     2015  

Total equity, beginning

   $ 16,355      $ 15,904      $ 15,870      $ 15,665   

Net income attributable to Bancorp

     333        315        660        676   

Other comprehensive income, net of tax:

        

Change in unrealized gains and (losses):

        

Available-for-sale securities

     194        (281     641        (148

Qualifying cash flow hedges

     9        (18     48        6   

Change in accumulated other comprehensive income related to employee benefit plans

     2        2        3        4   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

     538        18        1,352        538   

Cash dividends declared:

        

Common stock

     (100     (105     (201     (211

Preferred stock

     (23     (23     (38     (38

Impact of stock transactions under stock compensation plans, net

     14        6        39        26   

Shares acquired for treasury

     (26     (155     (265     (335

Noncontrolling interest

     (4     (7     (3     (6

Other

                          (1
  

 

 

   

 

 

   

 

 

   

 

 

 

Total equity, ending

   $ 16,754      $ 15,638      $ 16,754      $ 15,638   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

25


Fifth Third Bancorp and Subsidiaries

Average Balance Sheet and Yield Analysis

$ in millions, except share data

(unaudited)

 

     For the Three Months Ended      % Change  
     June      March      June                
     2016      2016      2015      Seq      Yr/Yr  

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

   $ 43,878       $ 43,127       $ 42,554         2%         3%   

Commercial mortgage loans

     6,835         6,908         7,149         (1%)         (4%)   

Commercial construction loans

     3,551         3,297         2,549         8%         39%   

Commercial leases

     3,904         3,875         3,776         1%         3%   

Residential mortgage loans

     14,842         14,405         13,375         3%         11%   

Home equity

     8,059         8,241         8,655         (2%)         (7%)   

Automobile loans

     10,887         11,285         11,902         (4%)         (9%)   

Credit card

     2,198         2,277         2,296         (3%)         (4%)   

Other consumer loans and leases

     653         663         483         (2%)         35%   

Taxable securities

     30,002         29,619         27,344         1%         10%   

Tax exempt securities

     85         78         59         9%         44%   

Other short-term investments

     1,953         1,876         3,160         4%         (38%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,847         125,651         123,302         1%         3%   

Cash and due from banks

     2,228         2,335         2,636         (5%)         (15%)   

Other assets

     15,140         14,869         15,322         2%         (1%)   

Allowance for loan and lease losses

     (1,295)         (1,273)         (1,300)         2%           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 142,920       $ 141,582       $ 139,960         1%         2%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

   $ 24,714       $ 25,740       $ 26,894         (4%)         (8%)   

Savings deposits

     14,576         14,601         15,156                 (4%)   

Money market deposits

     19,243         18,655         18,071         3%         6%   

Foreign office deposits

     484         483         955                 (49%)   

Other time deposits

     4,044         4,035         4,074                 (1%)   

Certificates $100,000 and over

     2,819         2,815         2,558                 10%   

Other deposits

     467                         100%         100%   

Federal funds purchased

     693         608         326         14%         NM   

Other short-term borrowings

     3,754         3,564         1,705         5%         NM   

Long-term debt

     15,351         14,949         13,741         3%         12%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     86,145         85,450         83,480         1%         3%   

Demand deposits

     35,912         35,201         35,384         2%         1%   

Other liabilities

     4,247         4,524         5,215         (6%)         (19%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     126,304         125,175         124,079         1%         2%   

Total Equity

     16,616         16,407         15,881         1%         5%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 142,920       $ 141,582       $ 139,960         1%         2%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended      bps Change  

Yield Analysis

   June      March      June                
   2016      2016      2015      Seq      Yr/Yr  

Interest-earning assets:

              

Commercial and industrial loans(a)

     3.25%         3.23%         3.14%         2         11   

Commercial mortgage loans(a)

     3.28%         3.27%         3.22%         1         6   

Commercial construction loans(a)

     3.36%         3.38%         3.17%         (2)         19   

Commercial leases(a)

     2.71%         2.77%         2.83%         (6)         (12)   

Residential mortgage loans

     3.57%         3.63%         3.69%         (6)         (12)   

Home equity

     3.81%         3.80%         3.66%         1         15   

Automobile loans

     2.68%         2.65%         2.65%         3         3   

Credit card

     10.47%         10.64%         10.33%         (17)         14   

Other consumer loans and leases

     6.36%         6.27%         8.49%         9         (213)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.45%         3.46%         3.41%         (1)         4   

Taxable securities

     3.16%         3.14%         3.20%         2         (4)   

Tax exempt securities(a)

     4.09%         4.32%         4.82%         (23)         (73)   

Other short-term investments

     0.43%         0.42%         0.25%         1         18   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.34%         3.34%         3.28%                 6   

Interest-bearing liabilities:

              

Interest checking deposits

     0.22%         0.23%         0.19%         (1)         3   

Savings deposits

     0.05%         0.04%         0.05%         1           

Money market deposits

     0.26%         0.25%         0.23%         1         3   

Foreign office deposits

     0.15%         0.15%         0.14%                 1   

Other time deposits

     1.24%         1.22%         1.24%         2           

Certificates $100,000 and over

     1.29%         1.28%         1.24%         1         5   

Other deposits

     0.40%         0.00%         0.00%         40         40   

Federal funds purchased

     0.39%         0.36%         0.12%         3         27   

Other short-term borrowings

     0.36%         0.39%         0.12%         (3)         24   

Long-term debt

     2.36%         2.22%         2.04%         14         32   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.67%         0.64%         0.56%         3         11   

Ratios:

              

Net interest margin (taxable equivalent)

     2.88%         2.91%         2.90%         (3)         (2)   

Net interest rate spread (taxable equivalent)

     2.67%         2.70%         2.72%         (3)         (5)   

Interest-bearing liabilities to interest-earning assets

     67.91%         68.01%         67.70%         (10)         21   

 

(a) Presented on a fully taxable equivalent basis.

 

26


Fifth Third Bancorp and Subsidiaries

Average Balance Sheet and Yield Analysis

$ in millions, except share data

(unaudited)

 

     Year to Date      % Change  
     June      June         
     2016      2015      Yr/Yr  

Assets

        

Interest-earning assets:

        

Commercial and industrial loans

   $ 43,503       $ 42,011         4%   

Commercial mortgage loans

     6,871         7,198         (5%)   

Commercial construction loans

     3,424         2,375         44%   

Commercial leases

     3,889         3,746         4%   

Residential mortgage loans

     14,623         13,444         9%   

Home equity

     8,150         8,728         (7%)   

Automobile loans

     11,086         11,918         (7%)   

Credit card

     2,238         2,308         (3%)   

Other consumer loans and leases

     659         474         39%   

Taxable securities

     29,811         25,235         18%   

Tax exempt securities

     82         59         39%   

Other short-term investments

     1,915         4,511         (58%)   
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,251         122,007         3%   

Cash and due from banks

     2,282         2,733         (17%)   

Other assets

     15,002         15,366         (2%)   

Allowance for loan and lease losses

     (1,284)         (1,311)         (2%)   
  

 

 

    

 

 

    

 

 

 

Total Assets

   $ 142,251       $ 138,795         2%   
  

 

 

    

 

 

    

 

 

 

Liabilities

        

Interest-bearing liabilities:

        

Interest checking deposits

   $ 25,227       $ 26,889         (6%)   

Savings deposits

     14,589         15,165         (4%)   

Money market deposits

     18,949         17,784         7%   

Foreign office deposits

     484         908         (47%)   

Other time deposits

     4,039         4,048           

Certificates $100,000 and over

     2,817         2,620         8%   

Other deposits

     234                 100%   

Federal funds purchased

     651         249         NM   

Other short-term borrowings

     3,659         1,654         NM   

Long-term debt

     15,148         14,076         8%   
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     85,797         83,393         3%   

Demand deposits

     35,557         34,576         3%   

Other liabilities

     4,386         4,956         (12%)   
  

 

 

    

 

 

    

 

 

 

Total Liabilities

     125,740         122,925         2%   

Total Equity

     16,511         15,870         4%   
  

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 142,251       $ 138,795         2%   
  

 

 

    

 

 

    

 

 

 
     Year to Date      bps Change  

Yield Analysis

   June      June         
   2016      2015      Yr/Yr  

Interest-earning assets:

        

Commercial and industrial loans(a)

     3.24%         3.15%         9   

Commercial mortgage loans(a)

     3.28%         3.25%         3   

Commercial construction loans(a)

     3.37%         3.20%         17   

Commercial leases(a)

     2.74%         2.87%         (13)   

Residential mortgage loans

     3.60%         3.76%         (16)   

Home equity

     3.80%         3.66%         14   

Automobile loans

     2.66%         2.67%         (1)   

Credit card

     10.56%         10.28%         28   

Other consumer loans and leases

     6.31%         9.61%         (330)   
  

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.46%         3.43%         3   

Taxable securities

     3.15%         3.25%         (10)   

Tax exempt securities(a)

     4.20%         5.03%         (83)   

Other short-term investments

     0.42%         0.25%         17   
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.34%         3.28%         6   

Interest-bearing liabilities:

        

Interest checking deposits

     0.23%         0.20%         3   

Savings deposits

     0.05%         0.06%         (1)   

Money market deposits

     0.25%         0.28%         (3)   

Foreign office deposits

     0.15%         0.17%         (2)   

Other time deposits

     1.23%         1.20%         3   

Certificates $100,000 and over

     1.29%         1.20%         9   

Other deposits

     0.40%         0.00%         40   

Federal funds purchased

     0.37%         0.11%         26   

Other short-term borrowings

     0.37%         0.11%         26   

Long-term debt

     2.29%         2.04%         25   
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.66%         0.58%         8   

Ratios:

        

Net interest margin (taxable equivalent)

     2.89%         2.88%         1   

Net interest rate spread (taxable equivalent)

     2.68%         2.70%         (2)   

Interest-bearing liabilities to interest-earning assets

     67.96%         68.35%         (39)   

 

(a) Presented on a fully taxable equivalent basis.

 

27


Fifth Third Bancorp and Subsidiaries

Average Balance Sheet and Yield Analysis

$ in millions, except share data

(unaudited)

 

     For the Three Months Ended  
     June      March      December      September      June  
     2016      2016      2015      2015      2015  

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

   $ 43,878       $ 43,127       $ 43,175       $ 43,162       $ 42,554   

Commercial mortgage loans

     6,835         6,908         7,053         7,038         7,149   

Commercial construction loans

     3,551         3,297         3,141         2,966         2,549   

Commercial leases

     3,904         3,875         3,841         3,847         3,776   

Residential mortgage loans

     14,842         14,405         14,315         13,976         13,375   

Home equity

     8,059         8,241         8,394         8,521         8,655   

Automobile loans

     10,887         11,285         11,674         11,881         11,902   

Credit card

     2,198         2,277         2,320         2,277         2,296   

Other consumer loans and leases

     653         663         674         661         483   

Taxable securities

     30,002         29,619         28,951         28,251         27,344   

Tax exempt securities

     85         78         52         52         59   

Other short-term investments

     1,953         1,876         2,253         1,799         3,160   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,847         125,651         125,843         124,431         123,302   

Cash and due from banks

     2,228         2,335         2,466         2,503         2,636   

Other assets

     15,140         14,869         14,925         15,064         15,322   

Allowance for loan and lease losses

     (1,295)         (1,273)         (1,261)         (1,292)         (1,300)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 142,920       $ 141,582       $ 141,973       $ 140,706       $ 139,960   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

   $ 24,714       $ 25,740       $ 25,296       $ 25,590       $ 26,894   

Savings deposits

     14,576         14,601         14,615         14,868         15,156   

Money market deposits

     19,243         18,655         18,775         18,253         18,071   

Foreign office deposits

     484         483         736         718         955   

Other time deposits

     4,044         4,035         4,052         4,057         4,074   

Certificates $100,000 and over

     2,819         2,815         3,305         2,924         2,558   

Other deposits

     467                 7         222           

Federal funds purchased

     693         608         1,182         1,978         326   

Other short-term borrowings

     3,754         3,564         1,675         1,897         1,705   

Long-term debt

     15,351         14,949         15,738         14,664         13,741   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     86,145         85,450         85,381         85,171         83,480   

Demand deposits

     35,912         35,201         36,254         35,231         35,384   

Other liabilities

     4,247         4,524         4,325         4,458         5,215   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     126,304         125,175         125,960         124,860         124,079   

Total Equity

     16,616         16,407         16,013         15,846         15,881   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 142,920       $ 141,582       $ 141,973       $ 140,706       $ 139,960   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Yield Analysis

              

Interest-earning assets:

              

Commercial and industrial loans(a)

     3.25%         3.23%         3.12%         3.11%         3.14%   

Commercial mortgage loans(a)

     3.28%         3.27%         3.11%         3.17%         3.22%   

Commercial construction loans(a)

     3.36%         3.38%         3.18%         3.13%         3.17%   

Commercial leases(a)

     2.71%         2.77%         2.68%         2.72%         2.83%   

Residential mortgage loans

     3.57%         3.63%         3.62%         3.63%         3.69%   

Home equity

     3.81%         3.80%         3.57%         3.61%         3.66%   

Automobile loans

     2.68%         2.65%         2.67%         2.62%         2.65%   

Credit card

     10.47%         10.64%         10.17%         10.38%         10.33%   

Other consumer loans and leases

     6.36%         6.27%         6.95%         6.81%         8.49%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.45%         3.46%         3.36%         3.36%         3.41%   

Taxable securities

     3.16%         3.14%         3.16%         3.23%         3.20%   

Tax exempt securities(a)

     4.09%         4.32%         5.69%         5.20%         4.82%   

Other short-term investments

     0.43%         0.42%         0.28%         0.23%         0.25%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.34%         3.34%         3.26%         3.29%         3.28%   

Interest-bearing liabilities:

              

Interest checking deposits

     0.22%         0.23%         0.19%         0.18%         0.19%   

Savings deposits

     0.05%         0.04%         0.05%         0.05%         0.05%   

Money market deposits

     0.26%         0.25%         0.22%         0.21%         0.23%   

Foreign office deposits

     0.15%         0.15%         0.14%         0.14%         0.14%   

Other time deposits

     1.24%         1.22%         1.20%         1.19%         1.24%   

Certificates $100,000 and over

     1.29%         1.28%         1.09%         1.16%         1.24%   

Other deposits

     0.40%         0.00%         0.09%         0.16%         0.00%   

Federal funds purchased

     0.39%         0.36%         0.12%         0.14%         0.12%   

Other short-term borrowings

     0.36%         0.39%         0.12%         0.13%         0.12%   

Long-term debt

     2.36%         2.22%         2.12%         2.16%         2.04%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.67%         0.64%         0.61%         0.58%         0.56%   

Ratios:

              

Net interest margin (taxable equivalent)

     2.88%         2.91%         2.85%         2.89%         2.90%   

Net interest rate spread (taxable equivalent)

     2.67%         2.70%         2.65%         2.71%         2.72%   

Interest-bearing liabilities to interest-earning assets

     67.91%         68.01%         67.85%         68.45%         67.70%   

 

(a) Presented on a fully taxable equivalent basis.

 

28


Fifth Third Bancorp and Subsidiaries

Summary of Loans and Leases

$ in millions

(unaudited)

 

     For the Three Months Ended  
     June      March      December      September      June  
     2016      2016      2015      2015      2015  

Average Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 43,876       $ 43,089       $ 43,154       $ 43,149       $ 42,550   

Commercial mortgage loans

     6,831         6,886         7,032         7,023         7,148   

Commercial construction loans

     3,551         3,297         3,141         2,965         2,549   

Commercial leases

     3,898         3,874         3,839         3,846         3,776   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     58,156         57,146         57,166         56,983         56,023   

Consumer loans and leases:

              

Residential mortgage loans

     14,046         13,788         13,504         13,144         12,831   

Home equity

     8,054         8,217         8,360         8,479         8,654   

Automobile loans

     10,887         11,283         11,670         11,877         11,902   

Credit card

     2,134         2,179         2,218         2,277         2,296   

Other consumer loans and leases

     654         662         676         613         467   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     35,775         36,129         36,428         36,390         36,150   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 93,931       $ 93,275       $ 93,594       $ 93,373       $ 92,173   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average loans held for sale

   $ 876       $ 803       $ 993       $ 956       $ 566   

End of Period Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 43,558       $ 43,433       $ 42,131       $ 42,948       $ 42,800   

Commercial mortgage loans

     6,875         6,864         6,957         7,061         7,150   

Commercial construction loans

     3,706         3,428         3,214         3,101         2,709   

Commercial leases

     3,978         3,956         3,854         3,898         3,881   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     58,117         57,681         56,156         57,008         56,540   

Consumer loans and leases:

              

Residential mortgage loans

     14,307         13,895         13,716         13,392         12,933   

Home equity

     7,988         8,112         8,301         8,427         8,547   

Automobile loans

     10,671         11,128         11,493         11,826         11,909   

Credit card

     2,172         2,138         2,259         2,229         2,278   

Other consumer loans and leases

     654         651         657         692         496   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     35,792         35,924         36,426         36,566         36,163   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total portfolio loans and leases

   $ 93,909       $ 93,605       $ 92,582       $ 93,574       $ 92,703   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans held for sale

   $ 877       $ 803       $ 903       $ 994       $ 995   

Operating lease equipment

   $ 756       $ 738       $ 707       $ 680       $ 670   

Loans and Leases Serviced for Others:(a)

              

Commercial and industrial loans

   $ 567       $ 552       $ 588       $ 589       $ 594   

Commercial mortgage loans

     229         231         239         260         266   

Commercial construction loans

     24         26         27         26         25   

Commercial leases

     282         262         256         252         260   

Residential mortgage loans

     56,170         57,758         59,024         60,301         61,727   

Automobile loans

     83         102         122         146         174   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced for others

     57,355         58,931         60,256         61,574         63,046   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced

   $ 152,897       $ 154,077       $ 154,448       $ 156,822       $ 157,414   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Fifth Third sells certain loans and leases and obtains servicing responsibilities.

 

29


Fifth Third Bancorp and Subsidiaries

Regulatory Capital

$ in millions

(unaudited)

 

     Basel III
Transitional
 
     As of  
     June     March     December     September     June  
     2016(a)     2016     2015     2015     2015  

Regulatory capital:

          

Common stock and related surplus (net of treasury stock)

   $ 1,728      $ 1,738      $ 1,953      $ 2,147      $ 2,419   

Retained earnings

     12,778        12,570        12,358        11,826        11,564   

Common equity tier I capital adjustments and deductions

     (2,394     (2,394     (2,394     (2,399     (2,401
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CET1 capital

     12,112        11,914        11,917        11,574        11,582   

Additional tier I capital

     1,331        1,330        1,343        1,340        1,340   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier I capital

     13,443        13,244        13,260        12,914        12,922   

Tier II capital

     4,414        4,553        3,874        3,935        3,909   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total regulatory capital

   $ 17,857      $ 17,797      $ 17,134      $ 16,849      $ 16,831   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets(b)

   $ 121,824      $ 121,432      $ 121,290      $ 123,148      $ 122,986   

Ratios:

          

Average shareholders’ equity to average assets

     11.60     11.57     11.26     11.24     11.32

Regulatory capital ratios:

          
     Basel III  
     Transitional  

Fifth Third Bancorp

          

CET1 capital(b)

     9.94     9.81     9.82     9.40     9.42

Tier I risk-based capital(b)

     11.03     10.91     10.93     10.49     10.51

Total risk-based capital(b)

     14.66     14.66     14.13     13.68     13.69

Tier I leverage

     9.64     9.57     9.54     9.38     9.44

CET1 capital (fully phased-in)(b)(c)

     9.86     9.72     9.72     9.30     9.31

Fifth Third Bank

          

Tier I risk-based capital(b)

     11.83     11.79     11.92     11.39     11.25

Total risk-based capital(b)

     13.67     13.63     13.12     12.55     12.44

Tier I leverage

     10.37     10.39     10.43     10.21     10.14

 

(a) Current period regulatory capital data and ratios are estimated.
(b) Under the banking agencies’ Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting weighted values are added together resulting in the total risk-weighted assets.
(c) This ratio has been included herein to facilitate a greater understanding of the Bancorp’s capital structure and financial condition. Non-GAAP measure; see discussion of non-GAAP measures and Reg. G reconciliation beginning on page 33.

 

30


Fifth Third Bancorp and Subsidiaries

Summary of Credit Loss Experience

$ in millions

(unaudited)

 

     For the Three Months Ended  
     June
2016
     March
2016
     December
2015
     September
2015
     June
2015
 

Average portfolio loans and leases:

              

Commercial and industrial loans

   $ 43,876       $ 43,089       $ 43,154       $ 43,149       $ 42,550   

Commercial mortgage loans

     6,831         6,886         7,032         7,023         7,148   

Commercial construction loans

     3,551         3,297         3,141         2,965         2,549   

Commercial leases

     3,898         3,874         3,839         3,846         3,776   

Residential mortgage loans

     14,046         13,788         13,504         13,144         12,831   

Home equity

     8,054         8,217         8,360         8,479         8,654   

Automobile loans

     10,887         11,283         11,670         11,877         11,902   

Credit card

     2,134         2,179         2,218         2,277         2,296   

Other consumer loans and leases

     654         662         676         613         467   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 93,931       $ 93,275       $ 93,594       $ 93,373       $ 92,173   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Losses charged-off:

              

Commercial and industrial loans

   ($ 43)       ($ 50)       ($ 38)       ($ 133)       ($ 40)   

Commercial mortgage loans

     (7)         (8)         (7)         (13)         (14)   

Commercial construction loans

                             (3)           

Commercial leases

     (1)         (2)         (1)                   

Residential mortgage loans

     (5)         (4)         (5)         (6)         (8)   

Home equity

     (10)         (11)         (13)         (13)         (13)   

Automobile loans

     (12)         (14)         (13)         (11)         (9)   

Credit card

     (23)         (23)         (22)         (24)         (24)   

Other consumer loans and leases

     (4)         (4)         (6)         (6)         (4)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total losses charged-off

   ($ 105)       ($ 116)       ($ 105)       ($ 209)       ($ 112)   

Recoveries of losses previously charged-off:

              

Commercial and industrial loans

   $ 4       $ 4       $ 8       $ 5       $ 6   

Commercial mortgage loans

     1         2         4         2         3   

Commercial construction loans

                                       

Commercial leases

                                       

Residential mortgage loans

     3         2         2         3         3   

Home equity

     4         3         4         4         4   

Automobile loans

     4         5         4         4         5   

Credit card

     2         3         3         3         3   

Other consumer loans and leases

             1                         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total recoveries of losses previously charged-off

   $ 18       $ 20       $ 25       $ 21       $ 26   

Net losses charged-off:

              

Commercial and industrial loans

   ($ 39)       ($ 46)       ($ 30)       ($ 128)       ($ 34)   

Commercial mortgage loans

     (6)         (6)         (3)         (11)         (11)   

Commercial construction loans

                             (3)           

Commercial leases

     (1)         (2)         (1)                   

Residential mortgage loans

     (2)         (2)         (3)         (3)         (5)   

Home equity

     (6)         (8)         (9)         (9)         (9)   

Automobile loans

     (8)         (9)         (9)         (7)         (4)   

Credit card

     (21)         (20)         (19)         (21)         (21)   

Other consumer loans and leases

     (4)         (3)         (6)         (6)         (2)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 87)       ($ 96)       ($ 80)       ($ 188)       ($ 86)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net losses charged-off as a percent of average portfolio loans and leases:

              

Commercial and industrial loans

     0.36%         0.43%         0.28%         1.17%         0.32%   

Commercial mortgage loans

     0.38%         0.35%         0.19%         0.66%         0.62%   

Commercial construction loans

     0.00%         (0.06%)         0.00%         0.43%         0.00%   

Commercial leases

     0.09%         0.20%         0.15%         0.00%         (0.01%)   

Residential mortgage loans

     0.06%         0.07%         0.08%         0.10%         0.16%   

Home equity

     0.30%         0.36%         0.39%         0.42%         0.41%   

Automobile loans

     0.26%         0.32%         0.31%         0.23%         0.14%   

Credit card

     3.92%         3.73%         3.40%         3.77%         3.62%   

Other consumer loans and leases

     2.42%         2.28%         3.10%         3.52%         2.45%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off as a percent of average portfolio loans and leases

     0.37%         0.42%         0.34%         0.80%         0.37%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

31


Fifth Third Bancorp and Subsidiaries

Asset Quality

$ in millions

(unaudited)

 

     For the Three Months Ended  
     June      March      December      September      June  
     2016      2016      2015      2015      2015  

Allowance for Credit Losses

              

Allowance for loan and lease losses, beginning

   $ 1,295       $ 1,272       $ 1,261       $ 1,293       $ 1,300   

Total net losses charged-off

     (87)         (96)         (80)         (188)         (86)   

Provision for loan and lease losses

     91         119         91         156         79   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

   $ 1,299       $ 1,295       $ 1,272       $ 1,261       $ 1,293   

Reserve for unfunded commitments, beginning

   $ 144       $ 138       $ 134       $ 132       $ 130   

Provision for unfunded commitments

     7         6         4         2         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 151       $ 144       $ 138       $ 134       $ 132   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Components of allowance for credit losses:

              

Allowance for loan and lease losses

   $ 1,299       $ 1,295       $ 1,272       $ 1,261       $ 1,293   

Reserve for unfunded commitments

     151         144         138         134         132   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,450       $ 1,439       $ 1,410       $ 1,395       $ 1,425   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     As of  
     June      March      December      September      June  
     2016      2016      2015      2015      2015  

Nonperforming Assets and Delinquent Loans

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 254       $ 278       $ 82       $ 47       $ 61   

Commercial mortgage loans

     39         51         56         60         49   

Commercial construction loans

                                       

Commercial leases

     4         4                 2         2   

Residential mortgage loans

     27         25         28         31         35   

Home equity

     61         61         62         65         70   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

     385         419         228         205         217   

Nonaccrual restructured portfolio commercial loans and leases

     242         210         203         177         175   

Nonaccrual restructured portfolio consumer loans and leases

     66         72         75         76         83   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

     693         701         506         458         475   

Repossessed property

     15         17         18         17         16   

OREO

     97         107         123         131         135   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets

     805         825         647         606         626   

Nonaccrual loans held for sale

     20         3         1         1         1   

Nonaccrual restructured loans held for sale

             2         11         1           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 825       $ 830       $ 659       $ 608       $ 627   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured portfolio consumer loans and leases (accrual)

   $ 982       $ 998       $ 979       $ 973       $ 970   

Restructured portfolio commercial loans and leases (accrual)

   $ 431       $ 461       $ 491       $ 571       $ 769   

90 days past due loans and leases:

              

Commercial and industrial loans

   $ 2       $ 3       $ 7       $ 3       $ 2   

Commercial mortgage loans

                             2           

Commercial construction loans

                                       

Commercial leases

                                       
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     2         3         7         5         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Residential mortgage loans

     38         44         40         40         43   

Home equity

                                       

Automobile loans

     7         8         10         8         8   

Credit card

     18         18         18         17         17   

Other consumer loans and leases

                                       
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     63         70         68         65         68   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 90 days past due loans and leases(b)

   $ 65       $ 73       $ 75       $ 70       $ 70   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratios

              

Net losses charged-off as a percent of average portfolio loans and leases

     0.37%         0.42%         0.34%         0.80%         0.37%   

Allowance for loan and lease losses:

              

As a percent of portfolio loans and leases

     1.38%         1.38%         1.37%         1.35%         1.39%   

As a percent of nonperforming loans and leases(a)

     188%         185%         252%         275%         272%   

As a percent of nonperforming assets(a)

     161%         157%         197%         208%         206%   

Nonperforming loans and leases as a percent of portfolio loans and leases and OREO(a)

     0.74%         0.75%         0.55%         0.49%         0.51%   

Nonperforming assets as a percent of portfolio loans, leases and other assets, including OREO(a)

     0.86%         0.88%         0.70%         0.65%         0.67%   

Nonperforming assets as a percent of total loans, leases and other assets, including OREO

     0.87%         0.88%         0.70%         0.64%         0.67%   

Allowance for credit losses as a percent of nonperforming assets

     180%         174%         218%         230%         228%   

 

(a) Does not include nonaccrual loans held for sale.
(b) Does not include loans held for sale.

 

32


Use of Non-GAAP Financial Measures

In addition to GAAP measures, management considers various Non-GAAP measures when evaluating the performance of the business, including : “pre-provision net revenue,” “noninterest income excluding certain items,” “tangible net income available to common shareholders,” “average tangible common equity,” “tangible equity,” and “Common Equity Tier 1,” and certain ratios derived from these measures.

Pre-provision net revenue is defined as net interest income plus noninterest income minus noninterest expense. Management believes this measure is important because it provides a ready view of pre-tax earnings before the impact of provision expense. Noninterest income excluding certain items is provided by management to assist the reader in indentifying significant, unusual, or large transactions that impacted noninterest income.

Management considers various measures when evaluating capital utilization and adequacy, including the tangible equity ratio and tangible common equity ratio, in addition to capital ratios defined by the U.S. banking agencies. These calculations are intended to complement the capital ratios defined by the U.S. banking agencies for both absolute and comparative purposes. Because U.S. GAAP does not include capital ratio measures, the Bancorp believes there are no comparable U.S. GAAP financial measures to these ratios. These ratios are not formally defined by U.S. GAAP or codified in the federal banking regulations and, therefore, are considered to be Non-GAAP financial measures.

Management believes return on average tangible common equity is an important measure for comparative purposes with other financial institutions because it calculates the return available to common shareholders without the impact of intangible assets and their related amortization. This is useful for evaluating the performance of a business consistently, whether acquired or developed internally.

The Bancorp became subject to the Basel III Final Rule on January 1, 2015 which defined various regulatory capital ratios including the Common Equity Tier 1 (“CET1”) ratio. The CET1 capital ratio has transition provisions that will be phased out over time. CET1 capital ratio is presented on a fully phased-in basis for comparative purposes with other organizations. The Bancorp considers the fully phased-in CET1 ratio a Non-GAAP measure since it is not the CET1 ratio in effect for the periods presented. Since analysts and the U.S. banking agencies may assess the Bancorp’s capital adequacy using these ratios, management believes they are useful to provide investors the ability to assess its capital adequacy on the same basis.

Please note that although Non-GAAP financial measures provide useful insight, they should not be considered in isolation or relied upon as a substitute for analysis using GAAP measures.

Please see page 34 for Reg. G reconciliations of all Non-GAAP measures used in this release to the most directly comparable GAAP measures.

 

33


Fifth Third Bancorp and Subsidiaries

Regulation G Non-GAAP Reconciliation

$ and shares in millions

(unaudited)

 

     For the Three Months Ended  
          June
2016
     March
2016
     December
2015
     September
2015
     June
2015
 

Net interest income (U.S. GAAP)

   $ 902       $ 903       $ 899       $ 901       $ 887   

Add:

  

Noninterest income

     599         637         1,104         713         556   

Less:

  

Noninterest expense

     (983)         (986)         (963)         (943)         (947)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Pre-provision net revenue

     518         554         1,040         671         496   

Net income available to common shareholders (U.S. GAAP)

     310         312         634         366         292   

Add:

  

Intangible amortization, net of tax

                                       
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible net income available to common shareholders

     310         312         634         366         292   

Tangible net income available to common shareholders (annualized) (a)

     1,247         1,255         2,515         1,452         1,171   

Average Bancorp shareholders’ equity (U.S. GAAP)

     16,584         16,376         15,982         15,815         15,841   

Less:

  

Average preferred stock

     (1,331)         (1,331)         (1,331)         (1,331)         (1,331)   
  

Average goodwill

     (2,416)         (2,416)         (2,416)         (2,416)         (2,416)   
  

Average intangible assets and other servicing rights

     (11)         (12)         (13)         (14)         (15)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average tangible common equity (b)

     12,826         12,617         12,222         12,054         12,079   

Total Bancorp shareholders’ equity (U.S. GAAP)

     16,726         16,323         15,839         15,826         15,605   

Less:

  

Preferred stock

     (1,331)         (1,331)         (1,331)         (1,331)         (1,331)   
  

Goodwill

     (2,416)         (2,416)         (2,416)         (2,416)         (2,416)   
  

Intangible assets and other servicing rights

     (11)         (12)         (13)         (13)         (14)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible common equity, including unrealized gains / losses (c)

     12,968         12,564         12,079         12,066         11,844   

Less:

  

Accumulated other comprehensive income

     (889)         (684)         (197)         (522)         (291)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible common equity, excluding unrealized gains / losses (d)

     12,079         11,880         11,882         11,544         11,553   

Add:

  

Preferred stock

     1,331         1,331         1,331         1,331         1,331   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible equity (e)

     13,410         13,211         13,213         12,875         12,884   

Total assets (U.S. GAAP)

     143,625         142,430         141,048         141,883         141,628   

Less:

  

Goodwill

     (2,416)         (2,416)         (2,416)         (2,416)         (2,416)   
  

Intangible assets and other servicing rights

     (11)         (12)         (13)         (13)         (14)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible assets, including unrealized gains / losses (f)

     141,198         140,002         138,619         139,454         139,198   

Less:

  

Accumulated other comprehensive income / loss, before tax

     (1,368)         (1,052)         (303)         (803)         (448)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible assets, excluding unrealized gains / losses (g)

   $ 139,830       $ 138,950       $ 138,316         138,651         138,750   

Common shares outstanding (h)

     766         770         785         795         810   
          Basel III  
          Transitional  

Risk-weighted assets (actual) (i) (1)

   $ 121,824       $ 121,432       $ 121,290       $ 123,148       $ 122,986   

Ratios:

              

Return on average tangible common equity (a) / (b)

     9.7%         9.9%         20.6%         12.0%         9.7%   

Tangible equity (e) / (g)

     9.59%         9.51%         9.55%         9.29%         9.29%   

Tangible common equity (excluding unrealized gains/losses) (d) / (g)

     8.64%         8.55%         8.59%         8.33%         8.33%   

Tangible common equity (including unrealized gains/losses) (c) / (f)

     9.18%         8.97%         8.71%         8.65%         8.51%   

Tangible common equity as a percent of risk-weighted assets (excluding unrealized gains/losses) (d) / (i)

     9.92%         9.78%         9.80%         9.37%         9.39%   

Tangible book value per share (c) / (h)

   $ 16.93       $ 16.32       $ 15.39       $ 15.18       $ 14.62   

Basel III Final Rule - Transition to fully phased-in

                                  
          June
2016
     March
2016
     December
2015
     September
2015
     June
2015
 

CET1 capital (transitional)

   $ 12,112       $ 11,914       $ 11,917       $ 11,574       $ 11,582   

Less: Adjustments to CET1 capital from transitional to fully phased-in (2)

     (4)         (5)         (8)         (11)         (12)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

CET1 capital (fully phased-in) (j)

     12,108         11,909         11,909         11,563         11,570   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Risk-weighted assets (transitional)

     121,824         121,432         121,290         123,148         122,986   

Add: Adjustments to risk-weighted assets from transitional to fully phased-in (3)

     932         1,027         1,178         1,136         1,280   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Risk-weighted assets (fully phased-in) (k)

   $ 122,756       $ 122,459       $ 122,468       $ 124,284       $ 124,266   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Estimated CET1 capital ratio under Basel III Final Rule (fully phased-in) (j)/(k)

     9.86%         9.72%         9.72%         9.30%         9.31%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Under the banking agencies’ risk-based capital guidelines, assets and credit equivalent amounts of derivatives and off-balance sheet exposures are assigned to broad risk categories. The aggregate dollar amount in each risk category is multiplied by the associated risk-weight of the category. The resulting weighted values are added together, along with the measure for market risk, resulting in the Bancorp’s total risk-weighted assets.
(2) Primarily relates to disallowed intangible assets (other than goodwill and MSRs, net of associated deferred tax liabilities).
(3) Primarily relates to higher risk-weighting for MSRs.

 

34


Fifth Third Bancorp and Subsidiaries

Segment Presentation

$ in millions

(unaudited)

 

For the three months ended June 30, 2016

   Commercial
Banking
     Branch
Banking
(c)
     Consumer
Lending
(d)
     Wealth
and Asset
Management
     Other/
Eliminations
     Total  

Net interest income(a)

   $ 466       $ 433       $ 62       $ 44       ($ 97)       $ 908   

Provision for loan and lease losses

     (72)         (35)         (9)         (1)         26         (91)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     394         398         53         43         (71)         817   

Total noninterest income

     236         214         80         100         (31)         599   

Total noninterest expense

     (355)         (409)         (122)         (108)         11         (983)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     275         203         11         35         (91)         433   

Applicable income tax expense(a)

     (49)         (71)         (4)         (12)         32         (104)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     226         132         7         23         (59)         329   

Less: Net income attributable to noncontrolling interests

                                     (4)         (4)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to Bancorp

     226         132         7         23         (55)         333   

Dividends on preferred stock

                                     23         23   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) available to common shareholders

   $ 226       $ 132       $ 7       $ 23       ($ 78)       $ 310   

For the three months ended March 31, 2016

   Commercial
Banking
     Branch
Banking
(c)
     Consumer
Lending
(d)
     Wealth
and Asset
Management
     Other/
Eliminations
     Total  

Net interest income(a)

   $ 457       $ 426       $ 60       $ 43       ($ 77)       $ 909   

Provision for loan and lease losses

     (65)         (34)         (12)                 (8)         (119)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     392         392         48         43         (85)         790   

Total noninterest income

     223         189         83         100         42         637   

Total noninterest expense

     (363)         (411)         (118)         (107)         13         (986)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     252         170         13         36         (30)         441   

Applicable income tax expense(a)

     (41)         (60)         (5)         (13)         5         (114)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     211         110         8         23         (25)         327   

Less: Net income attributable to noncontrolling interests

                                               
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to Bancorp

     211         110         8         23         (25)         327   

Dividends on preferred stock

                                     15         15   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) available to common shareholders

   $ 211       $ 110       $ 8       $ 23       ($ 40)       $ 312   

For the three months ended December 31, 2015(b)

   Commercial
Banking
     Branch
Banking
(c)
     Consumer
Lending
(d)
     Wealth
and Asset
Management
     Other/
Eliminations
     Total  

Net interest income(a)

   $ 425       $ 406       $ 63       $ 37       ($ 27)       $ 904   

Provision for loan and lease losses

     (27)         (35)         (11)                 (18)         (91)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     398         371         52         37         (45)         813   

Total noninterest income

     223         186         80         101         514         1,104   

Total noninterest expense

     (338)         (393)         (116)         (112)         (4)         (963)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     283         164         16         26         465         954   

Applicable income tax expense(a)

     (55)         (57)         (6)         (9)         (170)         (297)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     228         107         10         17         295         657   

Less: Net income attributable to noncontrolling interests

                                               
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

     228         107         10         17         295         657   

Dividends on preferred stock

                                     23         23   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 228       $ 107       $ 10       $ 17       $ 272       $ 634   

For the three months ended September 30, 2015(b)

   Commercial
Banking
     Branch
Banking
(c)
     Consumer
Lending
(d)
     Wealth
and Asset
Management
     Other/
Eliminations
     Total  

Net interest income(a)

   $ 418       $ 395       $ 62       $ 33       ($ 2)       $ 906   

Provision for loan and lease losses

     (195)         (37)         (11)                 87         (156)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     223         358         51         33         85         750   

Total noninterest income

     228         197         76         102         110         713   

Total noninterest expense

     (334)         (404)         (107)         (112)         14         (943)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     117         151         20         23         209         520   

Applicable income tax expense(a)

     4         (53)         (7)         (9)         (74)         (139)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     121         98         13         14         135         381   

Less: Net income attributable to noncontrolling interests

                                               
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

     121         98         13         14         135         381   

Dividends on preferred stock

                                     15         15   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 121       $ 98       $ 13       $ 14       $ 120       $ 366   

For the three months ended June 30, 2015(b)

   Commercial
Banking
     Branch
Banking
(c)
     Consumer
Lending
(d)
     Wealth
and Asset
Management
     Other/
Eliminations
     Total  

Net interest income(a)

   $ 407       $ 376       $ 63       $ 29       $ 17       $ 892   

Provision for loan and lease losses

     (37)         (36)         (8)         (1)         3         (79)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     370         340         55         28         20         813   

Total noninterest income

     232         94         122         103         5         556   

Total noninterest expense

     (348)         (404)         (113)         (115)         33         (947)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     254         30         64         16         58         422   

Applicable income tax expense(a)

     (43)         (11)         (23)         (6)         (30)         (113)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     211         19         41         10         28         309   

Less: Net income attributable to noncontrolling interests

                                     (6)         (6)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

     211         19         41         10         34         315   

Dividends on preferred stock

                                     23         23   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 211       $ 19       $ 41       $ 10       $ 11       $ 292   

 

(a) Includes taxable equivalent adjustments of $6 million for the three months ended June 30, 2016 and March 31, 2016 and $5 million for the three months ended December 31, 2015, September 30, 2015 and June 30, 2015.
(b) Prior period balances have been adjusted to reflect changes in internal allocation methodologies.
(c) Branch Banking provides a full range of deposit and loan and lease products to individuals and small businesses through full-service banking centers.
(d) Consumer Lending includes the Bancorp’s residential mortgage, home equity, automobile and other indirect lending activities.

 

35