EX-99.1 2 d271631dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

 

     

News Release

CONTACTS:    Sameer Gokhale (Investors)    FOR IMMEDIATE RELEASE
   (513) 534-2219    October 20, 2016
   Larry Magnesen (Media)   
   (513) 534-8055   

FIFTH THIRD ANNOUNCES THIRD QUARTER 2016 NET INCOME TO COMMON SHAREHOLDERS OF $501 MILLION, OR $0.65 PER DILUTED SHARE

 

  3Q16 net income available to common shareholders of $501 million, or $0.65 per diluted common share

 

    Reported results included the following items which had a net positive $0.22 impact on reported 3Q16 EPS:

 

    A $280 million pre-tax (~$182 million after-tax) gain from the termination and settlement of gross cash flows from existing Vantiv tax receivable agreements (TRA) and the expected obligation to terminate and settle the remaining TRA cash flows upon the exercise of put or call options

 

    A $28 million pre-tax (~$18 million after-tax) non-cash impairment charge related to previously announced plans to sell or consolidate certain bank branches and land acquired for future branch expansion

 

    A $12 million pre-tax (~$8 million after-tax) charge related to the valuation of the Visa total return swap

 

    An $11 million pre-tax (~$7 million after-tax) gain on the sale of a non-branch facility

 

    A $9 million pre-tax (~$6 million after-tax) charge from the transfer of certain nonconforming investments affected by the Volcker Rule to held-for-sale

 

    An $8 million beneficial tax impact in connection with certain commercial lease terminations

 

  3Q16 return on average assets (ROA) of 1.44%; return on average common equity of 12.8%; return on average tangible common equity** of 15.2%

 

  Pre-tax income of $694 million and pre-provision net revenue (PPNR)** of $774 million in 3Q16

 

    Net interest income (NII) of $907 million and NII on a fully taxable equivalent (FTE) basis** of $913 million, up 1 percent from both 2Q16 and 3Q15; net interest margin (on an FTE basis)** of 2.88%, flat sequentially and down 1 bp year-over-year

 

    Average portfolio loans and leases of $93.5 billion, down $420 million sequentially and up $138 million from 3Q15; Period end portfolio loans and leases of $93.2 billion decreased $758 million sequentially and $423 million from 3Q15 primarily driven by decreases in automobile, C&I, and home equity loans

 

    Noninterest income of $840 million compared with $599 million in the prior quarter; primarily driven by the gain from the termination and settlement of the Vantiv tax receivable agreement and other items previously mentioned

 

    Noninterest expense of $973 million was $10 million, or 1 percent, lower than the prior quarter primarily driven by lower compensation and benefit-related expenses and lower card and processing expense

 

  Credit trends

 

    3Q16 net charge-offs of $107 million (0.45% of loans and leases) increased from 2Q16 NCOs of $87 million (0.37% of loans and leases)

 

    Portfolio nonperforming asset (NPA) ratio of 0.73% down 13 bps from 2Q16, nonperforming loan (NPL) ratio of 0.63% down 11 bps from 2Q16; total NPAs of $783 million, including loans held-for-sale (HFS), decreased $42 million sequentially

 

    3Q16 provision expense of $80 million; $91 million in 2Q16 and $156 million in 3Q15

 

  Strong capital ratios*

 

    Common equity Tier 1 (CET1) ratio 10.16%; fully phased-in CET1 ratio** of 10.08%

 

    Tier 1 risk-based capital ratio 11.26%, Total risk-based capital ratio 14.87%, Leverage ratio 9.80%

 

    Tangible common equity ratio of 9.24%**; 8.78%** excluding unrealized gains/losses

 

  11 million reduction in common shares outstanding during the quarter due to the $240 million accelerated share repurchase transaction initially settled on August 5, 2016

 

  Book value per share of $20.44 up 2% from 2Q16 and up 12% from 3Q15; tangible book value per share** of $17.22 up 2% from 2Q16 and up 13% from 3Q15

 

* 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 third quarter 2016 net income of $516 million versus net income of $333 million in the second quarter of 2016 and $381 million in the third quarter of 2015. After preferred dividends, net income available to common shareholders was $501 million, or $0.65 per diluted share, in the third quarter of 2016, compared with $310 million, or $0.40 per diluted share, in the second quarter of 2016, and $366 million, or $0.45 per diluted share, in the third quarter of 2015.

Third quarter 2016 included:

Income

 

    $280 million gain from the termination and settlement of gross cash flows from existing Vantiv tax receivable agreements (TRA) and the expected obligation to terminate and settle the remaining TRA cash flows upon the exercise of put or call options

 

    $11 million gain on the sale of a non-branch facility

 

    ($28 million) non-cash impairment charge related to previously announced plans to sell or consolidate certain bank branches and land acquired for future branch expansion

 

    ($12 million) charge related to the valuation of the Visa total return swap

 

    ($9 million) charge from the transfer of certain nonconforming investments affected by the Volcker Rule to held-for-sale

 

    ($2 million) negative valuation adjustment on the Vantiv warrant

Expense

 

    ($4 million) in severance expense

Results also included an $8 million beneficial tax impact in connection with certain commercial lease terminations

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

Third quarter 2015 included:

Income

 

    $130 million positive valuation adjustment on the Vantiv warrant

 

    ($8 million) charge related to the valuation of the Visa total return swap

Expense

 

    ($9 million) charge associated with executive retirement and severance costs

Results also included $35 million of provision expense related to the restructuring of a student loan backed commercial credit originally extended in 2007.

 

2


Earnings Highlights

 

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

Earnings ($ in millions)

             

Net income attributable to Bancorp

  $ 516      $ 333      $ 327      $ 657      $ 381        55%        35%   

Net income available to common shareholders

  $ 501      $ 310      $ 312      $ 634      $ 366        62%        37%   

Common Share Data

             

Earnings per share, basic

  $ 0.66      $ 0.40      $ 0.40      $ 0.80      $ 0.46        65%        43%   

Earnings per share, diluted

    0.65        0.40        0.40        0.79        0.45        63%        44%   

Cash dividends per common share

    0.13        0.13        0.13        0.13        0.13                 

Financial Ratios

             

Return on average assets

    1.44%        0.94%        0.93%        1.83%        1.07%        53%        35%   

Return on average common equity

    12.8        8.2        8.3        17.2        10.0        56%        28%   

Return on average tangible common equity(b)

    15.2        9.7        9.9        20.6        12.0        57%        27%   

CET1 capital(c)

    10.16        9.94        9.81        9.82        9.40        2%        8%   

Tier I risk-based capital(c)

    11.26        11.03        10.91        10.93        10.49        2%        7%   

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

    10.08        9.86        9.72        9.72        9.30        2%        8%   

Net interest margin(a)(b)

    2.88        2.88        2.91        2.85        2.89                 

Efficiency(a)(b)

    55.5        65.3        63.8        48.0        58.2        (15%)        (5%)   

Common shares outstanding (in thousands)

    755,582        766,346        770,471        785,080        795,439        (1%)        (5%)   

Average common shares outstanding
(in thousands):

             

Basic

    750,886        759,105        773,564        784,855        795,793        (1%)        (6%)   

Diluted

    757,456        765,080        778,392        794,481        805,023        (1%)        (6%)   

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.
(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.

“Our third quarter results were strong despite the tepid economic environment. Higher net interest income, stable underlying fee revenue, and lower expenses helped us achieve improved returns for our shareholders,” said Greg D. Carmichael, President and CEO of Fifth Third Bancorp.

“During the quarter, we executed on several initiatives which will help us continue to drive improved shareholder returns. While we continue to invest in areas like technology, we plan to improve our operating leverage through an ongoing review of expenses in all business units and staff functions and renegotiations of key vendor contracts. In September, we announced the plan to sell and consolidate certain bank branches which will generate additional operating efficiency.

“We remain focused on improving our profitability without relying on the expectation that economic conditions will improve. We recently launched Project North Star, which has aligned the entire organization toward reaching this objective. Through Project North Star, controlled expenses, opportunities to enhance fee revenue, and actions to optimize the balance sheet should help us achieve our long-term financial targets.”

 

3


Income Statement Highlights

 

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

Condensed Statements of Income ($ in millions)

                    

Net interest income (taxable equivalent)(a)

   $ 913       $ 908       $ 909       $ 904       $ 906         1%         1%   

Provision for loan and lease losses

     80         91         119         91         156         (12%)         (49%)   

Total noninterest income

     840         599         637         1,104         713         40%         18%   

Total noninterest expense

     973         983         986         963         943         (1%)         3%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes (taxable equivalent)(a)

   $ 700       $ 433       $ 441       $ 954       $ 520         62%         35%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Taxable equivalent adjustment

     6         6         6         5         5                 20%   

Applicable income tax expense

     178         98         108         292         134         82%         33%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 516       $ 329       $ 327       $ 657       $ 381         57%         35%   

Less: Net income attributable to noncontrolling interests

             (4)                                 100%           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

   $ 516       $ 333       $ 327       $ 657       $ 381         55%         35%   

Dividends on preferred stock

     15         23         15         23         15         (35%)           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 501       $ 310       $ 312       $ 634       $ 366         62%         37%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share, diluted

   $ 0.65       $ 0.40       $ 0.40       $ 0.79       $ 0.45         63%         44%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.

 

4


Net Interest Income

 

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

Interest Income ($ in millions)

                    

Total interest income (taxable equivalent)(a)

   $ 1,063       $ 1,052       $ 1,044       $ 1,035       $ 1,031         1%         3%   

Total interest expense

     150         144         135         131         125         4%         20%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income (taxable equivalent)(a)

   $ 913       $ 908       $ 909       $ 904       $ 906         1%         1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Average Yield                                       bps Change  

Yield on interest-earning assets (taxable equivalent)

     3.36%         3.34%         3.34%         3.26%         3.29%         2         7   

Rate paid on interest-bearing liabilities

     0.70%         0.67%         0.64%         0.61%         0.58%         3         12   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest rate spread (taxable equivalent)

     2.66%         2.67%         2.70%         2.65%         2.71%         (1)         (5)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest margin (taxable equivalent)(a)

     2.88%         2.88%         2.91%         2.85%         2.89%                 (1)   
Average Balances ($ in millions)                                       % Change  

Loans and leases, including held for sale

   $ 94,417       $ 94,807       $ 94,078       $ 94,587       $ 94,329                   

Total securities and other short-term investments

     31,675         32,040         31,573         31,256         30,102         (1%)         5%   

Total interest-earning assets

     126,092         126,847         125,651         125,843         124,431         (1%)         1%   

Total interest-bearing liabilities

     85,193         86,145         85,450         85,381         85,171         (1%)           

Bancorp shareholders’ equity

     16,883         16,584         16,376         15,982         15,815         2%         7%   

 

(a) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.

Net interest income of $907 million and net interest income (FTE)* of $913 million both increased $5 million from the second quarter of 2016, primarily driven by improving investment portfolio yields, an increase in 1-month LIBOR, and day count, partially offset by the full quarter impact of $1.25 billion of unsecured debt issued in the second quarter and lower average C&I loan balances.

The net interest margin (FTE)* was 2.88 percent, stable from the previous quarter, as the impact of higher yielding investments and an increase in 1-month LIBOR were offset by the full quarter impact of the debt issuance and day count.

Compared to the third quarter of 2015, net interest income and net interest income (FTE)* increased by $6 million and $7 million, respectively. The net interest margin (FTE)* decreased by 1 bp year-over-year. The increase in net interest income was driven by the impact of higher investment securities 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 an increase in long-term debt, lower commercial loan yields, and a decrease in cash flow hedges, partially offset by the December 2015 Fed funds rate increase.

Securities

Average securities and other short-term investments were $31.7 billion in the third quarter of 2016 compared to $32.0 billion in the previous quarter and $30.1 billion in the third quarter of 2015. Average balances of other short-term investments decreased by $126 million sequentially to $1.8 billion.

 

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

 

5


Loans

 

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

Average Portfolio Loans and Leases ($ in millions)

                    

Commercial:

                    

Commercial and industrial loans

   $ 43,116       $ 43,876       $ 43,089       $ 43,154       $ 43,149         (2%)           

Commercial mortgage loans

     6,888         6,831         6,886         7,032         7,023         1%         (2%)   

Commercial construction loans

     3,848         3,551         3,297         3,141         2,965         8%         30%   

Commercial leases

     3,962         3,898         3,874         3,839         3,846         2%         3%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

   $ 57,814       $ 58,156       $ 57,146       $ 57,166       $ 56,983         (1%)         1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer:

                    

Residential mortgage loans

   $ 14,455       $ 14,046       $ 13,788       $ 13,504       $ 13,144         3%         10%   

Home equity

     7,918         8,054         8,217         8,360         8,479         (2%)         (7%)   

Automobile loans

     10,508         10,887         11,283         11,670         11,877         (3%)         (12%)   

Credit card

     2,165         2,134         2,179         2,218         2,277         1%         (5%)   

Other consumer loans and leases

     651         654         662         676         613                 6%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

   $ 35,697       $ 35,775       $ 36,129       $ 36,428       $ 36,390                 (2%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 93,511       $ 93,931       $ 93,275       $ 93,594       $ 93,373                   

Average loans held for sale

   $ 906       $ 876       $ 803       $ 993       $ 956         3%         (5%)   

Average loan and lease balances (excluding loans held-for-sale) decreased $420 million sequentially and increased $138 million from the third quarter of 2015. The sequential decrease was primarily driven by declines in commercial and industrial (C&I) and automobile loans, partially offset by an increase in residential mortgage and commercial construction loans. The year-over-year increase in average loans and leases was driven by increased residential mortgage and commercial construction, partially offset by decreases in automobile and home equity loans. Period end loans and leases (excluding loans held-for-sale) of $93.2 billion decreased $758 million sequentially and $423 million from a year ago. The decrease sequentially was primarily due to decreases in automobile and C&I loans, partially offset by increases in residential mortgage and commercial construction loans. The year-over-year decline was primarily driven by decreases in automobile and home equity loans, partially offset by increases in residential mortgage and commercial construction loans.

Average commercial portfolio loan and lease balances decreased $342 million, or 1 percent, sequentially and increased $831 million, or 1 percent, from the third quarter of 2015. Average C&I loans decreased $760 million, or 2 percent, from the prior quarter and were flat from the third quarter of 2015. Average commercial real estate loans increased $354 million, or 3 percent, from the prior quarter and increased $748 million, or 7 percent, from the third quarter of 2015. Within commercial real estate, average commercial mortgage balances increased $57 million and average commercial construction balances increased $297 million sequentially. Commercial line usage, on an end of period basis, decreased 57 bps from the second quarter of 2016 and decreased 69 bps from the third quarter of 2015.

 

6


Average consumer portfolio loan and lease balances decreased $78 million, sequentially and decreased $693 million, or 2 percent, from the third quarter of 2015. This was primarily driven by average automobile loans which decreased 3 percent sequentially and 12 percent from a year ago. Average residential mortgage loans increased 3 percent sequentially and 10 percent from the previous year. Average home equity loans declined 2 percent sequentially and 7 percent from the third quarter of 2015. Average credit card loans increased 1 percent sequentially and decreased 5 percent from the third quarter of 2015.

Deposits

 

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

Average Deposits ($ in millions)

                    

Demand

   $ 35,918       $ 35,912       $ 35,201       $ 36,254       $ 35,231                 2%   

Interest checking

     24,475         24,714         25,740         25,296         25,590         (1%)         (4%)   

Savings

     14,232         14,576         14,601         14,615         14,868         (2%)         (4%)   

Money market

     19,706         19,243         18,655         18,775         18,253         2%         8%   

Foreign office(a)

     524         484         483         736         718         8%         (27%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total transaction deposits

   $ 94,855       $ 94,929       $ 94,680       $ 95,676       $ 94,660                   

Other time

     4,020         4,044         4,035         4,052         4,057         (1%)         (1%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total core deposits

   $ 98,875       $ 98,973       $ 98,715       $ 99,728       $ 98,717                   

Certificates - $100,000 and over

     2,768         2,819         2,815         3,305         2,924         (2%)         (5%)   

Other

     749         467                 7         222         60%         NM   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average deposits

   $ 102,392       $ 102,259       $ 101,530       $ 103,040       $ 101,863                 1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

Average core deposits decreased $98 million sequentially but increased $158 million from the third quarter of 2015. Average transaction deposits decreased $74 million from the second quarter of 2016 and increased $195 million from the third quarter of 2015. Sequential performance was primarily driven by lower savings and interest checking account balances, partially offset by higher money market account balances. The year-over-year increase was primarily driven by higher money market and demand deposit account balances, partially offset by lower interest checking, savings and foreign office account balances. Other time deposits decreased 1 percent sequentially and year-over-year. Average deposit balances were affected by the full quarter impact of $302 million in deposits from the sale of Pennsylvania branches in April of 2016. Excluding the impact of the branch sales in Pennsylvania and St. Louis, average core deposits were flat sequentially and up 1 percent from the third quarter of 2015.

Average commercial transaction deposits of $44 billion were flat sequentially and decreased 4 percent from the third quarter of 2015. The year-over-year decline reflected lower interest checking, savings, and foreign office account balances, partially offset by higher demand deposit account balances.

Average consumer transaction deposits of $51 billion were flat sequentially and increased 4 percent from the third quarter of 2015. Year-over-year growth was driven by higher money market and interest checking account balances, partially offset by lower savings account balances.

 

7


Wholesale Funding

 

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

Average Wholesale Funding ($ in millions)

                    

Certificates - $100,000 and over

   $ 2,768       $ 2,819       $ 2,815       $ 3,305       $ 2,924         (2%)         (5%)   

Other deposits

     749         467                 7         222         60%         NM   

Federal funds purchased

     446         693         608         1,182         1,978         (36%)         (77%)   

Other short-term borrowings

     2,171         3,754         3,564         1,675         1,897         (42%)         14%   

Long-term debt

     16,102         15,351         14,949         15,738         14,664         5%         10%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average wholesale funding

   $ 22,236       $ 23,084       $ 21,936       $ 21,907       $ 21,685         (4%)         3%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average wholesale funding of $22.2 billion decreased $848 million, or 4 percent, sequentially, and increased $551 million, or 3 percent, compared with the third quarter of 2015. The sequential decrease in average wholesale funding was primarily driven by the declines in short-term borrowings reflecting the decline in interest-earning assets. The year-over-year increase reflected an increase in long-term debt to fund the growth in interest-earning assets.

Noninterest Income

 

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

Noninterest Income ($ in millions)

                    

Service charges on deposits

   $ 143       $ 138       $ 137       $ 144       $ 145         4%         (1%)   

Corporate banking revenue

     111         117         102         104         104         (5%)         7%   

Mortgage banking net revenue

     66         75         78         74         71         (12%)         (7%)   

Wealth and asset management revenue

     101         101         102         102         103                 (2%)   

Card and processing revenue

     79         82         79         77         77         (4%)         3%   

Other noninterest income

     336         80         136         602         213         NM         58%   

Securities gains, net

     4         6         3         1                 (33%)         100%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 840       $ 599       $ 637       $ 1,104       $ 713         40%         18%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income of $840 million increased $241 million sequentially and increased $127 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  
     September
2016
     June
2016
     September
2015
     Seq      Yr/Yr  

Noninterest Income excluding certain items ($ in millions)

              

Noninterest income (U.S. GAAP)

   $ 840       $ 599       $ 713         

Gain from termination and settlement of Vantiv TRA and the expected obligation to terminate and settle the remaining TRA cash flows upon exercise of put or call options

     (280)                         

Gain on sale of a non-branch facility

     (11)                         

Vantiv warrant valuation

     2         (19)         (130)         

Transfer of certain nonconforming investments under Volcker to HFS

     9                         

Valuation of Visa total return swap

     12         50         8         

Branch / land impairment charge

     28                         

Gain on sale of certain branches

             (11)                 

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

             (11)                 

Securities (gains) / losses

     (4)         (6)                 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income excluding certain items(a)

   $ 596       $ 602       $ 591         (1%)         1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Non-GAAP measure; see discussion of non-GAAP on page 33

Excluding the items in the table above, noninterest income of $596 million decreased $6 million, or 1 percent, from the previous quarter and increased $5 million, or 1 percent, from the third quarter of 2015. The sequential decrease was primarily due to the change in net mortgage servicing rights (MSR) valuation adjustments and corporate banking revenue, partially offset by an increase in service charges on deposits. The year-over-year increase was driven by increases in corporate banking revenue and card and processing revenue.

Service charges on deposits of $143 million increased 4 percent from the second quarter of 2016, and decreased 1 percent compared with the same quarter last year. The sequential increase primarily reflected a 6 percent increase in retail service charges due to seasonally higher overdraft occurrences, as well as a 3 percent increase in commercial service charges. The decrease from the third quarter of 2015 was primarily due to a 6 percent decrease in retail service charges due lower checking fees driven by a change in product offering.

Corporate banking revenue of $111 million decreased $6 million compared to the second quarter of 2016 and increased $7 million from the third quarter of 2015. The sequential comparison reflects decreases in loan syndication revenue and foreign exchange fees, partially offset by an increase in institutional sales revenue. The year-over-year increase was primarily driven by higher institutional sales revenue and loan syndication revenue, partially offset by lower foreign exchange fees and interest rate derivative fees.

 

9


Mortgage banking net revenue was $66 million in the third quarter of 2016, down $9 million from the second quarter of 2016 and down $5 million from the third quarter of 2015. Originations were $2.9 billion in the current quarter, increasing 7 percent sequentially and 27 percent from the same quarter last year. Third quarter 2016 originations resulted in $61 million of origination fees and gains on loan sales, compared with $54 million during the previous quarter and $46 million during the third quarter of 2015. Mortgage servicing fees were $49 million this quarter, $50 million in the second quarter of 2016, and $54 million in the third quarter of 2015. Mortgage banking net revenue is also affected by net servicing asset valuation adjustments, which include MSR amortization and MSR valuation adjustments (including mark-to-market adjustments on free-standing derivatives used to economically hedge the MSR portfolio). These adjustments resulted in a negative $44 million in the third quarter of 2016 (reflecting MSR amortization of $35 million and net MSR valuation adjustments of negative $9 million); negative $29 million in the second quarter of 2016 (MSR amortization of $35 million and net MSR valuation adjustments of positive $6 million); and negative $29 million in the third quarter of 2015 (MSR amortization of $37 million and net MSR valuation adjustments of positive $8 million). The mortgage servicing asset, net of the valuation reserve, was $619 million at quarter end on a servicing portfolio of $55 billion.

Wealth and asset management revenue of $101 million was flat from the second quarter of 2016 and decreased 2 percent from the third quarter of 2015. The year-over-year decline was primarily driven by lower securities and brokerage fees, partially offset by an increase in personal asset management fees.

Card and processing revenue of $79 million in the third quarter of 2016 decreased 4 percent sequentially and increased 3 percent from the third quarter of 2015. The sequential decrease reflected a decline in the number of actively used cards and lower spend volume. The year-over-year increase reflected an increase in customer transactions and a higher number of actively used cards.

Other noninterest income totaled $336 million in the third quarter of 2016, compared with $80 million in the previous quarter and $213 million in the third 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 $96 million increased approximately $7 million, or 8 percent, from the second quarter of 2016 and increased approximately $5 million, or 5 percent, from the third quarter of 2015.

Net gains on investment securities were $4 million in the third quarter of 2016, compared with $6 million in the previous quarter and an immaterial gain in the third quarter of 2015.

 

10


Noninterest Expense

 

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

Noninterest Expense ($ in millions)

                   

Salaries, wages and incentives

   $ 400       $ 407       $ 403       $ 386       $ 387         (2 %)      3

Employee benefits

     78         85         100         74         72         (8 %)      8

Net occupancy expense

     73         75         77         83         77         (3 %)      (5 %) 

Technology and communications

     62         60         56         59         56         3     11

Equipment expense

     29         30         30         32         31         (3 %)      (6 %) 

Card and processing expense

     30         37         35         40         40         (19 %)      (25 %) 

Other noninterest expense

     301         289         285         289         280         4     8
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

   $ 973       $ 983       $ 986       $ 963       $ 943         (1 %)      3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Noninterest expense of $973 million declined $10 million, or 1 percent, compared with the second quarter of 2016 and increased $30 million, or 3 percent, compared with the third quarter of 2015. The sequential comparison reflected a decrease in compensation-related expenses and employee benefits resulting from the impact of the second quarter of 2016 retirement eligibility change, the previously disclosed review of business units and staff functions, as well as reduced card and processing expense. The year-over-year increase reflected higher compensation expense as a result of personnel additions primarily in risk and compliance and information technology, as well as the change in provision for unfunded commitments. This increase was partially offset by a decrease in card and processing expense primarily due to contract renegotiations and $6 million in executive retirement expense in the third quarter of 2015.

Credit Quality

 

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

Total net losses charged-off ($ in millions)

              

Commercial and industrial loans

   ($ 61)       ($ 39)       ($ 46)       ($ 30)       ($ 128)   

Commercial mortgage loans

     (2)         (6)         (6)         (3)         (11)   

Commercial construction loans

                                     (3)   

Commercial leases

             (1)         (2)         (1)           

Residential mortgage loans

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

Home equity

     (7)         (6)         (8)         (9)         (9)   

Automobile loans

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

Credit card

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

Other consumer loans and leases

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 107)       ($ 87)       ($ 96)       ($ 80)       ($ 188)   

Total losses charged-off

   ($ 137)       ($ 105)       ($ 116)       ($ 105)       ($ 209)   

Total recoveries of losses previously charged-off

     30         18         20         25         21   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 107)       ($ 87)       ($ 96)       ($ 80)       ($ 188)   

Ratios (annualized)

              

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

     0.45%         0.37%         0.42%         0.34%         0.80%   

Commercial

     0.43%         0.32%         0.38%         0.24%         0.99%   

Consumer

     0.49%         0.45%         0.48%         0.49%         0.51%   

 

11


Net charge-offs were $107 million, or 45 bps of average portfolio loans and leases on an annualized basis, in the third quarter of 2016 compared with net charge-offs of $87 million, or 37 bps, in the second quarter of 2016 and $188 million, or 80 bps, in the third quarter of 2015. Net charge-offs in the third quarter of 2015 included $102 million related to the restructuring of a student loan backed commercial credit originally extended in 2007. Excluding this credit, net charge-offs were $86 million, or 37 bps, in the third quarter of 2015.

Commercial net charge-offs were $63 million, or 43 bps, and were up $17 million sequentially. The increase was primarily due to higher charge-offs of C&I loans, which increased by $22 million from the second quarter of 2016. Commercial real estate net charge-offs were down $4 million from the previous quarter.

Consumer net charge-offs were $44 million, or 49 bps, and were up $3 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 increased $1 million. Net charge-offs on the auto portfolio were up $1 million and net charge-offs on credit card loans were down $1 million from the second quarter of 2016. Net charge-offs on other consumer loans of $6 million were up $2 million sequentially.

 

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

Allowance for Credit Losses ($ in millions)

              

Allowance for loan and lease losses, beginning

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

Total net losses charged-off

     (107)         (87)         (96)         (80)         (188)   

Provision for loan and lease losses

     80         91         119         91         156   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

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

Reserve for unfunded commitments, beginning

   $ 151       $ 144       $ 138       $ 134       $ 132   

Provision for unfunded commitments

     11         7         6         4         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 162       $ 151       $ 144       $ 138       $ 134   

Components of allowance for credit losses:

              

Allowance for loan and lease losses

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

Reserve for unfunded commitments

     162         151         144         138         134   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,434       $ 1,450       $ 1,439       $ 1,410       $ 1,395   

Allowance for loan and lease losses ratio

              

As a percent of portfolio loans and leases

     1.37%         1.38%         1.38%         1.37%         1.35%   

As a percent of nonperforming loans and leases(a)

     217%         188%         185%         252%         275%   

As a percent of nonperforming assets(a)

     186%         161%         157%         197%         208%   

 

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

Provision for loan and lease losses totaled $80 million in the third quarter of 2016. The allowance represented 1.37 percent of total portfolio loans and leases outstanding as of quarter end, compared with 1.38 percent last quarter, and represented 217 percent of nonperforming loans and leases, and 186 percent of nonperforming assets.

Provision for loan and lease losses decreased $11 million from the second quarter of 2016 impacted by improving nonperforming loans and criticized assets and decreased $76 million from the third quarter of 2015 impacted by improving criticized assets. The third quarter of 2015 included a $35 million impact related to the aforementioned student loan backed commercial credit. The allowance for loan and lease losses decreased $27 million sequentially. As of September 30, the reserve allocated to the energy portfolio was approximately 4.95%, down from approximately 5.97% last quarter.

 

12


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

Nonperforming Assets and Delinquent Loans ($ in millions)

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 220       $ 254       $ 278       $ 82       $ 47   

Commercial mortgage loans

     31         39         51         56         60   

Commercial construction loans

                                       

Commercial leases

             4         4                 2   

Residential mortgage loans

     19         27         25         28         31   

Home equity

     59         61         61         62         65   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

   $ 329       $ 385       $ 419       $ 228       $ 205   

Nonaccrual restructured portfolio commercial loans and leases(b)

     194         242         210         203         177   

Nonaccrual restructured portfolio consumer loans and leases

     63         66         72         75         76   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

   $ 586       $ 693       $ 701       $ 506       $ 458   

Repossessed property

     13         15         17         18         17   

OREO

     84         97         107         123         131   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets(a)

   $ 683       $ 805       $ 825       $ 647       $ 606   

Nonaccrual loans held for sale

     91         20         3         1         1   

Nonaccrual restructured loans held for sale

     9                 2         11         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 783       $ 825       $ 830       $ 659       $ 608   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured Portfolio Consumer loans and leases (accrual)

   $ 972       $ 982       $ 998       $ 979       $ 973   

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

   $ 408       $ 431       $ 461       $ 491       $ 571   

Total loans and leases 90 days past due

   $ 76       $ 65       $ 73       $ 75       $ 70   

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

     0.63%         0.74%         0.75%         0.55%         0.49%   

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

     0.73%         0.86%         0.88%         0.70%         0.65%   

 

(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 September 30, 2016, 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.

Total nonperforming assets, including loans held-for-sale, decreased $42 million, or 5 percent, from the previous quarter to $783 million. Nonperforming loans (NPLs) at quarter-end decreased $107 million, or 15 percent, from the previous quarter to $586 million or 0.63 percent of total loans, leases and OREO.

Commercial NPAs decreased $103 million from the second quarter to $499 million, or 0.87 percent of commercial loans, leases and OREO. Commercial NPLs decreased $94 million from last quarter to $445 million, or 0.77 percent of commercial loans and leases. C&I NPAs decreased $72 million from the prior quarter to $405 million. Commercial mortgage NPAs decreased $28 million from the previous quarter to $86 million. Commercial construction NPAs decreased $2 million from the previous quarter to $5 million. Commercial lease NPAs were $3 million, down $1 million from the previous quarter. Commercial NPAs included $194 million of nonaccrual troubled debt restructurings (TDRs), compared with $242 million last quarter.

 

13


Consumer NPAs decreased $19 million from the second quarter to $184 million, or 0.52 percent of consumer loans, leases and OREO. Consumer NPLs decreased $13 million from last quarter to $141 million, or 0.39 percent of consumer loans and leases. Residential mortgage NPAs decreased $12 million from the second quarter to $57 million. Home equity NPAs decreased $5 million, sequentially, to $89 million. Consumer nonaccrual TDRs were $63 million in the third quarter of 2016, compared with $66 million in the second quarter of 2016.

Third quarter OREO balances included in NPA balances were down $13 million from the second quarter to $84 million, and included $47 million in commercial OREO and $37 million in consumer OREO. Repossessed personal property decreased $2 million from the prior quarter to $13 million.

Loans over 90 days past due and still accruing increased $11 million from the second quarter of 2016 to $76 million. Commercial balances over 90 days past due were $7 million compared with $2 million in the prior quarter, and consumer balances 90 days past due increased $6 million from the previous quarter to $69 million. Loans 30-89 days past due of $205 million were up $9 million from the previous quarter. Commercial balances 30-89 days past due increased $4 million sequentially to $21 million and consumer balances 30-89 days past due were up $5 million from the second quarter at $184 million. The above delinquency figures exclude nonaccruals described previously.

 

14


Capital and Liquidity Position

 

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

Capital Position

          

Average total Bancorp shareholders’ equity to average assets

     11.83     11.60     11.57     11.26     11.24

Tangible equity(a)

     9.73     9.59     9.51     9.55     9.29

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

     8.78     8.64     8.55     8.59     8.33

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

     9.24     9.18     8.97     8.71     8.65

Regulatory capital ratios:

      

CET1 capital(b)

     10.16     9.94     9.81     9.82     9.40

Tier I risk-based capital(b)

     11.26     11.03     10.91     10.93     10.49

Total risk-based capital(b)

     14.87     14.66     14.66     14.13     13.68

Tier I leverage

     9.80     9.64     9.57     9.54     9.38

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

     10.08     9.86     9.72     9.72     9.30

Book value per share

   $ 20.44      $ 20.09      $ 19.46      $ 18.48      $ 18.22   

Tangible book value per share(a)

   $ 17.22      $ 16.93      $ 16.32      $ 15.39      $ 15.18   

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

     115     110     118     N/A        N/A   

 

(a) Non-GAAP measure; see discussion of non-GAAP and Reg G. reconciliation beginning on page 33.
(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 CET1 ratio was 10.16 percent, the tangible common equity to tangible assets ratio* was 8.78 percent (excluding unrealized gains/losses), and 9.24 percent (including unrealized gains/losses). The Tier I risk-based capital ratio was 11.26 percent, the Total risk-based capital ratio was 14.87 percent, and the Tier I leverage ratio was 9.80 percent.

Book value per share at September 30, 2016 was $20.44 and tangible book value per share* was $17.22, compared with the June 30, 2016 book value per share of $20.09 and tangible book value per share* of $16.93.

On August 5, 2016, Fifth Third initially settled a share repurchase agreement whereby Fifth Third would purchase $240 million of its outstanding stock. This reduced third quarter share count by 10.98 million shares. Settlement of the forward contract related to this agreement is expected to occur on or before November 2, 2016.

Tax Rate

The effective tax rate was 25.6 percent in the third quarter of 2016 compared with 22.8 percent in the second quarter of 2016 and 26 percent in the third quarter of 2015. The tax rate in the third quarter of 2016 was impacted by Vantiv-related gains, which were partially offset by an $8 million tax benefit in connection with certain commercial lease terminations. The tax rate in the second quarter of 2016 reflected an $8 million tax benefit related to a change in the estimated deductibility of a prior expense.

 

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

 

15


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 terminated and settled 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, which resulted in a $163 million pre-tax gain recognized in the third quarter of 2016. For more detail, see the 8-K dated July 28, 2016.

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 $56.27 on September 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 $390 million as of June 30, 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 $325 million as of September 30, 2016.

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, November 3, 2016 by dialing 855-859-2056 for domestic access or 404-537-3406 for international access (passcode 83768757#).

Corporate Profile

Fifth Third Bancorp is a diversified financial services company headquartered in Cincinnati, Ohio. As of September 30, 2016, the Company had $143 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 2,497 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 September 30, 2016, had $314 billion in assets under care, of which it managed $27 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.”

 

16


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) losses or adverse impacts on the carrying values of branches and long-lived assets in connection with their sales or anticipated sales; (24) inability to achieve expected benefits from branch consolidations and planned sales within desired timeframes, if at all; (25) ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks; and (26) 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.

In this release, we may sometimes provide non-GAAP financial information. Please note that although non-GAAP financial measures provide useful insight to analysts, investors and regulators, they should not be considered in isolation or relied upon as a substitute for analysis using GAAP measures. We provide GAAP reconciliations for non-GAAP measures in our earnings release and presentation, both of which are available in the investor relations section of our website, www.53.com.

# # #

 

17


LOGO

Quarterly Financial Review for September 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  
    September
2016
    June
2016
    September
2015
    Seq     Yr/Yr     September
2016
    September
2015
    Yr/Yr  

Income Statement Data

               

Net interest income(a)(d)

  $ 913      $ 908      $ 906        1%        1%      $ 2,730      $ 2,650        3%   

Noninterest income

    840        599        713        40%        18%        2,075        1,900        9%   

Total revenue(a)

    1,753        1,507        1,619        16%        8%        4,805        4,550        6%   

Provision for loan and lease losses

    80        91        156        (12%)        (49%)        289        305        (5%)   

Noninterest expense

    973        983        943        (1%)        3%        2,942        2,814        5%   

Net income attributable to Bancorp

    516        333        381        55%        35%        1,175        1,056        11%   

Net income available to common shareholders

    501        310        366        62%        37%        1,123        1,004        12%   

Earnings Per Share Data

               

Net income allocated to common shareholders

  $ 496      $ 307      $ 362        62%        37%      $ 1,112      $ 994        12%   

Average common shares outstanding (in thousands):

               

Basic

    750,886        759,105        795,793        (1%)        (6%)        761,148        803,270        (5%)   

Diluted

    757,456        765,080        805,023        (1%)        (6%)        766,941        812,099        (6%)   

Earnings per share, basic

    0.66        0.40        0.46        65%        43%        1.46        1.24        18%   

Earnings per share, diluted

    0.65        0.40        0.45        63%        44%        1.45        1.22        19%   

Common Share Data

               

Cash dividends per common share

  $ 0.13      $ 0.13      $ 0.13                    $ 0.39      $ 0.39          

Book value per share

    20.44        20.09        18.22        2%        12%        20.44        18.22        12%   

Market price per share

    20.46        17.59        18.91        16%        8%        20.46        18.91        8%   

Common shares outstanding (in thousands)

    755,582        766,346        795,439        (1%)        (5%)        755,582        795,439        (5%)   

Market capitalization

  $ 15,459      $ 13,480      $ 15,042        15%        3%      $ 15,459      $ 15,042        3%   

Financial Ratios

               

Return on average assets

    1.44%        0.94%        1.07%        53%        35%        1.10%        1.01%        9%   

Return on average common equity

    12.8%        8.2%        10.0%        56%        28%        9.8%        9.3%        5%   

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

    15.2%        9.7%        12.0%        57%        27%        11.7%        11.1%        5%   

Noninterest income as a percent of total revenue

    48%        40%        44%        20%        9%        43%        42%        2%   

Dividend payout ratio

    19.7%        32.5%        28.3%        (39%)        (30%)        26.7%        31.5%        (15%)   

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

    11.83%        11.60%        11.24%        2%        5%        11.67%        11.35%        3%   

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

    8.78%        8.64%        8.33%        2%        5%        8.78%        8.33%        5%   

Net interest margin(a)(d)

    2.88%        2.88%        2.89%                      2.88%        2.88%          

Efficiency(a)(d)

    55.5%        65.3%        58.2%        (15%)        (5%)        61.2%        61.8%        (1%)   

Effective tax rate

    25.6%        22.8%        26.0%        12%        (2%)        24.6%        25.9%        (5%)   

Credit Quality

               

Net losses charged-off

  $ 107      $ 87      $ 188        23%        (43%)      $ 289      $ 366        (21%)   

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

    0.45%        0.37%        0.80%        22%        (44%)        0.41%        0.53%        (23%)   

ALLL as a percent of portfolio loans and leases

    1.37%        1.38%        1.35%        (1%)        1%        1.37%        1.35%        1%   

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

    1.54%        1.54%        1.49%               3%        1.54%        1.49%        3%   

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

    0.73%        0.86%        0.65%        (15%)        12%        0.73%        0.65%        12%   

Average Balances

               

Loans and leases, including held for sale

  $ 94,417      $ 94,807      $ 94,329                    $ 94,434      $ 92,919        2%   

Total securities and other short-term investments

    31,675        32,040        30,102        (1%)        5%        31,763        29,905        6%   

Total assets

    142,726        142,920        140,706               1%        142,410        139,439        2%   

Transaction deposits(f)

    94,855        94,929        94,660                      94,821        95,100          

Core deposits(g)

    98,875        98,973        98,717                      98,854        99,151          

Wholesale funding(h)

    22,236        23,084        21,685        (4%)        3%        22,418        19,638        14%   

Bancorp shareholders’ equity

    16,883        16,584        15,815        2%        7%        16,615        15,826        5%   

Capital and Liquidity Ratios(i)

 

CET1 capital(j)

    10.16%        9.94%        9.40%        2%        8%        10.16%        9.40%        8%   

Tier I risk-based capital(j)

    11.26%        11.03%        10.49%        2%        7%        11.26%        10.49%        7%   

Total risk-based capital(j)

    14.87%        14.66%        13.68%        1%        9%        14.87%        13.68%        9%   

Tier I leverage

    9.80%        9.64%        9.38%        2%        4%        9.80%        9.38%        4%   

CET1 capital (fully phased-in)(j)(d)

    10.08%        9.86%        9.30%        2%        8%        10.08%        9.30%        8%   

Modified liquidity coverage ratio (LCR)(l) 

    115%        110%        N/A        4%               115%        N/A          

Operations

               

Banking centers

    1,191        1,191        1,295               (5%)        1,191        1,295        (5%)   

ATMs

    2,497        2,514        2,650        (1%)        (6%)        2,497        2,650        (6%)   

Full-time equivalent employees

    18,072        18,051        18,311               (1%)        18,072        18,311        (1%)   

 

(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) Non-GAAP measure; see discussion of non-GAAP 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.
(l) The Bancorp became subject to the Modified LCR regulations effective January 1, 2016.

 

19


Fifth Third Bancorp and Subsidiaries

Financial Highlights

$ in millions, except per share data

(unaudited)

 

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

Income Statement Data

          

Net interest income(a)(d)

   $ 913      $ 908      $ 909      $ 904      $ 906   

Noninterest income

     840        599        637        1,104        713   

Total revenue(a)

     1,753        1,507        1,546        2,008        1,619   

Provision for loan and lease losses

     80        91        119        91        156   

Noninterest expense

     973        983        986        963        943   

Net income attributable to Bancorp

     516        333        327        657        381   

Net income available to common shareholders

     501        310        312        634        366   

Earnings Per Share Data

          

Net income allocated to common shareholders

   $ 496      $ 307      $ 309      $ 627      $ 362   

Average common shares outstanding (in thousands):

          

Basic

     750,886        759,105        773,564        784,855        795,793   

Diluted

     757,456        765,080        778,392        794,481        805,023   

Earnings per share, basic

     0.66        0.40        0.40        0.80        0.46   

Earnings per share, diluted

     0.65        0.40        0.40        0.79        0.45   

Common Share Data

          

Cash dividends per common share

   $ 0.13      $ 0.13      $ 0.13      $ 0.13      $ 0.13   

Book value per share

     20.44        20.09        19.46        18.48        18.22   

Market price per share

     20.46        17.59        16.69        20.10        18.91   

Common shares outstanding (in thousands)

     755,582        766,346        770,471        785,080        795,439   

Market capitalization

   $ 15,459      $ 13,480      $ 12,859      $ 15,780      $ 15,042   

Financial Ratios

    

Return on average assets

     1.44     0.94     0.93     1.83     1.07

Return on average common equity

     12.8     8.2     8.3     17.2     10.0

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

     15.2     9.7     9.9     20.6     12.0

Noninterest income as a percent of total revenue

     48     40     41     55     44

Dividend payout ratio

     19.7     32.5     32.5     16.3     28.3

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

     11.83     11.60     11.57     11.26     11.24

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

     8.78     8.64     8.55     8.59     8.33

Net interest margin(a)(d)

     2.88     2.88     2.91     2.85     2.89

Efficiency(a)(d)

     55.5     65.3     63.8     48.0     58.2

Effective tax rate

     25.6     22.8     25.0     30.7     26.0

Credit Quality

          

Net losses charged-off

   $ 107      $ 87      $ 96      $ 80      $ 188   

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

     0.45     0.37     0.42     0.34     0.80

ALLL as a percent of portfolio loans and leases

     1.37     1.38     1.38     1.37     1.35

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

     1.54     1.54     1.54     1.52     1.49

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

     0.73     0.86     0.88     0.70     0.65

Average Balances

          

Loans and leases, including held for sale

   $ 94,417      $ 94,807      $ 94,078      $ 94,587      $ 94,329   

Total securities and other short-term investments

     31,675        32,040        31,573        31,256        30,102   

Total assets

     142,726        142,920        141,582        141,973        140,706   

Transaction deposits(f)

     94,855        94,929        94,680        95,676        94,660   

Core deposits(g)

     98,875        98,973        98,715        99,728        98,717   

Wholesale funding(h)

     22,236        23,084        21,936        21,907        21,685   

Bancorp shareholders’ equity

     16,883        16,584        16,376        15,982        15,815   

Capital and Liquidity Ratios(i)

  

CET1 capital(j)

     10.16     9.94     9.81     9.82     9.40

Tier I risk-based capital(j)

     11.26     11.03     10.91     10.93     10.49

Total risk-based capital(j)

     14.87     14.66     14.66     14.13     13.68

Tier I leverage

     9.80     9.64     9.57     9.54     9.38

CET1 capital (fully phased-in)(j)(d)

     10.08     9.86     9.72     9.72     9.30

Modified liquidity coverage ratio (LCR)(l)

     115     110     118     N/A        N/A   

Operations

          

Banking centers

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

ATMs

     2,497        2,514        2,556        2,593        2,650   

Full-time equivalent employees

     18,072        18,051        18,200        18,261        18,311   

 

(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) Non-GAAP measure; see discussion of non-GAAP 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.
(l) The Bancorp became subject to the Modified LCR regulations effective January 1, 2016.

 

20


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Income

$ in millions

(unaudited)

 

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

Interest Income

                       

Interest and fees on loans and leases

   $ 816       $ 808       $ 795         1%         3%       $ 2,429       $ 2,355         3%   

Interest on securities

     239         236         230         1%         4%         707         637         11%   

Interest on other short-term investments

     2         2         1                 100%         6         7         (14%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     1,057         1,046         1,026         1%         3%         3,142         2,999         5%   

Interest Expense

                       

Interest on deposits

     51         50         44         2%         16%         151         140         8%   

Interest on federal funds purchased

             1                 (100%)                 2                 100%   

Interest on other short-term borrowings

     2         3         1         (33%)         100%         8         2         NM   

Interest on long-term debt

     97         90         80         8%         21%         269         221         22%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     150         144         125         4%         20%         430         363         18%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

     907         902         901         1%         1%         2,712         2,636         3%   

Provision for loan and lease losses

     80         91         156         (12%)         (49%)         289         305         (5%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     827         811         745         2%         11%         2,423         2,331         4%   

Noninterest Income

                       

Service charges on deposits

     143         138         145         4%         (1%)         417         419           

Corporate banking revenue

     111         117         104         (5%)         7%         330         280         18%   

Mortgage banking net revenue

     66         75         71         (12%)         (7%)         219         274         (20%)   

Wealth and asset management revenue

     101         101         103                 (2%)         304         315         (3%)   

Card and processing revenue

     79         82         77         (4%)         3%         240         225         7%   

Other noninterest income

     336         80         213         NM         58%         552         378         46%   

Securities gains, net

     4         6                 (33%)         100%         13         9         44%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     840         599         713         40%         18%         2,075         1,900         9%   

Noninterest Expense

                       

Salaries, wages and incentives

     400         407         387         (2%)         3%         1,209         1,139         6%   

Employee benefits

     78         85         72         (8%)         8%         263         248         6%   

Net occupancy expense

     73         75         77         (3%)         (5%)         226         238         (5%)   

Technology and communications

     62         60         56         3%         11%         178         165         8%   

Equipment expense

     29         30         31         (3%)         (6%)         89         92         (3%)   

Card and processing expense

     30         37         40         (19%)         (25%)         101         114         (11%)   

Other noninterest expense

     301         289         280         4%         8%         876         818         7%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     973         983         943         (1%)         3%         2,942         2,814         5%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     694         427         515         63%         35%         1,556         1,417         10%   

Applicable income tax expense

     178         98         134         82%         33%         385         367         5%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

     516         329         381         57%         35%         1,171         1,050         12%   

Less: Net income attributable to noncontrolling interests

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Attributable to Bancorp

     516         333         381         55%         35%         1,175         1,056         11%   

Dividends on preferred stock

     15         23         15         (35%)                 52         52           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 501       $ 310       $ 366         62%         37%       $ 1,123       $ 1,004         12%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

21


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Income (Taxable Equivalent)

$ in millions

(unaudited)

 

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

Interest Income

              

Interest and fees on loans and leases

   $ 816       $ 808       $ 804       $ 797       $ 795   

Interest on securities

     239         236         232         231         230   

Interest on other short-term investments

     2         2         2         2         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     1,057         1,046         1,038         1,030         1,026   

Taxable equivalent adjustment

     6         6         6         5         5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income (taxable equivalent)(a)

     1,063         1,052         1,044         1,035         1,031   

Interest Expense

              

Interest on deposits

     51         50         49         46         44   

Interest on federal funds purchased

             1         1                   

Interest on other short-term borrowings

     2         3         3         1         1   

Interest on long-term debt

     97         90         82         84         80   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     150         144         135         131         125   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income (Taxable Equivalent)

     913         908         909         904         906   

Provision for loan and lease losses

     80         91         119         91         156   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     833         817         790         813         750   

Noninterest Income

              

Service charges on deposits

     143         138         137         144         145   

Corporate banking revenue

     111         117         102         104         104   

Mortgage banking net revenue

     66         75         78         74         71   

Wealth and asset management revenue

     101         101         102         102         103   

Card and processing revenue

     79         82         79         77         77   

Other noninterest income

     336         80         136         602         213   

Securities gains, net

     4         6         3         1           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     840         599         637         1,104         713   

Noninterest Expense

              

Salaries, wages and incentives

     400         407         403         386         387   

Employee benefits

     78         85         100         74         72   

Net occupancy expense

     73         75         77         83         77   

Technology and communications

     62         60         56         59         56   

Equipment expense

     29         30         30         32         31   

Card and processing expense

     30         37         35         40         40   

Other noninterest expense

     301         289         285         289         280   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     973         983         986         963         943   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes (Taxable Equivalent)(a)

     700         433         441         954         520   

Taxable equivalent adjustment

     6         6         6         5         5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     694         427         435         949         515   

Applicable income tax expense

     178         98         108         292         134   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

     516         329         327         657         381   

Less: Net Income attributable to noncontrolling interests

             (4)                           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Attributable to Bancorp

     516         333         327         657         381   

Dividends on preferred stock

     15         23         15         23         15   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 501       $ 310       $ 312       $ 634       $ 366   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.

 

22


Fifth Third Bancorp and Subsidiaries

Consolidated Balance Sheets

$ in millions, except per share data

(unaudited)

 

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

Assets

              

Cash and due from banks

   $ 2,164       $ 2,359       $ 2,455         (8%)         (12%)   

Available-for-sale and other securities(a)

     30,689         31,455         28,799         (2%)         7%   

Held-to-maturity securities(b)

     56         62         157         (10%)         (64%)   

Trading securities

     431         401         374         7%         15%   

Other short-term investments

     2,995         1,818         1,994         65%         50%   

Loans held for sale

     1,060         877         994         21%         7%   

Portfolio loans and leases:

              

Commercial and industrial loans

     42,727         43,558         42,948         (2%)         (1%)   

Commercial mortgage loans

     6,856         6,875         7,061                 (3%)   

Commercial construction loans

     3,905         3,706         3,101         5%         26%   

Commercial leases

     3,995         3,978         3,898                 2%   

Residential mortgage loans

     14,643         14,307         13,392         2%         9%   

Home equity

     7,864         7,988         8,427         (2%)         (7%)   

Automobile loans

     10,349         10,671         11,826         (3%)         (12%)   

Credit card

     2,169         2,172         2,229                 (3%)   

Other consumer loans and leases

     643         654         692         (2%)         (7%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases

     93,151         93,909         93,574         (1%)           

Allowance for loan and lease losses

     (1,272)         (1,299)         (1,261)         (2%)         1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases, net

     91,879         92,610         92,313         (1%)           

Bank premises and equipment

     2,084         2,144         2,264         (3%)         (8%)   

Operating lease equipment

     771         756         680         2%         13%   

Goodwill

     2,416         2,416         2,416                   

Intangible assets

     10         10         13                 (23%)   

Servicing rights

     619         621         757                 (18%)   

Other assets

     8,105         8,096         8,667                 (6%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 143,279       $ 143,625       $ 141,883                 1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Deposits:

              

Demand

   $ 35,625       $ 36,137       $ 34,832         (1%)         2%   

Interest checking

     24,483         24,571         24,832                 (1%)   

Savings

     14,019         14,356         14,632         (2%)         (4%)   

Money market

     19,910         19,125         18,887         4%         5%   

Foreign office

     518         453         754         14%         (31%)   

Other time

     3,971         4,021         4,041         (1%)         (2%)   

Certificates $100,000 and over

     2,745         2,778         2,915         (1%)         (6%)   

Other

             430                 (100%)           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     101,271         101,871         100,893         (1%)           

Federal funds purchased

     126         108         132         17%         (5%)   

Other short-term borrowings

     3,494         3,979         4,904         (12%)         (29%)   

Accrued taxes, interest and expenses

     2,178         2,187         1,990                 9%   

Other liabilities

     2,516         2,495         2,614         1%         (4%)   

Long-term debt

     16,890         16,231         15,492         4%         9%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     126,475         126,871         126,025                   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity

              

Common stock(c)

     2,051         2,051         2,051                   

Preferred stock

     1,331         1,331         1,331                   

Capital surplus

     2,745         2,754         2,659                 3%   

Retained earnings

     13,180         12,778         11,826         3%         11%   

Accumulated other comprehensive income

     755         889         522         (15%)         45%   

Treasury stock

     (3,286)         (3,077)         (2,563)         7%         28%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Bancorp shareholders’ equity

     16,776         16,726         15,826                 6%   

Noncontrolling interests

     28         28         32                 (13%)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Equity

     16,804         16,754         15,858                 6%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 143,279       $ 143,625       $ 141,883                 1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(a) Amortized cost

   $ 29,486       $ 30,101       $ 27,986         (2%)         5%   

(b) Market values

     56         62         157         (10%)         (64%)   

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

              

Authorized

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

Outstanding, excluding treasury

     755,582         766,346         795,439         (1%)         (5%)   

Treasury

     168,310         157,547         128,453         7%         31%   

 

23


Fifth Third Bancorp and Subsidiaries

Consolidated Balance Sheets

$ in millions, except per share data

(unaudited)

 

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

Assets

              

Cash and due from banks

   $ 2,164       $ 2,359       $ 2,298       $ 2,540       $ 2,455   

Available-for-sale and other securities(a)

     30,689         31,455         29,891         29,044         28,799   

Held-to-maturity securities(b)

     56         62         64         70         157   

Trading securities

     431         401         405         386         374   

Other short-term investments

     2,995         1,818         1,778         2,671         1,994   

Loans held for sale

     1,060         877         803         903         994   

Portfolio loans and leases:

              

Commercial and industrial loans

     42,727         43,558         43,433         42,131         42,948   

Commercial mortgage loans

     6,856         6,875         6,864         6,957         7,061   

Commercial construction loans

     3,905         3,706         3,428         3,214         3,101   

Commercial leases

     3,995         3,978         3,956         3,854         3,898   

Residential mortgage loans

     14,643         14,307         13,895         13,716         13,392   

Home equity

     7,864         7,988         8,112         8,301         8,427   

Automobile loans

     10,349         10,671         11,128         11,493         11,826   

Credit card

     2,169         2,172         2,138         2,259         2,229   

Other consumer loans and leases

     643         654         651         657         692   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases

     93,151         93,909         93,605         92,582         93,574   

Allowance for loan and lease losses

     (1,272)         (1,299)         (1,295)         (1,272)         (1,261)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases, net

     91,879         92,610         92,310         91,310         92,313   

Bank premises and equipment

     2,084         2,144         2,185         2,239         2,264   

Operating lease equipment

     771         756         738         707         680   

Goodwill

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

Intangible assets

     10         10         11         12         13   

Servicing rights

     619         621         685         785         757   

Other assets

     8,105         8,096         8,846         7,965         8,667   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 143,279       $ 143,625       $ 142,430       $ 141,048       $ 141,883   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Deposits:

              

Demand

   $ 35,625       $ 36,137       $ 35,858       $ 36,267       $ 34,832   

Interest checking

     24,483         24,571         25,182         26,768         24,832   

Savings

     14,019         14,356         14,738         14,601         14,632   

Money market

     19,910         19,125         19,377         18,494         18,887   

Foreign office

     518         453         441         464         754   

Other time

     3,971         4,021         4,049         4,019         4,041   

Certificates $100,000 and over

     2,745         2,778         2,830         2,592         2,915   

Other

             430                           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     101,271         101,871         102,475         103,205         100,893   

Federal funds purchased

     126         108         134         151         132   

Other short-term borrowings

     3,494         3,979         3,523         1,507         4,904   

Accrued taxes, interest and expenses

     2,178         2,187         2,011         2,164         1,990   

Other liabilities

     2,516         2,495         2,627         2,341         2,614   

Long-term debt

     16,890         16,231         15,305         15,810         15,492   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     126,475         126,871         126,075         125,178         126,025   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     2,745         2,754         2,686         2,666         2,659   

Retained earnings

     13,180         12,778         12,570         12,358         11,826   

Accumulated other comprehensive income

     755         889         684         197         522   

Treasury stock

     (3,286)         (3,077)         (2,999)         (2,764)         (2,563)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Bancorp shareholders’ equity

     16,776         16,726         16,323         15,839         15,826   

Noncontrolling interests

     28         28         32         31         32   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Equity

     16,804         16,754         16,355         15,870         15,858   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 143,279       $ 143,625       $ 142,430       $ 141,048       $ 141,883   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(a) Amortized cost

   $ 29,486       $ 30,101       $ 28,838       $ 28,678       $ 27,986   

(b) Market values

     56         62         64         70         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

     755,582         766,346         770,471         785,080         795,439   

Treasury

     168,310         157,547         153,422         138,812         128,453   

 

24


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Changes in Equity

$ in millions

(unaudited)

 

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

Total equity, beginning

   $ 16,754      $ 15,638      $ 15,870      $ 15,665   

Net income attributable to Bancorp

     516        381        1,175        1,056   

Other comprehensive income, net of tax:

        

Change in unrealized gains and (losses):

        

Available-for-sale securities

     (114     201        527        53   

Qualifying cash flow hedges

     (22     29        26        35   

Change in accumulated other comprehensive income related to employee benefit plans

     2        1        5        5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

     382        612        1,733        1,149   

Cash dividends declared:

        

Common stock

     (99     (103     (300     (315

Preferred stock

     (15     (15     (52     (52

Impact of stock transactions under stock compensation plans, net

     21        27        62        54   

Shares acquired for treasury

     (240     (300     (506     (635

Noncontrolling interest

            (1     (4     (6

Other

     1               1        (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Total equity, ending

   $ 16,804      $ 15,858      $ 16,804      $ 15,858   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

25


Fifth Third Bancorp and Subsidiaries

Average Balance Sheet and Yield Analysis

$ in millions, except share data

(unaudited)

 

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

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

   $ 43,125       $ 43,878       $ 43,162         (2%)           

Commercial mortgage loans

     6,891         6,835         7,038         1%         (2%)   

Commercial construction loans

     3,848         3,551         2,966         8%         30%   

Commercial leases

     3,963         3,904         3,847         2%         3%   

Residential mortgage loans

     15,346         14,842         13,976         3%         10%   

Home equity

     7,918         8,059         8,521         (2%)         (7%)   

Automobile loans

     10,508         10,887         11,881         (3%)         (12%)   

Credit card

     2,165         2,198         2,277         (2%)         (5%)   

Other consumer loans and leases

     653         653         661                 (1%)   

Taxable securities

     29,772         30,002         28,251         (1%)         5%   

Tax exempt securities

     76         85         52         (11%)         46%   

Other short-term investments

     1,827         1,953         1,799         (6%)         2%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,092         126,847         124,431         (1%)         1%   

Cash and due from banks

     2,289         2,228         2,503         3%         (9%)   

Other assets

     15,644         15,140         15,064         3%         4%   

Allowance for loan and lease losses

     (1,299)         (1,295)         (1,292)                 1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 142,726       $ 142,920       $ 140,706                 1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

   $ 24,475       $ 24,714       $ 25,590         (1%)         (4%)   

Savings deposits

     14,232         14,576         14,868         (2%)         (4%)   

Money market deposits

     19,706         19,243         18,253         2%         8%   

Foreign office deposits

     524         484         718         8%         (27%)   

Other time deposits

     4,020         4,044         4,057         (1%)         (1%)   

Certificates $100,000 and over

     2,768         2,819         2,924         (2%)         (5%)   

Other deposits

     749         467         222         60%         NM   

Federal funds purchased

     446         693         1,978         (36%)         (77%)   

Other short-term borrowings

     2,171         3,754         1,897         (42%)         14%   

Long-term debt

     16,102         15,351         14,664         5%         10%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     85,193         86,145         85,171         (1%)           

Demand deposits

     35,918         35,912         35,231                 2%   

Other liabilities

     4,704         4,247         4,458         11%         6%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     125,815         126,304         124,860                 1%   

Total Equity

     16,911         16,616         15,846         2%         7%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 142,726       $ 142,920       $ 140,706                 1%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended      bps Change  

Yield Analysis

   September      June      September                
   2016      2016      2015      Seq      Yr/Yr  

Interest-earning assets:

              

Commercial and industrial loans(a)

     3.28%         3.25%         3.11%         3         17   

Commercial mortgage loans(a)

     3.31%         3.28%         3.17%         3         14   

Commercial construction loans(a)

     3.43%         3.36%         3.13%         7         30   

Commercial leases(a)

     2.64%         2.71%         2.72%         (7)         (8)   

Residential mortgage loans

     3.51%         3.57%         3.63%         (6)         (12)   

Home equity

     3.76%         3.81%         3.61%         (5)         15   

Automobile loans

     2.71%         2.68%         2.62%         3         9   

Credit card

     10.34%         10.47%         10.38%         (13)         (4)   

Other consumer loans and leases

     6.90%         6.36%         6.81%         54         9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.46%         3.45%         3.36%         1         10   

Taxable securities

     3.18%         3.16%         3.23%         2         (5)   

Tax exempt securities(a)

     4.91%         4.09%         5.20%         82         (29)   

Other short-term investments

     0.44%         0.43%         0.23%         1         21   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.36%         3.34%         3.29%         2         7   

Interest-bearing liabilities:

              

Interest checking deposits

     0.23%         0.22%         0.18%         1         5   

Savings deposits

     0.04%         0.05%         0.05%         (1)         (1)   

Money market deposits

     0.27%         0.26%         0.21%         1         6   

Foreign office deposits

     0.17%         0.15%         0.14%         2         3   

Other time deposits

     1.24%         1.24%         1.19%                 5   

Certificates $100,000 and over

     1.28%         1.29%         1.16%         (1)         12   

Other deposits

     0.41%         0.40%         0.16%         1         25   

Federal funds purchased

     0.40%         0.39%         0.14%         1         26   

Other short-term borrowings

     0.30%         0.36%         0.13%         (6)         17   

Long-term debt

     2.40%         2.36%         2.16%         4         24   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.70%         0.67%         0.58%         3         12   

Ratios:

              

Net interest margin (taxable equivalent)(b)

     2.88%         2.88%         2.89%                 (1)   

Net interest rate spread (taxable equivalent)

     2.66%         2.67%         2.71%         (1)         (5)   

Interest-bearing liabilities to interest-earning assets

     67.56%         67.91%         68.45%         (35)         (89)   

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.

 

26


Fifth Third Bancorp and Subsidiaries

Average Balance Sheet and Yield Analysis

$ in millions, except share data

(unaudited)

 

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

Assets

        

Interest-earning assets:

        

Commercial and industrial loans

   $ 43,376       $ 42,399         2%   

Commercial mortgage loans

     6,878         7,144         (4%)   

Commercial construction loans

     3,567         2,574         39%   

Commercial leases

     3,914         3,780         4%   

Residential mortgage loans

     14,866         13,624         9%   

Home equity

     8,072         8,658         (7%)   

Automobile loans

     10,892         11,905         (9%)   

Credit card

     2,213         2,298         (4%)   

Other consumer loans and leases

     656         537         22%   

Taxable securities

     29,798         26,251         14%   

Tax exempt securities

     80         57         40%   

Other short-term investments

     1,885         3,597         (48%)   
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,197         122,824         3%   

Cash and due from banks

     2,284         2,655         (14%)   

Other assets

     15,218         15,264           

Allowance for loan and lease losses

     (1,289)         (1,304)         (1%)   
  

 

 

    

 

 

    

 

 

 

Total Assets

   $ 142,410       $ 139,439         2%   
  

 

 

    

 

 

    

 

 

 

Liabilities

        

Interest-bearing liabilities:

        

Interest checking deposits

   $ 24,974       $ 26,452         (6%)   

Savings deposits

     14,469         15,065         (4%)   

Money market deposits

     19,203         17,942         7%   

Foreign office deposits

     497         844         (41%)   

Other time deposits

     4,033         4,051           

Certificates $100,000 and over

     2,801         2,722         3%   

Other deposits

     407         75         NM   

Federal funds purchased

     582         832         (30%)   

Other short-term borrowings

     3,160         1,736         82%   

Long-term debt

     15,468         14,273         8%   
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     85,594         83,992         2%   

Demand deposits

     35,678         34,797         3%   

Other liabilities

     4,492         4,788         (6%)   
  

 

 

    

 

 

    

 

 

 

Total Liabilities

     125,764         123,577         2%   

Total Equity

     16,646         15,862         5%   
  

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 142,410       $ 139,439         2%   
  

 

 

    

 

 

    

 

 

 
     Year to Date      bps Change  

Yield Analysis

   September      September         
   2016      2015      Yr/Yr  

Interest-earning assets:

        

Commercial and industrial loans(a)

     3.25%         3.14%         11   

Commercial mortgage loans(a)

     3.29%         3.22%         7   

Commercial construction loans(a)

     3.39%         3.17%         22   

Commercial leases(a)

     2.71%         2.82%         (11)   

Residential mortgage loans

     3.57%         3.71%         (14)   

Home equity

     3.79%         3.64%         15   

Automobile loans

     2.68%         2.65%         3   

Credit card

     10.48%         10.31%         17   

Other consumer loans and leases

     6.51%         8.45%         (194)   
  

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.46%         3.41%         5   

Taxable securities

     3.16%         3.24%         (8)   

Tax exempt securities(a)

     4.43%         5.08%         (65)   

Other short-term investments

     0.43%         0.25%         18   
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.35%         3.28%         7   

Interest-bearing liabilities:

        

Interest checking deposits

     0.23%         0.19%         4   

Savings deposits

     0.05%         0.06%         (1)   

Money market deposits

     0.26%         0.25%         1   

Foreign office deposits

     0.16%         0.16%           

Other time deposits

     1.23%         1.20%         3   

Certificates $100,000 and over

     1.28%         1.19%         9   

Other deposits

     0.41%         0.16%         25   

Federal funds purchased

     0.38%         0.13%         25   

Other short-term borrowings

     0.36%         0.12%         24   

Long-term debt

     2.33%         2.08%         25   
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.67%         0.58%         9   

Ratios:

        

Net interest margin (taxable equivalent)(b)

     2.88%         2.88%           

Net interest rate spread (taxable equivalent)

     2.68%         2.70%         (2)   

Interest-bearing liabilities to interest-earning assets

     67.83%         68.38%         (55)   

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.

 

27


Fifth Third Bancorp and Subsidiaries

Average Balance Sheet and Yield Analysis

$ in millions, except share data

(unaudited)

 

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

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

   $ 43,125       $ 43,878       $ 43,127       $ 43,175       $ 43,162   

Commercial mortgage loans

     6,891         6,835         6,908         7,053         7,038   

Commercial construction loans

     3,848         3,551         3,297         3,141         2,966   

Commercial leases

     3,963         3,904         3,875         3,841         3,847   

Residential mortgage loans

     15,346         14,842         14,405         14,315         13,976   

Home equity

     7,918         8,059         8,241         8,394         8,521   

Automobile loans

     10,508         10,887         11,285         11,674         11,881   

Credit card

     2,165         2,198         2,277         2,320         2,277   

Other consumer loans and leases

     653         653         663         674         661   

Taxable securities

     29,772         30,002         29,619         28,951         28,251   

Tax exempt securities

     76         85         78         52         52   

Other short-term investments

     1,827         1,953         1,876         2,253         1,799   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,092         126,847         125,651         125,843         124,431   

Cash and due from banks

     2,289         2,228         2,335         2,466         2,503   

Other assets

     15,644         15,140         14,869         14,925         15,064   

Allowance for loan and lease losses

     (1,299)         (1,295)         (1,273)         (1,261)         (1,292)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 142,726       $ 142,920       $ 141,582       $ 141,973       $ 140,706   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

   $ 24,475       $ 24,714       $ 25,740       $ 25,296       $ 25,590   

Savings deposits

     14,232         14,576         14,601         14,615         14,868   

Money market deposits

     19,706         19,243         18,655         18,775         18,253   

Foreign office deposits

     524         484         483         736         718   

Other time deposits

     4,020         4,044         4,035         4,052         4,057   

Certificates $100,000 and over

     2,768         2,819         2,815         3,305         2,924   

Other deposits

     749         467                 7         222   

Federal funds purchased

     446         693         608         1,182         1,978   

Other short-term borrowings

     2,171         3,754         3,564         1,675         1,897   

Long-term debt

     16,102         15,351         14,949         15,738         14,664   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     85,193         86,145         85,450         85,381         85,171   

Demand deposits

     35,918         35,912         35,201         36,254         35,231   

Other liabilities

     4,704         4,247         4,524         4,325         4,458   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     125,815         126,304         125,175         125,960         124,860   

Total Equity

     16,911         16,616         16,407         16,013         15,846   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 142,726       $ 142,920       $ 141,582       $ 141,973       $ 140,706   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Yield Analysis

              

Interest-earning assets:

              

Commercial and industrial loans(a)

     3.28%         3.25%         3.23%         3.12%         3.11%   

Commercial mortgage loans(a)

     3.31%         3.28%         3.27%         3.11%         3.17%   

Commercial construction loans(a)

     3.43%         3.36%         3.38%         3.18%         3.13%   

Commercial leases(a)

     2.64%         2.71%         2.77%         2.68%         2.72%   

Residential mortgage loans

     3.51%         3.57%         3.63%         3.62%         3.63%   

Home equity

     3.76%         3.81%         3.80%         3.57%         3.61%   

Automobile loans

     2.71%         2.68%         2.65%         2.67%         2.62%   

Credit card

     10.34%         10.47%         10.64%         10.17%         10.38%   

Other consumer loans and leases

     6.90%         6.36%         6.27%         6.95%         6.81%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.46%         3.45%         3.46%         3.36%         3.36%   

Taxable securities

     3.18%         3.16%         3.14%         3.16%         3.23%   

Tax exempt securities(a)

     4.91%         4.09%         4.32%         5.69%         5.20%   

Other short-term investments

     0.44%         0.43%         0.42%         0.28%         0.23%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.36%         3.34%         3.34%         3.26%         3.29%   

Interest-bearing liabilities:

              

Interest checking deposits

     0.23%         0.22%         0.23%         0.19%         0.18%   

Savings deposits

     0.04%         0.05%         0.04%         0.05%         0.05%   

Money market deposits

     0.27%         0.26%         0.25%         0.22%         0.21%   

Foreign office deposits

     0.17%         0.15%         0.15%         0.14%         0.14%   

Other time deposits

     1.24%         1.24%         1.22%         1.20%         1.19%   

Certificates $100,000 and over

     1.28%         1.29%         1.28%         1.09%         1.16%   

Other deposits

     0.41%         0.40%         0.00%         0.09%         0.16%   

Federal funds purchased

     0.40%         0.39%         0.36%         0.12%         0.14%   

Other short-term borrowings

     0.30%         0.36%         0.39%         0.12%         0.13%   

Long-term debt

     2.40%         2.36%         2.22%         2.12%         2.16%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.70%         0.67%         0.64%         0.61%         0.58%   

Ratios:

              

Net interest margin (taxable equivalent)(b)

     2.88%         2.88%         2.91%         2.85%         2.89%   

Net interest rate spread (taxable equivalent)

     2.66%         2.67%         2.70%         2.65%         2.71%   

Interest-bearing liabilities to interest-earning assets

     67.56%         67.91%         68.01%         67.85%         68.45%   

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 33.

 

28


Fifth Third Bancorp and Subsidiaries

Summary of Loans and Leases

$ in millions

(unaudited)

 

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

Average Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 43,116       $ 43,876       $ 43,089       $ 43,154       $ 43,149   

Commercial mortgage loans

     6,888         6,831         6,886         7,032         7,023   

Commercial construction loans

     3,848         3,551         3,297         3,141         2,965   

Commercial leases

     3,962         3,898         3,874         3,839         3,846   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     57,814         58,156         57,146         57,166         56,983   

Consumer loans and leases:

              

Residential mortgage loans

     14,455         14,046         13,788         13,504         13,144   

Home equity

     7,918         8,054         8,217         8,360         8,479   

Automobile loans

     10,508         10,887         11,283         11,670         11,877   

Credit card

     2,165         2,134         2,179         2,218         2,277   

Other consumer loans and leases

     651         654         662         676         613   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     35,697         35,775         36,129         36,428         36,390   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 93,511       $ 93,931       $ 93,275       $ 93,594       $ 93,373   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average loans held for sale

   $ 906       $ 876       $ 803       $ 993       $ 956   

End of Period Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 42,727       $ 43,558       $ 43,433       $ 42,131       $ 42,948   

Commercial mortgage loans

     6,856         6,875         6,864         6,957         7,061   

Commercial construction loans

     3,905         3,706         3,428         3,214         3,101   

Commercial leases

     3,995         3,978         3,956         3,854         3,898   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     57,483         58,117         57,681         56,156         57,008   

Consumer loans and leases:

              

Residential mortgage loans

     14,643         14,307         13,895         13,716         13,392   

Home equity

     7,864         7,988         8,112         8,301         8,427   

Automobile loans

     10,349         10,671         11,128         11,493         11,826   

Credit card

     2,169         2,172         2,138         2,259         2,229   

Other consumer loans and leases

     643         654         651         657         692   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     35,668         35,792         35,924         36,426         36,566   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total portfolio loans and leases

   $ 93,151       $ 93,909       $ 93,605       $ 92,582       $ 93,574   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans held for sale

   $ 1,060       $ 877       $ 803       $ 903       $ 994   

Operating lease equipment

   $ 771       $ 756       $ 738       $ 707       $ 680   

Loans and Leases Serviced for Others:(a)

              

Commercial and industrial loans

   $ 544       $ 567       $ 552       $ 588       $ 589   

Commercial mortgage loans

     226         229         231         239         260   

Commercial construction loans

     38         24         26         27         26   

Commercial leases

     270         282         262         256         252   

Residential mortgage loans

     54,646         56,170         57,758         59,024         60,301   

Automobile loans

     66         83         102         122         146   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced for others

     55,790         57,355         58,931         60,256         61,574   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced

   $ 150,772       $ 152,897       $ 154,077       $ 154,448       $ 156,822   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

29


Fifth Third Bancorp and Subsidiaries

Regulatory Capital

$ in millions

(unaudited)

 

     As of  
     September     June     March     December     September  
     2016(a)     2016     2016     2015     2015  

Regulatory capital:

          

Common stock and related surplus (net of treasury stock)

   $ 1,510      $ 1,728      $ 1,738      $ 1,953      $ 2,147   

Retained earnings

     13,180        12,778        12,570        12,358        11,826   

Common equity tier I capital adjustments and deductions

     (2,391     (2,394     (2,394     (2,394     (2,399
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CET1 capital

     12,299        12,112        11,914        11,917        11,574   

Additional tier I capital

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier I capital

     13,630        13,443        13,244        13,260        12,914   

Tier II capital

     4,374        4,414        4,553        3,874        3,935   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total regulatory capital

   $ 18,004      $ 17,857      $ 17,797      $ 17,134      $ 16,849   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets(b)

   $ 121,056      $ 121,824      $ 121,432      $ 121,290      $ 123,148   

Ratios:

          

Average shareholders’ equity to average assets

     11.83     11.60     11.57     11.26     11.24

Regulatory capital ratios:

          

Fifth Third Bancorp

          

CET1 capital(b)

     10.16     9.94     9.81     9.82     9.40

Tier I risk-based capital(b)

     11.26     11.03     10.91     10.93     10.49

Total risk-based capital(b)

     14.87     14.66     14.66     14.13     13.68

Tier I leverage

     9.80     9.64     9.57     9.54     9.38

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

     10.08     9.86     9.72     9.72     9.30

Fifth Third Bank

          

Tier I risk-based capital(b)

     11.97     11.83     11.79     11.92     11.39

Total risk-based capital(b)

     13.81     13.67     13.63     13.12     12.55

Tier I leverage

     10.46     10.37     10.39     10.43     10.21

 

(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) Non-GAAP measure; see discussion of non-GAAP 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  
     September
2016
     June
2016
     March
2016
     December
2015
     September
2015
 

Average portfolio loans and leases:

              

Commercial and industrial loans

   $ 43,116       $ 43,876       $ 43,089       $ 43,154       $ 43,149   

Commercial mortgage loans

     6,888         6,831         6,886         7,032         7,023   

Commercial construction loans

     3,848         3,551         3,297         3,141         2,965   

Commercial leases

     3,962         3,898         3,874         3,839         3,846   

Residential mortgage loans

     14,455         14,046         13,788         13,504         13,144   

Home equity

     7,918         8,054         8,217         8,360         8,479   

Automobile loans

     10,508         10,887         11,283         11,670         11,877   

Credit card

     2,165         2,134         2,179         2,218         2,277   

Other consumer loans and leases

     651         654         662         676         613   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 93,511       $ 93,931       $ 93,275       $ 93,594       $ 93,373   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Losses charged-off:

              

Commercial and industrial loans

   ($ 76)       ($ 43)       ($ 50)       ($ 38)       ($ 133)   

Commercial mortgage loans

     (4)         (7)         (8)         (7)         (13)   

Commercial construction loans

                                     (3)   

Commercial leases

     (1)         (1)         (2)         (1)           

Residential mortgage loans

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

Home equity

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

Automobile loans

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

Credit card

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

Other consumer loans and leases

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total losses charged-off

   ($ 137)       ($ 105)       ($ 116)       ($ 105)       ($ 209)   

Recoveries of losses previously charged-off:

              

Commercial and industrial loans

   $ 15       $ 4       $ 4       $ 8       $ 5   

Commercial mortgage loans

     2         1         2         4         2   

Commercial construction loans

                                       

Commercial leases

     1                                   

Residential mortgage loans

     2         3         2         2         3   

Home equity

     3         4         3         4         4   

Automobile loans

     5         4         5         4         4   

Credit card

     2         2         3         3         3   

Other consumer loans and leases

                     1                   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total recoveries of losses previously charged-off

   $ 30       $ 18       $ 20       $ 25       $ 21   

Net losses charged-off:

              

Commercial and industrial loans

   ($ 61)       ($ 39)       ($ 46)       ($ 30)       ($ 128)   

Commercial mortgage loans

     (2)         (6)         (6)         (3)         (11)   

Commercial construction loans

                                     (3)   

Commercial leases

             (1)         (2)         (1)           

Residential mortgage loans

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

Home equity

     (7)         (6)         (8)         (9)         (9)   

Automobile loans

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

Credit card

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

Other consumer loans and leases

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 107)       ($ 87)       ($ 96)       ($ 80)       ($ 188)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

              

Commercial and industrial loans

     0.56%         0.36%         0.43%         0.28%         1.17%   

Commercial mortgage loans

     0.08%         0.38%         0.35%         0.19%         0.66%   

Commercial construction loans

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

Commercial leases

     0.00%         0.09%         0.20%         0.15%         0.00%   

Residential mortgage loans

     0.07%         0.06%         0.07%         0.08%         0.10%   

Home equity

     0.32%         0.30%         0.36%         0.39%         0.42%   

Automobile loans

     0.35%         0.26%         0.32%         0.31%         0.23%   

Credit card

     3.61%         3.92%         3.73%         3.40%         3.77%   

Other consumer loans and leases

     3.70%         2.42%         2.28%         3.10%         3.52%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     0.45%         0.37%         0.42%         0.34%         0.80%   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

31


Fifth Third Bancorp and Subsidiaries

Asset Quality

$ in millions

(unaudited)

 

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

Allowance for Credit Losses

              

Allowance for loan and lease losses, beginning

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

Total net losses charged-off

     (107)         (87)         (96)         (80)         (188)   

Provision for loan and lease losses

     80         91         119         91         156   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

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

Reserve for unfunded commitments, beginning

   $ 151       $ 144       $ 138       $ 134       $ 132   

Provision for unfunded commitments

     11         7         6         4         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 162       $ 151       $ 144       $ 138       $ 134   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Components of allowance for credit losses:

              

Allowance for loan and lease losses

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

Reserve for unfunded commitments

     162         151         144         138         134   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,434       $ 1,450       $ 1,439       $ 1,410       $ 1,395   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

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

Nonperforming Assets and Delinquent Loans

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 220       $ 254       $ 278       $ 82       $ 47   

Commercial mortgage loans

     31         39         51         56         60   

Commercial construction loans

                                       

Commercial leases

             4         4                 2   

Residential mortgage loans

     19         27         25         28         31   

Home equity

     59         61         61         62         65   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

     329         385         419         228         205   

Nonaccrual restructured portfolio commercial loans and leases

     194         242         210         203         177   

Nonaccrual restructured portfolio consumer loans and leases

     63         66         72         75         76   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

     586         693         701         506         458   

Repossessed property

     13         15         17         18         17   

OREO

     84         97         107         123         131   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets

     683         805         825         647         606   

Nonaccrual loans held for sale

     91         20         3         1         1   

Nonaccrual restructured loans held for sale

     9                 2         11         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 783       $ 825       $ 830       $ 659       $ 608   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured portfolio consumer loans and leases (accrual)

   $ 972       $ 982       $ 998       $ 979       $ 973   

Restructured portfolio commercial loans and leases (accrual)

   $ 408       $ 431       $ 461       $ 491       $ 571   

90 days past due loans and leases:

              

Commercial and industrial loans

   $ 7       $ 2       $ 3       $ 7       $ 3   

Commercial mortgage loans

                                     2   

Commercial construction loans

                                       

Commercial leases

                                       
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     7         2         3         7         5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Residential mortgage loans

     43         38         44         40         40   

Home equity

                                       

Automobile loans

     8         7         8         10         8   

Credit card

     18         18         18         18         17   

Other consumer loans and leases

                                       
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     69         63         70         68         65   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 90 days past due loans and leases(b)

   $ 76       $ 65       $ 73       $ 75       $ 70   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratios

              

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

     0.45%         0.37%         0.42%         0.34%         0.80%   

Allowance for loan and lease losses:

              

As a percent of portfolio loans and leases

     1.37%         1.38%         1.38%         1.37%         1.35%   

As a percent of nonperforming loans and leases(a)

     217%         188%         185%         252%         275%   

As a percent of nonperforming assets(a)

     186%         161%         157%         197%         208%   

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

     0.63%         0.74%         0.75%         0.55%         0.49%   

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

     0.73%         0.86%         0.88%         0.70%         0.65%   

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

     0.83%         0.87%         0.88%         0.70%         0.64%   

Allowance for credit losses as a percent of nonperforming assets

     210%         180%         174%         218%         230%   

 

(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 : “net interest income on an FTE basis,” “net interest margin,” “efficiency ratio,” “income before income taxes on an FTE basis,” “pre-provision net revenue,” “noninterest income excluding certain items,” “tangible net income available to common shareholders,” “average tangible common equity,” “tangible common equity,” “tangible equity,” “tangible book value per common share,” and “Common Equity Tier 1 under Basel III Final Rule (fully phased-in),” and certain ratios derived from these measures.

The FTE basis adjusts for the tax-favored status of income from certain loans and securities held by the Bancorp that are not taxable for federal income tax purposes. The Bancorp believes this presentation to be the preferred industry measurement of net interest income as it provides a relevant comparison between taxable and non-taxable amounts.

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 identifying significant, unusual, or large transactions that impacted noninterest income.

Management considers various measures when evaluating capital utilization and adequacy, including the tangible equity and tangible common equity (including and excluding unrealized gains/losses), 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. 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 that providing the tangible common equity ratio excluding unrealized gains/losses on certain assets and liabilities enables investors and others to assess the Bancorp’s use of equity without the effects of gains or losses some of which are uncertain and providing the tangible common equity ratio including unrealized gains/losses enables investors and others to assess the Bancorp’s use of equity if all unrealized gains or losses were to be monetized.

Management believes tangible book value per share and return on average tangible common equity are important measures for evaluating the performance of a business as it calculates the return available to common shareholders and book value of common stock 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, compared to other companies in the industry who present similar measures.

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 historical Non-GAAP measures used in this release to the most directly comparable GAAP measures. Management has provided forward-looking guidance on certain Non-GAAP measures in connection with its earnings presentation in order to facilitate comparability with the Bancorp’s historical performance and financial condition as reflected in these Non-GAAP measures. Such forward-looking Non-GAAP measures include return on tangible common equity; net interest margin (FTE); net interest income (FTE); and noninterest income, excluding certain transactions and adjustments related to the Bancorp’s investment in Vantiv, Visa total return swap, and branch sales, closures and consolidations. Bancorp’s management does not estimate on a forward-looking basis the impact of items similar to those that it has excluded to generate these Non-GAAP measures on a historical basis because the occurrence and amounts of items such as these are difficult to predict. As a result, the Bancorp has not provided reconciliations of its forward-looking Non-GAAP measures.

 

33


Fifth Third Bancorp and Subsidiaries

Regulation G Non-GAAP Reconciliation

$ and shares in millions

(unaudited)

 

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

Net interest income (U.S. GAAP)

   $ 907       $ 902       $ 903       $ 899       $ 901   

Add:

  

FTE Adjustment

     6         6         6         5         5   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income on an FTE basis (a)

     913         908         909         904         906   

Net interest income on an FTE basis (annualized) (b)

     3,632         3,652         3,656         3,587         3,594   

Noninterest income (c)

     840         599         637         1,104         713   

Noninterest expense (d)

     973         983         986         963         943   

Average interest-earning assets (e)

     126,092         126,847         125,651         125,843         124,431   

Net interest margin (b)/(e)

     2.88%         2.88%         2.91%         2.85%         2.89%   

Efficiency ratio (d)/(a)+(c)

     55.5%         65.3%         63.8%         48.0%         58.2%   

Income before income taxes (U.S. GAAP)

     694         427         435         949         515   

Add:

  

FTE Adjustment

     6         6         6         5         5   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes on an FTE basis

     700         433         441         954         520   

Net interest income (U.S. GAAP)

     907       $ 902       $ 903       $ 899       $ 901   

Add:

  

Noninterest income

     840         599         637         1,104         713   

Less:

  

Noninterest expense

     (973)         (983)         (986)         (963)         (943)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Pre-provision net revenue

     774         518         554         1,040         671   

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

     501         310         312         634         366   

Add:

  

Intangible amortization, net of tax

                                       
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible net income available to common shareholders

     501         310         312         634         366   

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

     1,993         1,247         1,255         2,515         1,452   

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

     16,883         16,584         16,376         15,982         15,815   

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

     (10)         (11)         (12)         (13)         (14)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average tangible common equity (g)

     13,126         12,826         12,617         12,222         12,054   

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

     16,776         16,726         16,323         15,839         15,826   

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

     (10)         (11)         (12)         (13)         (13)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     13,019         12,968         12,564         12,079         12,066   

Less:

  

Accumulated other comprehensive income

     (755)         (889)         (684)         (197)         (522)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     12,264         12,079         11,880         11,882         11,544   

Add:

  

Preferred stock

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible equity (j)

     13,595         13,410         13,211         13,213         12,875   

Total assets (U.S. GAAP)

     143,279         143,625         142,430         141,048         141,883   

Less:

  

Goodwill

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

Intangible assets and other servicing rights

     (10)         (11)         (12)         (13)         (13)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible assets, including unrealized gains / losses (k)

     140,853         141,198         140,002         138,619         139,454   

Less:

  

Accumulated other comprehensive income / loss, before tax

     (1,162)         (1,368)         (1,052)         (303)         (803)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible assets, excluding unrealized gains / losses (l)

   $ 139,691       $ 139,830       $ 138,950         138,316         138,651   

Common shares outstanding (m)

     756         766         770         785         795   

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

   $ 121,056       $ 121,824       $ 121,432       $ 121,290       $ 123,148   

Ratios:

              

Return on average tangible common equity (f) / (g)

     15.2%         9.7%         9.9%         20.6%         12.0%   

Tangible equity (j) / (l)

     9.73%         9.59%         9.51%         9.55%         9.29%   

Tangible common equity (excluding unrealized gains/losses) (i) / (l)

     8.78%         8.64%         8.55%         8.59%         8.33%   

Tangible common equity (including unrealized gains/losses) (h) / (k)

     9.24%         9.18%         8.97%         8.71%         8.65%   

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

   $ 17.22       $ 16.93       $ 16.32       $ 15.39       $ 15.18   

Basel III Final Rule - Transition to fully phased-in

                                  
          September
2016
     June
2016
     March
2016
     December
2015
     September
2015
 

CET1 capital (transitional)

   $ 12,299       $ 12,112       $ 11,914       $ 11,917       $ 11,574   

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

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

CET1 capital (fully phased-in) (o)

     12,295         12,108         11,909         11,909         11,563   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Risk-weighted assets (transitional)

     121,056         121,824         121,432         121,290         123,148   

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

     930         932         1,027         1,178         1,136   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

   $ 121,986       $ 122,756       $ 122,459       $ 122,468       $ 124,284   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     10.08%         9.86%         9.72%         9.72%         9.30%   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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 September 30, 2016

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

Net interest income(a)

   $ 462       $ 414       $ 63       $ 40       ($ 66)       $ 913   

(Provision for) benefit from loan and lease losses

     18         (34)         (12)                 (52)         (80)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     480         380         51         40         (118)         833   

Total noninterest income

     228         163         71         99         279         840   

Total noninterest expense

     (349)         (402)         (117)         (103)         (2)         (973)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     359         141         5         36         159         700   

Applicable income tax expense(a)

     (80)         (50)         (2)         (13)         (39)         (184)   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     279         91         3         23         120         516   

Less: Net income attributable to noncontrolling interests

                                               
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to Bancorp

     279         91         3         23         120         516   

Dividends on preferred stock

                                     15         15   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) available to common shareholders

   $ 279       $ 91       $ 3       $ 23       $ 105       $ 501   

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(b)

   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   

 

(a) Includes taxable equivalent adjustments of $6 million for the three months ended September 30, 2016, June 30, 2016 and March 31, 2016 and $5 million for the three months ended December 31, 2015 and September 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