EX-99.1 2 d430629dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

 

CONTACTS:    Sameer Gokhale (Investors)    News Release
   (513) 534-2219   
   Larry Magnesen (Media)    FOR IMMEDIATE RELEASE
   (513) 534-8055    July 21, 2017

FIFTH THIRD ANNOUNCES SECOND QUARTER 2017 NET INCOME TO COMMON SHAREHOLDERS OF $344 MILLION, OR $0.45 PER DILUTED SHARE

 

  2Q17 net income available to common shareholders of $344 million, or $0.45 per diluted common share

 

  Results included a negative $0.01 impact on reported 2Q17 earnings per share resulting from a $9 million pre-tax (~$6 million after-tax)(a) charge related to the valuation of the Visa total return swap

 

  Reported net interest income of $939 million; taxable equivalent net interest income of $945 million(b), up 1% from 1Q17 and up 4% from 2Q16; excluding the 1Q17 card remediation impact, up 2% from 1Q17(b)

 

  Taxable equivalent net interest margin of 3.01%(b), down 1 bp from 1Q17 and up 13 bps from 2Q16; adjusted net interest margin, excluding the 1Q17 card remediation impact, up 3 bps from 1Q17(b)

 

  Average portfolio loans and leases of $92.0 billion, flat from 1Q17 and down 2% from 2Q16

 

  Noninterest income of $564 million, up 8% from 1Q17 and down 6% from 2Q16

 

  Noninterest expense of $957 million, down 3% from both 1Q17 and 2Q16

 

  Net charge-offs (NCOs) of $64 million, down $25 million from 1Q17 and down $23 million from 2Q16; NCO ratio of 0.28% compared to 0.40% in 1Q17 and 0.37% in 2Q16

 

  Portfolio nonperforming asset (NPA) ratio of 0.72% down 7 bps from 1Q17 and down 14 bps from 2Q16

 

  2Q17 provision expense of $52 million compared to $74 million in 1Q17 and $91 million in 2Q16

 

  Common equity Tier 1 (CET1)(c) ratio of 10.63%; fully phased-in CET1 ratio(b)(c) of 10.52%

 

  Tangible common equity ratio of 9.12%(b); 9.02% excluding unrealized gains/losses(b)

 

  Book value per share of $20.42 up 1% from 1Q17 and up 2% from 2Q16; tangible book value per share(b) of $17.11 up 1% from both 1Q17 and 2Q16


Fifth Third Bancorp (Nasdaq: FITB) today reported second quarter 2017 net income of $367 million versus net income of $305 million in the first quarter of 2017 and $328 million in the second quarter of 2016. After preferred dividends, net income available to common shareholders was $344 million, or $0.45 per diluted share, in the second quarter of 2017, compared with $290 million, or $0.38 per diluted share, in the first quarter of 2017, and $305 million, or $0.39 per diluted share, in the second quarter of 2016.

Second quarter 2017 included:

Income

 

    ($9 million) charge related to the valuation of the Visa total return swap

First quarter 2017 included:

Income

 

    $12 million benefit related to the revision to the 4Q16 estimated charge to net interest income for refunds to certain bankcard customers

 

    ($13 million) charge related to the valuation of the Visa total return swap

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

Expenses

 

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

 

2


Earnings Highlights

 

     For the Three Months Ended      % Change  
     June
2017
     March
2017
     December
2016
     September
2016(d)
     June
2016(d)
     Seq      Yr/Yr  

Earnings ($ in millions)

                    

Net income attributable to Bancorp

   $ 367      $ 305      $ 395      $ 516      $ 328        20%        12%  

Net income available to common shareholders

   $ 344      $ 290      $ 372      $ 501      $ 305        19%        13%  

Common Share Data

                    

Earnings per share, basic

   $ 0.46      $ 0.38      $ 0.49      $ 0.66      $ 0.40        21%        15%  

Earnings per share, diluted

     0.45        0.38        0.49        0.65        0.39        18%        15%  

Cash dividends per common share

     0.14        0.14        0.14        0.13        0.13               8%  

Common shares outstanding (in thousands)

     738,873        750,145        750,479        755,582        766,346        (2%)        (4%)  

Average common shares outstanding (in thousands):

                    

Basic

     741,401        747,668        746,367        750,886        759,105        (1%)        (2%)  

Diluted

     752,328        760,809        757,704        757,856        764,811        (1%)        (2%)  

Financial Ratios

                    bps Change  
                 

 

 

 

Return on average assets

     1.05%        0.88%        1.11%        1.44%        0.92%        17        13  

Return on average common equity

     9.0        7.8        9.7        12.8        8.0        120        100  

Return on average tangible common equity(b)

     10.7        9.3        11.6        15.2        9.6        140        110  

CET1 capital(c)

     10.63        10.76        10.39        10.17        9.94        (13)        69  

Tier I risk-based capital(c)

     11.76        11.90        11.50        11.27        11.03        (14)        73  

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

     10.52        10.66        10.29        10.09        9.86        (14)        66  

Net interest margin (taxable equivalent)(b)

     3.01        3.02        2.86        2.88        2.88        (1)        13  

Efficiency (taxable equivalent)(b)

     63.4        67.4        62.8        55.5        65.3        (400)        (190)  

“The strength of our second quarter performance reflects our continued discipline with respect to expenses, credit quality, and balance sheet management. We are very encouraged by the improvement in all of our return metrics including our ROA and ROTCE both sequentially as well as year over year,” said Greg D. Carmichael, President and CEO of Fifth Third Bancorp.

“The recently announced CCAR results provide further proof of our commitment to our shareholders. Over the next four quarters we expect to return a significant amount of capital to our shareholders based on our strong capital position, the improved risk profile of our balance sheet and our strong internal capital generation capacity. As previously announced, we expect to do so through dividend increases along with a sizeable increase in capital deployed for share repurchases.”

 

3


Income Statement Highlights    

 

($ in millions, except per-share data)    For the Three Months Ended      % Change  
     June
2017
     March
2017
     December
2016
     September
2016(d)
     June
2016(d)
     Seq      Yr/Yr  

Condensed Statements of Income

                    

Net interest income (taxable equivalent)(b)

   $ 945      $ 939      $ 909      $ 913      $ 908        1%        4%  

Provision for loan and lease losses

     52        74        54        80        91        (30%)        (43%)  

Total noninterest income

     564        523        620        840        599        8%        (6%)  

Total noninterest expense

     957        986        960        973        983        (3%)        (3%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes (taxable equivalent)(b)

   $ 500      $ 402      $ 515      $ 700      $ 433        24%        15%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Taxable equivalent adjustment

     6        6        6        6        6                

Applicable income tax expense

     127        91        114        178        103        40%        23%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 367      $ 305      $ 395      $ 516      $ 324        20%        13%  

Less: Net income attributable to noncontrolling interests

                                 (4)               (100%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

   $ 367      $ 305      $ 395      $ 516      $ 328        20%        12%  

Dividends on preferred stock

     23        15        23        15        23        53%         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 344      $ 290      $ 372      $ 501      $ 305        19%        13%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share, diluted

   $ 0.45      $ 0.38      $ 0.49      $ 0.65      $ 0.39        18%        15%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

4


Net Interest Income

 

(Taxable equivalent basis; $ in millions)(b)    For the Three Months Ended      % Change  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
     Seq      Yr/Yr  

Interest Income

                    

Total interest income

   $ 1,112      $ 1,092      $ 1,058      $ 1,063      $ 1,052        2%        6%  

Total interest expense

     167        153        149        150        144        9%        16%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

   $ 945      $ 939      $ 909      $ 913      $ 908        1%        4%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Average Yield                                       bps Change  

Yield on interest-earning assets

     3.54%        3.51%        3.33%        3.36%        3.34%        3        20  

Rate paid on interest-bearing liabilities

     0.79%        0.73%        0.70%        0.70%        0.67%        6        12  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest rate spread

     2.75%        2.78%        2.63%        2.66%        2.67%        (3)        8  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest margin

     3.01%        3.02%        2.86%        2.88%        2.88%        (1)        13  
Average Balances                                       % Change  

Loans and leases, including held for sale

   $ 92,653      $ 92,791      $ 93,981      $ 94,417      $ 94,807               (2%)  

Total securities and other short-term investments

     33,481        33,177        32,567        31,675        32,040        1%        4%  

Total interest-earning assets

     126,134        125,968        126,548        126,092        126,847               (1%)  

Total interest-bearing liabilities

     85,320        84,890        84,552        85,193        86,145        1%        (1%)  

Bancorp shareholders’ equity(d)

     16,615        16,429        16,545        16,883        16,584        1%         

Net interest income for the first quarter of 2017 included the $12 million reversal of a previously-estimated charge for refunds to certain bankcard customers. Excluding the impact of this item, taxable equivalent net interest income in the second quarter of 2017 was up $18 million sequentially, reflecting the impact of higher short-term market rates during the quarter and a higher day count. The taxable equivalent net interest margin was 3.01 percent, up 3 bps from the prior quarter’s adjusted net interest margin, primarily driven by higher short-term market rates, partially offset by a higher day count.

Compared to the second quarter of 2016, taxable equivalent net interest income was up 4 percent, primarily driven by higher short-term market rates. The net interest margin was up 13 bps from the second quarter of 2016, also primarily driven by higher short-term market rates.

Securities

Average securities and other short-term investments were $33.5 billion in the second quarter of 2017 compared to $33.2 billion in the previous quarter and $32.0 billion in the second quarter of 2016. Average other short-term investments were stable sequentially at $1.3 billion.

 

5


Loans

 

($ in millions)    For the Three Months Ended      % Change  
     June      March      December      September      June                
     2017      2017      2016      2016      2016      Seq      Yr/Yr  

Average Portfolio Loans and Leases

                    

Commercial:

                    

Commercial and industrial loans

   $ 41,601      $ 41,854      $ 42,548      $ 43,116      $ 43,876        (1%)        (5%)  

Commercial mortgage loans

     6,845        6,941        6,957        6,888        6,831        (1%)         

Commercial construction loans

     4,306        3,987        3,890        3,848        3,551        8%        21%  

Commercial leases

     4,036        3,901        3,921        3,962        3,898        3%        4%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

   $ 56,788      $ 56,683      $ 57,316      $ 57,814      $ 58,156               (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer:

                    

Residential mortgage loans

   $ 15,417      $ 15,200      $ 14,854      $ 14,455      $ 14,046        1%        10%  

Home equity

     7,385        7,581        7,779        7,918        8,054        (3%)        (8%)  

Automobile loans

     9,410        9,786        10,162        10,508        10,887        (4%)        (14%)  

Credit card

     2,080        2,141        2,180        2,165        2,134        (3%)        (3%)  

Other consumer loans and leases

     892        755        673        651        654        18%        36%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

   $ 35,184      $ 35,463      $ 35,648      $ 35,697      $ 35,775        (1%)        (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 91,972      $ 92,146      $ 92,964      $ 93,511      $ 93,931               (2%)  

Average loans held for sale

   $ 681      $ 645      $ 1,017      $ 906      $ 876        6%        (22%)  

Average portfolio loan and lease balances were flat sequentially and decreased $2.0 billion, or 2 percent, from the second quarter of 2016. The year-over-year decrease was primarily driven by declines in commercial and industrial (C&I) and automobile loans. The year-over-year decline in C&I loans was primarily due to deliberate exits from certain C&I loans that did not meet risk-adjusted profitability targets. The year-over-year decline in automobile loans continues to reflect our decision to reduce lower-return originations to improve returns on capital. Period end portfolio loans and leases of $91.4 billion, were also flat sequentially, and decreased $2.5 billion, or 3 percent, from a year ago. On a year-over-year basis, the decrease in period end loan balances was primarily due to declines in C&I and automobile loans, partially offset by increases in residential mortgage and commercial construction loans.

Average commercial portfolio loan and lease balances were flat sequentially, and decreased $1.4 billion, or 2 percent, from the second quarter of 2016. Average C&I loans decreased $253 million, or 1 percent, from the prior quarter and decreased $2.3 billion, or 5 percent, from the second quarter of 2016. The decline in C&I loans was primarily due to the aforementioned deliberate exits. Average commercial real estate loans increased $223 million, or 2 percent, from the prior quarter and increased $769 million, or 7 percent, from the second quarter of 2016. Within commercial real estate, average commercial mortgage balances decreased $96 million and average commercial construction balances increased $319 million sequentially. Period end commercial line utilization of 34 percent was flat from the first quarter of 2017 and decreased 1 percent from the second quarter of 2016.

Average consumer portfolio loan and lease balances decreased $279 million, or 1 percent, sequentially and decreased $591 million, or 2 percent, from the second quarter of 2016. This was primarily driven by average automobile loans which decreased 4 percent sequentially and 14 percent from a year ago. Average residential mortgage loans increased 1 percent sequentially and 10 percent from the previous year. Average home equity loans decreased 3 percent sequentially and 8 percent from the second quarter of 2016. Average credit card loans decreased 3 percent sequentially and from the second quarter of 2016.

 

6


Deposits

 

($ in millions)    For the Three Months Ended      % Change  
     June      March      December      September      June                
     2017      2017      2016      2016      2016      Seq      Yr/Yr  

Average Deposits

                    

Demand

   $ 34,915      $ 35,084      $ 36,412      $ 35,918      $ 35,912               (3%)  

Interest checking

     26,014        26,760        25,644        24,475        24,714        (3%)        5%  

Savings

     14,238        14,117        13,979        14,232        14,576        1%        (2%)  

Money market

     20,278        20,603        20,476        19,706        19,243        (2%)        5%  

Foreign office(e)

     380        454        497        524        484        (16%)        (21%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total transaction deposits

   $ 95,825      $ 97,018      $ 97,008      $ 94,855      $ 94,929        (1%)        1%  

Other time

     3,745        3,827        3,941        4,020        4,044        (2%)        (7%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total core deposits

   $ 99,570      $ 100,845      $ 100,949      $ 98,875      $ 98,973        (1%)        1%  

Certificates - $100,000 and over

     2,623        2,579        2,539        2,768        2,819        2%        (7%)  

Other

     264        162        115        749        467        63%        (43%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average deposits

   $ 102,457      $ 103,586      $ 103,603      $ 102,392      $ 102,259        (1%)         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average core deposits decreased $1.3 billion, or 1 percent, sequentially and increased $597 million, or 1 percent, from the second quarter of 2016. Average transaction deposits decreased $1.2 billion, or 1 percent, sequentially and increased $896 million, or 1 percent, from the second quarter of 2016. Sequential performance was primarily driven by decreases in commercial demand deposit account balances and money market account balances, partially offset by higher consumer money market account balances and demand deposit account balances. The year-over-year increase was primarily driven by higher interest checking and consumer money market account balances, partially offset by lower demand deposit account balances. Other time deposits decreased by 2 percent sequentially and 7 percent year-over-year.

Average total commercial transaction deposits of $42 billion decreased 5 percent sequentially and 4 percent from the second quarter of 2016. Average total consumer transaction deposits of $54 billion increased 2 percent sequentially and increased 5 percent from the second quarter of 2016.

 

7


Wholesale Funding

 

($ in millions)    For the Three Months Ended      % Change  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
     Seq      Yr/Yr  

Average Wholesale Funding

                    

Certificates - $100,000 and over

   $ 2,623      $ 2,579      $ 2,539      $ 2,768      $ 2,819        2%        (7%)  

Other deposits

     264        162        115        749        467        63%        (43%)  

Federal funds purchased

     311        639        280        446        693        (51%)        (55%)  

Other short-term borrowings

     4,194        1,893        1,908        2,171        3,754        NM        12%  

Long-term debt

     13,273        13,856        15,173        16,102        15,351        (4%)        (14%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average wholesale funding

   $ 20,665      $ 19,129      $ 20,015      $ 22,236      $ 23,084        8%        (10%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average wholesale funding of $20.7 billion increased $1.5 billion, or 8 percent, sequentially and decreased $2.4 billion, or 10 percent, compared with the second quarter of 2016. The sequential increase in average wholesale funding was primarily driven by an increase in short-term borrowings to offset a decline in core deposits. The year-over-year decrease in wholesale funding was primarily driven by lower long-term debt balances in response to declining asset balances.

Noninterest Income

 

($ in millions)    For the Three Months Ended      % Change  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
     Seq      Yr/Yr  

Noninterest Income

                    

Service charges on deposits

   $ 139      $ 138      $ 141      $ 143      $ 138        1%        1%  

Corporate banking revenue

     101        74        101        111        117        36%        (14%)  

Mortgage banking net revenue

     55        52        65        66        75        6%        (27%)  

Wealth and asset management revenue

     103        108        100        101        101        (5%)        2%  

Card and processing revenue

     79        74        79        79        82        7%        (4%)  

Other noninterest income

     85        77        137        336        80        10%        6%  

Securities gains (losses), net

                   (3)        4        6               (100%)  

Securities gains, net - non-qualifying hedges on mortgage servicing rights

     2                                    100%        100%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 564      $ 523      $ 620      $ 840      $ 599        8%        (6%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income of $564 million increased $41 million sequentially and decreased $35 million compared with prior year results. The sequential and year-over-year comparisons reflect the impacts described below.

 

8


Noninterest Income excluding certain items

 

($ in millions)    For the Three Months Ended      % Change  
     June
2017
     March
2017
     June
2016
     Seq      Yr/Yr  

Noninterest Income excluding certain items

              

Noninterest income (U.S. GAAP)

   $ 564      $ 523      $ 599        

Valuation of Visa total return swap

     9        13        50        

Vantiv warrant valuation

                   (19)        

Gain on sale of certain branches

                   (11)        

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

                   (11)        

Securities (gains) / losses

                   (6)        

Securities gains, net - non-qualifying hedges on mortgage servicing rights

     (2)                      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income excluding certain items(b)

   $ 571      $ 536      $ 602        7%        (5%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Excluding the items in the table above, noninterest income of $571 million increased $35 million, or 7 percent, from the previous quarter and decreased $31 million, or 5 percent, from the second quarter of 2016. The sequential increase was primarily due to increases in corporate banking revenue and other noninterest income, partially offset by a decrease in wealth and asset management revenue from the seasonally strong first quarter of 2017. The year-over-year decrease was driven by declines in mortgage banking net revenue and corporate banking revenue.

Corporate banking revenue of $101 million increased 36 percent sequentially and decreased 14 percent from the second quarter of 2016. The sequential increase reflected a $31 million lease remarketing impairment related to an oilfield services exposure in the first quarter of 2017. Excluding this impairment, corporate banking revenue decreased 4 percent sequentially, primarily driven by a decline in institutional sales revenue and foreign exchange revenue, partially offset by increases in other corporate banking revenue. The year-over-year decrease was primarily driven by a decline in foreign exchange fees and loan syndication revenue, partially offset by an increase in lease remarketing fees.

Mortgage banking net revenue was $55 million in the second quarter of 2017, up $3 million from the first quarter of 2017 and down $20 million from the second quarter of 2016. Originations of $2.3 billion in the current quarter increased 17 percent sequentially and decreased 16 percent from the second quarter of 2016. Second quarter 2017 originations resulted in $37 million of origination fees and gains on loan sales, compared with $29 million during the previous quarter and $54 million during the second quarter of 2016. Net mortgage servicing revenue (which consists of gross mortgage servicing fees, MSR decay/amortization, net valuation adjustments on MSRs and mark-to-market adjustments on free-standing off-balance sheet derivatives used to economically hedge the MSR portfolio) was $18 million this quarter, $23 million in the first quarter of 2017, and $21 million in the second quarter of 2016. Gross mortgage servicing fees were $49 million this quarter, $47 million in the first quarter of 2017, and $50 million in the second quarter of 2016. MSR decay/amortization was $30 million this quarter, $27 million in the first quarter of 2017, and $35 million in the second quarter of 2016. Net servicing asset valuation adjustments resulted in a negative $1 million impact in the second quarter of 2017, positive $3 million in the first quarter of 2017, and positive $6 million in the second quarter of 2016.

Wealth and asset management revenue of $103 million decreased 5 percent from the first quarter of 2017 and increased 2 percent from the second quarter of 2016. The sequential decrease was primarily driven by seasonally lower tax-related private client services revenue, partially offset by higher personal asset management revenue. The year-over-year increase was primarily driven by higher personal asset management and brokerage revenue.

 

9


Card and processing revenue of $79 million in the second quarter of 2017 increased 7 percent sequentially and decreased 4 percent from the second quarter of 2016. The sequential increase reflected an increase in customer transactions and spend volume. The year-over-year decrease was impacted by higher rewards in the second quarter of 2017.

Other noninterest income totaled $85 million in the second quarter of 2017, compared with $77 million in the previous quarter and $80 million in the second quarter of 2016. The reported results included the valuation of the Visa total return swap, Vantiv-related adjustments, and other items as shown in the table on page 9. For the second quarter of 2017, excluding these items, other noninterest income of $94 million increased approximately $4 million, or 4 percent, from the first quarter of 2017 and increased $5 million, or 6 percent, from the second quarter of 2016.

Net gains/losses on investment securities were immaterial in the second quarter of 2017 and first quarter of 2017, compared with a $6 million net gain in the second quarter of 2016. Net gains on securities held as non-qualifying hedges for the MSR portfolio were $2 million in the second quarter of 2017.

Noninterest Expense

 

($ in millions)    For the Three Months Ended      % Change  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
     Seq      Yr/Yr  

Noninterest Expense

                    

Salaries, wages and incentives

   $ 397      $ 411      $ 403      $ 400      $ 407        (3%)        (2%)  

Employee benefits

     86        111        76        78        85        (23%)        1%  

Net occupancy expense

     70        78        73        73        75        (10%)        (7%)  

Technology and communications

     57        58        56        62        60        (2%)        (5%)  

Equipment expense

     29        28        29        29        30        4%        (3%)  

Card and processing expense

     33        30        31        30        37        10%        (11%)  

Other noninterest expense

     285        270        292        301        289        6%        (1%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 957      $ 986      $ 960      $ 973      $ 983        (3%)        (3%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest expense of $957 million decreased $29 million, or 3 percent, compared with the first quarter of 2017 and decreased $26 million, or 3 percent, compared with the second quarter of 2016. The sequential decrease was driven by lower compensation-related expenses, primarily attributed to lower long-term incentive compensation expense and seasonally lower FICA expense, as well as lower occupancy expense. The sequential improvement was partially offset by higher other noninterest expense, primarily due to higher marketing expense associated with the new brand campaign. The year-over-year decrease was driven by lower compensation-related expenses, lower occupancy expense, and lower card and processing expense predominantly due to contract renegotiations. As previously disclosed, both the sequential and year-over-year comparisons were impacted by $18 million in long-term incentive compensation expense recognized in the first quarter of 2017 that would have otherwise been recognized in the second quarter. This was due to a change in the grant date for employee share-based compensation.

 

10


Credit Quality

 

($ in millions)    For the Three Months Ended  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Total net losses charged-off

              

Commercial and industrial loans

     ($18)        ($36)        ($25)        ($61)        ($39)  

Commercial mortgage loans

     (5)        (5)        (2)        (2)        (6)  

Commercial construction loans

                                  

Commercial leases

     (1)        (1)        (1)               (1)  

Residential mortgage loans

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

Home equity

     (5)        (6)        (6)        (7)        (6)  

Automobile loans

     (6)        (11)        (11)        (9)        (8)  

Credit card

     (22)        (22)        (19)        (20)        (21)  

Other consumer loans and leases

     (5)        (3)        (7)        (6)        (4)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

     ($64)        ($89)        ($73)        ($107)        ($87)  

Total losses charged-off

     ($95)        ($107)        ($97)        ($137)        ($105)  

Total recoveries of losses previously charged-off

     31        18        24        30        18  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

     ($64)        ($89)        ($73)        ($107)        ($87)  

Ratios (annualized)

              

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

     0.28%        0.40%        0.31%        0.45%        0.37%  

Commercial

     0.17%        0.29%        0.20%        0.43%        0.32%  

Consumer

     0.46%        0.56%        0.49%        0.49%        0.45%  

Net charge-offs were $64 million, or 28 bps of average portfolio loans and leases on an annualized basis, in the second quarter of 2017 compared with net charge-offs of $89 million, or 40 bps, in the first quarter of 2017 and $87 million, or 37 bps, in the second quarter of 2016.

Commercial net charge-offs of $24 million, or 17 bps, decreased $18 million sequentially. This primarily reflected an $18 million decrease in net charge-offs of C&I loans. C&I net charge-offs were positively impacted by higher than normal recoveries.

Consumer net charge-offs of $40 million, or 46 bps, decreased $7 million sequentially. Compared with the previous quarter, net charge-offs on residential mortgage loans decreased $3 million. Net charge-offs on the home equity portfolio decreased $1 million from the previous quarter. Net charge-offs on the auto portfolio decreased $5 million from the previous quarter. Net charge-offs on credit card loans were flat from the first quarter of 2017. Net charge-offs on other consumer loans increased $2 million sequentially.

 

11


($ in millions)    For the Three Months Ended  
     June      March      December      September      June  
     2017      2017      2016      2016      2016  

Allowance for Credit Losses

              

Allowance for loan and lease losses, beginning

   $ 1,238      $ 1,253      $ 1,272      $ 1,299      $ 1,295  

Total net losses charged-off

     (64)        (89)        (73)        (107)        (87)  

Provision for loan and lease losses

     52        74        54        80        91  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

   $ 1,226      $ 1,238      $ 1,253      $ 1,272      $ 1,299  

Reserve for unfunded commitments, beginning

   $ 159      $ 161      $ 162      $ 151      $ 144  

Provision for unfunded commitments

     3        (2)        (1)        11        7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 162      $ 159      $ 161      $ 162      $ 151  

Components of allowance for credit losses:

              

Allowance for loan and lease losses

   $ 1,226      $ 1,238      $ 1,253      $ 1,272      $ 1,299  

Reserve for unfunded commitments

     162        159        161        162        151  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,388      $ 1,397      $ 1,414      $ 1,434      $ 1,450  

Allowance for loan and lease losses ratio

              

As a percent of portfolio loans and leases

     1.34%        1.35%        1.36%        1.37%        1.38%  

As a percent of nonperforming loans and leases(f)

     200%        188%        190%        212%        188%  

As a percent of nonperforming assets(f)

     185%        172%        170%        182%        161%  

Provision for loan and lease losses totaled $52 million in the second quarter of 2017. As of quarter end the allowance represented 1.34 percent of total portfolio loans and leases outstanding as of quarter end, compared with 1.35 percent last quarter, and represented 200 percent of nonperforming loans and leases, and 185 percent of nonperforming assets.

Provision for loan and lease losses decreased $22 million from the first quarter of 2017 and $39 million from the second quarter of 2016, primarily driven by improving criticized assets and nonperforming loans. The allowance for loan and lease losses decreased $12 million sequentially.

 

12


($ in millions)    As of  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Nonperforming Assets and Delinquent Loans

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 225      $ 251      $ 302      $ 235      $ 254  

Commercial mortgage loans

     15        21        27        31        39  

Commercial construction loans

                                  

Commercial leases

     1               2               4  

Residential mortgage loans

     19        21        17        19        27  

Home equity

     52        53        55        59        61  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

   $ 312      $ 346      $ 403      $ 344      $ 385  

Nonaccrual restructured portfolio commercial loans and leases(g)

     244        251        192        194        242  

Nonaccrual restructured portfolio consumer loans and leases

     58        60        65        63        66  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

   $ 614      $ 657      $ 660      $ 601      $ 693  

Repossessed property

     11        14        15        13        15  

OREO

     37        50        63        84        97  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets(f)

   $ 662      $ 721      $ 738      $ 698      $ 805  

Nonaccrual loans held for sale

     7        7        4        91        20  

Nonaccrual restructured loans held for sale

     1        2        9        9         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 670      $ 730      $ 751      $ 798      $ 825  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured Portfolio consumer loans and leases (accrual)

   $ 933      $ 950      $ 959      $ 972      $ 982  

Restructured Portfolio commercial loans and leases (accrual)(g)

   $ 224      $ 277      $ 321      $ 408      $ 431  

Total loans and leases 30-89 days past due (accrual)

   $ 190      $ 180      $ 231      $ 205      $ 196  

Total loans and leases 90 days past due (accrual)

   $ 75      $ 75      $ 84      $ 76      $ 65  

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

     0.67%        0.72%        0.72%        0.64%        0.74%  

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

     0.72%        0.79%        0.80%        0.75%        0.86%  

Total nonperforming portfolio assets decreased $59 million, or 8 percent, from the previous quarter to $662 million. Portfolio nonperforming loans (NPLs) at quarter-end decreased $43 million from the previous quarter to $614 million, or 0.67 percent of total portfolio loans, leases and OREO.

Commercial portfolio NPLs decreased $38 million from last quarter to $485 million, or 0.86 percent of commercial portfolio loans, leases and OREO. Consumer portfolio NPLs decreased $5 million from last quarter to $129 million, or 0.37 percent of consumer portfolio loans, leases and OREO.

OREO balances decreased $13 million from the prior quarter to $37 million, and included $23 million in commercial OREO and $14 million in consumer OREO. Repossessed personal property decreased $3 million from the prior quarter to $11 million.

Loans over 90 days past due and still accruing were flat from the first quarter of 2017 at $75 million. Loans 30-89 days past due of $190 million increased $10 million from the previous quarter.

 

13


Capital and Liquidity Position

 

     For the Three Months Ended  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Capital Position

              

Average total Bancorp shareholders’ equity to average assets

     11.84%        11.72%        11.66%        11.83%        11.60%  

Tangible equity(b)

     9.98%        10.12%        9.82%        9.73%        9.59%  

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

     9.02%        9.15%        8.87%        8.78%        8.64%  

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

     9.12%        9.20%        8.91%        9.24%        9.18%  

Regulatory capital ratios:

      

CET1 capital(c)

     10.63%        10.76%        10.39%        10.17%        9.94%  

Tier I risk-based capital(c)

     11.76%        11.90%        11.50%        11.27%        11.03%  

Total risk-based capital(c)

     15.22%        15.45%        15.02%        14.88%        14.66%  

Tier I leverage

     10.07%        10.15%        9.90%        9.80%        9.64%  

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

     10.52%        10.66%        10.29%        10.09%        9.86%  

Book value per share

   $ 20.42      $ 20.13      $ 19.82      $ 20.44      $ 20.09  

Tangible book value per share(b)

   $ 17.11      $ 16.89      $ 16.60      $ 17.22      $ 16.93  

Modified liquidity coverage ratio (LCR)(h)

     122%        119%        128%        115%        110%  

Capital ratios remained strong during the quarter. The CET1 ratio was 10.63 percent, the tangible common equity to tangible assets ratio(b) was 9.02 percent (excluding unrealized gains/losses), and 9.12 percent (including unrealized gains/losses). The Tier I risk-based capital ratio was 11.76 percent, the Total risk-based capital ratio was 15.22 percent, and the Tier I leverage ratio was 10.07 percent.

Book value per share at June 30, 2017 was $20.42 and tangible book value per share(b) was $17.11, compared with the March 31, 2017 book value per share of $20.13 and tangible book value per share(b) of $16.89.

On May 1, 2017, Fifth Third initially settled a share repurchase agreement whereby Fifth Third would purchase $342 million of its outstanding stock. This reduced second quarter common shares outstanding by 11.6 million shares. Settlement of the forward contract related to this agreement is expected to occur on or before July 26, 2017.

On June 28, 2017, Fifth Third announced that the Board of Governors of the Federal Reserve System did not object to Fifth Third’s 2017 CCAR capital plan for the period beginning July 1, 2017 and ending June 30, 2018. Fifth Third’s capital plan included the following capital actions related to common dividends and share repurchases:

 

    The increase in the quarterly common stock dividend to $0.16 from $0.14 beginning 3Q 2017 and to $0.18 beginning 2Q 2018, a 29 percent increase over the current dividend rate

 

    The repurchase of common shares in an amount up to $1.161 billion, or a 76 percent increase over the 2016 capital plan. These repurchases include:

 

    $88 million in repurchases related to share issuances under employee benefit plans

 

    $48 million in repurchases related to previously-recognized Vantiv tax receivable agreement (“TRA”) transaction after-tax gains

 

14


    The additional ability to repurchase common shares in the amount of any after-tax capital generated from the sale of Vantiv, Inc. (“Vantiv”) common stock

 

    The additional ability to repurchase common shares in the amount of any after-tax cash income generated from the termination and settlement of gross cash flows from existing TRAs with Vantiv or potential future TRAs that may be generated from additional sales of Vantiv

Tax Rate

The effective tax rate was 25.9 percent in the second quarter of 2017 compared with 22.9 percent in the first quarter of 2017 and 23.9 percent in the second quarter of 2016.

Other

Fifth Third Bank owns approximately 35 million units representing a 17.7 percent interest in Vantiv Holding, LLC, convertible into shares of Vantiv, Inc., a publicly traded firm. Based upon Vantiv’s closing price of $63.34 on June 30, 2017, our interest in Vantiv was valued at approximately $2.2 billion. Next month in our 10-Q, we will update our disclosure of the carrying value of our interest in Vantiv stock, which was $430 million as of March 31, 2017. 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.

Conference Call

Fifth Third will host a conference call to discuss these financial results at 10:00 a.m. (Eastern Time) today. This conference call will be webcast live and may be accessed through the Fifth Third Investor Relations website at www.53.com (click on “About Us” then “Investor Relations”).

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 after the conference call until approximately August 4, 2017 by dialing 800-585-8367 for domestic access or 404-537-3406 for international access (passcode 44812729#).

Corporate Profile

Fifth Third Bancorp is a diversified financial services company headquartered in Cincinnati, Ohio. As of June 30, 2017, the Company had $141 billion in assets and operates 1,157 full-service Banking Centers, and 2,461 Fifth Third branded ATMs in Ohio, Kentucky, Indiana, Michigan, Illinois, Florida, Tennessee, West Virginia, Georgia and North Carolina. In total, Fifth Third provides its customers with access to more than 45,000 fee-free ATMs across the United States. Fifth Third operates four main businesses: Commercial Banking, Branch Banking, Consumer Lending, and Wealth & Asset Management. Fifth Third also has a 17.7% interest in Vantiv Holding, LLC. Fifth Third is among the largest money managers in the Midwest and, as of June 30, 2017, had $330 billion in assets under care, of which it managed $34 billion for individuals, corporations and not-for-profit organizations through its Trust and Registered Investment Advisory businesses. 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.”

 

15


Earnings Release End Notes

 

(a) Assumes a 35% tax rate.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 32.
(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.
(d) Net tax deficiencies of $5 million and $0 were reclassified from capital surplus to applicable income tax expense and average common shares outstanding – diluted were adjusted at June 30, 2016 and September 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.
(e) Includes commercial customer Eurodollar sweep balances for which the Bancorp pays rates comparable to other commercial deposit accounts.
(f) Excludes nonaccrual loans in loans held for sale.
(g) As of June 30, 2017, March 31, 2017 and December 31, 2016, excludes $7 million of restructured accruing loans and $19 million of restructured nonaccrual loans associated with a consolidated VIE in which the Bancorp has no continuing credit risk due to the risk being assumed by a third party. As of September 30, 2016, and June 30, 2016, excludes $7 million of restructured accruing loans and $20 million of restructured nonaccrual loans associated with a consolidated VIE in which the Bancorp has no continuing credit risk due to the risk being assumed by a third party.
(h) The Bancorp became subject to the Modified LCR regulations effective January 1, 2016. (Current period LCR is estimated)

 

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 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) changes in customer preferences or information technology systems; (12) effects of critical accounting policies and judgments; (13) changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board (FASB) or other regulatory agencies; (14) 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; (15) ability to maintain favorable ratings from rating agencies; (16) failure of models or risk management systems or controls; (17) fluctuation of Fifth Third’s stock price; (18) ability to attract and retain key personnel; (19) ability to receive dividends from its subsidiaries; (20) potentially dilutive effect of future acquisitions on current shareholders’ ownership of Fifth Third; (21) declines in the value of Fifth Third’s goodwill or other intangible assets; (22) effects of accounting or financial results of one or more acquired entities; (23) difficulties from Fifth Third’s investment in, relationship with, and nature of the operations of Vantiv Holding, LLC; (24) loss of income from any sale or potential sale of businesses (25) difficulties in separating the operations of any branches or other assets divested; (26) losses or adverse impacts on the carrying values of branches and long-lived assets in connection with their sales or anticipated sales; (27) inability to achieve expected benefits from branch consolidations and planned sales within desired timeframes, if at all; (28) ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks; and (29) 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 a later slide in this presentation as well as in our earnings release, both of which are available in the investor relations section of our website, www.53.com.

# # #

 

17


LOGO

Quarterly Financial Review for June 30, 2017

Table of Contents

 

 

 

Financial Highlights

     19-20  

Consolidated Statements of Income

     21  

Consolidated Balance Sheets

     22-23  

Consolidated Statements of Changes in Equity

     24  

Average Balance Sheet and Yield Analysis

     25-27  

Summary of Loans and Leases

     28  

Regulatory Capital

     29  

Summary of Credit Loss Experience

     30  

Asset Quality

     31  

Regulation G Non-GAAP Reconciliation

     32-33  

Segment Presentation

     34  

 

 

 

18


Fifth Third Bancorp and Subsidiaries

Financial Highlights

$ in millions, except per share data

(unaudited)

 

     For the Three Months Ended      % / bps
Change
     Year to Date      % / bps
Change
 
     June
2017
     March
2017
     June
2016(k)
     Seq      Yr/Yr      June
2017
     June
2016(k)
     Yr/Yr  

Income Statement Data

                       

Taxable equivalent net interest income(c)

   $ 945      $ 939      $ 908        1%        4%      $ 1,884      $ 1,817        4%  

Noninterest income

     564        523        599        8%        (6%)        1,087        1,235        (12%)  

Taxable equivalent total revenue

     1,509        1,462        1,507        3%               2,971        3,052        (3%)  

Provision for loan and lease losses

     52        74        91        (30%)        (43%)        126        210        (40%)  

Noninterest expense

     957        986        983        (3%)        (3%)        1,943        1,968        (1%)  

Net income attributable to Bancorp

     367        305        328        20%        12%        672        654        3%  

Net income available to common shareholders

     344        290        305        19%        13%        634        616        3%  

Earnings Per Share Data

                       

Net income allocated to common shareholders

   $ 340      $ 286      $ 302        19%        13%      $ 627      $ 610        3%  

Average common shares outstanding
(in thousands):

                       

Basic

     741,401        747,668        759,105        (1%)        (2%)        744,517        766,335        (3%)  

Diluted

     752,328        760,809        764,811        (1%)        (2%)        756,545        771,284        (2%)  

Earnings per share, basic

   $ 0.46      $ 0.38      $ 0.40        21%        15%      $ 0.84      $ 0.80        5%  

Earnings per share, diluted

     0.45        0.38        0.39        18%        15%        0.83        0.79        5%  

Common Share Data

                       

Cash dividends per common share

   $ 0.14      $ 0.14      $ 0.13               8%      $ 0.28      $ 0.26        8%  

Book value per share

     20.42        20.13        20.09        1%        2%        20.42        20.09        2%  

Market price per share

     25.96        25.40        17.59        2%        48%        25.96        17.59        48%  

Common shares outstanding (in thousands)

     738,873        750,145        766,346        (2%)        (4%)        738,873        766,346        (4%)  

Market capitalization

   $ 19,181      $ 19,054      $ 13,480        1%        42%      $ 19,181      $ 13,480        42%  

Financial Ratios

                    

Return on average assets

     1.05%        0.88%        0.92%        17        13        0.97%        0.92%        5  

Return on average common equity

     9.0%        7.8%        8.0%        120        100        8.4%        8.2%        23  

Return on average tangible common equity(a)(c)

     10.7%        9.3%        9.6%        140        110        10.0%        9.8%        20  

Noninterest income as a percent of total revenue

     37%        36%        40%        100        (300)        37%        40%        (300)  

Dividend payout ratio

     30.4%        36.8%        32.5%        (640)        (210)        33.3%        32.5%        80  

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

     11.84%        11.72%        11.60%        12        24        11.78%        11.59%        19  

Tangible common equity(b)(c)

     9.02%        9.15%        8.64%        (13)        38        9.02%        8.64%        38  

Taxable equivalent net interest margin(c)

     3.01%        3.02%        2.88%        (1)        13        3.01%        2.89%        12  

Taxable equivalent efficiency(c)

     63.4%        67.4%        65.3%        (400)        (190)        65.4%        64.5%        90  

Effective tax rate

     25.9%        22.9%        23.9%        300        200        24.5%        24.5%         

Credit Quality

                    

Net losses charged-off

   $ 64      $ 89      $ 87        (28%)        (26%)      $ 153      $ 183        (16%)  

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

     0.28%        0.40%        0.37%        (12)        (9)        0.34%        0.39%        (5)  

ALLL as a percent of portfolio loans and leases

     1.34%        1.35%        1.38%        (1)        (4)        1.34%        1.38%        (4)  

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

     1.52%        1.52%        1.54%               (2)        1.52%        1.54%        (2)  

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

     0.72%        0.79%        0.86%        (7)        (14)        0.72%        0.86%        (14)  

Average Balances

                       

Loans and leases, including held for sale

   $ 92,653      $ 92,791      $ 94,807               (2%)      $ 92,721      $ 94,443        (2%)  

Total securities and other short-term investments

     33,481        33,177        32,040        1%        4%        33,329        31,808        5%  

Total assets

     140,344        140,140        142,920               (2%)        140,243        142,251        (1%)  

Transaction deposits(e)

     95,825        97,018        94,929        (1%)        1%        96,419        94,806        2%  

Core deposits(f)

     99,570        100,845        98,973        (1%)        1%        100,205        98,845        1%  

Wholesale funding(g)

     20,665        19,129        23,084        8%        (10%)        19,900        22,509        (12%)  

Bancorp shareholders’ equity

     16,615        16,429        16,584        1%               16,522        16,479         
Capital and Liquidity Ratios(h)                     

CET1 capital(i)

     10.63%        10.76%        9.94%        (13)        69        10.63%        9.94%        69  

Tier I risk-based capital(i)

     11.76%        11.90%        11.03%        (14)        73        11.76%        11.03%        73  

Total risk-based capital(i)

     15.22%        15.45%        14.66%        (23)        56        15.22%        14.66%        56  

Tier I leverage

     10.07%        10.15%        9.64%        (8)        43        10.07%        9.64%        43  

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

     10.52%        10.66%        9.86%        (14)        66        10.52%        9.86%        66  

Modified liquidity coverage ratio (LCR)

     122%        119%        110%        3%        11%        122%        110%        11%  

Operations

                    

Banking centers

     1,157        1,155        1,191               (3%)        1,157        1,191        (3%)  

ATMs

     2,461        2,471        2,514               (2%)        2,461        2,514        (2%)  

Full-time equivalent employees

     17,744        17,763        18,051               (2%)        17,744        18,051        (2%)  

 

(a) 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).
(b) 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)].
(c) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 32.
(d) Excludes nonaccrual loans held for sale.
(e) Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers.
(f) Includes transaction deposits plus other time deposits.
(g) Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt.
(h) Current period regulatory capital and liquidity ratios are estimates.
(i) 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.
(j) The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments.
(k) Net tax deficiencies of $5 million and $6 million were reclassified from capital surplus to applicable income tax expense and average common shares outstanding – diluted were adjusted for the three and six months ended June 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.

 

19


Fifth Third Bancorp and Subsidiaries

Financial Highlights

$ in millions, except per share data

(unaudited)

 

     For the Three Months Ended  
     June
2017
     March
2017
     December
2016
     September
2016(k)
     June
2016(k)
 

Income Statement Data

              

Taxable equivalent net interest income(c)

   $ 945      $ 939      $ 909      $ 913      $ 908  

Noninterest income

     564        523        620        840        599  

Taxable equivalent total revenue

     1,509        1,462        1,529        1,753        1,507  

Provision for loan and lease losses

     52        74        54        80        91  

Noninterest expense

     957        986        960        973        983  

Net income attributable to Bancorp

     367        305        395        516        328  

Net income available to common shareholders

     344        290        372        501        305  

Earnings Per Share Data

              

Net income allocated to common shareholders

   $ 340      $ 286      $ 368      $ 496      $ 302  

Average common shares outstanding (in thousands):

              

Basic

     741,401        747,668        746,367        750,886        759,105  

Diluted

     752,328        760,809        757,704        757,856        764,811  

Earnings per share, basic

   $ 0.46      $ 0.38      $ 0.49      $ 0.66        0.40  

Earnings per share, diluted

     0.45        0.38        0.49        0.65        0.39  

Common Share Data

              

Cash dividends per common share

   $ 0.14      $ 0.14      $ 0.14      $ 0.13      $ 0.13  

Book value per share

     20.42        20.13        19.82        20.44        20.09  

Market price per share

     25.96        25.40        26.97        20.46        17.59  

Common shares outstanding (in thousands)

     738,873        750,145        750,479        755,582        766,346  

Market capitalization

   $ 19,181      $ 19,054      $ 20,240      $ 15,459      $ 13,480  

Financial Ratios

     

Return on average assets

     1.05%        0.88%        1.11%        1.44%        0.92%  

Return on average common equity

     9.0%        7.8%        9.7%        12.8%        8.0%  

Return on average tangible common equity(a)(c)

     10.7%        9.3%        11.6%        15.2%        9.6%  

Noninterest income as a percent of total revenue

     37%        36%        41%        48%        40%  

Dividend payout ratio

     30.4%        36.8%        28.6%        19.7%        32.5%  

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

     11.84%        11.72%        11.66%        11.83%        11.60%  

Tangible common equity(b)(c)

     9.02%        9.15%        8.87%        8.78%        8.64%  

Taxable equivalent net interest margin(c)

     3.01%        3.02%        2.86%        2.88%        2.88%  

Taxable equivalent efficiency ratio(c)

     63.4%        67.4%        62.8%        55.5%        65.3%  

Effective tax rate

     25.9%        22.9%        22.6%        25.6%        23.9%  

Credit Quality

              

Net losses charged-off

   $ 64      $ 89      $ 73      $ 107      $ 87  

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

     0.28%        0.40%        0.31%        0.45%        0.37%  

ALLL as a percent of portfolio loans and leases

     1.34%        1.35%        1.36%        1.37%        1.38%  

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

     1.52%        1.52%        1.54%        1.54%        1.54%  

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

     0.72%        0.79%        0.80%        0.75%        0.86%  

Average Balances

              

Loans and leases, including held for sale

   $ 92,653      $ 92,791      $ 93,981      $ 94,417      $ 94,807  

Total securities and other short-term investments

     33,481        33,177        32,567        31,675        32,040  

Total assets

     140,344        140,140        141,837        142,726        142,920  

Transaction deposits(e)

     95,825        97,018        97,008        94,855        94,929  

Core deposits(f)

     99,570        100,845        100,949        98,875        98,973  

Wholesale funding(g)

     20,665        19,129        20,015        22,236        23,084  

Bancorp shareholders’ equity

     16,615        16,429        16,545        16,883        16,584  

Capital and Liquidity Ratios(h)

  

CET1 capital(i)

     10.63%        10.76%        10.39%        10.17%        9.94%  

Tier I risk-based capital(i)

     11.76%        11.90%        11.50%        11.27%        11.03%  

Total risk-based capital(i)

     15.22%        15.45%        15.02%        14.88%        14.66%  

Tier I leverage

     10.07%        10.15%        9.90%        9.80%        9.64%  

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

     10.52%        10.66%        10.29%        10.09%        9.86%  

Modified liquidity coverage ratio (LCR)

     122%        119%        128%        115%        110%  

Operations

              

Banking centers

     1,157        1,155        1,191        1,191        1,191  

ATMs

     2,461        2,471        2,495        2,497        2,514  

Full-time equivalent employees

     17,744        17,763        17,844        18,072        18,051  

 

(a) 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).
(b) 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)].
(c) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 32.
(d) Excludes nonaccrual loans held for sale.
(e) Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers.
(f) Includes transaction deposits plus other time deposits.
(g) Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt.
(h) Current period regulatory capital and liquidity ratios are estimates.
(i) 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.
(j) The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments.
(k) Net tax deficiencies of $5 million and $0 were reclassified from capital surplus to applicable income tax expense and average common shares outstanding – diluted were adjusted at June 30, 2016 and September 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of 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  
     June
2017
     March
2017
     June
2016(a)
     Seq      Yr/Yr      June
2017
     June
2016(a)
     Yr/Yr  

Interest Income

                       

Interest and fees on loans and leases

   $ 858      $ 839      $ 808        2%        6%      $ 1,696      $ 1,613        5%  

Interest on securities

     245        245        236               4%        490        468        5%  

Interest on other short-term investments

     3        2        2        50%        50%        6        4        50%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     1,106        1,086        1,046        2%        6%        2,192        2,085        5%  

Interest Expense

                       

Interest on deposits

     65        59        50        10%        30%        124        99        25%  

Interest on federal funds purchased

     1        1        1                      2        1        100%  

Interest on other short-term borrowings

     10        3        3        NM        NM        12        7        71%  

Interest on long-term debt

     91        90        90        1%        1%        182        173        5%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     167        153        144        9%        16%        320        280        14%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

     939        933        902        1%        4%        1,872        1,805        4%  

Provision for loan and lease losses

     52        74        91        (30%)        (43%)        126        210        (40%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     887        859        811        3%        9%        1,746        1,595        9%  

Noninterest Income

                       

Service charges on deposits

     139        138        138        1%        1%        277        274        1%  

Corporate banking revenue

     101        74        117        36%        (14%)        175        219        (20%)  

Mortgage banking net revenue

     55        52        75        6%        (27%)        108        154        (30%)  

Wealth and asset management revenue

     103        108        101        (5%)        2%        211        203        4%  

Card and processing revenue

     79        74        82        7%        (4%)        153        161        (5%)  

Other noninterest income

     85        77        80        10%        6%        160        215        (26%)  

Securities gains, net

                   6               (100%)        1        9        (89%)  

Securities gains, net - non-qualifying hedges on mortgage servicing rights

     2                      100%        100%        2               100%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     564        523        599        8%        (6%)        1,087        1,235        (12%)  

Noninterest Expense

                       

Salaries, wages and incentives

     397        411        407        (3%)        (2%)        808        810         

Employee benefits

     86        111        85        (23%)        1%        196        185        6%  

Net occupancy expense

     70        78        75        (10%)        (7%)        148        152        (3%)  

Technology and communications

     57        58        60        (2%)        (5%)        116        116         

Equipment expense

     29        28        30        4%        (3%)        57        60        (5%)  

Card and processing expense

     33        30        37        10%        (11%)        63        72        (13%)  

Other noninterest expense

     285        270        289        6%        (1%)        555        573        (3%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     957        986        983        (3%)        (3%)        1,943        1,968        (1%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     494        396        427        25%        16%        890        862        3%  

Applicable income tax expense

     127        91        103        40%        23%        218        212        3%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

     367        305        324        20%        13%        672        650        3%  

Less: Net income attributable to noncontrolling interests

                   (4)               (100%)               (4)        (100%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Attributable to Bancorp

     367        305        328        20%        12%        672        654        3%  

Dividends on preferred stock

     23        15        23        53%               38        38         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 344      $ 290      $ 305        19%        13%      $ 634      $ 616        3%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Net tax deficiencies of $5 million and $6 million were reclassified from capital surplus to applicable income tax expense for the three and six months ended June 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.

 

21


Fifth Third Bancorp and Subsidiaries

Consolidated Balance Sheets

$ in millions, except per share data

(unaudited)

 

     As of      % Change  
     June
2017
     March
2017
     June
2016(d)
     Seq      Yr/Yr  

Assets

              

Cash and due from banks

   $ 2,203      $ 2,205      $ 2,359               (7%)  

Available-for-sale and other securities(a)

     31,823        31,531        31,455        1%        1%  

Held-to-maturity securities(b)

     26        26        62               (58%)  

Trading securities

     842        689        401        22%        NM  

Other short-term investments

     2,163        1,644        1,818        32%        19%  

Loans held for sale

     766        616        877        24%        (13%)  
Portfolio loans and leases:               

Commercial and industrial loans

     40,914        41,074        43,558               (6%)  

Commercial mortgage loans

     6,868        6,924        6,875        (1%)         

Commercial construction loans

     4,366        4,283        3,706        2%        18%  

Commercial leases

     4,157        4,092        3,978        2%        4%  

Residential mortgage loans

     15,460        15,336        14,307        1%        8%  

Home equity

     7,301        7,469        7,988        (2%)        (9%)  

Automobile loans

     9,318        9,572        10,671        (3%)        (13%)  

Credit card

     2,117        2,070        2,172        2%        (3%)  

Other consumer loans and leases

     945        808        654        17%        44%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases

     91,446        91,628        93,909               (3%)  

Allowance for loan and lease losses

     (1,226)        (1,238)        (1,299)        (1%)        (6%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases, net

     90,220        90,390        92,610               (3%)  

Bank premises and equipment

     2,041        2,052        2,144        (1%)        (5%)  

Operating lease equipment

     719        702        756        2%        (5%)  

Goodwill

     2,423        2,419        2,416                

Intangible assets

     18        11        10        64%        80%  

Servicing rights

     849        776        621        9%        37%  

Other assets

     6,974        7,139        8,096        (2%)        (14%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 141,067      $ 140,200      $ 143,625        1%        (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              
Deposits:               

Demand

   $ 34,965      $ 35,362      $ 36,137        (1%)        (3%)  

Interest checking

     25,436        27,230        24,571        (7%)        4%  

Savings

     14,068        14,360        14,356        (2%)        (2%)  

Money market

     20,191        20,585        19,125        (2%)        6%  

Foreign office

     395        521        453        (24%)        (13%)  

Other time

     3,692        3,750        4,021        (2%)        (8%)  

Certificates $100,000 and over

     2,633        2,348        2,778        12%        (5%)  

Other

     500               430        100%        16%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     101,880        104,156        101,871        (2%)         

Federal funds purchased

     117        155        108        (25%)        8%  

Other short-term borrowings

     5,389        2,015        3,979        NM        35%  

Accrued taxes, interest and expenses

     1,617        1,655        2,187        (2%)        (26%)  

Other liabilities

     2,162        2,104        2,495        3%        (13%)  

Long-term debt

     13,456        13,658        16,231        (1%)        (17%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     124,621        123,743        126,871        1%        (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity

              

Common stock(c)

     2,051        2,051        2,051                

Preferred stock

     1,331        1,331        1,331                

Capital surplus

     2,751        2,803        2,760        (2%)         

Retained earnings

     13,862        13,625        12,772        2%        9%  

Accumulated other comprehensive income

     163        68        889        NM        (82%)  

Treasury stock

     (3,739)        (3,448)        (3,077)        8%        22%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Bancorp shareholders’ equity

     16,419        16,430        16,726               (2%)  

Noncontrolling interests

     27        27        28               (4%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Equity

     16,446        16,457        16,754               (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 141,067      $ 140,200      $ 143,625        1%        (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(a) Amortized cost

   $ 31,492      $ 31,348      $ 30,101               5%  

(b) Market values

     26        26        62               (58%)  

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

              

Authorized

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

Outstanding, excluding treasury

     738,873        750,145        766,346        (2%)        (4%)  

Treasury

     185,020        173,748        157,547        6%        17%  
(d) Net tax deficiencies of $1 million, $5 million and $0 were reclassified from capital surplus to applicable income tax expense at March 31, 2016, June 30, 2016 and September 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.

 

22


Fifth Third Bancorp and Subsidiaries    

Consolidated Balance Sheets    

$ in millions, except per share data    

(unaudited)

 

     As of  
     June
2017
     March
2017
     December
2016
     September
2016(d)
     June
2016(d)
 

Assets

              

Cash and due from banks

   $ 2,203      $ 2,205      $ 2,392      $ 2,164      $ 2,359  

Available-for-sale and other securities(a)

     31,823        31,531        31,183        30,689        31,455  

Held-to-maturity securities(b)

     26        26        26        56        62  

Trading securities

     842        689        410        431        401  

Other short-term investments

     2,163        1,644        2,754        2,995        1,818  

Loans held for sale

     766        616        751        1,060        877  

Portfolio loans and leases:

              

Commercial and industrial loans

     40,914        41,074        41,676        42,727        43,558  

Commercial mortgage loans

     6,868        6,924        6,899        6,856        6,875  

Commercial construction loans

     4,366        4,283        3,903        3,905        3,706  

Commercial leases

     4,157        4,092        3,974        3,995        3,978  

Residential mortgage loans

     15,460        15,336        15,051        14,643        14,307  

Home equity

     7,301        7,469        7,695        7,864        7,988  

Automobile loans

     9,318        9,572        9,983        10,349        10,671  

Credit card

     2,117        2,070        2,237        2,169        2,172  

Other consumer loans and leases

     945        808        680        643        654  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases

     91,446        91,628        92,098        93,151        93,909  

Allowance for loan and lease losses

     (1,226)        (1,238)        (1,253)        (1,272)        (1,299)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases, net

     90,220        90,390        90,845        91,879        92,610  

Bank premises and equipment

     2,041        2,052        2,065        2,084        2,144  

Operating lease equipment

     719        702        738        771        756  

Goodwill

     2,423        2,419        2,416        2,416        2,416  

Intangible assets

     18        11        9        10        10  

Servicing rights

     849        776        744        619        621  

Other assets

     6,974        7,139        7,844        8,105        8,096  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 141,067      $ 140,200      $ 142,177      $ 143,279      $ 143,625  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              
Deposits:               

Demand

   $ 34,965      $ 35,362      $ 35,782      $ 35,625      $ 36,137  

Interest checking

     25,436        27,230        26,679        24,483        24,571  

Savings

     14,068        14,360        13,941        14,019        14,356  

Money market

     20,191        20,585        20,749        19,910        19,125  

Foreign office

     395        521        426        518        453  

Other time

     3,692        3,750        3,866        3,971        4,021  

Certificates $100,000 and over

     2,633        2,348        2,378        2,745        2,778  

Other

     500                             430  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     101,880        104,156        103,821        101,271        101,871  

Federal funds purchased

     117        155        132        126        108  

Other short-term borrowings

     5,389        2,015        3,535        3,494        3,979  

Accrued taxes, interest and expenses

     1,617        1,655        1,800        2,178        2,187  

Other liabilities

     2,162        2,104        2,269        2,516        2,495  

Long-term debt

     13,456        13,658        14,388        16,890        16,231  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     124,621        123,743        125,945        126,475        126,871  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     2,751        2,803        2,756        2,750        2,760  

Retained earnings

     13,862        13,625        13,441        13,175        12,772  

Accumulated other comprehensive income

     163        68        59        755        889  

Treasury stock

     (3,739)        (3,448)        (3,433)        (3,286)        (3,077)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Bancorp shareholders’ equity

     16,419        16,430        16,205        16,776        16,726  

Noncontrolling interests

     27        27        27        28        28  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Equity

     16,446        16,457        16,232        16,804        16,754  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 141,067      $ 140,200      $ 142,177      $ 143,279      $ 143,625  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(a) Amortized cost

   $ 31,492      $ 31,348      $ 31,024      $ 29,486      $ 30,101  

(b) Market values

     26        26        26        56        62  

(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

     738,873        750,145        750,479        755,582        766,346  

Treasury

     185,020        173,748        173,413        168,310        157,547  
(d) Net tax deficiencies of $1 million, $5 million and $0 were reclassified from capital surplus to applicable income tax expense at March 31, 2016, June 30, 2016 and September 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.

 

23


Fifth Third Bancorp and Subsidiaries    

Consolidated Statements of Changes in Equity    

$ in millions    

(unaudited)     

 

     For the Three Months Ended     Year to Date  
     June
2017
    June
2016(a)
    June
2017
    June
2016(a)
 

Total Equity, Beginning

   $ 16,457     $ 16,355     $ 16,232     $ 15,870  

Net income attributable to Bancorp

     367       328       672       654  

Other comprehensive income, net of tax:

        

Change in unrealized gains (losses):

        

Available-for-sale securities

     93       194       109       641  

Qualifying cash flow hedges

     1       9       (7     48  

Change in accumulated other comprehensive income related to employee benefit plans

     1       2       2       3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

     462       533       776       1,346  

Cash dividends declared:

        

Common stock

     (104     (100     (210     (201

Preferred stock

     (23     (23     (38     (38

Impact of stock transactions under stock compensation plans, net

     (3     19       29       45  

Shares acquired for treasury

     (342     (26     (342     (265

Noncontrolling interest

           (4           (3

Other

     (1           (1      
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity, Ending

   $ 16,446     $ 16,754     $ 16,446     $ 16,754  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Net tax deficiencies of $5 million and $6 million were reclassified from capital surplus to applicable income tax expense for the three and six months ended June 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.

 

24


Fifth Third Bancorp and Subsidiaries    

Average Balance Sheet and Yield Analysis    

$ in millions, except share data    

(unaudited)    

 

     For the Three Months Ended      % Change  
     June
2017
     March
2017
     June
2016
     Seq      Yr/Yr  

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

   $ 41,656      $ 41,892      $ 43,878        (1%)        (5%)  

Commercial mortgage loans

     6,861        6,946        6,835        (1%)         

Commercial construction loans

     4,306        3,987        3,551        8%        21%  

Commercial leases

     4,039        3,904        3,904        3%        3%  

Residential mortgage loans

     16,024        15,800        14,842        1%        8%  

Home equity

     7,385        7,581        8,059        (3%)        (8%)  

Automobile loans

     9,410        9,786        10,887        (4%)        (14%)  

Credit card

     2,080        2,141        2,198        (3%)        (5%)  

Other consumer loans and leases

     892        754        653        18%        37%  

Taxable securities

     32,092        31,815        30,002        1%        7%  

Tax exempt securities

     68        55        85        24%        (20%)  

Other short-term investments

     1,321        1,307        1,953        1%        (32%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,134        125,968        126,847               (1%)  

Cash and due from banks

     2,175        2,205        2,228        (1%)        (2%)  

Other assets

     13,272        13,220        15,140               (12%)  

Allowance for loan and lease losses

     (1,237)        (1,253)        (1,295)        (1%)        (4%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 140,344      $ 140,140      $ 142,920               (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

   $ 26,014      $ 26,760      $ 24,714        (3%)        5%  

Savings deposits

     14,238        14,117        14,576        1%        (2%)  

Money market deposits

     20,278        20,603        19,243        (2%)        5%  

Foreign office deposits

     380        454        484        (16%)        (21%)  

Other time deposits

     3,745        3,827        4,044        (2%)        (7%)  

Certificates $100,000 and over

     2,623        2,579        2,819        2%        (7%)  

Other deposits

     264        162        467        63%        (43%)  

Federal funds purchased

     311        639        693        (51%)        (55%)  

Other short-term borrowings

     4,194        1,893        3,754        NM        12%  

Long-term debt

     13,273        13,856        15,351        (4%)        (14%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     85,320        84,890        86,145        1%        (1%)  

Demand deposits

     34,915        35,084        35,912               (3%)  

Other liabilities

     3,467        3,710        4,247        (7%)        (18%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     123,702        123,684        126,304               (2%)  

Total Equity

     16,642        16,456        16,616        1%         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 140,344      $ 140,140      $ 142,920               (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended      bps Change  
     June      March      June                
     2017      2017      2016      Seq      Yr/Yr  

Yield Analysis

              

Interest-earning assets:

              

Commercial and industrial loans(a)

     3.60%        3.47%        3.25%        13        35  

Commercial mortgage loans(a)

     3.65%        3.54%        3.28%        11        37  

Commercial construction loans(a)

     4.01%        3.77%        3.36%        24        65  

Commercial leases(a)

     2.73%        2.70%        2.71%        3        2  

Residential mortgage loans

     3.54%        3.57%        3.57%        (3)        (3)  

Home equity

     4.20%        3.98%        3.81%        22        39  

Automobile loans

     2.87%        2.81%        2.68%        6        19  

Credit card

     10.95%        12.92%        10.47%        (197)        48  

Other consumer loans and leases

     6.63%        6.49%        6.36%        14        27  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.74%        3.69%        3.45%        5        29  

Taxable securities

     3.05%        3.11%        3.16%        (6)        (11)  

Tax exempt securities(a)

     5.10%        5.79%        4.09%        (69)        101  

Other short-term investments

     0.99%        0.73%        0.43%        26        56  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.54%        3.51%        3.34%        3        20  

Interest-bearing liabilities:

              

Interest checking deposits

     0.38%        0.31%        0.22%        7        16  

Savings deposits

     0.06%        0.05%        0.05%        1        1  

Money market deposits

     0.34%        0.32%        0.26%        2        8  

Foreign office deposits

     0.18%        0.13%        0.15%        5        3  

Other time deposits

     1.23%        1.23%        1.24%               (1)  

Certificates $100,000 and over

     1.36%        1.35%        1.29%        1        7  

Other deposits

     0.98%        0.64%        0.40%        34        58  

Federal funds purchased

     0.94%        0.70%        0.39%        24        55  

Other short-term borrowings

     0.93%        0.55%        0.36%        38        57  

Long-term debt

     2.76%        2.65%        2.36%        11        40  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.79%        0.73%        0.67%        6        12  

Ratios:

              

Taxable equivalent net interest margin(b)

     3.01%        3.02%        2.88%        (1)        13  

Taxable equivalent net interest rate spread

     2.75%        2.78%        2.67%        (3)        8  

Interest-bearing liabilities to interest-earning assets

     67.64%        67.39%        67.91%        25        (27)  

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 32.

 

25


Fifth Third Bancorp and Subsidiaries    

Average Balance Sheet and Yield Analysis    

$ in millions, except share data    

(unaudited)

 

     Year to Date      % Change  
     June
2017
     June
2016
     Yr/Yr  

Assets

        

Interest-earning assets:

        

Commercial and industrial loans

   $ 41,773      $ 43,503        (4%)  

Commercial mortgage loans

     6,903        6,871         

Commercial construction loans

     4,147        3,424        21%  

Commercial leases

     3,972        3,889        2%  

Residential mortgage loans

     15,912        14,623        9%  

Home equity

     7,482        8,150        (8%)  

Automobile loans

     9,597        11,086        (13%)  

Credit card

     2,111        2,238        (6%)  

Other consumer loans and leases

     824        659        25%  

Taxable securities

     31,954        29,811        7%  

Tax exempt securities

     61        82        (26%)  

Other short-term investments

     1,314        1,915        (31%)  
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,050        126,251         

Cash and due from banks

     2,190        2,282        (4%)  

Other assets

     13,248        15,002        (12%)  

Allowance for loan and lease losses

     (1,245)        (1,284)        (3%)  
  

 

 

    

 

 

    

 

 

 

Total Assets

   $ 140,243      $ 142,251        (1%)  
  

 

 

    

 

 

    

 

 

 

Liabilities

        

Interest-bearing liabilities:

        

Interest checking deposits

   $ 26,385      $ 25,227        5%  

Savings deposits

     14,178        14,589        (3%)  

Money market deposits

     20,440        18,949        8%  

Foreign office deposits

     417        484        (14%)  

Other time deposits

     3,786        4,039        (6%)  

Certificates $100,000 and over

     2,601        2,817        (8%)  

Other deposits

     213        234        (9%)  

Federal funds purchased

     474        651        (27%)  

Other short-term borrowings

     3,050        3,659        (17%)  

Long-term debt

     13,562        15,148        (10%)  
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     85,106        85,797        (1%)  

Demand deposits

     34,999        35,557        (2%)  

Other liabilities

     3,589        4,386        (18%)  
  

 

 

    

 

 

    

 

 

 

Total Liabilities

     123,694        125,740        (2%)  

Total Equity

     16,549        16,511         
  

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 140,243      $ 142,251        (1%)  
  

 

 

    

 

 

    

 

 

 
     Year to Date      bps Change  
     June
2017
     June
2016
     Yr/Yr  

Yield Analysis

        

Interest-earning assets:

        

Commercial and industrial loans(a)

     3.53%        3.24%        29  

Commercial mortgage loans(a)

     3.60%        3.28%        32  

Commercial construction loans(a)

     3.89%        3.37%        52  

Commercial leases(a)

     2.71%        2.74%        (3)  

Residential mortgage loans

     3.55%        3.60%        (5)  

Home equity

     4.09%        3.80%        29  

Automobile loans

     2.84%        2.66%        18  

Credit card

     11.95%        10.56%        139  

Other consumer loans and leases

     6.57%        6.31%        26  
  

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.72%        3.46%        26  

Taxable securities

     3.08%        3.15%        (7)  

Tax exempt securities(a)

     5.41%        4.20%        121  

Other short-term investments

     0.86%        0.42%        44  
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.53%        3.34%        19  

Interest-bearing liabilities:

        

Interest checking deposits

     0.34%        0.23%        11  

Savings deposits

     0.05%        0.05%         

Money market deposits

     0.33%        0.25%        8  

Foreign office deposits

     0.15%        0.15%         

Other time deposits

     1.23%        1.23%         

Certificates $100,000 and over

     1.36%        1.29%        7  

Other deposits

     0.85%        0.40%        45  

Federal funds purchased

     0.78%        0.37%        41  

Other short-term borrowings

     0.81%        0.37%        44  

Long-term debt

     2.71%        2.29%        42  
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.76%        0.66%        10  

Ratios:

        

Taxable equivalent net interest margin(b)

     3.01%        2.89%        12  

Taxable equivalent net interest rate spread

     2.77%        2.68%        9  

Interest-bearing liabilities to interest-earning assets

     67.52%        67.96%        (44)  

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 32.

 

26


Fifth Third Bancorp and Subsidiaries

Average Balance Sheet and Yield Analysis

$ in millions, except share data

(unaudited)

 

     For the Three Months Ended  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

   $ 41,656      $ 41,892      $ 42,612      $ 43,125      $ 43,878  

Commercial mortgage loans

     6,861        6,946        6,961        6,891        6,835  

Commercial construction loans

     4,306        3,987        3,890        3,848        3,551  

Commercial leases

     4,039        3,904        3,921        3,963        3,904  

Residential mortgage loans

     16,024        15,800        15,802        15,346        14,842  

Home equity

     7,385        7,581        7,779        7,918        8,059  

Automobile loans

     9,410        9,786        10,162        10,508        10,887  

Credit card

     2,080        2,141        2,180        2,165        2,198  

Other consumer loans and leases

     892        754        674        653        653  

Taxable securities

     32,092        31,815        30,677        29,772        30,002  

Tax exempt securities

     68        55        81        76        85  

Other short-term investments

     1,321        1,307        1,809        1,827        1,953  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     126,134        125,968        126,548        126,092        126,847  

Cash and due from banks

     2,175        2,205        2,358        2,289        2,228  

Other assets

     13,272        13,220        14,203        15,644        15,140  

Allowance for loan and lease losses

     (1,237)        (1,253)        (1,272)        (1,299)        (1,295)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 140,344      $ 140,140      $ 141,837      $ 142,726      $ 142,920  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

   $ 26,014      $ 26,760      $ 25,644      $ 24,475      $ 24,714  

Savings deposits

     14,238        14,117        13,979        14,232        14,576  

Money market deposits

     20,278        20,603        20,476        19,706        19,243  

Foreign office deposits

     380        454        497        524        484  

Other time deposits

     3,745        3,827        3,941        4,020        4,044  

Certificates $100,000 and over

     2,623        2,579        2,539        2,768        2,819  

Other deposits

     264        162        115        749        467  

Federal funds purchased

     311        639        280        446        693  

Other short-term borrowings

     4,194        1,893        1,908        2,171        3,754  

Long-term debt

     13,273        13,856        15,173        16,102        15,351  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     85,320        84,890        84,552        85,193        86,145  

Demand deposits

     34,915        35,084        36,412        35,918        35,912  

Other liabilities

     3,467        3,710        4,300        4,704        4,247  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     123,702        123,684        125,264        125,815        126,304  

Total Equity

     16,642        16,456        16,573        16,911        16,616  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 140,344      $ 140,140      $ 141,837      $ 142,726      $ 142,920  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Yield Analysis

              

Interest-earning assets:

              

Commercial and industrial loans(a)

     3.60%        3.47%        3.33%        3.28%        3.25%  

Commercial mortgage loans(a)

     3.65%        3.54%        3.42%        3.31%        3.28%  

Commercial construction loans(a)

     4.01%        3.77%        3.50%        3.43%        3.36%  

Commercial leases(a)

     2.73%        2.70%        2.64%        2.64%        2.71%  

Residential mortgage loans

     3.54%        3.57%        3.48%        3.51%        3.57%  

Home equity

     4.20%        3.98%        3.73%        3.76%        3.81%  

Automobile loans

     2.87%        2.81%        2.80%        2.71%        2.68%  

Credit card

     10.95%        12.92%        7.30%        10.34%        10.47%  

Other consumer loans and leases

     6.63%        6.49%        6.73%        6.90%        6.36%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

     3.74%        3.69%        3.43%        3.46%        3.45%  

Taxable securities

     3.05%        3.11%        3.17%        3.18%        3.16%  

Tax exempt securities(a)

     5.10%        5.79%        4.76%        4.91%        4.09%  

Other short-term investments

     0.99%        0.73%        0.47%        0.44%        0.43%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.54%        3.51%        3.33%        3.36%        3.34%  

Interest-bearing liabilities:

              

Interest checking deposits

     0.38%        0.31%        0.25%        0.23%        0.22%  

Savings deposits

     0.06%        0.05%        0.04%        0.04%        0.05%  

Money market deposits

     0.34%        0.32%        0.30%        0.27%        0.26%  

Foreign office deposits

     0.18%        0.13%        0.15%        0.17%        0.15%  

Other time deposits

     1.23%        1.23%        1.24%        1.24%        1.24%  

Certificates $100,000 and over

     1.36%        1.35%        1.35%        1.28%        1.29%  

Other deposits

     0.98%        0.64%        0.41%        0.41%        0.40%  

Federal funds purchased

     0.94%        0.70%        0.41%        0.40%        0.39%  

Other short-term borrowings

     0.93%        0.55%        0.36%        0.30%        0.36%  

Long-term debt

     2.76%        2.65%        2.42%        2.40%        2.36%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.79%        0.73%        0.70%        0.70%        0.67%  

Ratios:

              

Taxable equivalent net interest margin(b)

     3.01%        3.02%        2.86%        2.88%        2.88%  

Taxable equivalent net interest rate spread

     2.75%        2.78%        2.63%        2.66%        2.67%  

Interest-bearing liabilities to interest-earning assets

     67.64%        67.39%        66.81%        67.56%        67.91%  

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 32.

 

27


Fifth Third Bancorp and Subsidiaries    

Summary of Loans and Leases    

$ in millions    

(unaudited)    

 

     For the Three Months Ended  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Average Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 41,601      $ 41,854      $ 42,548      $ 43,116      $ 43,876  

Commercial mortgage loans

     6,845        6,941        6,957        6,888        6,831  

Commercial construction loans

     4,306        3,987        3,890        3,848        3,551  

Commercial leases

     4,036        3,901        3,921        3,962        3,898  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     56,788        56,683        57,316        57,814        58,156  

Consumer loans and leases:

              

Residential mortgage loans

     15,417        15,200        14,854        14,455        14,046  

Home equity

     7,385        7,581        7,779        7,918        8,054  

Automobile loans

     9,410        9,786        10,162        10,508        10,887  

Credit card

     2,080        2,141        2,180        2,165        2,134  

Other consumer loans and leases

     892        755        673        651        654  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     35,184        35,463        35,648        35,697        35,775  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 91,972      $ 92,146      $ 92,964      $ 93,511      $ 93,931  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average loans held for sale

   $ 681      $ 645      $ 1,017      $ 906      $ 876  

End of Period Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 40,914      $ 41,074      $ 41,676      $ 42,727      $ 43,558  

Commercial mortgage loans

     6,868        6,924        6,899        6,856        6,875  

Commercial construction loans

     4,366        4,283        3,903        3,905        3,706  

Commercial leases

     4,157        4,092        3,974        3,995        3,978  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     56,305        56,373        56,452        57,483        58,117  

Consumer loans and leases:

              

Residential mortgage loans

     15,460        15,336        15,051        14,643        14,307  

Home equity

     7,301        7,469        7,695        7,864        7,988  

Automobile loans

     9,318        9,572        9,983        10,349        10,671  

Credit card

     2,117        2,070        2,237        2,169        2,172  

Other consumer loans and leases

     945        808        680        643        654  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     35,141        35,255        35,646        35,668        35,792  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total portfolio loans and leases

   $ 91,446      $ 91,628      $ 92,098      $ 93,151      $ 93,909  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans held for sale

   $ 766      $ 616      $ 751      $ 1,060      $ 877  

Operating lease equipment

   $ 719      $ 702      $ 738      $ 771      $ 756  

Loans and leases serviced for others:(a)

              

Commercial and industrial loans

   $ 495      $ 515      $ 519      $ 544      $ 567  

Commercial mortgage loans

     242        223        226        226        229  

Commercial construction loans

     62        54        41        38        24  

Commercial leases

     261        270        280        270        282  

Residential mortgage loans

     61,803        55,413        53,554        54,646        56,170  

Automobile loans

                   51        66        83  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced for others

     62,863        56,475        54,671        55,790        57,355  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced

   $ 155,794      $ 149,421      $ 148,258      $ 150,772      $ 152,897  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

28


Fifth Third Bancorp and Subsidiaries

Regulatory Capital

$ in millions

(unaudited)

 

     As of  
     June
2017(a)
     March
2017
     December
2016
     September
2016
     June
2016
 

Regulatory capital:

              

Common stock and related surplus (net of treasury stock)

   $ 1,063      $ 1,407      $ 1,374      $ 1,510      $ 1,728  

Retained earnings

     13,862        13,625        13,441        13,175        12,772  

Common equity tier I capital adjustments and deductions

     (2,403)        (2,396)        (2,389)        (2,386)        (2,388)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

CET1 capital

     12,522        12,636        12,426        12,299        12,112  

Additional tier I capital

     1,331        1,331        1,330        1,331        1,331  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tier I capital

     13,853        13,967        13,756        13,630        13,443  

Tier II capital

     4,074        4,172        4,216        4,374        4,414  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total regulatory capital

   $ 17,927      $ 18,139      $ 17,972      $ 18,004      $ 17,857  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Risk-weighted assets(b)

   $ 117,771      $ 117,407      $ 119,632      $ 120,954      $ 121,824  

Ratios:

              

Average shareholders’ equity to average assets

     11.84%        11.72%        11.66%        11.83%        11.60%  

Regulatory Capital Ratios:

              

Fifth Third Bancorp

              

CET1 capital(b)

     10.63%        10.76%        10.39%        10.17%        9.94%  

Tier I risk-based capital(b)

     11.76%        11.90%        11.50%        11.27%        11.03%  

Total risk-based capital(b)

     15.22%        15.45%        15.02%        14.88%        14.66%  

Tier I leverage

     10.07%        10.15%        9.90%        9.80%        9.64%  

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

     10.52%        10.66%        10.29%        10.09%        9.86%  

Fifth Third Bank

              

Tier I risk-based capital(b)

     12.24%        12.17%        11.92%        11.98%        11.83%  

Total risk-based capital(b)

     14.08%        14.03%        13.76%        13.82%        13.67%  

Tier I leverage

     10.50%        10.41%        10.30%        10.46%        10.37%  

 

(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 32.

 

29


Fifth Third Bancorp and Subsidiaries    

Summary of Credit Loss Experience    

$ in millions    

(unaudited)

 

     For the Three Months Ended  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Average portfolio loans and leases:

              

Commercial and industrial loans

   $ 41,601      $ 41,854      $ 42,548      $ 43,116      $ 43,876  

Commercial mortgage loans

     6,845        6,941        6,957        6,888        6,831  

Commercial construction loans

     4,306        3,987        3,890        3,848        3,551  

Commercial leases

     4,036        3,901        3,921        3,962        3,898  

Residential mortgage loans

     15,417        15,200        14,854        14,455        14,046  

Home equity

     7,385        7,581        7,779        7,918        8,054  

Automobile loans

     9,410        9,786        10,162        10,508        10,887  

Credit card

     2,080        2,141        2,180        2,165        2,134  

Other consumer loans and leases

     892        755        673        651        654  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 91,972      $ 92,146      $ 92,964      $ 93,511      $ 93,931  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Losses charged-off:

              

Commercial and industrial loans

   ($ 34)      ($ 39)      ($ 35)      ($ 76)      ($ 43)  

Commercial mortgage loans

     (6)        (6)        (4)        (4)        (7)  

Commercial construction loans

                                  

Commercial leases

     (1)        (1)        (1)        (1)        (1)  

Residential mortgage loans

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

Home equity

     (9)        (9)        (10)        (10)        (10)  

Automobile loans

     (12)        (17)        (15)        (14)        (12)  

Credit card

     (24)        (24)        (21)        (22)        (23)  

Other consumer loans and leases

     (5)        (5)        (7)        (6)        (4)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total losses charged-off

   ($ 95)      ($ 107)      ($ 97)      ($ 137)      ($ 105)  

Recoveries of losses previously charged-off:

              

Commercial and industrial loans

   $ 16      $ 3      $ 10      $ 15      $ 4  

Commercial mortgage loans

     1        1        2        2        1  

Commercial construction loans

                                  

Commercial leases

                          1         

Residential mortgage loans

     2        1        2        2        3  

Home equity

     4        3        4        3        4  

Automobile loans

     6        6        4        5        4  

Credit card

     2        2        2        2        2  

Other consumer loans and leases

            2                       
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total recoveries of losses previously charged-off

   $ 31      $ 18      $ 24      $ 30      $ 18  

Net losses charged-off:

              

Commercial and industrial loans

   ($ 18)      ($ 36)      ($ 25)      ($ 61)      ($ 39)  

Commercial mortgage loans

     (5)        (5)        (2)        (2)        (6)  

Commercial construction loans

                                  

Commercial leases

     (1)        (1)        (1)               (1)  

Residential mortgage loans

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

Home equity

     (5)        (6)        (6)        (7)        (6)  

Automobile loans

     (6)        (11)        (11)        (9)        (8)  

Credit card

     (22)        (22)        (19)        (20)        (21)  

Other consumer loans and leases

     (5)        (3)        (7)        (6)        (4)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 64)      ($ 89)      ($ 73)      ($ 107)      ($ 87)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

              

Commercial and industrial loans

     0.17%        0.34%        0.24%        0.56%        0.36%  

Commercial mortgage loans

     0.33%        0.29%        0.11%        0.08%        0.38%  

Commercial construction loans

     0.00%        0.00%        0.00%        0.00%        0.00%  

Commercial leases

     0.06%        0.08%        0.12%        0.00%        0.09%  

Residential mortgage loans

     0.04%        0.13%        0.06%        0.07%        0.06%  

Home equity

     0.27%        0.33%        0.35%        0.32%        0.30%  

Automobile loans

     0.27%        0.48%        0.40%        0.35%        0.26%  

Credit card

     4.22%        4.03%        3.52%        3.61%        3.92%  

Other consumer loans and leases

     2.31%        2.89%        3.30%        3.70%        2.42%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     0.28%        0.40%        0.31%        0.45%        0.37%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

30


Fifth Third Bancorp and Subsidiaries    

Asset Quality    

$ in millions    

(unaudited)

 

     For the Three Months Ended  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Allowance for Credit Losses

              

Allowance for loan and lease losses, beginning

   $ 1,238      $ 1,253      $ 1,272      $ 1,299      $ 1,295  

Total net losses charged-off

     (64)        (89)        (73)        (107)        (87)  

Provision for loan and lease losses

     52        74        54        80        91  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

   $ 1,226      $ 1,238      $ 1,253      $ 1,272      $ 1,299  

Reserve for unfunded commitments, beginning

   $ 159      $ 161      $ 162      $ 151      $ 144  

Provision for unfunded commitments

     3        (2)        (1)        11        7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 162      $ 159      $ 161      $ 162      $ 151  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Components of allowance for credit losses:

              

Allowance for loan and lease losses

   $ 1,226      $ 1,238      $ 1,253      $ 1,272      $ 1,299  

Reserve for unfunded commitments

     162        159        161        162        151  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,388      $ 1,397      $ 1,414      $ 1,434      $ 1,450  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     As of  
     June
2017
     March
2017
     December
2016
     September
2016
     June
2016
 

Nonperforming Assets and Delinquent Loans

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 225      $ 251      $ 302      $ 235      $ 254  

Commercial mortgage loans

     15        21        27        31        39  

Commercial leases

     1               2               4  

Residential mortgage loans

     19        21        17        19        27  

Home equity

     52        53        55        59        61  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

     312        346        403        344        385  

Nonaccrual restructured portfolio commercial loans and leases

     244        251        192        194        242  

Nonaccrual restructured portfolio consumer loans and leases

     58        60        65        63        66  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

     614        657        660        601        693  

Repossessed property

     11        14        15        13        15  

OREO

     37        50        63        84        97  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets

     662        721        738        698        805  

Nonaccrual loans held for sale

     7        7        4        91        20  

Nonaccrual restructured loans held for sale

     1        2        9        9         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 670      $ 730      $ 751      $ 798      $ 825  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured portfolio consumer loans and leases (accrual)

   $ 933      $ 950      $ 959      $ 972      $ 982  

Restructured portfolio commercial loans and leases (accrual)

   $ 224      $ 277      $ 321      $ 408      $ 431  

90 days past due loans and leases (accrual):

              

Commercial and industrial loans

   $ 3      $ 3      $ 4      $ 7      $ 2  

Commercial mortgage loans

                                  

Commercial construction loans

                                  

Commercial leases

                                  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     3        3        4        7        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Residential mortgage loans

     45        45        49        43        38  

Home equity

                                  

Automobile loans

     7        6        9        8        7  

Credit card

     20        21        22        18        18  

Other consumer loans and leases

                                  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans and leases

     72        72        80        69        63  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 90 days past due loans and leases (accrual)(b)

   $ 75      $ 75      $ 84      $ 76      $ 65  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratios

              

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

     0.28%        0.40%        0.31%        0.45%        0.37%  

Allowance for loan and lease losses:

              

As a percent of portfolio loans and leases

     1.34%        1.35%        1.36%        1.37%        1.38%  

As a percent of nonperforming loans and leases(a)

     200%        188%        190%        212%        188%  

As a percent of nonperforming assets(a)

     185%        172%        170%        182%        161%  

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

     0.67%        0.72%        0.72%        0.64%        0.74%  

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

     0.72%        0.79%        0.80%        0.75%        0.86%  

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

     0.73%        0.79%        0.81%        0.85%        0.87%  

Allowance for credit losses as a percent of nonperforming assets

     210%        194%        192%        205%        180%  

 

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

 

31


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: “taxable equivalent net interest income,” “adjusted taxable equivalent net interest income,” “taxable equivalent net interest margin,” “adjusted taxable equivalent net interest margin,” “efficiency ratio,” “taxable equivalent income before income taxes,” “noninterest income excluding certain items,” “adjusted noninterest income,” “adjusted noninterest income excluding mortgage banking net revenue,” “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 taxable equivalent 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.

Noninterest income excluding certain items is provided by management to assist the reader in identifying significant, unusual, or large transactions that impacted noninterest income. Adjusted taxable equivalent net interest income and adjusted taxable equivalent net interest margin are provided by management to assist the reader in identifying significant, unusual, or large transactions that impacted net interest 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 33 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; taxable equivalent net interest margin; adjusted net interest margin; taxable equivalent net interest income; adjusted noninterest income; adjusted noninterest income excluding mortgage banking net revenue; 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.

 

32


Fifth Third Bancorp and Subsidiaries

Regulation G Non-GAAP Reconciliation

$ and shares in millions

(unaudited)

 

         For the Three Months Ended  
         June
2017
     March
2017
     December
2016
     September
2016(4)
     June
2016(4)
 

Net interest income (U.S. GAAP)

   $ 939      $ 933      $ 903      $ 907      $ 902  

Add:

 

Taxable equivalent adjustment

     6        6        6        6        6  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Taxable equivalent net interest income (a)

     945        939        909        913        908  

Net interest income (U.S. GAAP) (annualized) (b)

     3,766        3,784        3,592        3,608        3,628  

Taxable equivalent net interest income (annualized) (c)

     3,790        3,808        3,616        3,632        3,652  

Taxable equivalent net interest income

     945        939        909        

Add (subtract): Bankcard refunds

            (12)        16        
    

 

 

    

 

 

    

 

 

       

Adjusted taxable equivalent net interest income (d)

     945        927        925        

Adjusted taxable equivalent net interest income (annualized) (e)

     3,790        3,760        3,680        

Noninterest income (f)

     564        523        620        840        599  

Noninterest expense (g)

     957        986        960        973        983  

Average interest-earning assets (h)

     126,134        125,968        126,548        126,092        126,847  

Net interest margin (U.S. GAAP) (b)/(h)

     2.99%        3.00%        2.84%        2.86%        2.86%  

Taxable equivalent net interest margin (c)/(h)

     3.01%        3.02%        2.86%        2.88%        2.88%  

Adjusted net interest margin (e)/(h)

     3.01%        2.98%        2.91%        

Taxable equivalent efficiency ratio (g)/(a)+(f)

     63.4%        67.4%        62.8%        55.5%        65.3%  

Income before income taxes (U.S. GAAP)

   $ 494      $ 396      $ 509      $ 694      $ 427  

Add:

 

Taxable equivalent adjustment

     6        6        6        6        6  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Taxable equivalent income before income taxes

   $ 500      $ 402      $ 515      $ 700      $ 433  

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

     344        290        372        501        305  

Add:

 

Intangible amortization, net of tax

                                  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible net income available to common shareholders

     344        290        372        501        305  

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

     1,380        1,176        1,480        1,993        1,227  

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

     16,615        16,429        16,545        16,883        16,584  

Less:

 

Average preferred stock

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

Average goodwill

     (2,424)        (2,416)        (2,416)        (2,416)        (2,416)  
 

Average intangible assets and other servicing rights

     (18)        (10)        (10)        (10)        (11)  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average tangible common equity (j)

     12,842        12,672        12,788        13,126        12,826  

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

     16,419        16,430        16,205        16,776        16,726  

Less:

 

Preferred stock

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

Goodwill

     (2,423)        (2,419)        (2,416)        (2,416)        (2,416)  
 

Intangible assets and other servicing rights

     (18)        (11)        (10)        (10)        (11)  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     12,647        12,669        12,448        13,019        12,968  

Less:

 

Accumulated other comprehensive income

     (163)        (68)        (59)        (755)        (889)  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     12,484        12,601        12,389        12,264        12,079  

Add:

 

Preferred stock

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible equity (m)

     13,815        13,932        13,720        13,595        13,410  

Total assets (U.S. GAAP)

     141,067        140,200        142,177        143,279        143,625  

Less:

 

Goodwill

     (2,423)        (2,419)        (2,416)        (2,416)        (2,416)  
  Intangible assets and other servicing rights      (18)        (11)        (10)        (10)        (11)  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible assets, including unrealized gains / losses (n)

     138,626        137,770        139,751        140,853        141,198  

Less:

 

Accumulated other comprehensive income / loss, before tax

     (251)        (105)        (91)        (1,162)        (1,368)  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible assets, excluding unrealized gains / losses (o)

   $ 138,375      $ 137,665      $ 139,660      $ 139,691      $ 139,830  

Common shares outstanding (p)

     739        750        750        756        766  

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

   $ 117,771      $ 117,407      $ 119,632      $ 120,954      $ 121,824  

Ratios:

              

Return on average tangible common equity (i) / (j)

     10.7%        9.3%        11.6%        15.2%        9.6%  

Tangible equity (m) / (o)

     9.98%        10.12%        9.82%        9.73%        9.59%  

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

     9.02%        9.15%        8.87%        8.78%        8.64%  

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

     9.12%        9.20%        8.91%        9.24%        9.18%  

Tangible book value per share (k) / (p)

   $ 17.11      $ 16.89      $ 16.60      $ 17.22      $ 16.93  

Basel III Final Rule - Transition to Fully Phased-In

                                  

CET1 capital (transitional)

   $ 12,522      $ 12,636      $ 12,426      $ 12,299      $ 12,112  

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

     (4)        (2)        (4)        (4)        (4)  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

CET1 capital (fully phased-in) (r)

     12,518        12,634        12,422        12,295        12,108  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Risk-weighted assets (transitional)

     117,771        117,407        119,632        120,954        121,824  

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

     1,274        1,164        1,115        929        932  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

   $ 119,045      $ 118,571      $ 120,747      $ 121,883      $ 122,756  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     10.52%        10.66%        10.29%        10.09%        9.86%  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Under the banking agencies’ risk-based capital guidelines, assets and off-balance sheet exposures are assigned to various risk categories based upon the Standardized Approach to 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.
(4) Net tax deficiencies of $1 million, $5 million and $0 were reclassified from capital surplus to applicable income tax expense at March 31, 2016, June 30, 2016 and September 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.

 

33


Fifth Third Bancorp and Subsidiaries

Segment Presentation

$ in millions

(unaudited)

 

For the three months ended June 30, 2017

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

Taxable equivalent net interest income(a)

   $ 421      $ 437      $ 59      $ 37      ($ 9)      $ 945  

(Provision for) benefit from loan and lease losses

     (22)        (39)        (7)        1        15        (52)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     399        398        52        38        6        893  

Total noninterest income

     228        189        62        101        (16)        564  

Total noninterest expense

     (345)        (399)        (123)        (110)        20        (957)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     282        188        (9)        29        10        500  

Applicable income tax expense(a)

     (55)        (66)        3        (10)        (5)        (133)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     227        122        (6)        19        5        367  

Less: Net income attributable to noncontrolling interests

                                         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to Bancorp

     227        122        (6)        19        5        367  

Dividends on preferred stock

                                 23        23  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) available to common shareholders

   $ 227      $ 122      ($ 6)      $ 19      ($ 18)      $ 344  

For the three months ended March 31, 2017

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

Taxable equivalent net interest income(a)

   $ 431      $ 430      $ 61      $ 38      ($ 21)      $ 939  

Provision for loan and lease losses

     (6)        (42)        (15)        (4)        (7)        (74)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     425        388        46        34        (28)        865  

Total noninterest income

     202        184        55        106        (24)        523  

Total noninterest expense

     (370)        (402)        (120)        (113)        19        (986)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     257        170        (19)        27        (33)        402  

Applicable income tax expense(a)

     (46)        (60)        7        (10)        12        (97)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     211        110        (12)        17        (21)        305  

Less: Net income attributable to noncontrolling interests

                                         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to Bancorp

     211        110        (12)        17        (21)        305  

Dividends on preferred stock

                                 15        15  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) available to common shareholders

   $ 211      $ 110      ($ 12)      $ 17      ($ 36)      $ 290  

For the three months ended December 31, 2016

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

Taxable equivalent net interest income(a)

   $ 453      $ 397      $ 63      $ 41      ($ 45)      $ 909  

(Provision for) benefit from loan and lease losses

     43        (34)        (12)               (51)        (54)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     496        363        51        41        (96)        855  

Total noninterest income

     221        188        69        99        43        620  

Total noninterest expense

     (359)        (400)        (117)        (103)        19        (960)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     358        151        3        37        (34)        515  

Applicable income tax expense(a)

     (78)        (53)        (1)        (13)        25        (120)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     280        98        2        24        (9)        395  

Less: Net income attributable to noncontrolling interests

                                         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to Bancorp

     280        98        2        24        (9)        395  

Dividends on preferred stock

                                 23        23  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) available to common shareholders

   $ 280      $ 98      $ 2      $ 24      ($ 32)      $ 372  

For the three months ended September 30, 2016

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

Taxable equivalent 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 before income taxes

     359        141        5        36        159        700  

Applicable income tax expense(a)

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     279        91        3        23        120        516  

Less: Net income attributable to noncontrolling interests

                                         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

     279        91        3        23        120        516  

Dividends on preferred stock

                                 15        15  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

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

For the three months ended June 30, 2016

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

Taxable equivalent net interest income(a)

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

(Provision for) benefit from 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)        27        (109)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     226        132        7        23        (64)        324  

Less: Net income attributable to noncontrolling interests

                                 (4)        (4)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) attributable to Bancorp

     226        132        7        23        (60)        328  

Dividends on preferred stock

                                 23        23  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) available to common shareholders

   $ 226      $ 132      $ 7      $ 23      ($ 83)      $ 305  

 

(a) Includes taxable equivalent adjustments of $6 million for the three months ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016.
(b) Branch Banking provides a full range of deposit and loan and lease products to individuals and small businesses through full-service banking centers.
(c) Consumer Lending includes the Bancorp’s residential mortgage, home equity, automobile and other indirect lending activities.
(d) Net tax deficiencies of $5 million and $0 were reclassified from capital surplus to applicable income tax expense at June 30, 2016 and September 30, 2016, respectively, related to the early adoption of ASU 2016-09 during the fourth quarter of 2016, with an effective date of January 1, 2016.

 

34