EX-99.1 2 d487752dex991.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    April 24, 2018

FIFTH THIRD ANNOUNCES FIRST QUARTER 2018 NET INCOME TO COMMON SHAREHOLDERS OF

$689 MILLION, OR $0.97 PER DILUTED SHARE

 

  1Q18 net income available to common shareholders of $689 million, or $0.97 per diluted common share

 

  Results included a net positive $0.40 impact on reported 1Q18 EPS:

 

    $414 million pre-tax (~$327 million after-tax)(a) step-up gain included in other noninterest income from the Vantiv merger with Worldpay

 

    $39 million pre-tax (~$31 million after-tax)(a) charge to other noninterest income related to the valuation of the Visa total return swap

 

    $8 million pre-tax (~$6 million after-tax)(a) impairment charge to other noninterest income related to an assessment of the branch network which is expected to result in a 9 branch reduction by 3Q18

 

    $8 million pre-tax (~$6 million after-tax)(a) charge to other noninterest expense from an adjustment to litigation reserves

 

  Reported net interest income (NII) of $996 million; taxable equivalent NII of $999 million(b), up 4% from 4Q17 (or up 1% excluding 4Q17 lease remeasurement)(b) and up 6% from 1Q17 (or up 8% excluding 1Q17 card remediation impact)(b)

 

  Taxable equivalent net interest margin (NIM) of 3.18%(b), up 16 bps from 4Q17 (or up 8 bps excluding 4Q17 lease remeasurement)(b) and up 16 bps from 1Q17 (or up 20 bps excluding 1Q17 card remediation impact)(b)

 

  Average portfolio loans and leases of $92.3 billion, flat from both 4Q17 and from 1Q17

 

  Noninterest income of $909 million, compared with $577 million in 4Q17 and $523 million in 1Q17; performance primarily driven by the Worldpay step-up gain previously noted

 

  Noninterest expense of $1.046 billion, down 3% from 4Q17 and up 6% from 1Q17

 

  Net charge-offs (NCOs) of $81 million, up $5 million from 4Q17 and down $8 million from 1Q17; NCO ratio of 0.36% compared to 0.33% in 4Q17 and 0.40% in 1Q17

 

  Portfolio nonperforming asset (NPA) ratio of 0.55%, up 2 bps from 4Q17 and down 24 bps from 1Q17

 

  1Q18 provision expense of $23 million compared to $67 million in 4Q17 and $74 million in 1Q17

 

  Common equity Tier 1 (CET1)(c) ratio of 10.82%

 

  Tangible common equity ratio of 8.89%(b); 9.14% excluding unrealized gains/losses(b)

 

  Book value per share of $21.68, flat from 4Q17 and up 8% from 1Q17; tangible book value per share(b) of $18.05 flat from 4Q17 and up 7% from 1Q17

 

1


Fifth Third Bancorp (Nasdaq: FITB) today reported first quarter 2018 net income of $704 million versus net income of $509 million in the fourth quarter of 2017 and $305 million in the first quarter of 2017. After preferred dividends, net income available to common shareholders was $689 million, or $0.97 per diluted share, in the first quarter of 2018, compared with $486 million, or $0.67 per diluted share, in the fourth quarter of 2017, and $290 million, or $0.38 per diluted share, in the first quarter of 2017.

Earnings Highlights

 

     For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Income Statement Data ($ in millions)

                    

Net income attributable to Bancorp

   $ 704      $ 509      $ 1,014      $ 367      $ 305        38%        131%  

Net income available to common shareholders

   $ 689      $ 486      $ 999      $ 344      $ 290        42%        138%  

Earnings Per Share Data

                    

Average common shares outstanding (in thousands):

                    

Basic

     689,820        703,372        721,280        741,401        747,668        (2%)        (8%)  

Diluted

     704,101        716,908        733,285        752,328        760,809        (2%)        (7%)  

Earnings per share, basic

   $ 0.99      $ 0.68      $ 1.37      $ 0.46      $ 0.38        46%        161%  

Earnings per share, diluted

     0.97        0.67        1.35        0.45        0.38        45%        155%  

Common Share Data

                    

Cash dividends per common share

   $ 0.16      $ 0.16      $ 0.16      $ 0.14      $ 0.14               14%  

Book value per share

     21.68        21.67        21.30        20.42        20.13               8%  

Tangible book value per share(b)

     18.05        18.10        17.86        17.11        16.89               7%  

Common shares outstanding (in thousands)

     684,942        693,805        705,474        738,873        750,145        (1%)        (9%)  

Financial Ratios

                    bps Change  
                 

 

 

 

Return on average assets

     2.02%        1.43%        2.85%        1.05%        0.88%        59        114  

Return on average common equity

     18.6        12.7        25.6        9.0        7.8        590        1080  

Return on average tangible common equity(b)

     22.4        15.2        30.4        10.7        9.3        720        1310  

CET1 capital(c)

     10.82        10.61        10.59        10.63        10.76        21        6  

Tier I risk-based capital(c)

     11.95        11.74        11.72        11.76        11.90        21        5  

Net interest margin (taxable equivalent)(b)

     3.18        3.02        3.07        3.01        3.02        16        16  

Efficiency (taxable equivalent)(b)

     54.8        69.7        38.4        63.4        67.4        (1490)        (1260)  

“Our first quarter results were strong and reflected the repositioning of our balance sheet over the last 24 months to improve the resiliency of our earnings. Our balance sheet continues to strengthen as evidenced by improving credit quality, strong capital ratios and the level of asset sensitivity which positions us well in the current rate environment,” said Greg D. Carmichael, Chairman, President and CEO of Fifth Third Bancorp.

“Expenses were well managed while we continued to invest in our strategic initiatives. We remain focused on driving improved shareholder returns and achieving our long term profitability targets.”

 

2


Income Statement Highlights

 

($ in millions, except per-share data)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Condensed Statements of Income

                    

Taxable equivalent net interest income(b)

   $ 999      $ 963      $ 977      $ 945      $ 939        4%        6%  

Provision for loan and lease losses

     23        67        67        52        74        (66%)        (69%)  

Total noninterest income

     909        577        1,561        564        523        58%        74%  

Total noninterest expense

     1,046        1,073        975        957        986        (3%)        6%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Taxable equivalent income before income taxes (b)

   $ 839      $ 400      $ 1,496      $ 500      $ 402        110%        109%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Taxable equivalent adjustment

     3        7        7        6        6        (57%)        (50%)  

Applicable income tax expense (benefit)

     132        (116)        475        127        91        (214%)        45%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 704      $ 509      $ 1,014      $ 367      $ 305        38%        131%  

Less: Net income attributable to noncontrolling interests

                                        NM        NM  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to Bancorp

   $ 704      $ 509      $ 1,014      $ 367      $ 305        38%        131%  

Dividends on preferred stock

     15        23        15        23        15        (35%)         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 689      $ 486      $ 999      $ 344      $ 290        42%        138%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share, diluted

   $ 0.97      $ 0.67      $ 1.35      $ 0.45      $ 0.38        45%        155%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

 

(Taxable equivalent basis; $ in millions)(b)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Interest Income

                    

Total interest income

   $ 1,209      $ 1,151      $ 1,159      $ 1,112      $ 1,092        5%        11%  

Total interest expense

     210        188        182        167        153        12%        37%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income (NII)

   $ 999      $ 963      $ 977      $ 945      $ 939        4%        6%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Average Yield                                       bps Change  

Yield on interest-earning assets

     3.85%        3.61%        3.64%        3.54%        3.51%        24        34  

Adjusted yield on interest-earning assets

     3.85%        3.69%        3.64%        3.54%        3.51%        16        34  

Rate paid on interest-bearing liabilities

     0.97%        0.88%        0.85%        0.79%        0.73%        9        24  
Ratios                                          

Net interest rate spread

     2.88%        2.73%        2.79%        2.75%        2.78%        15        10  

Net interest margin (NIM)

     3.18%        3.02%        3.07%        3.01%        3.02%        16        16  

Adjusted NIM

     3.18%        3.10%        3.07%        3.01%        2.98%        8        20  
Average Balances                                       % Change  

Loans and leases, including held for sale

   $ 92,869      $ 92,865      $ 92,617      $ 92,653      $ 92,791                

Total securities and other short-term investments

     34,677        33,756        33,826        33,481        33,177        3%        5%  

Total interest-earning assets

     127,546        126,621        126,443        126,134        125,968        1%        1%  

Total interest-bearing liabilities

     87,607        84,820        85,328        85,320        84,890        3%        3%  

Bancorp shareholders’ equity

     16,313        16,493        16,820        16,615        16,429        (1%)        (1%)  

 

3


Taxable equivalent NII of $999 million in the first quarter of 2018 increased $36 million, or 4 percent, from the prior quarter. The prior quarter’s results were negatively impacted by a $27 million leveraged lease remeasurement. Excluding the impact of the remeasurement, taxable equivalent NII in the first quarter of 2018 was up $9 million, or 1 percent, from the prior quarter, reflecting higher short-term market rates, partially offset by a lower day count. Taxable equivalent NIM of 3.18 percent in the first quarter of 2018 increased 16 bps from the prior quarter. Excluding the lease remeasurement, taxable equivalent NIM increased 8 bps from the prior quarter’s adjusted NIM, primarily driven by higher short-term market rates and a lower day count.

Compared to the first quarter of 2017, taxable equivalent NII increased $60 million, or 6 percent, from the first quarter of 2017. The first quarter of 2017 results were positively impacted by a $12 million reversal of a previously-estimated charge for refunds to certain bankcard customers. Excluding the card remediation impact, taxable equivalent NII in the first quarter of 2018 was up $72 million, or 8 percent, from the first quarter of 2017, reflecting higher short-term rates and an increase in investment portfolio balances. Taxable equivalent NIM increased 16 bps from the first quarter of 2017, primarily driven by higher short-term market rates, partially offset by the aforementioned card remediation impact. Excluding this impact, the taxable equivalent NIM increased 20 bps from the first quarter of 2017.

Securities

Average securities and other short-term investments were $34.7 billion in the first quarter of 2018 compared to $33.8 billion in the previous quarter and $33.2 billion in the first quarter of 2017. Average available-for-sale debt and other securities of $32.2 billion in the first quarter of 2018 were up $917 million, or 3 percent, sequentially and up $937 million, or 3 percent, from the first quarter of 2017.

Loans

 

($ in millions)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Average Portfolio Loans and Leases

                    

Commercial loans and leases:

                    

Commercial and industrial loans

   $ 41,782      $ 41,438      $ 41,302      $ 41,601      $ 41,854        1%         

Commercial mortgage loans

     6,582        6,751        6,807        6,845        6,941        (3%)        (5%)  

Commercial construction loans

     4,671        4,660        4,533        4,306        3,987               17%  

Commercial leases

     3,960        4,016        4,072        4,036        3,901        (1%)        2%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

   $ 56,995      $ 56,865      $ 56,714      $ 56,788      $ 56,683               1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer loans:

                    

Residential mortgage loans

   $ 15,575      $ 15,590      $ 15,523      $ 15,417      $ 15,200               2%  

Home equity

     6,889        7,066        7,207        7,385        7,581        (3%)        (9%)  

Automobile loans

     9,064        9,175        9,267        9,410        9,786        (1%)        (7%)  

Credit card

     2,224        2,202        2,140        2,080        2,141        1%        4%  

Other consumer loans

     1,587        1,352        1,055        892        755        17%        110%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

   $ 35,339      $ 35,385      $ 35,192      $ 35,184      $ 35,463                
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 92,334      $ 92,250      $ 91,906      $ 91,972      $ 92,146                

Average loans held for sale

   $ 535      $ 615      $ 711      $ 681      $ 645        (13%)        (17%)  

 

4


Average portfolio loan and lease balances were flat sequentially and year-over-year. Sequential performance was primarily driven by increases in commercial and industrial (C&I) and other consumer loans, offset by decreases in home equity and commercial real estate loans. Year-over-year performance was primarily driven by increases in other consumer loans and residential mortgage loans, offset by decreases in automobile and home equity loans. Period end portfolio loans and leases of $92.0 billion were flat sequentially and year-over-year.

Average commercial portfolio loan and lease balances were flat sequentially, and increased 1 percent from the first quarter of 2017. Sequential performance was primarily driven by an increase in C&I loans reflecting growth within industry verticals, offset by a decrease in commercial real estate loans. Within commercial real estate, commercial mortgage balances decreased 3 percent and commercial construction balances were flat sequentially. Year-over-year performance was primarily driven by an increase in commercial real estate loans. Period end commercial line utilization of 35 percent compared to 34 percent in the fourth quarter of 2017 and 34 percent in the first quarter of 2017.

Average consumer portfolio loan and lease balances were flat sequentially and year-over-year. Sequential performance was primarily driven by an increase in other consumer loans, offset by a decline in home equity and automobile loan balances. Year-over-year performance was primarily driven by an increase in other consumer loans and residential mortgage loans, offset by lower automobile and home equity loan balances.

Deposits

 

($ in millions)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Average Deposits

                    

Demand

   $ 33,825      $ 35,519      $ 34,850      $ 34,915      $ 35,084        (5%)        (4%)  

Interest checking

     28,403        26,992        25,765        26,014        26,760        5%        6%  

Savings

     13,546        13,593        13,889        14,238        14,117               (4%)  

Money market

     20,750        20,023        20,028        20,278        20,603        4%        1%  

Foreign office(d)

     494        323        395        380        454        53%        9%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total transaction deposits

   $ 97,018      $ 96,450      $ 94,927      $ 95,825      $ 97,018        1%         

Other time

     3,856        3,792        3,722        3,745        3,827        2%        1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total core deposits

   $ 100,874      $ 100,242      $ 98,649      $ 99,570      $ 100,845        1%         

Certificates - $100,000 and over

     2,284        2,429        2,625        2,623        2,579        (6%)        (11%)  

Other

     379        119        560        264        162        218%        134%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average deposits

   $ 103,537      $ 102,790      $ 101,834      $ 102,457      $ 103,586        1%         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average core deposits increased 1 percent sequentially and were flat year-over-year. Average transaction deposits increased 1 percent sequentially and were flat compared with the first quarter of 2017. The sequential performance was primarily driven by increases in commercial interest checking deposits and consumer money market account balances, partially offset by lower commercial demand deposit account balances. Year-over-year performance was primarily driven by higher consumer money market account balances and commercial interest checking deposits, offset by lower commercial demand deposit account balances and commercial money market account balances. Other time deposits increased by 2 percent sequentially and 1 percent year-over-year.

Average total commercial transaction deposits of $43 billion decreased 2 percent sequentially and decreased 3 percent from the first quarter of 2017. Average total consumer transaction deposits of $54 billion increased 2 percent sequentially and increased 3 percent from the first quarter of 2017.

 

5


Wholesale Funding

 

($ in millions)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Average Wholesale Funding

                    

Certificates - $100,000 and over

   $ 2,284      $ 2,429      $ 2,625      $ 2,623      $ 2,579        (6%)        (11%)  

Other deposits

     379        119        560        264        162        218%        134%  

Federal funds purchased

     692        602        675        311        639        15%        8%  

Other short-term borrowings

     2,423        2,316        4,212        4,194        1,893        5%        28%  

Long-term debt

     14,780        14,631        13,457        13,273        13,856        1%        7%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average wholesale funding

   $ 20,558      $ 20,097      $ 21,529      $ 20,665      $ 19,129        2%        7%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average wholesale funding of $20.6 billion increased $461 million, or 2 percent, sequentially and increased $1.4 billion, or 7 percent, from the first quarter of 2017. The sequential and year-over-year increase in wholesale funding reflected the increase in interest-earning assets.

Noninterest Income

 

($ in millions)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Noninterest Income

                    

Service charges on deposits

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

Corporate banking revenue

     88        77        101        101        74        14%        19%  

Mortgage banking net revenue

     56        54        63        55        52        4%        8%  

Wealth and asset management revenue

     113        106        102        103        108        7%        5%  

Card and processing revenue

     79        80        79        79        74        (1%)        7%  

Other noninterest income

     460        123        1,076        85        77        274%        497%  

Securities gains (losses), net

     (11)        1                             NM        NM  

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

     (13)        (2)        2        2               550%        NM  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 909      $ 577      $ 1,561      $ 564      $ 523        58%        74%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


Noninterest income of $909 million increased $332 million sequentially and increased $386 million year-over-year. The sequential and year-over-year comparisons reflect the impact of the following items:

Noninterest Income excluding certain items

 

($ in millions)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     March
2017
     Seq      Yr/Yr  

Noninterest Income excluding certain items

              

Noninterest income (U.S. GAAP)

   $ 909      $ 577      $ 523        

Worldpay step-up gain

     (414)                      

Valuation of Visa total return swap

     39        11        13        

Branch network impairment charge

     8                      

Securities losses / (gains), net

     11        (1)               
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income excluding certain items(b)

   $ 553      $ 587      $ 536        (6%)        3%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Excluding the items in the table above, noninterest income of $553 million decreased 6 percent from the previous quarter and increased 3 percent from the first quarter of 2017. The sequential performance was impacted by $44 million in revenue recognized from Worldpay related to the tax receivable agreement (TRA) and a $25 million lease remarketing impairment recognized in the fourth quarter of 2017. The year-over-year performance was impacted by a $31 million lease remarketing impairment recognized in the first quarter of 2017. Excluding these impacts, adjusted noninterest income decreased 3 percent sequentially and decreased 2 percent year-over-year, primarily due to lower equity method income resulting from Worldpay acquisition and integration costs.

Corporate banking revenue of $88 million was up 14 percent sequentially and up 19 percent year-over-year. The sequential and year-over-year increases were primarily driven by an increase in M&A advisory fees, as well as the aforementioned lease remarketing impairments recognized both in the fourth quarter of 2017 and first quarter of 2017. Excluding the impact of the lease impairments, corporate banking revenue decreased 14 percent sequentially and decreased 16 percent year-over-year, primarily driven by lower loan syndication fees and business lending fees.

Mortgage Banking Net Revenue

 

($ in millions)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Mortgage Banking Net Revenue

                    

Origination fees and gains on loan sales

   $ 24      $ 32      $ 40      $ 37      $ 29        (25%)        (17%)  

Net mortgage servicing revenue:

                    

Gross mortgage servicing fees

     53        54        56        49        47        (2%)        13%  

Net valuation adjustments on MSRs and free-standing derivatives purchased to economically hedge MSRs

     (21)        (32)        (33)        (31)        (24)        (34%)        (13%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net mortgage servicing revenue

     32        22        23        18        23        45%        39%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage banking net revenue

   $ 56      $ 54      $ 63      $ 55      $ 52        4%        8%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

7


Mortgage banking net revenue was $56 million in the first quarter of 2018, up 4 percent from the fourth quarter of 2017 and up 8 percent from the first quarter of 2017. The sequential increase was driven by a lower negative impact from net valuation adjustments, partially offset by lower origination fees and gains on loan sales. The year-over-year increase was driven by higher gross mortgage servicing fees, partially offset by lower origination fees and gains on loan sales. Originations of $1.6 billion in the current quarter decreased 18 percent sequentially and decreased 19 percent from the first quarter of 2017.

Wealth and asset management revenue of $113 million increased 7 percent from the fourth quarter of 2017 and increased 5 percent from the first quarter of 2017. The sequential increase was primarily driven by seasonally strong tax-related private client service revenue. The year-over-year increase was primarily driven by higher personal asset management revenue.

Card and processing revenue of $79 million in the first quarter of 2018 decreased 1 percent sequentially and increased 7 percent year-over-year. The sequential decrease reflected seasonally lower credit card spend volume compared with the fourth quarter, largely offset by lower rewards costs. The year-over-year increase reflected higher credit spend volume and an increase in actively used cards.

Other noninterest income totaled $460 million in the first quarter of 2018, compared with $123 million in the previous quarter, and $77 million in the first quarter of 2017. As disclosed in the table on page 7, the reported results included the impact of the Worldpay step-up gain, valuation of the Visa total return swap, and the branch impairment charge. For the first quarter of 2018, excluding these items, other noninterest income of $93 million decreased $41 million, or 31 percent, from the fourth quarter of 2017 and increased $3 million, or 3 percent, from the first quarter of 2017. The sequential decrease was primarily due to the $44 million gain from the TRA in the fourth quarter of 2017. The year-over-year increase was primarily due to an increase in private equity investment income.

Net losses on investment securities were $11 million in the first quarter of 2018, compared with a net gain of $1 million in the fourth quarter of 2017 and no net gains/losses in the first quarter of 2017. Net losses on securities held as non-qualifying hedges for the MSR portfolio were $13 million in the first quarter of 2018 and $2 million in the fourth quarter of 2017.

Noninterest Expense

 

($ in millions)    For the Three Months Ended      % Change  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
     Seq      Yr/Yr  

Noninterest Expense

                    

Salaries, wages and incentives

   $ 447      $ 418      $ 407      $ 397      $ 411        7%        9%  

Employee benefits

     110        82        77        86        111        34%        (1%)  

Net occupancy expense

     75        74        74        70        78        1%        (4%)  

Technology and communications

     68        68        62        57        58               17%  

Equipment expense

     31        29        30        29        28        7%        11%  

Card and processing expense

     29        34        32        33        30        (15%)        (3%)  

Other noninterest expense

     286        368        293        285        270        (22%)        6%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 1,046      $ 1,073      $ 975      $ 957      $ 986        (3%)        6%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

8


Noninterest expense of $1.046 billion decreased $27 million, or 3 percent, compared with the fourth quarter of 2017, and increased $60 million, or 6 percent, compared with the first quarter of 2017. Excluding the $8 million litigation reserve charge discussed on page 1, as well as the items related to the Tax Cuts and Jobs Act recognized in the fourth quarter of 2017, noninterest expense increased $63 million, or 6 percent. The sequential increase primarily reflected seasonally higher compensation-related expenses, as well as an increase in the amortization of affordable housing investments primarily resulting from the Tax Cuts and Jobs Act. The year-over-year increase was primarily driven by higher base compensation and technology and communications expense.

Summary of Credit Loss Experience

 

($ in millions)    For the Three Months Ended  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Net losses charged-off

              

Commercial and industrial loans

   ($ 28)      ($ 32)      ($ 27)      ($ 18)      ($ 36)  

Commercial mortgage loans

     (1)        1        (3)        (5)        (5)  

Commercial leases

            (1)               (1)        (1)  

Residential mortgage loans

     (3)        (1)        1        (2)        (5)  

Home equity

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

Automobile loans

     (11)        (10)        (8)        (6)        (11)  

Credit card

     (25)        (20)        (20)        (22)        (22)  

Other consumer loans and leases

     (8)        (9)        (8)        (5)        (3)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 81)      ($ 76)      ($ 68)      ($ 64)      ($ 89)  

Total losses charged-off

   ($ 103)      ($ 94)      ($ 85)      ($ 95)      ($ 107)  

Total recoveries of losses previously charged-off

     22        18        17        31        18  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net losses charged-off

   ($ 81)      ($ 76)      ($ 68)      ($ 64)      ($ 89)  

Ratios (annualized)

              

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

     0.36%        0.33%        0.29%        0.28%        0.40%  

Commercial

     0.21%        0.22%        0.21%        0.17%        0.29%  

Consumer

     0.60%        0.51%        0.43%        0.46%        0.56%  

Net charge-offs were $81 million, or 36 bps of average portfolio loans and leases on an annualized basis, in the first quarter of 2018 compared with net charge-offs of $76 million, or 33 bps, in the fourth quarter of 2017 and $89 million, or 40 bps, in the first quarter of 2017.

Commercial net charge-offs of $29 million, or 21 bps, decreased $3 million sequentially. This primarily reflected a $4 million decrease in net charge-offs of C&I loans, partially offset by a $2 million increase in net charge-offs of commercial mortgage loans.

Consumer net charge-offs of $52 million, or 60 bps, increased $8 million sequentially. This primarily reflected a $5 million increase in net charge-offs on credit card loans.

 

9


($ in millions)    For the Three Months Ended  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Allowance for Credit Losses

              

Allowance for loan and lease losses, beginning

   $ 1,196      $ 1,205      $ 1,226      $ 1,238      $ 1,253  

Total net losses charged-off

     (81)        (76)        (68)        (64)        (89)  

Provision for loan and lease losses

     23        67        67        52        74  

Deconsolidation of a variable interest entity

                   (20)                
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

   $ 1,138      $ 1,196      $ 1,205      $ 1,226      $ 1,238  

Reserve for unfunded commitments, beginning

   $ 161      $ 157      $ 162      $ 159      $ 161  

Provision for unfunded commitments

     (10)        4        (5)        3        (2)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 151      $ 161      $ 157      $ 162      $ 159  

Components of allowance for credit losses:

              

Allowance for loan and lease losses

   $ 1,138      $ 1,196      $ 1,205      $ 1,226      $ 1,238  

Reserve for unfunded commitments

     151        161        157        162        159  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,289      $ 1,357      $ 1,362      $ 1,388      $ 1,397  

Allowance for loan and lease losses ratio

              

As a percent of portfolio loans and leases

     1.24%        1.30%        1.31%        1.34%        1.35%  

As a percent of nonperforming portfolio loans and leases(e)

     252%        274%        238%        200%        188%  

As a percent of nonperforming portfolio assets(e)

     226%        245%        217%        185%        172%  

The provision for loan and lease losses totaled $23 million in the first quarter of 2018, and decreased $44 million sequentially, reflecting continued low levels of net charge-offs and an improvement in criticized assets. Provision expense decreased $51 million from the first quarter of 2017.

As of quarter end, the allowance for loan and lease loss ratio represented 1.24 percent of total portfolio loans and leases outstanding, compared with 1.30 percent last quarter, and represented 252 percent of nonperforming loans and leases, and 226 percent of nonperforming assets.

 

10


($ in millions)    As of  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Nonperforming Assets and Delinquent Loans

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 155      $ 144      $ 144      $ 225      $ 251  

Commercial mortgage loans

     9        12        14        15        21  

Commercial leases

     4               1        1         

Residential mortgage loans

     16        17        19        19        21  

Home equity

     55        56        56        52        53  

Other consumer loans and leases

     1                              
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

   $ 240      $ 229      $ 234      $ 312      $ 346  

Nonaccrual restructured portfolio commercial loans and leases(f)

     154        150        214        244        251  

Nonaccrual restructured portfolio consumer loans and leases

     58        58        58        58        60  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

   $ 452      $ 437      $ 506      $ 614      $ 657  

Repossessed property

     9        9        10        11        14  

OREO

     43        43        39        37        50  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets(e)

   $ 504      $ 489      $ 555      $ 662      $ 721  

Nonaccrual loans held for sale

     5        5        18        7        7  

Nonaccrual restructured loans held for sale

     19        1        2        1        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 528      $ 495      $ 575      $ 670      $ 730  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured portfolio consumer loans and leases (accrual)

   $ 916      $ 927      $ 929      $ 933      $ 950  

Restructured portfolio commercial loans and leases (accrual)(f)

   $ 249      $ 249      $ 232      $ 224      $ 277  

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

   $ 299      $ 280      $ 252      $ 190      $ 180  

Total loans and leases 90 days past due (accrual)

   $ 107      $ 97      $ 77      $ 75      $ 75  

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

     0.49%        0.48%        0.55%        0.67%        0.72%  

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

     0.55%        0.53%        0.60%        0.72%        0.79%  

Total nonperforming portfolio assets increased $15 million, or 3 percent, from the previous quarter to $504 million. Portfolio nonperforming loans and leases (NPLs) at quarter end increased $15 million from the previous quarter to $452 million. NPLs as a percent of total loans, leases and OREO at quarter end increased 1 bps from the previous quarter to 0.49 percent.

Commercial portfolio NPLs increased $16 million from last quarter to $322 million, or 0.57 percent of commercial portfolio loans, leases and OREO. Consumer portfolio NPLs decreased $1 million from last quarter to $130 million, or 0.37 percent of consumer portfolio loans, leases and OREO.

OREO balances were flat from the prior quarter at $43 million, and included $18 million in commercial OREO and $25 million in consumer OREO. Repossessed personal property was flat from the prior quarter at $9 million.

Loans over 90 days past due and still accruing increased $10 million from the fourth quarter of 2017 at $107 million. Loans 30-89 days past due of $299 million increased $19 million from the previous quarter.

 

11


Capital and Liquidity Position    

 

     For the Three Months Ended  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Capital Position

              

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

     11.52%        11.69%        11.93%        11.84%        11.72%  

Tangible equity(b)

     10.09%        9.90%        9.84%        9.98%        10.12%  

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

     9.14%        8.94%        8.89%        9.02%        9.15%  

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

     8.89%        8.99%        9.00%        9.12%        9.20%  

Regulatory Capital and Liquidity Ratios

      

CET1 capital(c)

     10.82%        10.61%        10.59%        10.63%        10.76%  

Tier I risk-based capital(c)

     11.95%        11.74%        11.72%        11.76%        11.90%  

Total risk-based capital(c)

     15.29%        15.16%        15.16%        15.22%        15.45%  

Tier I leverage

     10.11%        10.01%        9.97%        10.07%        10.15%  

Modified liquidity coverage ratio (LCR)

     113%        129%        124%        115%        119%  

Capital ratios remained strong and increased during the quarter. The CET1 ratio was 10.82 percent, the tangible common equity to tangible assets ratio(b) was 9.14 percent (excluding unrealized gains/losses), and 8.89 percent (including unrealized gains/losses). The Tier I risk-based capital ratio was 11.95 percent, the Total risk-based capital ratio was 15.29 percent, and the Tier I leverage ratio was 10.11 percent.

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

 

    On February 12, 2018, Fifth Third initially settled a $318 million share repurchase agreement, including $283 million of repurchases that were part of Fifth Third’s 2017 CCAR Capital Plan, as well as an additional de minimis repurchase of $35 million. The initial settlement reduced first quarter common shares outstanding by 8.7 million shares. On March 26, 2018, Fifth Third settled the forward contract. An additional 1.0 million shares were repurchased in connection with the completion of this agreement.

 

    On March 19, 2018, Fifth Third settled the forward contract related to the December 19, 2017 $273 million share repurchase agreement. An additional 0.8 million shares were repurchased in connection with the completion of this agreement.

Based on the transactions noted above, common shares outstanding decreased by approximately 10.5 million shares in the first quarter of 2018 from the fourth quarter of 2017.

Tax Rate

The effective tax rate was 15.8 percent in the first quarter of 2018 compared with (29.8) percent in the fourth quarter of 2017 and 22.9 percent in the first quarter of 2017. The tax rate in the first quarter of 2018 was impacted by a $7 million tax benefit primarily associated with the exercise and vesting of employee equity awards.

 

12


Other

As of March 31, 2018, Fifth Third Bank owned approximately 15 million units representing a 4.9 percent interest in Vantiv Holding, LLC, convertible into shares of Worldpay, Inc., a publicly traded firm. Based upon Worldpay’s closing price of $82.24 on March 31, 2018, our interest in Worldpay was valued at approximately $1.3 billion. The difference between the market value and the book value of Fifth Third’s interest in Worldpay’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 9:00 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 May 8, 2018 by dialing 800-585-8367 for domestic access or 404-537-3406 for international access (passcode 2496576#).

Corporate Profile

Fifth Third Bancorp is a diversified financial services company headquartered in Cincinnati, Ohio. As of March 31, 2018, the Company had $142 billion in assets and operates 1,153 full-service Banking Centers, and 2,459 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 54,000 fee-free ATMs across the United States. Fifth Third operates four main businesses: Commercial Banking, Branch Banking, Consumer Lending, and Wealth & Asset Management. As of March 31, 2018, Fifth Third also had a 4.9% interest in Vantiv Holding, LLC, a subsidiary of Worldpay, Inc. Fifth Third is among the largest money managers in the Midwest and, as of March 31, 2018, had $363 billion in assets under care, of which it managed $37 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.”

Earnings Release End Notes

 

(a) Assumes a 21% tax rate.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 28.
(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 weighted values are added together resulting in the total risk-weighted assets. Current period regulatory capital ratios are estimated.
(d) Includes commercial customer Eurodollar sweep balances for which the Bancorp pays rates comparable to other commercial deposit accounts.
(e) Excludes nonaccrual loans held for sale.
(f) As of June 30, 2017 and March 31, 2017, 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.

 

13


FORWARD-LOOKING STATEMENTS

This release contains or incorporates statements that we believe are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder. These statements relate to our financial condition, results of operations, plans, objectives, future performance or business. They usually can be identified by the use of forward-looking language such as “will likely result,” “may,” “are expected to,” “is anticipated,” “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 those described in this release or 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 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) deteriorating credit quality; (2) loan concentration by location or industry of borrowers or collateral; (3) problems encountered by other financial institutions; (4) inadequate sources of funding or liquidity; (5) unfavorable actions of rating agencies; (6) inability to maintain or grow deposits; (7) limitations on the ability to receive dividends from subsidiaries; (8) cyber-security risks; (9) Fifth Third’s ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks; (10) failures by third-party service providers; (11) inability to manage strategic initiatives and/or organizational changes; (12) inability to implement technology system enhancements; (13) failure of internal controls and other risk management systems; (14) losses related to fraud, theft or violence; (15) inability to attract and retain skilled personnel; (16) adverse impacts of government regulation; (17) governmental or regulatory changes or other actions; (18) failures to meet applicable capital requirements; (19) regulatory objections to Fifth Third’s capital plan; (20) regulation of Fifth Third’s derivatives activities; (21) regulatory objections to Fifth Third’s resolution plan; (22) deposit insurance premiums; (23) assessments for the orderly liquidation fund; (24) changes in LIBOR; (25) weakness in the national or local economies; (26) global political and economic uncertainty or negative actions; (27) changes in interest rates; (28) changes and trends in capital markets; (29) fluctuation of Fifth Third’s stock price; (30) volatility in mortgage banking revenue; (31) litigation, investigations, and enforcement proceedings by governmental authorities; (32) breaches of contractual covenants, representations and warranties; (33) competition and changes in the financial services industry; (34) changing retail distribution strategies, customer preferences and behavior; (35) difficulties in identifying, acquiring or integrating suitable strategic partnerships, investments or acquisitions; (36) potential dilution from future acquisitions; (37) loss of income and/or difficulties encountered in the sale and separation of businesses, investments or other assets; (38) results of Vantiv Holding, LLC, a subsidiary of Worldpay, Inc. or other investments or acquired entities; (39) difficulties from or changes in Fifth Third’s investment in, relationship with, and nature of the operations of Vantiv Holding, LLC, a subsidiary of Worldpay, Inc.; (40) changes in accounting standards or interpretation or declines in the value of Fifth Third’s goodwill or other intangible assets; (41) inaccuracies or other failures from the use of models; (42) effects of critical accounting policies and judgments or the use of inaccurate estimates; (43) weather related events or other natural disasters; and (44) the impact of reputational risk created by these or other developments on such matters as business generation and retention, funding and liquidity.

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 a discussion of these non-GAAP measures and reconciliation to the most directly comparable GAAP measures beginning on page 28.

# # #

 

14


LOGO

Quarterly Financial Review for March 31, 2018

Table of Contents

 

 

 

Financial Highlights

     16-17  

Consolidated Statements of Income

     18  

Consolidated Balance Sheets

     19-20  

Consolidated Statements of Changes in Equity

     21  

Average Balance Sheet and Yield Analysis

     22-23  

Summary of Loans and Leases

     24  

Regulatory Capital

     25  

Summary of Credit Loss Experience

     26  

Asset Quality

     27  

Regulation G Non-GAAP Reconciliation

     28-29  

Segment Presentation

     30  

 

 

 

15


Fifth Third Bancorp and Subsidiaries

Financial Highlights

$ in millions, except per share data

(unaudited)

 

     For the Three Months Ended      % / bps
Change
 
     March
2018
     December
2017
     March
2017
     Seq      Yr/Yr  

Income Statement Data

              

Taxable equivalent net interest income(c)

   $ 999      $ 963      $ 939        4%        6%  

Noninterest income

     909        577        523        58%        74%  

Taxable equivalent total revenue

     1,908        1,540        1,462        24%        31%  

Provision for loan and lease losses

     23        67        74        (66%)        (69%)  

Noninterest expense

     1,046        1,073        986        (3%)        6%  

Net income attributable to Bancorp

     704        509        305        38%        131%  

Net income available to common shareholders

     689        486        290        42%        138%  

Earnings Per Share Data

              

Net income allocated to common shareholders

     681        482        286        41%        138%  

Average common shares outstanding (in thousands):

              

Basic

     689,820        703,372        747,668        (2%)        (8%)  

Diluted

     704,101        716,908        760,809        (2%)        (7%)  

Earnings per share, basic

   $ 0.99      $ 0.68      $ 0.38        46%        161%  

Earnings per share, diluted

     0.97        0.67        0.38        45%        155%  

Common Share Data

              

Cash dividends per common share

     0.16        0.16        0.14               14%  

Book value per share

     21.68        21.67        20.13               8%  

Market value per share

     31.75        30.34        25.40        5%        25%  

Common shares outstanding (in thousands)

     684,942        693,805        750,145        (1%)        (9%)  

Market capitalization

   $ 21,747      $ 21,050      $ 19,054        3%        14%  

Financial Ratios

           

Return on average assets

     2.02%        1.43%        0.88%        59        114  

Return on average common equity

     18.6%        12.7%        7.8%        590        1080  

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

     22.4%        15.2%        9.3%        720        1310  

Noninterest income as a percent of total revenue

     48%        37%        36%        1100        1200  

Dividend payout ratio

     16.2%        23.5%        36.8%        (730)        (2060)  

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

     11.52%        11.69%        11.72%        (17)        (20)  

Tangible common equity(b)(c)

     9.14%        8.94%        9.15%        20        (1)  

Taxable equivalent net interest margin(c)

     3.18%        3.02%        3.02%        16        16  

Taxable equivalent efficiency ratio(c)

     54.8%        69.7%        67.4%        (1490)        (1260)  

Effective tax rate

     15.8%        (29.8%)        22.9%        4560        (710)  

Credit Quality

           

Net losses charged-off

   $ 81      $ 76      $ 89        6%        (9%)  

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

     0.36%        0.33%        0.40%        3        (4)  

ALLL as a percent of portfolio loans and leases

     1.24%        1.30%        1.35%        (6)        (11)  

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

     1.40%        1.48%        1.52%        (8)        (12)  

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

     0.55%        0.53%        0.79%        2        (24)  

Average Balances

              

Loans and leases, including held for sale

   $ 92,869      $ 92,865      $ 92,791                

Total securities and other short-term investments

     34,677        33,756        33,177        3%        5%  

Total assets

     141,565        141,055        140,140               1%  

Transaction deposits(e)

     97,018        96,450        97,018        1%         

Core deposits(f)

     100,874        100,242        100,845        1%         

Wholesale funding(g)

     20,558        20,097        19,129        2%        7%  

Bancorp shareholders’ equity

     16,313        16,493        16,429        (1%)        (1%)  
Regulatory Capital and Liquidity Ratios(h)            

CET1 capital(i)

     10.82%        10.61%        10.76%        21        6  

Tier I risk-based capital(i)

     11.95%        11.74%        11.90%        21        5  

Total risk-based capital(i)

     15.29%        15.16%        15.45%        13        (16)  

Tier I leverage

     10.11%        10.01%        10.15%        10        (4)  

Modified liquidity coverage ratio (LCR)

     113%        129%        119%        (12%)        (5%)  

Operations

           

Banking centers

     1,153        1,154        1,155                

ATMs

     2,459        2,469        2,471                

Full-time equivalent employees

     18,344        18,125        17,763        1%        3%  

 

(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 28.
(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.

 

16


Fifth Third Bancorp and Subsidiaries    

Financial Highlights    

$ in millions, except per share data     

(unaudited)

 

     For the Three Months Ended  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Income Statement Data

              

Taxable equivalent net interest income(c)

   $ 999      $ 963      $ 977      $ 945      $ 939  

Noninterest income

     909        577        1,561        564        523  

Taxable equivalent total revenue

     1,908        1,540        2,538        1,509        1,462  

Provision for loan and lease losses

     23        67        67        52        74  

Noninterest expense

     1,046        1,073        975        957        986  

Net income attributable to Bancorp

     704        509        1,014        367        305  

Net income available to common shareholders

     689        486        999        344        290  

Earnings Per Share Data

              

Net income allocated to common shareholders

   $ 681      $ 482      $ 989      $ 340      $ 286  

Average common shares outstanding (in thousands):

              

Basic

     689,820        703,372        721,280        741,401        747,668  

Diluted

     704,101        716,908        733,285        752,328        760,809  

Earnings per share, basic

   $ 0.99      $ 0.68      $ 1.37      $ 0.46        0.38  

Earnings per share, diluted

     0.97        0.67        1.35        0.45        0.38  

Common Share Data

              

Cash dividends per common share

   $ 0.16      $ 0.16      $ 0.16      $ 0.14      $ 0.14  

Book value per share

     21.68        21.67        21.30        20.42        20.13  

Market value per share

     31.75        30.34        27.98        25.96        25.40  

Common shares outstanding (in thousands)

     684,942        693,805        705,474        738,873        750,145  

Market capitalization

   $ 21,747      $ 21,050      $ 19,739      $ 19,181      $ 19,054  

Financial Ratios

     

Return on average assets

     2.02%        1.43%        2.85%        1.05%        0.88%  

Return on average common equity

     18.6%        12.7%        25.6%        9.0%        7.8%  

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

     22.4%        15.2%        30.4%        10.7%        9.3%  

Noninterest income as a percent of total revenue

     48%        37%        62%        37%        36%  

Dividend payout ratio

     16.2%        23.5%        11.7%        30.4%        36.8%  

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

     11.52%        11.69%        11.93%        11.84%        11.72%  

Tangible common equity(b)(c)

     9.14%        8.94%        8.89%        9.02%        9.15%  

Taxable equivalent net interest margin(c)

     3.18%        3.02%        3.07%        3.01%        3.02%  

Taxable equivalent efficiency ratio(c)

     54.8%        69.7%        38.4%        63.4%        67.4%  

Effective tax rate

     15.8%        (29.8%)        31.9%        25.9%        22.9%  

Credit Quality

              

Net losses charged-off

   $ 81      $ 76      $ 68      $ 64      $ 89  

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

     0.36%        0.33%        0.29%        0.28%        0.40%  

ALLL as a percent of portfolio loans and leases

     1.24%        1.30%        1.31%        1.34%        1.35%  

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

     1.40%        1.48%        1.48%        1.52%        1.52%  

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

     0.55%        0.53%        0.60%        0.72%        0.79%  

Average Balances

              

Loans and leases, including held for sale

   $ 92,869      $ 92,865      $ 92,617      $ 92,653      $ 92,791  

Total securities and other short-term investments

     34,677        33,756        33,826        33,481        33,177  

Total assets

     141,565        141,055        140,992        140,344        140,140  

Transaction deposits(e)

     97,018        96,450        94,927        95,825        97,018  

Core deposits(f)

     100,874        100,242        98,649        99,570        100,845  

Wholesale funding(g)

     20,558        20,097        21,529        20,665        19,129  

Bancorp shareholders’ equity

     16,313        16,493        16,820        16,615        16,429  

Regulatory Capital and Liquidity Ratios(h)

  

CET1 capital(i)

     10.82%        10.61%        10.59%        10.63%        10.76%  

Tier I risk-based capital(i)

     11.95%        11.74%        11.72%        11.76%        11.90%  

Total risk-based capital(i)

     15.29%        15.16%        15.16%        15.22%        15.45%  

Tier I leverage

     10.11%        10.01%        9.97%        10.07%        10.15%  

Modified liquidity coverage ratio (LCR)

     113%        129%        124%        115%        119%  

Operations

              

Banking centers

     1,153        1,154        1,155        1,157        1,155  

ATMs

     2,459        2,469        2,465        2,461        2,471  

Full-time equivalent employees

     18,344        18,125        17,797        17,744        17,763  

 

(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 28.
(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.

 

17


Fifth Third Bancorp and Subsidiaries    

Consolidated Statements of Income    

$ in millions    

(unaudited)    

 

     For the Three Months Ended      % Change  
     March
2018
     December
2017
     March
2017
     Seq      Yr/Yr  

Interest Income

              

Interest and fees on loans and leases

   $ 938      $ 883      $ 839        6%        12%  

Interest on securities

     263        256        245        3%        7%  

Interest on other short-term investments

     5        5        2               150%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     1,206        1,144        1,086        5%        11%  

Interest Expense

              

Interest on deposits

     95        80        59        19%        61%  

Interest on federal funds purchased

     2        2        1               100%  

Interest on other short-term borrowings

     8        6        3        50%        167%  

Interest on long-term debt

     105        100        90        5%        17%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     210        188        153        12%        37%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

     996        956        933        4%        7%  

Provision for loan and lease losses

     23        67        74        (66%)        (69%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     973        889        859        9%        13%  

Noninterest Income

              

Service charges on deposits

     137        138        138        (1%)        (1%)  

Corporate banking revenue

     88        77        74        14%        19%  

Mortgage banking net revenue

     56        54        52        4%        8%  

Wealth and asset management revenue

     113        106        108        7%        5%  

Card and processing revenue

     79        80        74        (1%)        7%  

Other noninterest income

     460        123        77        274%        497%  

Securities (losses) gains, net

     (11)        1               NM        NM  

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

     (13)        (2)               550%        NM  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     909        577        523        58%        74%  

Noninterest Expense

              

Salaries, wages and incentives

     447        418        411        7%        9%  

Employee benefits

     110        82        111        34%        (1%)  

Net occupancy expense

     75        74        78        1%        (4%)  

Technology and communications

     68        68        58               17%  

Equipment expense

     31        29        28        7%        11%  

Card and processing expense

     29        34        30        (15%)        (3%)  

Other noninterest expense

     286        368        270        (22%)        6%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     1,046        1,073        986        (3%)        6%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     836        393        396        113%        111%  

Applicable income tax expense (benefit)

     132        (116)        91        NM        45%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

     704        509        305        38%        131%  

Less: Net income attributable to noncontrolling interests

                          NM        NM  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Attributable to Bancorp

     704        509        305        38%        131%  

Dividends on preferred stock

     15        23        15        (35%)         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 689      $ 486      $ 290        42%        138%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

18


Fifth Third Bancorp and Subsidiaries    

Consolidated Balance Sheets    

$ in millions, except per share data    

(unaudited)

 

     As of      % Change  
     March
2018
     December
2017
     March
2017
     Seq      Yr/Yr  

Assets

              

Cash and due from banks

   $ 2,038      $ 2,514      $ 2,205        (19%)        (8%)  

Other short-term investments

     1,747        2,753        1,644        (37%)        6%  

Available-for-sale debt and other securities(a)

     31,819        31,751        31,441               1%  

Held-to-maturity securities(b)

     23        24        26        (4%)        (12%)  

Trading securities

     571        492        328        16%        74%  

Equity securities

     418        439        451        (5%)        (7%)  

Loans and leases held for sale

     717        492        616        46%        16%  

Portfolio loans and leases:

              

Commercial and industrial loans

     41,635        41,170        41,074        1%        1%  

Commercial mortgage loans

     6,509        6,604        6,924        (1%)        (6%)  

Commercial construction loans

     4,766        4,553        4,283        5%        11%  

Commercial leases

     3,919        4,068        4,092        (4%)        (4%)  

Residential mortgage loans

     15,563        15,591        15,336               1%  

Home equity

     6,757        7,014        7,469        (4%)        (10%)  

Automobile loans

     9,018        9,112        9,572        (1%)        (6%)  

Credit card

     2,188        2,299        2,070        (5%)        6%  

Other consumer loans

     1,615        1,559        808        4%        100%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases

     91,970        91,970        91,628                

Allowance for loan and lease losses

     (1,138)        (1,196)        (1,238)        (5%)        (8%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Portfolio loans and leases, net

     90,832        90,774        90,390                

Bank premises and equipment

     1,966        2,003        2,052        (2%)        (4%)  

Operating lease equipment

     625        646        702        (3%)        (11%)  

Goodwill

     2,462        2,445        2,419        1%        2%  

Intangible assets

     30        27        11        11%        173%  

Servicing rights

     926        858        776        8%        19%  

Other assets

     7,326        6,975        7,139        5%        3%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 141,500      $ 142,193      $ 140,200               1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Deposits:

              

Demand

   $ 34,066      $ 35,276      $ 35,362        (3%)        (4%)  

Interest checking

     29,627        27,703        27,230        7%        9%  

Savings

     13,751        13,425        14,360        2%        (4%)  

Money market

     21,540        20,097        20,585        7%        5%  

Foreign office

     374        484        521        (23%)        (28%)  

Other time

     3,945        3,775        3,750        5%        5%  

Certificates $100,000 and over

     2,042        2,402        2,348        (15%)        (13%)  

Other

     116                      NM        NM  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     105,461        103,162        104,156        2%        1%  

Federal funds purchased

     178        174        155        2%        15%  

Other short-term borrowings

     1,335        4,012        2,015        (67%)        (34%)  

Accrued taxes, interest and expenses

     1,104        1,412        1,655        (22%)        (33%)  

Other liabilities

     2,418        2,144        2,104        13%        15%  

Long-term debt

     14,800        14,904        13,658        (1%)        8%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     125,296        125,808        123,743               1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity

              

Common stock(c)

     2,051        2,051        2,051                

Preferred stock

     1,331        1,331        1,331                

Capital surplus

     2,828        2,790        2,803        1%        1%  

Retained earnings

     15,707        15,122        13,625        4%        15%  

Accumulated other comprehensive (loss) income

     (389)        73        68        NM        NM  

Treasury stock

     (5,344)        (5,002)        (3,448)        7%        55%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Bancorp shareholders’ equity

     16,184        16,365        16,430        (1%)        (2%)  

Noncontrolling interests

     20        20        27               (26%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Equity

     16,204        16,385        16,457        (1%)        (2%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 141,500      $ 142,193      $ 140,200               1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(a) Amortized cost

   $ 32,230      $ 31,577      $ 31,258        2%        3%  

(b) Market values

     23        24        26        (4%)        (12%)  

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

              

Authorized

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

Outstanding, excluding treasury

     684,942        693,805        750,145        (1%)        (9%)  

Treasury

     238,951        230,088        173,748        4%        38%  

 

19


Fifth Third Bancorp and Subsidiaries    

Consolidated Balance Sheets    

$ in millions, except per share data    

(unaudited)

 

    As of  
    March     December     September     June     March  
    2018     2017     2017     2017     2017  

Assets

         

Cash and due from banks

  $ 2,038     $ 2,514     $ 2,205     $ 2,203     $ 2,205  

Other short-term investments

    1,747       2,753       3,298       2,163       1,644  

Available-for-sale debt and other securities(a)

    31,819       31,751       31,391       31,733       31,441  

Held-to-maturity securities(b)

    23       24       25       26       26  

Trading securities

    571       492       511       490       328  

Equity securities

    418       439       428       442       451  

Loans and leases held for sale

    717       492       711       766       616  

Portfolio loans and leases:

         

Commercial and industrial loans

    41,635       41,170       41,011       40,914       41,074  

Commercial mortgage loans

    6,509       6,604       6,863       6,868       6,924  

Commercial construction loans

    4,766       4,553       4,652       4,366       4,283  

Commercial leases

    3,919       4,068       4,043       4,157       4,092  

Residential mortgage loans

    15,563       15,591       15,588       15,460       15,336  

Home equity

    6,757       7,014       7,143       7,301       7,469  

Automobile loans

    9,018       9,112       9,236       9,318       9,572  

Credit card

    2,188       2,299       2,168       2,117       2,070  

Other consumer loans

    1,615       1,559       1,179       945       808  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases

    91,970       91,970       91,883       91,446       91,628  

Allowance for loan and lease losses

    (1,138)       (1,196)       (1,205)       (1,226)       (1,238)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases, net

    90,832       90,774       90,678       90,220       90,390  

Bank premises and equipment

    1,966       2,003       2,018       2,041       2,052  

Operating lease equipment

    625       646       663       719       702  

Goodwill

    2,462       2,445       2,423       2,423       2,419  

Intangible assets

    30       27       18       18       11  

Servicing rights

    926       858       848       849       776  

Other assets

    7,326       6,975       7,047       6,974       7,139  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 141,500     $ 142,193     $ 142,264     $ 141,067     $ 140,200  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

         

Deposits:

         

Demand

  $ 34,066     $ 35,276     $ 35,246     $ 34,965     $ 35,362  

Interest checking

    29,627       27,703       26,091       25,436       27,230  

Savings

    13,751       13,425       13,693       14,068       14,360  

Money market

    21,540       20,097       19,646       20,191       20,585  

Foreign office

    374       484       609       395       521  

Other time

    3,945       3,775       3,756       3,692       3,750  

Certificates $100,000 and over

    2,042       2,402       2,411       2,633       2,348  

Other

    116                   500        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

    105,461       103,162       101,452       101,880       104,156  

Federal funds purchased

    178       174       118       117       155  

Other short-term borrowings

    1,335       4,012       5,688       5,389       2,015  

Accrued taxes, interest and expenses

    1,104       1,412       2,071       1,617       1,655  

Other liabilities

    2,418       2,144       2,516       2,162       2,104  

Long-term debt

    14,800       14,904       14,039       13,456       13,658  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

    125,296       125,808       125,884       124,621       123,743  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    2,828       2,790       2,682       2,751       2,803  

Retained earnings

    15,707       15,122       14,748       13,862       13,625  

Accumulated other comprehensive (loss) income

    (389)       73       185       163       68  

Treasury stock

    (5,344)       (5,002)       (4,637)       (3,739)       (3,448)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Bancorp shareholders’ equity

    16,184       16,365       16,360       16,419       16,430  

Noncontrolling interests

    20       20       20       27       27  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

    16,204       16,385       16,380       16,446       16,457  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

  $ 141,500     $ 142,193     $ 142,264     $ 141,067     $ 140,200  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(a) Amortized cost

  $ 32,230     $ 31,577     $ 31,026     $ 31,402     $ 31,258  

(b) Market values

    23       24       25       26       26  

(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

    684,942       693,805       705,474       738,873       750,145  

Treasury

    238,951       230,088       218,419       185,020       173,748  

 

20


Fifth Third Bancorp and Subsidiaries    

Consolidated Statements of Changes in Equity    

$ in millions    

(unaudited)     

 

     For the Three Months Ended  
     March      March  
     2018      2017  

Total Equity, Beginning

   $ 16,385      $ 16,232  

Net income attributable to Bancorp

     704        305  

Other comprehensive income, net of tax:

     

Change in unrealized (losses) gains:

     

Available-for-sale debt securities

     (453)        16  

Qualifying cash flow hedges

     (8)        (8)  

Change in accumulated other comprehensive income related to employee benefit plans

     1        1  
  

 

 

    

 

 

 

Comprehensive income

   $ 244      $ 314  

Cash dividends declared:

     

Common stock

     (110)        (106)  

Preferred stock

     (15)        (15)  

Impact of stock transactions under stock compensation plans, net

     14        32  

Shares acquired for treasury

     (318)         

Impact of cumulative effect of change in accounting principles

     4         
  

 

 

    

 

 

 

Total Equity, Ending

   $ 16,204      $ 16,457  
  

 

 

    

 

 

 

 

21


Fifth Third Bancorp and Subsidiaries    

Average Balance Sheet and Yield Analysis    

$ in millions, except share data    

(unaudited)    

 

     For the Three Months Ended      % Change  
     March      December      March                
     2018      2017      2017      Seq      Yr/Yr  

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

   $ 41,799      $ 41,455      $ 41,892        1%         

Commercial mortgage loans

     6,588        6,757        6,946        (3%)        (5%)  

Commercial construction loans

     4,671        4,660        3,987               17%  

Commercial leases

     3,960        4,018        3,904        (1%)        1%  

Residential mortgage loans

     16,086        16,178        15,800        (1%)        2%  

Home equity

     6,889        7,066        7,581        (3%)        (9%)  

Automobile loans

     9,064        9,175        9,786        (1%)        (7%)  

Credit card

     2,224        2,202        2,141        1%        4%  

Other consumer loans

     1,588        1,354        754        17%        111%  

Taxable securities

     33,133        32,222        31,815        3%        4%  

Tax exempt securities

     73        75        55        (3%)        33%  

Other short-term investments

     1,471        1,459        1,307        1%        13%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     127,546        126,621        125,968        1%        1%  

Cash and due from banks

     2,175        2,288        2,205        (5%)        (1%)  

Other assets

     13,039        13,351        13,220        (2%)        (1%)  

Allowance for loan and lease losses

     (1,195)        (1,205)        (1,253)        (1%)        (5%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 141,565      $ 141,055      $ 140,140               1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

   $ 28,403      $ 26,992      $ 26,760        5%        6%  

Savings deposits

     13,546        13,593        14,117               (4%)  

Money market deposits

     20,750        20,023        20,603        4%        1%  

Foreign office deposits

     494        323        454        53%        9%  

Other time deposits

     3,856        3,792        3,827        2%        1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing core deposits

     67,049        64,723        65,761        4%        2%  

Certificates $100,000 and over

     2,284        2,429        2,579        (6%)        (11%)  

Other deposits

     379        119        162        218%        134%  

Federal funds purchased

     692        602        639        15%        8%  

Other short-term borrowings

     2,423        2,316        1,893        5%        28%  

Long-term debt

     14,780        14,631        13,856        1%        7%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     87,607        84,820        84,890        3%        3%  

Demand deposits

     33,825        35,519        35,084        (5%)        (4%)  

Other liabilities

     3,800        4,203        3,710        (10%)        2%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     125,232        124,542        123,684        1%        1%  

Total Equity

     16,333        16,513        16,456        (1%)        (1%)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

   $ 141,565      $ 141,055      $ 140,140               1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended      bps Change  
     March      December      March                
     2018      2017      2017      Seq      Yr/Yr  

Yield Analysis

              

Interest-earning assets:

              

Commercial and industrial loans(a)

     3.96%        3.75%        3.47%        21        49  

Commercial mortgage loans(a)

     4.20%        3.92%        3.54%        28        66  

Commercial construction loans(a)

     4.59%        4.28%        3.77%        31        82  

Commercial leases(a)

     2.78%        0.06%        2.70%        272        8  

Residential mortgage loans

     3.60%        3.52%        3.57%        8        3  

Home equity

     4.62%        4.38%        3.98%        24        64  

Automobile loans

     3.12%        3.06%        2.81%        6        31  

Credit card

     12.36%        11.83%        12.92%        53        (56)  

Other consumer loans

     6.58%        6.64%        6.49%        (6)        9  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases

     4.11%        3.80%        3.69%        31        42  

Taxable securities

     3.21%        3.15%        3.11%        6        10  

Tax exempt securities(a)

     1.40%        5.62%        5.79%        (422)        (439)  

Other short-term investments

     1.37%        1.24%        0.73%        13        64  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     3.85%        3.61%        3.51%        24        34  

Interest-bearing liabilities:

              

Interest checking deposits

     0.63%        0.51%        0.31%        12        32  

Savings deposits

     0.07%        0.06%        0.05%        1        2  

Money market deposits

     0.53%        0.42%        0.32%        11        21  

Foreign office deposits

     0.13%        0.30%        0.13%        (17)         

Other time deposits

     1.25%        1.23%        1.23%        2        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing core deposits

     0.52%        0.43%        0.31%        9        21  

Certificates $100,000 and over

     1.49%        1.45%        1.35%        4        14  

Other deposits

     1.44%        1.17%        0.64%        27        80  

Federal funds purchased

     1.43%        1.21%        0.70%        22        73  

Other short-term borrowings

     1.34%        1.10%        0.55%        24        79  

Long-term debt

     2.86%        2.72%        2.65%        14        21  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     0.97%        0.88%        0.73%        9        24  

Ratios:

              

Taxable equivalent net interest margin(b)

     3.18%        3.02%        3.02%        16        16  

Taxable equivalent net interest rate spread(b)

     2.88%        2.73%        2.78%        15        10  

Interest-bearing liabilities to interest-earning assets

     68.69%        66.99%        67.39%        170        130  

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 28.

 

22


Fifth Third Bancorp and Subsidiaries    

Average Balance Sheet and Yield Analysis    

$ in millions, except share data

(unaudited)

 

    For the Three Months Ended  
    March
2018
    December
2017
    September
2017
    June
2017
    March
2017
 

Assets

         

Interest-earning assets:

         

Commercial and industrial loans

  $ 41,799     $ 41,455     $ 41,314     $ 41,656     $ 41,892  

Commercial mortgage loans

    6,588       6,757       6,814       6,861       6,946  

Commercial construction loans

    4,671       4,660       4,533       4,306       3,987  

Commercial leases

    3,960       4,018       4,079       4,039       3,904  

Residential mortgage loans

    16,086       16,178       16,206       16,024       15,800  

Home equity

    6,889       7,066       7,207       7,385       7,581  

Automobile loans

    9,064       9,175       9,267       9,410       9,786  

Credit card

    2,224       2,202       2,140       2,080       2,141  

Other consumer loans

    1,588       1,354       1,057       892       754  

Taxable securities

    33,133       32,222       32,289       32,092       31,815  

Tax exempt securities

    73       75       65       68       55  

Other short-term investments

    1,471       1,459       1,472       1,321       1,307  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-earning assets

    127,546       126,621       126,443       126,134       125,968  

Cash and due from banks

    2,175       2,288       2,227       2,175       2,205  

Other assets

    13,039       13,351       13,532       13,272       13,220  

Allowance for loan and lease losses

    (1,195)       (1,205)       (1,210)       (1,237)       (1,253)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 141,565     $ 141,055     $ 140,992     $ 140,344     $ 140,140  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

         

Interest-bearing liabilities:

         

Interest checking deposits

  $ 28,403     $ 26,992     $ 25,765     $ 26,014     $ 26,760  

Savings deposits

    13,546       13,593       13,889       14,238       14,117  

Money market deposits

    20,750       20,023       20,028       20,278       20,603  

Foreign office deposits

    494       323       395       380       454  

Other time deposits

    3,856       3,792       3,722       3,745       3,827  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing core deposits

    67,049       64,723       63,799       64,655       65,761  

Certificates $100,000 and over

    2,284       2,429       2,625       2,623       2,579  

Other deposits

    379       119       560       264       162  

Federal funds purchased

    692       602       675       311       639  

Other short-term borrowings

    2,423       2,316       4,212       4,194       1,893  

Long-term debt

    14,780       14,631       13,457       13,273       13,856  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

    87,607       84,820       85,328       85,320       84,890  

Demand deposits

    33,825       35,519       34,850       34,915       35,084  

Other liabilities

    3,800       4,203       3,973       3,467       3,710  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

    125,232       124,542       124,151       123,702       123,684  

Total Equity

    16,333       16,513       16,841       16,642       16,456  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

  $ 141,565     $ 141,055     $ 140,992     $ 140,344     $ 140,140  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Yield Analysis

         

Interest-earning assets:

         

Commercial and industrial loans(a)

    3.96%       3.75%       3.75%       3.60%       3.47%  

Commercial mortgage loans(a)

    4.20%       3.92%       3.85%       3.65%       3.54%  

Commercial construction loans(a)

    4.59%       4.28%       4.23%       4.01%       3.77%  

Commercial leases(a)

    2.78%       0.06%       2.70%       2.73%       2.70%  

Residential mortgage loans

    3.60%       3.52%       3.48%       3.54%       3.57%  

Home equity

    4.62%       4.38%       4.39%       4.20%       3.98%  

Automobile loans

    3.12%       3.06%       2.96%       2.87%       2.81%  

Credit card

    12.36%       11.83%       11.63%       10.95%       12.92%  

Other consumer loans

    6.58%       6.64%       6.89%       6.63%       6.49%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

    4.11%       3.80%       3.88%       3.74%       3.69%  

Taxable securities

    3.21%       3.15%       3.06%       3.05%       3.11%  

Tax exempt securities(a)

    1.40%       5.62%       5.33%       5.10%       5.79%  

Other short-term investments

    1.37%       1.24%       1.16%       0.99%       0.73%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-earning assets

    3.85%       3.61%       3.64%       3.54%       3.51%  

Interest-bearing liabilities:

         

Interest checking deposits

    0.63%       0.51%       0.44%       0.38%       0.31%  

Savings deposits

    0.07%       0.06%       0.06%       0.06%       0.05%  

Money market deposits

    0.53%       0.42%       0.39%       0.34%       0.32%  

Foreign office deposits

    0.13%       0.30%       0.21%       0.18%       0.13%  

Other time deposits

    1.25%       1.23%       1.23%       1.23%       1.23%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing core deposits

    0.52%       0.43%       0.39%       0.34%       0.31%  

Certificates $100,000 and over

    1.49%       1.45%       1.38%       1.36%       1.35%  

Other deposits

    1.44%       1.17%       1.16%       0.98%       0.64%  

Federal funds purchased

    1.43%       1.21%       1.16%       0.94%       0.70%  

Other short-term borrowings

    1.34%       1.10%       1.09%       0.93%       0.55%  

Long-term debt

    2.86%       2.72%       2.82%       2.76%       2.65%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

    0.97%       0.88%       0.85%       0.79%       0.73%  

Ratios:

         

Taxable equivalent net interest margin(b)

    3.18%       3.02%       3.07%       3.01%       3.02%  

Taxable equivalent net interest rate spread(b)

    2.88%       2.73%       2.79%       2.75%       2.78%  

Interest-bearing liabilities to interest-earning assets

    68.69%       66.99%       67.48%       67.64%       67.39%  

 

(a) Presented on a fully taxable equivalent basis.
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 28.

 

23


Fifth Third Bancorp and Subsidiaries    

Summary of Loans and Leases    

$ in millions    

(unaudited)    

 

     For the Three Months Ended  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Average Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 41,782      $ 41,438      $ 41,302      $ 41,601      $ 41,854  

Commercial mortgage loans

     6,582        6,751        6,807        6,845        6,941  

Commercial construction loans

     4,671        4,660        4,533        4,306        3,987  

Commercial leases

     3,960        4,016        4,072        4,036        3,901  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     56,995        56,865        56,714        56,788        56,683  

Consumer loans:

              

Residential mortgage loans

     15,575        15,590        15,523        15,417        15,200  

Home equity

     6,889        7,066        7,207        7,385        7,581  

Automobile loans

     9,064        9,175        9,267        9,410        9,786  

Credit card

     2,224        2,202        2,140        2,080        2,141  

Other consumer loans

     1,587        1,352        1,055        892        755  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     35,339        35,385        35,192        35,184        35,463  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total average portfolio loans and leases

   $ 92,334      $ 92,250      $ 91,906      $ 91,972      $ 92,146  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average loans held for sale

   $ 535      $ 615      $ 711      $ 681      $ 645  

End of Period Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

   $ 41,635      $ 41,170      $ 41,011      $ 40,914      $ 41,074  

Commercial mortgage loans

     6,509        6,604        6,863        6,868        6,924  

Commercial construction loans

     4,766        4,553        4,652        4,366        4,283  

Commercial leases

     3,919        4,068        4,043        4,157        4,092  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

     56,829        56,395        56,569        56,305        56,373  

Consumer loans:

              

Residential mortgage loans

     15,563        15,591        15,588        15,460        15,336  

Home equity

     6,757        7,014        7,143        7,301        7,469  

Automobile loans

     9,018        9,112        9,236        9,318        9,572  

Credit card

     2,188        2,299        2,168        2,117        2,070  

Other consumer loans

     1,615        1,559        1,179        945        808  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     35,141        35,575        35,314        35,141        35,255  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total portfolio loans and leases

   $ 91,970      $ 91,970      $ 91,883      $ 91,446      $ 91,628  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases held for sale

   $ 717      $ 492      $ 711      $ 766      $ 616  

Operating lease equipment

   $ 625      $ 646      $ 663      $ 719      $ 702  

Loans and leases serviced for others:(a)

              

Commercial and industrial loans

   $ 401      $ 415      $ 449      $ 495      $ 515  

Commercial mortgage loans

     238        240        228        242        223  

Commercial construction loans

     87        76        72        62        54  

Commercial leases

     243        254        257        261        270  

Residential mortgage loans

     60,973        60,021        60,783        61,803        55,413  

Other consumer loans

     50                              
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced for others

     61,992        61,006        61,789        62,863        56,475  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans and leases serviced

   $ 155,304      $ 154,114      $ 155,046      $ 155,794      $ 149,421  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

24


Fifth Third Bancorp and Subsidiaries    

Regulatory Capital    

$ in millions    

(unaudited)    

 

     As of  
     March
2018(a)
     December
2017
     September
2017
     June
2017
     March
2017
 

Regulatory capital:

              

Common stock and related surplus (net of treasury stock)

   ($ 465)      ($ 160)      $ 96      $ 1,063      $ 1,407  

Retained earnings

     15,707        15,122        14,748        13,862        13,625  

Common equity tier I capital adjustments and deductions

     (2,470)        (2,445)        (2,401)        (2,403)        (2,396)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

CET1 capital

     12,772        12,517        12,443        12,522        12,636  

Additional tier I capital

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tier I capital

     14,103        13,848        13,773        13,853        13,967  

Tier II capital

     3,944        4,039        4,043        4,074        4,172  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total regulatory capital

   $ 18,047      $ 17,887      $ 17,816      $ 17,927      $ 18,139  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Risk-weighted assets(b)

   $ 118,001      $ 117,997      $ 117,527      $ 117,761      $ 117,407  

Ratios:

              

Average shareholders’ equity to average assets

     11.52%        11.69%        11.93%        11.84%        11.72%  

Regulatory Capital Ratios:

              

Fifth Third Bancorp

              

CET1 capital(b)

     10.82%        10.61%        10.59%        10.63%        10.76%  

Tier I risk-based capital(b)

     11.95%        11.74%        11.72%        11.76%        11.90%  

Total risk-based capital(b)

     15.29%        15.16%        15.16%        15.22%        15.45%  

Tier I leverage

     10.11%        10.01%        9.97%        10.07%        10.15%  

Fifth Third Bank

              

Tier I risk-based capital(b)

     12.39%        12.06%        12.30%        12.24%        12.17%  

Total risk-based capital(b)

     14.15%        13.88%        14.14%        14.08%        14.03%  

Tier I leverage

     10.52%        10.32%        10.50%        10.50%        10.41%  

 

(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.

 

25


Fifth Third Bancorp and Subsidiaries    

Summary of Credit Loss Experience    

$ in millions    

(unaudited)

 

    For the Three Months Ended  
    March
2018
    December
2017
    September
2017
    June
2017
    March
2017
 

Average portfolio loans and leases:

         

Commercial and industrial loans

  $ 41,782     $ 41,438     $ 41,302     $ 41,601     $ 41,854  

Commercial mortgage loans

    6,582       6,751       6,807       6,845       6,941  

Commercial construction loans

    4,671       4,660       4,533       4,306       3,987  

Commercial leases

    3,960       4,016       4,072       4,036       3,901  

Residential mortgage loans

    15,575       15,590       15,523       15,417       15,200  

Home equity

    6,889       7,066       7,207       7,385       7,581  

Automobile loans

    9,064       9,175       9,267       9,410       9,786  

Credit card

    2,224       2,202       2,140       2,080       2,141  

Other consumer loans and leases

    1,587       1,352       1,055       892       755  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total average portfolio loans and leases

  $ 92,334     $ 92,250     $ 91,906     $ 91,972     $ 92,146  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Losses charged-off:

         

Commercial and industrial loans

  ($ 33)     ($ 34)     ($ 30)     ($ 34)     ($ 39)  

Commercial mortgage loans

    (2)       (1)       (3)       (6)       (6)  

Commercial leases

          (1)             (1)       (1)  

Residential mortgage loans

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

Home equity

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

Automobile loans

    (17)       (15)       (13)       (12)       (17)  

Credit card

    (28)       (23)       (23)       (24)       (24)  

Other consumer loans and leases

    (12)       (9)       (8)       (5)       (5)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total losses charged-off

  ($ 103)     ($ 94)     ($ 85)     ($ 95)     ($ 107)  

Recoveries of losses previously charged-off:

         

Commercial and industrial loans

  $ 5     $ 2     $ 3     $ 16     $ 3  

Commercial mortgage loans

    1       2             1       1  

Commercial leases

                             

Residential mortgage loans

    1       2       3       2       1  

Home equity

    2       4       3       4       3  

Automobile loans

    6       5       5       6       6  

Credit card

    3       3       3       2       2  

Other consumer loans and leases

    4                         2  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries of losses previously charged-off

  $ 22     $ 18     $ 17     $ 31     $ 18  

Net losses charged-off:

         

Commercial and industrial loans

  ($ 28)     ($ 32)     ($ 27)     ($ 18)     ($ 36)  

Commercial mortgage loans

    (1)       1       (3)       (5)       (5)  

Commercial leases

          (1)             (1)       (1)  

Residential mortgage loans

    (3)       (1)       1       (2)       (5)  

Home equity

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

Automobile loans

    (11)       (10)       (8)       (6)       (11)  

Credit card

    (25)       (20)       (20)       (22)       (22)  

Other consumer loans and leases

    (8)       (9)       (8)       (5)       (3)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net losses charged-off

  ($ 81)     ($ 76)     ($ 68)     ($ 64)     ($ 89)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

         

Commercial and industrial loans

    0.27%       0.31%       0.26%       0.17%       0.34%  

Commercial mortgage loans

    0.06%       (0.09%)       0.16%       0.33%       0.29%  

Commercial leases

    0.00%       0.08%       0.01%       0.06%       0.08%  

Residential mortgage loans

    0.06%       0.03%       (0.02%)       0.04%       0.13%  

Home equity

    0.26%       0.25%       0.18%       0.27%       0.33%  

Automobile loans

    0.50%       0.45%       0.35%       0.27%       0.48%  

Credit card

    4.65%       3.74%       3.75%       4.22%       4.03%  

Other consumer loans and leases

    2.16%       2.38%       2.80%       2.31%       2.89%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    0.36%       0.33%       0.29%       0.28%       0.40%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

26


Fifth Third Bancorp and Subsidiaries    

Asset Quality    

$ in millions    

(unaudited)

 

     For the Three Months Ended  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Allowance for Credit Losses

              

Allowance for loan and lease losses, beginning

   $ 1,196      $ 1,205      $ 1,226      $ 1,238      $ 1,253  

Total net losses charged-off

     (81)        (76)        (68)        (64)        (89)  

Provision for loan and lease losses

     23        67        67        52        74  

Deconsolidation of a variable interest entity

                   (20)                
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan and lease losses, ending

   $ 1,138      $ 1,196      $ 1,205      $ 1,226      $ 1,238  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, beginning

   $ 161      $ 157      $ 162      $ 159      $ 161  

Provision for unfunded commitments

     (10)        4        (5)        3        (2)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reserve for unfunded commitments, ending

   $ 151      $ 161      $ 157      $ 162      $ 159  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Components of allowance for credit losses:

              

Allowance for loan and lease losses

   $ 1,138      $ 1,196      $ 1,205      $ 1,226      $ 1,238  

Reserve for unfunded commitments

     151        161        157        162        159  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for credit losses

   $ 1,289      $ 1,357      $ 1,362      $ 1,388      $ 1,397  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     As of  
     March
2018
     December
2017
     September
2017
     June
2017
     March
2017
 

Nonperforming Assets and Delinquent Loans

              

Nonaccrual portfolio loans and leases:

              

Commercial and industrial loans

   $ 155      $ 144      $ 144      $ 225      $ 251  

Commercial mortgage loans

     9        12        14        15        21  

Commercial leases

     4               1        1         

Residential mortgage loans

     16        17        19        19        21  

Home equity

     55        56        56        52        53  

Other consumer loans and leases

     1                              
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases (excludes restructured loans)

     240        229        234        312        346  

Nonaccrual restructured portfolio commercial loans and leases

     154        150        214        244        251  

Nonaccrual restructured portfolio consumer loans and leases

     58        58        58        58        60  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual portfolio loans and leases

     452        437        506        614        657  

Repossessed property

     9        9        10        11        14  

OREO

     43        43        39        37        50  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming portfolio assets

     504        489        555        662        721  

Nonaccrual loans held for sale

     5        5        18        7        7  

Nonaccrual restructured loans held for sale

     19        1        2        1        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

   $ 528      $ 495      $ 575      $ 670      $ 730  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured portfolio consumer loans and leases (accrual)

   $ 916      $ 927      $ 929      $ 933      $ 950  

Restructured portfolio commercial loans and leases (accrual)

   $ 249      $ 249      $ 232      $ 224      $ 277  

Loans 90 days past due (accrual):

              

Commercial and industrial loans

   $ 7      $ 3      $ 3      $ 3      $ 3  

Commercial mortgage loans

     1                              
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans

     8        3        3        3        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Residential mortgage loans

     62        57        43        45        45  

Automobile loans

     9        10        10        7        6  

Credit card

     28        27        21        20        21  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer loans

     99        94        74        72        72  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

   $ 107      $ 97      $ 77      $ 75      $ 75  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratios

              

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

     0.36%        0.33%        0.29%        0.28%        0.40%  

Allowance for loan and lease losses:

              

As a percent of portfolio loans and leases

     1.24%        1.30%        1.31%        1.34%        1.35%  

As a percent of nonperforming portfolio loans and leases(a)

     252%        274%        238%        200%        188%  

As a percent of nonperforming portfolio assets(a)

     226%        245%        217%        185%        172%  

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

     0.49%        0.48%        0.55%        0.67%        0.72%  

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

     0.55%        0.53%        0.60%        0.72%        0.79%  

Nonperforming assets as a percent of total loans and leases, OREO, and repossessed property

     0.57%        0.53%        0.62%        0.73%        0.79%  

Allowance for credit losses as a percent of nonperforming assets

     256%        278%        245%        210%        194%  

 

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

 

27


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,” “adjusted yield on interest-earning assets,” “efficiency ratio,” “taxable equivalent net interest rate spread,” “taxable equivalent income before income taxes,” “noninterest income excluding certain items,” “tangible net income available to common shareholders,” “average tangible common equity,” “tangible common equity ratio,” “tangible common equity ratio (excluding unrealized gains/ losses)” “tangible common equity ratio (including unrealized gains/ losses)” “tangible equity,” “tangible book value per share,” 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.

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 29 for Reg. G reconciliations of all historical Non-GAAP measures used in this release to the most directly comparable GAAP measures.

 

28


Fifth Third Bancorp and Subsidiaries    

Regulation G Non-GAAP Reconciliation    

$ and shares in millions    

(unaudited)

 

    For the Three Months Ended  
         March
2018
    December
2017
    September
2017
    June
2017
    March
2017
 

Net interest income (U.S. GAAP)

  $ 996     $ 956     $ 970     $ 939     $ 933  

Add:

  

Taxable equivalent adjustment

    3       7       7       6       6  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Taxable equivalent net interest income (a)

    999       963       977       945       939  

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

    4,039       3,793       3,848       3,766       3,784  

Taxable equivalent net interest income (annualized) (c)

    4,052       3,821       3,876       3,790       3,808  

Taxable equivalent net interest income

    999       963       977       945       939  

Add:

   Leveraged lease remeasurement           27                    

Add (subtract): Bankcard refunds

                            (12)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted taxable equivalent net interest income (d)

    999       990       977       945       927  

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

    4,052       3,928       3,876       3,790       3,760  

Interest income (U.S. GAAP)

    1,206       1,144       1,152       1,106       1,086  

Add:

  

Taxable equivalent adjustment

    3       7       7       6       6  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Taxable equivalent interest income

    1,209       1,151       1,159       1,112       1,092  

Taxable equivalent interest income (annualized) (f)

    4,903       4,566       4,598       4,460       4,429  

Taxable equivalent interest income

    1,209       1,151       1,159       1,112       1,092  

Add:

   Leveraged lease remeasurement           27                    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted taxable equivalent interest income (g)

    1,209       1,178       1,159       1,112       1,092  

Adjusted taxable equivalent interest income (annualized) (h)

    4,903       4,674       4,598       4,460       4,429  

Interest expense (annualized) (i)

    852       746       722       670       621  

Noninterest income (j)

    909       577       1,561       564       523  

Noninterest expense (k)

    1,046       1,073       975       957       986  

Average interest-earning assets (l)

    127,546       126,621       126,443       126,134       125,968  

Average interest-bearing liabilities (m)

    87,607       84,820       85,328       85,320       84,890  

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

    3.17%       3.00%       3.04%       2.99%       3.00%  

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

    3.18%       3.02%       3.07%       3.01%       3.02%  

Adjusted taxable equivalent net interest margin (e) / (l)

    3.18%       3.10%       3.07%       3.01%       2.98%  

Adjusted taxable equivalent yield on interest-earnings assets (h) / (l)

    3.85%       3.69%       3.64%       3.54%       3.51%  

Taxable equivalent efficiency ratio (k) / (a) + (j)

    54.8%       69.7%       38.4%       63.4%       67.4%  

Taxable equivalent net interest rate spread (f) / (l) - (i) / (m)

    2.88%       2.73%       2.79%       2.75%       2.78%  

Income before income taxes (U.S. GAAP)

  $ 836     $ 393     $ 1,489     $ 494     $ 396  

Add:

  

Taxable equivalent adjustment

    3       7       7       6       6  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Taxable equivalent income before income taxes

  $ 839     $ 400     $ 1,496     $ 500     $ 402  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    689       486       999       344       290  

Add:

  

Intangible amortization, net of tax

    1                          
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible net income available to common shareholders

    690       486       999       344       290  

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

    2,798       1,928       3,963       1,380       1,176  

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

    16,313       16,493       16,820       16,615       16,429  

Less:

  

Average preferred stock

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

Average goodwill

    (2,455)       (2,437)       (2,423)       (2,424)       (2,416)  
  

Average intangible assets and other servicing rights

    (27)       (25)       (18)       (18)       (10)  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible common equity (o)

    12,500       12,700       13,048       12,842       12,672  

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

    16,184       16,365       16,360       16,419       16,430  

Less:

  

Preferred stock

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

Goodwill

    (2,462)       (2,445)       (2,423)       (2,423)       (2,419)  
  

Intangible assets and other servicing rights

    (30)       (27)       (18)       (18)       (11)  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    12,361       12,562       12,588       12,647       12,669  

Less:

  

Accumulated other comprehensive income

    389       (73)       (185)       (163)       (68)  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    12,750       12,489       12,403       12,484       12,601  

Add:

  

Preferred stock

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible equity (r)

    14,081       13,820       13,734       13,815       13,932  

Total assets (U.S. GAAP)

    141,500       142,193       142,264       141,067       140,200  

Less:

  

Goodwill

    (2,462)       (2,445)       (2,423)       (2,423)       (2,419)  
  

Intangible assets and other servicing rights

    (30)       (27)       (18)       (18)       (11)  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets, including unrealized gains / losses (s)

    139,008       139,721       139,823       138,626       137,770  

Less:

  

Accumulated other comprehensive income / loss, before tax

    492       (92)       (285)       (251)       (105)  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets, excluding unrealized gains / losses (t)

  $ 139,500     $ 139,629     $ 139,538     $ 138,375     $ 137,665  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares outstanding (u)

    685       694       705       739       750  

Ratios:

         

Return on average tangible common equity (n) / (o)

    22.4%       15.2%       30.4%       10.7%       9.3%  

Tangible equity (r) / (t)

    10.09%       9.90%       9.84%       9.98%       10.12%  

Tangible common equity (excluding unrealized gains/losses) (q) / (t)

    9.14%       8.94%       8.89%       9.02%       9.15%  

Tangible common equity (including unrealized gains/losses) (p) / (s)

    8.89%       8.99%       9.00%       9.12%       9.20%  

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

  $ 18.05     $ 18.10     $ 17.86     $ 17.11     $ 16.89  

 

29


Fifth Third Bancorp and Subsidiaries    

Segment Presentation    

$ in millions    

(unaudited)    

 

For the three months ended March 31, 2018

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

Taxable equivalent net interest income(a)

   $ 422      $ 466      $ 59      $ 43      $ 9      $ 999  

(Provision for) benefit from loan and lease losses

     20        (44)        (12)        (16)        29        (23)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     442        422        47        27        38        976  

Total noninterest income

     219        184        46        116        344        909  

Total noninterest expense

     (384)        (437)        (106)        (131)        12        (1,046)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     277        169        (13)        12        394        839  

Applicable income tax (expense) benefit(a)

     (18)        (35)        3        (3)        (82)        (135)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     259        134        (10)        9        312        704  

For the three months ended December 31, 2017(d)

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

Taxable equivalent net interest income(a)

   $ 397      $ 464      $ 61      $ 40      $ 1      $ 963  

Provision for from loan and lease losses

     (13)        (37)        (10)        (4)        (3)        (67)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     384        427        51        36        (2)        896  

Total noninterest income

     192        194        54        107        30        577  

Total noninterest expense

     (410)        (432)        (101)        (124)        (6)        (1,073)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     166        189        4        19        22        400  

Applicable income tax benefit (expense) (a)

     (23)        (66)        (2)        (7)        207        109  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     143        123        2        12        229        509  

For the three months ended September 30, 2017(d)

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

Taxable equivalent net interest income(a)

   $ 429      $ 453      $ 59      $ 38      ($ 2)      $ 977  

(Provision for) benefit from loan and lease losses

     3        (35)        (8)        1        (28)        (67)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan and lease losses

     432        418        51        39        (30)        910  

Total noninterest income

     216        191        68        101        985        1,561  

Total noninterest expense

     (341)        (419)        (101)        (111)        (3)        (975)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     307        190        18        29        952        1,496  

Applicable income tax expense(a)

     (63)        (66)        (6)        (10)        (337)        (482)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     244        124        12        19        615        1,014  

For the three months ended June 30, 2017(d)

   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

     (330)        (416)        (109)        (113)        11        (957)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     297        171        5        26        1        500  

Applicable income tax expense(a)

     (60)        (60)        (2)        (9)        (2)        (133)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     237        111        3        17        (1)        367  

For the three months ended March 31, 2017(d)

   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

     (360)        (413)        (106)        (117)        10        (986)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before income taxes

     267        159        (5)        23        (42)        402  

Applicable income tax (expense) benefit (a)

     (50)        (56)        2        (8)        15        (97)  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     217        103        (3)        15        (27)        305  

 

(a) Includes taxable equivalent adjustments of $3 million, $7 million, $7 million, $6 million, and $6 million for the three months ended March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, respectively.
(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) Prior period balances have been adjusted to reflect changes in internal expense allocation methodologies.

 

30