UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
|
|
| ||
(State or other jurisdiction |
(Commission File Number) |
(IRS Employer Identification No.) | ||
|
| |||
(Address of Principal Executive Offices) |
(Zip Code) |
(
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | |||
|
|
| |||
|
|
| |||
|
|
| |||
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 | Results of Operations and Financial Condition. |
On January 22, 2020, Fifth Third Bancorp issued a press release announcing its earnings release for the fourth quarter of 2019. A copy of this press release is attached as Exhibit 99.1. This information is furnished under both Item 2.02 Results of Operations and Financial Condition and Item 7.01 Regulation FD Disclosure.
The information in this Form 8-K and Exhibits attached hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall they be deemed incorporated by reference in any filing under the Securities Exchange Act of 1934 or the Securities Act of 1933, except as shall be expressly set forth by specific reference.
Item 7.01 | Regulation FD Disclosure. |
On January 22, 2020, Fifth Third Bancorp issued a press release announcing its earnings release for the fourth quarter of 2019. A copy of this press release is attached as Exhibit 99.1. This information is furnished under both Item 2.02 Results of Operations and Financial Condition and Item 7.01 Regulation FD Disclosure.
For the benefit of its investors, Fifth Third Bancorp is also furnishing a presentation regarding its earnings conference call. A copy of this item is attached as Exhibit 99.2.
The information in this Form 8-K and Exhibits attached hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall they be deemed incorporated by reference in any filing under the Securities Exchange Act of 1934 or the Securities Act of 1933, except as shall be expressly set forth by specific reference.
Item 9.01 | Financial Statements and Exhibits. |
Exhibit 99.1 - Press release dated January 22, 2020 |
Exhibit 99.2 - Fourth Quarter 2019 Earnings Presentation |
Exhibit 104 - Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
FIFTH THIRD BANCORP | ||||
(Registrant) | ||||
Date: January 22, 2020 |
/s/ TAYFUN TUZUN | |||
Tayfun Tuzun | ||||
Executive Vice President and Chief Financial Officer |
Exhibit 99.1
Fifth Third Announces Fourth Quarter 2019 Results
Diluted earnings per share of $0.96, including a positive $0.28 impact from certain items on page 2
Key Financial Data
|
Key Highlights
| |||||||||||||||
$ millions for all balance sheet and income statement items |
|
4Q19 |
|
3Q19 | 4Q18 |
● Record full year net income of $2.5 billion
● Generated $345 million pre-tax gain in 4Q19 from Worldpay tax receivable agreement (TRA) transaction with FIS
● 4Q19 net interest income, NIM, noninterest income, and expense performance in-line with or better than prior guidance
● Effectively managed interest-bearing core deposit costs better than prior guidance (down 19 bps vs. 3Q19), while continuing to grow core deposits (up 1% vs. 3Q19)
● Generated record capital markets revenue in 4Q19; full year revenue up 12%
● Several credit metrics impacted by conversion to national charter; excluding conversion, total NCO ratio up 1 bp from 3Q19 with consumer NCO ratio flat from 3Q19
● Remain on-track to achieve MB expense savings by the end of 1Q20 ($255 million pre-tax)
● Continue to realize desired MB employee and client outcomes | ||||||||||
Income Statement Data |
||||||||||||||||
Net income available to common shareholders |
|
$701 |
|
|
$530 |
|
|
$432 |
|
|||||||
Net interest income (U.S. GAAP) |
|
1,228 |
|
|
1,242 |
|
|
1,081 |
|
|||||||
Net interest income (FTE)(a) |
|
1,232 |
|
|
1,246 |
|
|
1,085 |
|
|||||||
Noninterest income |
|
1,035 |
|
|
740 |
|
|
575 |
|
|||||||
Noninterest expense |
|
1,160 |
|
|
1,159 |
|
|
975 |
|
|||||||
Per Share Data |
||||||||||||||||
Earnings per share, basic |
|
$0.97 |
|
|
$0.72 |
|
|
$0.65 |
|
|||||||
Earnings per share, diluted |
|
0.96 |
|
|
0.71 |
|
|
0.64 |
|
|||||||
Book value per share |
|
27.41 |
|
|
27.32 |
|
|
23.07 |
|
|||||||
Tangible book value per share(a) |
|
21.13 |
|
|
21.06 |
|
|
19.17 |
|
|||||||
Balance Sheet & Credit Quality |
||||||||||||||||
Average portfolio loans and leases |
|
$109,787 |
|
|
$109,541 |
|
|
$94,757 |
|
|||||||
Average deposits |
|
126,116 |
|
|
125,206 |
|
|
107,495 |
|
|||||||
Net charge-off ratio(b) |
|
0.41 |
% |
|
0.36 |
% |
|
0.35 |
% |
|||||||
Nonperforming asset ratio(c) |
|
0.62 |
|
|
0.47 |
|
|
0.41 |
|
|||||||
Financial Ratios |
||||||||||||||||
Return on average assets |
|
1.72 |
% |
|
1.28 |
% |
|
1.25 |
% |
|||||||
Return on average common equity |
|
14.2 |
|
|
10.7 |
|
|
11.8 |
|
|||||||
Return on average tangible common equity(a) |
|
18.7 |
|
|
14.2 |
|
|
14.3 |
|
|||||||
CET1 capital(d)(e) |
|
9.75 |
|
|
9.56 |
|
|
10.24 |
|
|||||||
Net interest margin(a) |
|
3.27 |
|
|
3.32 |
|
|
3.29 |
|
|||||||
Efficiency(a) |
|
51.2 |
|
|
58.4 |
|
|
58.7 |
|
|||||||
Other than the Quarterly Financial Review tables beginning on page 14, commentary is on a fully taxable-equivalent (FTE) basis unless otherwise noted. Consistent with SEC guidance in Industry Guide 3 that contemplates the calculation of tax-exempt income on a taxable-equivalent basis, net interest income, net interest margin, net interest rate spread, total revenue and the efficiency ratio are provided on an FTE basis.
|
|
|||||||||||||||
CEO Commentary
Our fourth quarter and full year results were strong, reflecting the strength of our diversified revenue streams, our continued expense discipline, and our ability to achieve our targeted financial outcomes from the MB Financial acquisition. Net interest income, noninterest income, and noninterest expense were in-line with or better than our previous guidance. We generated very strong fee revenue, including a new record in capital markets. Additionally, our net interest income results continue to reflect our ability to successfully manage the balance sheet despite the lower rate environment, which led to better than expected NIM performance for the quarter. Also, we continued to diligently manage our expenses, reflecting our ongoing focus on generating efficiencies throughout the Bank while still investing in high priority areas to support revenue growth.
We also successfully completed a transaction with FIS that has addressed the future payments related to our TRA. Similar to all the strategic decisions over the past ten years related to this relationship, this agreement has created significant value for our shareholders. We have successfully recognized over $7 billion on a pre-tax basis for shareholders from all sources since the spin-off of our legacy processing business, with another $195 million in TRA cash flows beyond this quarters transaction yet to be monetized.
From a balance sheet perspective, our loan growth was consistent with our prior guidance, reflective of the generally subdued macroeconomic environment. Also, we again generated strong core deposit growth while also proactively reducing deposit costs more than our previous guidance.
We remain on-track to achieve the previously-stated expense and revenue synergy targets related to the MB Financial acquisition. We continue to be pleased with the low client and employee attrition levels.
Our clearly defined strategic growth priorities, proactive balance sheet management, and ongoing discipline throughout the Bank position us well for the future. We expect to build on our strong fourth quarter NIM performance and maintain our expense discipline in order to generate positive operating leverage this year while continuing to invest for long-term outperformance.
-Greg D. Carmichael, Chairman, President and CEO
Investor contact: Chris Doll (513) 5342345 | Media contact: Gary Rhodes (513) 5344225 | January 22, 2020 |
Income Statement Highlights | ||||||||||||||||||||
($ in millions, except per share data) |
For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Condensed Statements of Income |
||||||||||||||||||||
Net interest income (NII)(a) |
$1,232 | $1,246 | $1,085 | (1%) | 14% | |||||||||||||||
Provision for credit losses |
162 | 134 | 97 | 21% | 67% | |||||||||||||||
Noninterest income |
1,035 | 740 | 575 | 40% | 80% | |||||||||||||||
Noninterest expense |
1,160 | 1,159 | 975 | - | 19% | |||||||||||||||
Income before income taxes(a) |
$945 | $693 | $588 | 36% | 61% | |||||||||||||||
Taxable equivalent adjustment |
4 | 4 | 4 | - | - | |||||||||||||||
Applicable income tax expense |
207 | 140 | 129 | 48% | 60% | |||||||||||||||
Net income |
$734 | $549 | $455 | 34% | 61% | |||||||||||||||
Less: Net income attributable to noncontrolling interests |
- | - | - | NM | NM | |||||||||||||||
Net income attributable to Bancorp |
$734 | $549 | $455 | 34% | 61% | |||||||||||||||
Dividends on preferred stock |
33 | 19 | 23 | 74% | 43% | |||||||||||||||
Net income available to common shareholders |
$701 | $530 | $432 | 32% | 62% | |||||||||||||||
Earnings per share, diluted |
$0.96 | $0.71 | $0.64 | 35% | 50% |
Fifth Third Bancorp (Nasdaq: FITB) today reported fourth quarter 2019 net income of $734 million compared to net income of $455 million in the year-ago quarter. Net income available to common shareholders was $701 million, or $0.96 per diluted share, compared to $432 million, or $0.64 per diluted share in the year-ago quarter. Prior quarter net income was $549 million and net income available to common shareholders was $530 million, or $0.71 per diluted share.
Diluted earnings per share impact of certain items - 4Q19 | ||||
(after-tax impacts(f); $ in millions, except per share data) | ||||
Valuation of Visa total return swap |
($34 | ) | ||
Fifth Third Foundation contribution |
($15 | ) | ||
Provision impact from conversion to a national charter |
($7 | ) | ||
Merger-related expenses |
($7 | ) | ||
Gain recognized from Worldpay TRA transaction |
$265 | |||
After-tax impact(f) of certain items |
$202 | |||
Average diluted common shares outstanding (thousands) |
724,968 | |||
Diluted earnings per share impact |
$0.28 | |||
Reported full year 2019 net income was $2.5 billion compared to full year 2018 net income of $2.2 billion. Full year 2019 net income available to common shareholders was $2.4 billion, or $3.33 per diluted share, compared to 2018 full year net income available to common shareholders of $2.1 billion, or $3.06 per diluted share.
2
Net Interest Income | ||||||||||||||||||||
(FTE; $ in millions)(a) | For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Interest Income |
||||||||||||||||||||
Interest income |
$1,563 | $1,629 | $1,397 | (4%) | 12% | |||||||||||||||
Interest expense |
331 | 383 | 312 | (14%) | 6% | |||||||||||||||
Net interest income (NII) |
$1,232 | $1,246 | $1,085 | (1%) | 14% | |||||||||||||||
Adjusted NII(a) |
$1,214 | $1,218 | $1,085 | - | 12% | |||||||||||||||
Average Yield/Rate Analysis |
bps Change | |||||||||||||||||||
|
|
|||||||||||||||||||
Yield on interest-earning assets |
4.15% | 4.34% | 4.23% | (19) | (8 | ) | ||||||||||||||
Rate paid on interest-bearing liabilities |
1.22% | 1.41% | 1.33% | (19) | (11 | ) | ||||||||||||||
Ratios |
||||||||||||||||||||
Net interest rate spread |
2.93% | 2.93% | 2.90% | - | 3 | |||||||||||||||
Net interest margin (NIM) |
3.27% | 3.32% | 3.29% | (5) | (2 | ) | ||||||||||||||
Adjusted NIM(a) |
3.22% | 3.25% | 3.29% | (3) | (7 | ) |
Compared to the year-ago quarter, reported NII increased $147 million, or 14%. Excluding purchase accounting accretion of $18 million in the fourth quarter of 2019, adjusted NII increased $129 million, or 12%, reflecting an increase in interest-earning assets, including the impact from the MB Financial acquisition, partially offset by the declining rate environment. Compared to the year-ago quarter, reported NIM decreased 2 bps, or 7 bps excluding purchase accounting accretion.
Compared to the prior quarter, reported NII decreased $14 million, or 1%. Excluding purchase accounting accretion, adjusted NII decreased $4 million primarily reflecting lower short-term market rates, partially offset by growth in the indirect secured consumer portfolio (predominantly indirect automobile), as well as the favorable impact of previously executed cash flow hedges. Compared to the prior quarter, reported NIM decreased 5 bps. Excluding purchase accounting accretion, adjusted NIM decreased 3 bps, primarily reflecting lower short-term market rates, partially offset by the favorable impact of previously executed hedges, proactive management of deposit rates, and a decrease in other short-term investments.
Noninterest Income | ||||||||||||||||||||
($ in millions) | For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Noninterest Income |
||||||||||||||||||||
Service charges on deposits |
$149 | $143 | $135 | 4% | 10% | |||||||||||||||
Corporate banking revenue |
153 | 168 | 130 | (9%) | 18% | |||||||||||||||
Mortgage banking net revenue |
73 | 95 | 54 | (23%) | 35% | |||||||||||||||
Wealth and asset management revenue |
129 | 124 | 109 | 4% | 18% | |||||||||||||||
Card and processing revenue |
95 | 94 | 84 | 1% | 13% | |||||||||||||||
Other noninterest income |
427 | 111 | 93 | 285% | 359% | |||||||||||||||
Securities gains (losses), net |
10 | 5 | (32 | ) | 100% | NM | ||||||||||||||
Securities (losses) gains, net - non-qualifying hedges on mortgage servicing rights |
(1 | ) | - | 2 | NM | NM | ||||||||||||||
Total noninterest income |
$1,035 | $740 | $575 | 40% | 80% |
3
Reported noninterest income increased $460 million, or 80%, from the year-ago quarter, and increased $295 million, or 40%, from the prior quarter. The reported results reflect the impact of certain items in the table below, in both the prior quarter and the year-ago quarter.
Noninterest Income excluding certain items | ||||||||||||||||
($ in millions) | For the Three Months Ended | |||||||||||||||
December | September | December | ||||||||||||||
2019 | 2019 | 2018 | ||||||||||||||
Noninterest Income excluding certain items |
||||||||||||||||
Noninterest income (U.S. GAAP) |
$1,035 | $740 | $575 | |||||||||||||
Valuation of Visa total return swap |
44 | 11 | (7 | ) | ||||||||||||
GreenSky equity securities losses |
- | - | 21 | |||||||||||||
Gain recognized from Worldpay TRA transaction |
(345 | ) | - | - | ||||||||||||
Securities (gains) losses, net (excluding GreenSky) |
(10 | ) | (5 | ) | 11 | |||||||||||
Noninterest income excluding certain items(a) |
$724 | $746 | $600 |
Compared to the year-ago quarter, noninterest income excluding the items in the preceding table increased $124 million, or 21%. Compared to the prior quarter, noninterest income excluding the items in the preceding table decreased $22 million, or 3%.
Compared to the year-ago quarter, service charges on deposits increased $14 million, or 10%, driven by higher commercial deposit fees, partially offset by lower consumer deposit fees. Corporate banking revenue increased $23 million, or 18%, primarily driven by leasing business revenue resulting from the MB Financial acquisition, as well as an increase in corporate bond fees. Mortgage banking net revenue increased $19 million, or 35%, primarily driven by higher mortgage originations of $3.8 billion, an increase of 144%. Wealth and asset management revenue increased $20 million, or 18%, primarily driven by higher personal asset management revenue.
Compared to the prior quarter, service charges on deposits increased $6 million, or 4%, driven by higher consumer and commercial deposit fees. Corporate banking revenue decreased $15 million, or 9%, primarily driven by a decrease in leasing business revenue, partially offset by an increase in loan syndications revenue. Mortgage banking net revenue decreased $22 million, or 23%, primarily driven by a seasonally lower gain on sale margin partially offset by a 13% increase in origination volumes. Wealth and asset management revenue increased $5 million, or 4%, primarily driven by higher personal asset management revenue and brokerage fees.
Other noninterest income results on a reported basis in the current quarter were impacted by the gain recognized from the Worldpay TRA transaction. Current and previous quarters were also impacted by the Visa total return swap valuation adjustments. Excluding these items, other noninterest income of $126 million increased $40 million, or 47%, compared to the year-ago quarter, primarily driven by operating lease revenue from MB Financial. Compared to the prior quarter, other noninterest income excluding these item increased $4 million, or 3%, reflecting higher private equity investment income.
4
Noninterest Expense | ||||||||||||||||||||
($ in millions) | For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Noninterest Expense |
||||||||||||||||||||
Compensation and benefits |
$576 | $584 | $506 | (1%) | 14% | |||||||||||||||
Net occupancy expense |
84 | 84 | 73 | - | 15% | |||||||||||||||
Technology and communications |
103 | 100 | 79 | 3% | 30% | |||||||||||||||
Equipment expense |
33 | 33 | 31 | - | 6% | |||||||||||||||
Card and processing expense |
33 | 33 | 33 | - | - | |||||||||||||||
Intangible amortization expense |
14 | 14 | 1 | - | NM | |||||||||||||||
Other noninterest expense |
317 | 311 | 252 | 2% | 26% | |||||||||||||||
Total noninterest expense |
$1,160 | $1,159 | $975 | - | 19% |
Impacts of Merger-Related Expenses | ||||||||||||||||
($ in millions) | For the Three Months Ended | |||||||||||||||
December | September | December | ||||||||||||||
2019 | 2019 | 2018 | ||||||||||||||
Merger-Related Expenses |
||||||||||||||||
Compensation and benefits |
$1 | $14 | $1 | |||||||||||||
Net occupancy expense |
3 | 3 | - | |||||||||||||
Technology and communications |
4 | 8 | 6 | |||||||||||||
Equipment expense |
- | - | - | |||||||||||||
Card and processing expense |
- | - | 1 | |||||||||||||
Intangible amortization expense |
- | - | - | |||||||||||||
Other noninterest expense |
1 | 3 | 19 | |||||||||||||
Total merger-related expenses |
$9 | $28 | $27 |
Noninterest Expense excluding Merger-Related Expenses(a) | ||||||||||||||||||||
($ in millions) | For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Noninterest Expense excluding Merger-Related Expenses |
||||||||||||||||||||
Compensation and benefits |
$575 | $570 | $505 | 1% | 14% | |||||||||||||||
Net occupancy expense |
81 | 81 | 73 | - | 11% | |||||||||||||||
Technology and communications |
99 | 92 | 73 | 8% | 36% | |||||||||||||||
Equipment expense |
33 | 33 | 31 | - | 6% | |||||||||||||||
Card and processing expense |
33 | 33 | 32 | - | 3% | |||||||||||||||
Intangible amortization expense |
14 | 14 | 1 | - | NM | |||||||||||||||
Other noninterest expense |
316 | 308 | 233 | 3% | 36% | |||||||||||||||
Total noninterest expense excluding merger-related expenses |
$1,151 | $1,131 | $948 | 2% | 21% |
Compared to the year-ago quarter, reported noninterest expense increased $185 million, or 19%, impacted by the expenses associated with the MB Financial acquisition. Excluding the merger-related expenses, intangible amortization expense, and a $20 million contribution to the Fifth Third Foundation (included in other noninterest expense) in the current quarter, noninterest expense increased $170 million, or 18%, reflecting the operating expenses resulting from the MB Financial acquisition as well as continued technology investments.
Compared to the prior quarter, reported noninterest expense increased $1 million. Excluding the aforementioned merger-related expenses, intangible amortization expense, and contribution to the Fifth Third Foundation, noninterest expense was flat driven by investments in technology and offset by the continued benefits from the MB Financial expense synergies.
5
Average Interest-Earning Assets | ||||||||||||||||||||
($ in millions) | For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Average Portfolio Loans and Leases |
||||||||||||||||||||
Commercial loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
$50,938 | $51,241 | $43,829 | (1%) | 16% | |||||||||||||||
Commercial mortgage loans |
10,831 | 10,692 | 6,864 | 1% | 58% | |||||||||||||||
Commercial construction loans |
5,334 | 5,267 | 4,885 | 1% | 9% | |||||||||||||||
Commercial leases |
3,384 | 3,562 | 3,632 | (5%) | (7%) | |||||||||||||||
Total commercial loans and leases |
$70,487 | $70,762 | $59,210 | - | 19% | |||||||||||||||
Consumer loans: |
||||||||||||||||||||
Residential mortgage loans |
$16,697 | $16,736 | $15,520 | - | 8% | |||||||||||||||
Home equity |
6,147 | 6,267 | 6,438 | (2%) | (5%) | |||||||||||||||
Indirect secured consumer loans |
11,281 | 10,707 | 8,970 | 5% | 26% | |||||||||||||||
Credit card |
2,496 | 2,448 | 2,373 | 2% | 5% | |||||||||||||||
Other consumer loans |
2,679 | 2,621 | 2,246 | 2% | 19% | |||||||||||||||
Total consumer loans |
$39,300 | $38,779 | $35,547 | 1% | 11% | |||||||||||||||
Total average portfolio loans and leases |
$109,787 | $109,541 | $94,757 | - | 16% | |||||||||||||||
Average Loans and Leases Held for Sale |
||||||||||||||||||||
Commercial loans and leases held for sale |
$43 | $127 | $88 | (66%) | (51%) | |||||||||||||||
Consumer loans held for sale |
1,156 | 998 | 553 | 16% | 109% | |||||||||||||||
Total average loans and leases held for sale |
$1,199 | $1,125 | $641 | 7% | 87% | |||||||||||||||
Securities and other short-term investments |
$38,326 | $38,188 | $35,674 | - | 7% | |||||||||||||||
Total average interest-earning assets |
$149,312 | $148,854 | $131,072 | - | 14% |
Compared to the year-ago quarter, total average portfolio loans and leases increased 16%, reflecting the impact of the MB Financial acquisition. Average commercial portfolio loans and leases increased 19%, reflecting the impact of MB Financial as well as higher commercial mortgage and commercial and industrial (C&I) loans, partially offset by a decline in commercial leases. Average consumer portfolio loans increased 11%, reflecting the impact of MB Financial as well as growth in indirect secured consumer loans and other consumer loans.
Compared to the prior quarter, total average portfolio loans and leases were flat, as higher indirect secured consumer loans were partially offset by lower C&I loans and commercial leases. Average commercial portfolio loans and leases were flat, as higher commercial mortgage and construction loans were offset by lower C&I loans. Average consumer portfolio loans increased 1%, reflecting growth in indirect secured consumer loans (predominantly automobile) and other consumer loans, partially offset by a decline in home equity loans.
Period end commercial line utilization was 36%, consistent with both the year-ago quarter and prior quarter.
Average securities and other short-term investments were $38.3 billion compared to $35.7 billion in the year-ago quarter and $38.2 billion in the prior quarter. Average available-for-sale debt and other securities of $35.4 billion increased 6% compared to the year-ago quarter and increased 2% compared to the prior quarter.
6
Average Deposits | ||||||||||||||||||||
($ in millions) | For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Average Deposits |
||||||||||||||||||||
Demand |
$35,710 | $35,223 | $31,571 | 1% | 13% | |||||||||||||||
Interest checking |
38,628 | 37,729 | 32,428 | 2% | 19% | |||||||||||||||
Savings |
14,274 | 14,405 | 12,933 | (1%) | 10% | |||||||||||||||
Money market |
27,429 | 26,962 | 22,517 | 2% | 22% | |||||||||||||||
Foreign office(g) |
244 | 222 | 272 | 10% | (10%) | |||||||||||||||
Total transaction deposits |
$116,285 | $114,541 | $99,721 | 2% | 17% | |||||||||||||||
Other time |
5,507 | 5,823 | 4,366 | (5%) | 26% | |||||||||||||||
Total core deposits |
$121,792 | $120,364 | $104,087 | 1% | 17% | |||||||||||||||
Certificates - $100,000 and over |
4,072 | 4,795 | 2,662 | (15%) | 53% | |||||||||||||||
Other deposits |
252 | 47 | 746 | 436% | (66%) | |||||||||||||||
Total average deposits |
$126,116 | $125,206 | $107,495 | 1% | 17% |
Compared to the year-ago quarter, average core deposits increased 17%, reflecting the impact of the MB Financial acquisition. Average core deposit growth was primarily driven by an increase in interest checking, money market, and demand deposits. Average commercial transaction deposits increased 22% and average consumer transaction deposits increased 12%.
Compared to the prior quarter, average core deposits increased 1%, primarily driven by higher interest checking, demand, and money market deposits. Average demand deposits represented 29% of total core deposits in both the current and prior quarter. Average commercial transaction deposits increased 2%, and average consumer transaction deposits increased 1%.
Average Wholesale Funding
|
||||||||||||||||||||
($ in millions) | For the Three Months Ended | % Change | ||||||||||||||||||
December | September | December | ||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Average Wholesale Funding |
||||||||||||||||||||
Certificates - $100,000 and over |
$4,072 | $4,795 | $2,662 | (15%) | 53% | |||||||||||||||
Other deposits |
252 | 47 | 746 | 436% | (66%) | |||||||||||||||
Federal funds purchased |
1,174 | 739 | 2,254 | 59% | (48%) | |||||||||||||||
Other short-term borrowings |
1,133 | 1,278 | 578 | (11%) | 96% | |||||||||||||||
Long-term debt |
14,860 | 15,633 | 14,420 | (5%) | 3% | |||||||||||||||
Total average wholesale funding |
$21,491 | $22,492 | $20,660 | (4%) | 4% |
Compared to the year-ago quarter, average wholesale funding increased 4% driven by growth in jumbo CD balances associated with the acquisition of MB Financial, as well as increased other short-term borrowings, partially offset by a decrease in federal funds borrowings. Compared to the prior quarter, average wholesale funding decreased 4%, reflecting the ability to fund the balance sheet through strong core deposit growth.
7
Credit Quality Summary(1) | ||||||||||||||||||||
($ in millions) | For the Three Months Ended | |||||||||||||||||||
December | September | June | March | December | ||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Total nonaccrual portfolio loans and leases (NPLs) |
$618 | $482 | $521 | $450 | $348 | |||||||||||||||
Repossessed property |
10 | 9 | 8 | 11 | 10 | |||||||||||||||
OREO |
52 | 28 | 31 | 37 | 37 | |||||||||||||||
Total nonperforming portfolio loans and leases and OREO (NPAs) |
$680 | $519 | $560 | $498 | $395 | |||||||||||||||
NPL ratio(h) |
0.56% | 0.44% | 0.48% | 0.41% | 0.37% | |||||||||||||||
NPA ratio(c) |
0.62% | 0.47% | 0.51% | 0.45% | 0.41% | |||||||||||||||
Total loans and leases 30-89 days past due (accrual) |
364 | 402 | 383 | 322 | 297 | |||||||||||||||
Total loans and leases 90 days past due (accrual) |
130 | 132 | 128 | 132 | 93 | |||||||||||||||
Allowance for loan and lease losses, beginning |
$1,143 | $1,115 | $1,115 | $1,103 | $1,091 | |||||||||||||||
Total net losses charged-off |
(113 | ) | (99 | ) | (78 | ) | (77 | ) | (83 | ) | ||||||||||
Provision for loan and lease losses |
172 | 127 | 78 | 89 | 95 | |||||||||||||||
Allowance for loan and lease losses, ending |
$1,202 | $1,143 | $1,115 | $1,115 | $1,103 | |||||||||||||||
Reserve for unfunded commitments, beginning |
$154 | $147 | $133 | $131 | $129 | |||||||||||||||
Reserve for acquired commitments |
- | - | 7 | 1 | - | |||||||||||||||
(Benefit from) provision for the reserve for unfunded commitments |
(10 | ) | 7 | 7 | 1 | 2 | ||||||||||||||
Reserve for unfunded commitments, ending |
$144 | $154 | $147 | $133 | $131 | |||||||||||||||
Total allowance for credit losses |
$1,346 | $1,297 | $1,262 | $1,248 | $1,234 | |||||||||||||||
Allowance for loan and lease losses ratios |
||||||||||||||||||||
As a percent of portfolio loans and leases |
1.10% | 1.04% | 1.02% | 1.02% | 1.16% | |||||||||||||||
As a percent of nonperforming portfolio loans and leases |
194% | 237% | 214% | 248% | 317% | |||||||||||||||
As a percent of nonperforming portfolio assets |
177% | 221% | 199% | 224% | 279% | |||||||||||||||
Total losses charged-off |
$(152 | ) | $(130 | ) | $(119 | ) | $(108 | ) | $(116 | ) | ||||||||||
Total recoveries of losses previously charged-off |
39 | 31 | 41 | 31 | 33 | |||||||||||||||
Total net losses charged-off |
$(113 | ) | $(99 | ) | $(78 | ) | $(77 | ) | $(83 | ) | ||||||||||
Net charge-off ratio (NCO ratio)(b) |
0.41% | 0.36% | 0.29% | 0.32% | 0.35% | |||||||||||||||
Commercial NCO ratio |
0.20% | 0.18% | 0.13% | 0.11% | 0.19% | |||||||||||||||
Consumer NCO ratio |
0.78% | 0.68% | 0.59% | 0.68% | 0.61% |
(1) Upon conversion of Fifth Third Bank to a national charter in the fourth quarter of 2019, Fifth Third changed its accounting policy to conform to Office of the Comptroller of the Currency (OCC) guidance regarding non-reaffirmed loans included in Chapter 7 bankruptcy filings to be accounted for as nonperforming troubled debt restructurings (TDRs) and collateral dependent loans regardless of payment history and capacity to pay in the future. As a result of the change in accounting policy, TDRs increased $105 million, of which $83 million were transferred to NPL status. Due to the fact that the collateral dependent loans require the carrying value to be less than or equal to the appraised value less the cost to sell, Fifth Third also incurred a $10 million increase in charge-offs during the quarter, which resulted in a $9 million impact to provision for loan and lease losses. In addition, Fifth Third changed its accounting policy to conform to OCC guidance associated with branch-related real estate no longer intended to be used for banking purposes, which resulted in an increase in OREO of $30 million, with an offsetting reduction to bank premises and equipment.
8
Nonperforming portfolio loans and leases were $618 million in the current quarter, with the resulting NPL ratio of 0.56%. NPLs included an $83 million unfavorable impact due to the aforementioned accounting policy change, or 7 bps to the NPL ratio. Compared to the year-ago quarter, NPLs increased $270 million with the NPL ratio increasing 19 bps. Compared to the prior quarter, NPLs increased $136 million with the NPL ratio increasing 12 bps.
Nonperforming portfolio assets were $680 million in the current quarter, with the resulting NPA ratio of 0.62%. NPAs included a $113 million unfavorable impact due to the aforementioned accounting policy changes, or 10 bps to the NPA ratio. Compared to the year-ago quarter, NPAs increased $285 million with the NPA ratio increasing 21 bps. Compared to the prior quarter, NPAs increased $161 million, or with the NPA ratio increasing 15 bps.
The provision for loan and lease losses totaled $172 million in the current quarter, which included a $9 million unfavorable impact due to the aforementioned accounting policy change. The provision for loan and lease losses increased $77 million compared to the year-ago quarter, and $45 million compared to the prior quarter. The allowance for loan and lease losses ratio represented 1.10% of total portfolio loans and leases outstanding in the current quarter, compared with 1.16% in the year-ago quarter and 1.04% in the prior quarter. The allowance for loan and lease losses represented 194% of nonperforming portfolio loans and leases in the current quarter. The allowance for loan and lease losses represented 177% of nonperforming portfolio assets in the current quarter.
Net charge-offs were $113 million in the current quarter, with the resulting NCO ratio of 0.41%. NCOs included a $10 million unfavorable impact due to the aforementioned accounting policy changes, or 4 bps to the NCO ratio. Compared to the year-ago quarter, net charge-offs increased $30 million and the NCO ratio increased 6 bps. Compared to the prior quarter, net charge-offs increased $14 million and the NCO ratio increased 5 bps.
Capital Position
|
||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
December | September | June | March | December | ||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Capital Position |
||||||||||||||||||||
Average total Bancorp shareholders equity as a percent of average assets |
12.58% | 12.43% | 12.02% | 11.43% | 10.95% | |||||||||||||||
Tangible equity(a) |
9.52% | 9.29% | 9.09% | 9.03% | 9.63% | |||||||||||||||
Tangible common equity (excluding AOCI)(a) |
8.44% | 8.21% | 8.27% | 8.21% | 8.71% | |||||||||||||||
Tangible common equity (including AOCI)(a) |
9.08% | 9.09% | 8.91% | 8.44% | 8.64% | |||||||||||||||
Regulatory Capital Ratios(e) |
||||||||||||||||||||
CET1 capital(d) |
9.75% | 9.56% | 9.57% | 9.60% | 10.24% | |||||||||||||||
Tier I risk-based capital(d) |
10.99% | 10.81% | 10.62% | 10.67% | 11.32% | |||||||||||||||
Total risk-based capital(d) |
13.84% | 13.68% | 13.53% | 13.57% | 14.48% | |||||||||||||||
Tier I leverage |
9.54% | 9.36% | 9.24% | 10.32% | 9.72% |
Capital ratios remained strong during the quarter. The CET1 capital ratio was 9.75%, the tangible common equity to tangible assets ratio was 8.44% excluding AOCI, and 9.08% including AOCI. The Tier I risk-based capital ratio was 10.99%, the Total risk-based capital ratio was 13.84%, and the Tier I leverage ratio was 9.54%.
On October 25, 2019, Fifth Third initially settled a share repurchase agreement whereby Fifth Third would purchase $300 million of its outstanding stock. The initial settlement reduced third quarter common shares outstanding by 9.0 million shares. On December 17, 2019, Fifth Third settled the forward contract, which resulted in an additional 1.1 million shares repurchased in connection with the completion of this agreement.
9
Tax Rate
The effective tax rate was 22.0% compared with 22.4% in the year-ago quarter and 20.2% in the prior quarter.
Other
On December 27, 2019, Fifth Third Bancorp entered into a transaction with FIS and Worldpay which grants each of Fifth Third Bancorp and Worldpay the ability to terminate and settle certain cash flows payable under Fifth Third Bancorps Tax Receivable Agreement with Worldpay. Under the TRA transaction, Worldpay may be obligated to pay up to a total of approximately $366 million to Fifth Third Bancorp to terminate and settle certain remaining cash flows Fifth Third Bancorp expected to receive under the TRA in the years 2021 to 2035, totaling an estimated $720 million. If exercised, certain of the obligations would be settled with four quarterly payments beginning in April 2020, a second set of the obligations would be settled with four quarterly payments beginning in April 2022, and a third set of the obligations would be settled with four quarterly payments beginning in April 2023. Fifth Third Bancorp recognized a pre-tax gain and corresponding receivable of $345 million in the fourth quarter of 2019 associated with these options.
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 February 5, 2020 by dialing 800-585-8367 for domestic access or 404-537-3406 for international access (passcode 3389028#).
Corporate Profile
Fifth Third Bancorp is a diversified financial services company headquartered in Cincinnati, Ohio, and the indirect parent company of Fifth Third Bank, National Association, a federally chartered institution. As of December 31, 2019, the Company had $169 billion in assets and operates 1,149 full-service Banking Centers, and 2,481 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 approximately 53,000 fee-free ATMs across the United States. Fifth Third operates four main businesses: Commercial Banking, Branch Banking, Consumer Lending, and Wealth & Asset Management. Fifth Third is among the largest money managers in the Midwest and, as of December 31, 2019, had $413 billion in assets under care, of which it managed $49 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 Thirds common stock is traded on the NASDAQ® Global Select Market under the symbol FITB.
10
Earnings Release End Notes
(a) | Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 27. |
(b) | Net losses charged-off as a percent of average portfolio loans and leases. |
(c) | Nonperforming portfolio assets as a percent of portfolio loans and leases and OREO. |
(d) | Under the U.S. banking agencies Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorps total risk-weighted assets. |
(e) | Current period regulatory capital ratios are estimated. |
(f) | Assumes a 23% tax rate. |
(g) | Includes commercial customer Eurodollar sweep balances for which the Bank pays rates comparable to other commercial deposit accounts. |
(h) | Nonperforming portfolio loans and leases as a percent of portfolio loans and leases and OREO. |
11
FORWARD-LOOKING STATEMENTS
This release contains statements that we believe are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder. These statements relate to our financial condition, results of operations, plans, objectives, future performance or business. They usually can be identified by the use of forward-looking language such as will likely result, may, are expected to, 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 the risk factors set forth in our most recent Annual Report on Form 10-K as updated 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. We undertake no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this document.
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 Thirds 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 Thirds capital plan; (20) regulation of Fifth Thirds derivatives activities; (21) deposit insurance premiums; (22) assessments for the orderly liquidation fund; (23) replacement of LIBOR; (24) weakness in the national or local economies; (25) global political and economic uncertainty or negative actions; (26) changes in interest rates; (27) changes and trends in capital markets; (28) fluctuation of Fifth Thirds stock price; (29) volatility in mortgage banking revenue; (30) litigation, investigations, and enforcement proceedings by governmental authorities; (31) breaches of contractual covenants, representations and warranties; (32) competition and changes in the financial services industry; (33) changing retail distribution strategies, customer preferences and behavior; (34) risks relating to Fifth Thirds ability to realize anticipated benefits of the merger with MB Financial, Inc.; (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 investments or acquired entities; (39) changes in accounting standards or interpretation or declines in the value of Fifth Thirds goodwill or other intangible assets; (40) inaccuracies or other failures from the use of models; (41) effects of critical accounting policies and judgments or the use of inaccurate estimates; (42) weather-related events or other natural disasters; and (43) the impact of reputational risk created by these or other developments on such matters as business generation and retention, funding and liquidity.
You should refer to our periodic and current reports filed with the Securities and Exchange Commission, or SEC, for further information on other factors, which could cause actual results to be significantly different from those expressed or implied by these forward-looking statements.
# # #
12
Quarterly Financial Review for December 31, 2019
Table of Contents
Financial Highlights |
14-15 | |||
Consolidated Statements of Income |
16-17 | |||
Consolidated Balance Sheets |
18-19 | |||
Consolidated Statements of Changes in Equity |
20 | |||
Average Balance Sheet and Yield/Rate Analysis |
21-22 | |||
Summary of Loans and Leases |
23 | |||
Regulatory Capital |
24 | |||
Summary of Credit Loss Experience |
25 | |||
Asset Quality |
26 | |||
Regulation G Non-GAAP Reconciliation |
28-29 | |||
Segment Presentation |
30 | |||
13
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||||||||||||||||
Financial Highlights | % / bps | % / bps | ||||||||||||||||||||||||||||||||
$ in millions, except per share data | For the Three Months Ended | Change | Year to Date | Change | ||||||||||||||||||||||||||||||
(unaudited) | December | September | December | December | December | |||||||||||||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | 2019 | 2018 | Yr/Yr | |||||||||||||||||||||||||||
Income Statement Data |
||||||||||||||||||||||||||||||||||
Net interest income |
$1,228 | $1,242 | $1,081 | (1%) | 14% | $4,797 | $4,140 | 16% | ||||||||||||||||||||||||||
Net interest income (FTE)(a) |
1,232 | 1,246 | 1,085 | (1%) | 14% | 4,814 | 4,156 | 16% | ||||||||||||||||||||||||||
Noninterest income |
1,035 | 740 | 575 | 40% | 80% | 3,536 | 2,790 | 27% | ||||||||||||||||||||||||||
Total revenue (FTE)(a) |
2,267 | 1,986 | 1,660 | 14% | 37% | 8,350 | 6,946 | 20% | ||||||||||||||||||||||||||
Provision for credit losses |
162 | 134 | 97 | 21% | 67% | 471 | 207 | 128% | ||||||||||||||||||||||||||
Noninterest expense |
1,160 | 1,159 | 975 | - | 19% | 4,660 | 3,958 | 18% | ||||||||||||||||||||||||||
Net income attributable to Bancorp |
734 | 549 | 455 | 34% | 61% | 2,512 | 2,193 | 15% | ||||||||||||||||||||||||||
Net income available to common shareholders |
701 | 530 | 432 | 32% | 62% | 2,419 | 2,118 | 14% | ||||||||||||||||||||||||||
Earnings Per Share Data |
||||||||||||||||||||||||||||||||||
Net income allocated to common shareholders |
$696 | $526 | $427 | 32% | 63% | $2,398 | $2,094 | 15% | ||||||||||||||||||||||||||
Average common shares outstanding (in thousands): |
||||||||||||||||||||||||||||||||||
Basic |
715,137 | 726,716 | 653,062 | (2%) | 10% | 710,434 | 673,346 | 6% | ||||||||||||||||||||||||||
Diluted |
724,968 | 736,086 | 662,966 | (2%) | 9% | 720,065 | 685,488 | 5% | ||||||||||||||||||||||||||
Earnings per share, basic |
$0.97 | $0.72 | $0.65 | 35% | 49% | $3.38 | $3.11 | 9% | ||||||||||||||||||||||||||
Earnings per share, diluted |
0.96 | 0.71 | 0.64 | 35% | 50% | 3.33 | 3.06 | 9% | ||||||||||||||||||||||||||
Common Share Data |
||||||||||||||||||||||||||||||||||
Cash dividends per common share |
$0.24 | $0.24 | $0.22 | - | 9% | $0.94 | $0.74 | 27% | ||||||||||||||||||||||||||
Book value per share |
27.41 | 27.32 | 23.07 | - | 19% | 27.41 | 23.07 | 19% | ||||||||||||||||||||||||||
Market price per share |
30.74 | 27.38 | 23.53 | 12% | 31% | 30.74 | 23.53 | 31% | ||||||||||||||||||||||||||
Common shares outstanding (in thousands) |
708,916 | 718,583 | 646,631 | (1%) | 10% | 708,916 | 646,631 | 10% | ||||||||||||||||||||||||||
Market capitalization |
$21,792 | $19,675 | $15,215 | 11% | 43% | $21,792 | $15,215 | 43% | ||||||||||||||||||||||||||
Financial Ratios |
||||||||||||||||||||||||||||||||||
Return on average assets |
1.72% | 1.28% | 1.25% | 44 | 47 | 1.53% | 1.54% | (1 | ) | |||||||||||||||||||||||||
Return on average common equity |
14.2% | 10.7% | 11.8% | 350 | 240 | 13.1% | 14.5% | (140 | ) | |||||||||||||||||||||||||
Return on average tangible common equity(a) |
18.7% | 14.2% | 14.3% | 450 | 440 | 17.1% | 17.5% | (40 | ) | |||||||||||||||||||||||||
Noninterest income as a percent of total revenue(a) |
46% | 37% | 35% | 900 | 1,100 | 42% | 40% | 200 | ||||||||||||||||||||||||||
Dividend payout |
24.7% | 33.3% | 33.8% | (860 | ) | (910 | ) | 27.8% | 23.8% | 400 | ||||||||||||||||||||||||
Average total Bancorp shareholders equity as a percent of average assets |
12.58% | 12.43% | 10.95% | 15 | 163 | 12.14% | 11.23% | 91 | ||||||||||||||||||||||||||
Tangible common equity(a) |
8.44% | 8.21% | 8.71% | 23 | (27 | ) | 8.44% | 8.71% | (27 | ) | ||||||||||||||||||||||||
Net interest margin (FTE)(a) |
3.27% | 3.32% | 3.29% | (5 | ) | (2 | ) | 3.31% | 3.22% | 9 | ||||||||||||||||||||||||
Efficiency (FTE)(a) |
51.2% | 58.4% | 58.7% | (720 | ) | (750 | ) | 55.8% | 57.0% | (120 | ) | |||||||||||||||||||||||
Effective tax rate |
22.0% | 20.2% | 22.4% | 180 | (40 | ) | 21.6% | 20.7% | 90 | |||||||||||||||||||||||||
Credit Quality |
||||||||||||||||||||||||||||||||||
Net losses charged-off |
$113 | $99 | $83 | 14% | 36% | $369 | $330 | 12% | ||||||||||||||||||||||||||
Net losses charged-off as a percent of average portfolio loans and leases |
0.41% | 0.36% | 0.35% | 5 | 6 | 0.35% | 0.35% | - | ||||||||||||||||||||||||||
ALLL as a percent of portfolio loans and leases |
1.10% | 1.04% | 1.16% | 6 | (6) | 1.10% | 1.16% | (6) | ||||||||||||||||||||||||||
Allowance for credit losses as a percent of portfolio loans and leases(g) |
1.23% | 1.19% | 1.30% | 4 | (7) | 1.23% | 1.30% | (7) | ||||||||||||||||||||||||||
Nonperforming portfolio assets as a percent of portfolio loans and leases and OREO |
0.62% | 0.47% | 0.41% | 15 | 21 | 0.62% | 0.41% | 21 | ||||||||||||||||||||||||||
Average Balances |
||||||||||||||||||||||||||||||||||
Loans and leases, including held for sale |
$110,986 | $110,666 | $95,398 | - | 16% | $107,794 | $93,876 | 15% | ||||||||||||||||||||||||||
Securities and other short-term investments |
38,326 | 38,188 | 35,674 | - | 7% | 37,610 | 35,029 | 7% | ||||||||||||||||||||||||||
Assets |
169,327 | 169,585 | 144,185 | - | 17% | 163,936 | 142,183 | 15% | ||||||||||||||||||||||||||
Transaction deposits(b) |
116,285 | 114,541 | 99,721 | 2% | 17% | 111,130 | 97,914 | 13% | ||||||||||||||||||||||||||
Core deposits(c) |
121,792 | 120,364 | 104,087 | 1% | 17% | 116,600 | 102,020 | 14% | ||||||||||||||||||||||||||
Wholesale funding(d) |
21,491 | 22,492 | 20,660 | (4%) | 4% | 22,451 | 20,573 | 9% | ||||||||||||||||||||||||||
Bancorp shareholders equity |
21,304 | 21,087 | 15,794 | 1% | 35% | 19,902 | 15,970 | 25% | ||||||||||||||||||||||||||
Regulatory Capital Ratios(e) |
||||||||||||||||||||||||||||||||||
CET1 capital(f) |
9.75% | 9.56% | 10.24% | 19 | (49) | 9.75% | 10.24% | (49) | ||||||||||||||||||||||||||
Tier I risk-based capital(f) |
10.99% | 10.81% | 11.32% | 18 | (33) | 10.99% | 11.32% | (33) | ||||||||||||||||||||||||||
Total risk-based capital(f) |
13.84% | 13.68% | 14.48% | 16 | (64) | 13.84% | 14.48% | (64) | ||||||||||||||||||||||||||
Tier I leverage |
9.54% | 9.36% | 9.72% | 18 | (18) | 9.54% | 9.72% | (18) | ||||||||||||||||||||||||||
Operations |
||||||||||||||||||||||||||||||||||
Banking centers |
1,149 | 1,143 | 1,121 | 1% | 2% | 1,149 | 1,121 | 2% | ||||||||||||||||||||||||||
ATMs |
2,481 | 2,487 | 2,419 | - | 3% | 2,481 | 2,419 | 3% | ||||||||||||||||||||||||||
Full-time equivalent employees |
19,869 | 19,478 | 17,437 | 2% | 14% | 19,869 | 17,437 | 14% |
(a) | Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 27. |
(b) | Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers. |
(c) | Includes transaction deposits plus other time deposits. |
(d) | Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt. |
(e) | Current period regulatory capital ratios are estimates. |
(f) | Under the U.S. banking agencies Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorps total risk-weighted assets. |
(g) | The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments. |
14
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||
Financial Highlights | ||||||||||||||||||||
$ in millions, except per share data | For the Three Months Ended | |||||||||||||||||||
(unaudited) | December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Income Statement Data |
||||||||||||||||||||
Net interest income |
$1,228 | $1,242 | $1,245 | $1,082 | $1,081 | |||||||||||||||
Net interest income (FTE)(a) |
1,232 | 1,246 | 1,250 | 1,086 | 1,085 | |||||||||||||||
Noninterest income |
1,035 | 740 | 660 | 1,101 | 575 | |||||||||||||||
Total revenue (FTE)(a) |
2,267 | 1,986 | 1,910 | 2,187 | 1,660 | |||||||||||||||
Provision for credit losses |
162 | 134 | 85 | 90 | 97 | |||||||||||||||
Noninterest expense |
1,160 | 1,159 | 1,243 | 1,097 | 975 | |||||||||||||||
Net income attributable to Bancorp |
734 | 549 | 453 | 775 | 455 | |||||||||||||||
Net income available to common shareholders |
701 | 530 | 427 | 760 | 432 | |||||||||||||||
Earnings Per Share Data |
||||||||||||||||||||
Net income allocated to common shareholders |
$696 | $526 | $423 | $752 | $427 | |||||||||||||||
Average common shares outstanding (in thousands): |
||||||||||||||||||||
Basic |
715,137 | 726,716 | 738,051 | 661,057 | 653,062 | |||||||||||||||
Diluted |
724,968 | 736,086 | 747,750 | 670,685 | 662,966 | |||||||||||||||
Earnings per share, basic |
$0.97 | $0.72 | $0.57 | $1.14 | $0.65 | |||||||||||||||
Earnings per share, diluted |
0.96 | 0.71 | 0.57 | 1.12 | 0.64 | |||||||||||||||
Common Share Data |
||||||||||||||||||||
Cash dividends per common share |
$0.24 | $0.24 | $0.24 | $0.22 | $0.22 | |||||||||||||||
Book value per share |
27.41 | 27.32 | 26.17 | 24.77 | 23.07 | |||||||||||||||
Market value per share |
30.74 | 27.38 | 27.90 | 25.22 | 23.53 | |||||||||||||||
Common shares outstanding (in thousands) |
708,916 | 718,583 | 731,474 | 739,406 | 646,631 | |||||||||||||||
Market capitalization |
$21,792 | $19,675 | $20,408 | $18,648 | $15,215 | |||||||||||||||
Financial Ratios |
||||||||||||||||||||
Return on average assets |
1.72% | 1.28% | 1.08% | 2.11% | 1.25% | |||||||||||||||
Return on average common equity |
14.2% | 10.7% | 9.1% | 19.6% | 11.8% | |||||||||||||||
Return on average tangible common equity(a) |
18.7% | 14.2% | 12.3% | 23.9% | 14.3% | |||||||||||||||
Noninterest income as a percent of total revenue(a) |
46% | 37% | 35% | 50% | 35% | |||||||||||||||
Dividend payout |
24.7% | 33.3% | 42.1% | 19.3% | 33.8% | |||||||||||||||
Average total Bancorp shareholders equity as a percent of average assets |
12.58% | 12.43% | 12.02% | 11.43% | 10.95% | |||||||||||||||
Tangible common equity(a) |
8.44% | 8.21% | 8.27% | 8.21% | 8.71% | |||||||||||||||
Net interest margin (FTE)(a) |
3.27% | 3.32% | 3.37% | 3.28% | 3.29% | |||||||||||||||
Efficiency (FTE)(a) |
51.2% | 58.4% | 65.1% | 50.2% | 58.7% | |||||||||||||||
Effective tax rate |
22.0% | 20.2% | 21.5% | 22.2% | 22.4% | |||||||||||||||
Credit Quality |
||||||||||||||||||||
Net losses charged-off |
$113 | $99 | $78 | $77 | $83 | |||||||||||||||
Net losses charged-off as a percent of average portfolio loans and leases |
0.41% | 0.36% | 0.29% | 0.32% | 0.35% | |||||||||||||||
ALLL as a percent of portfolio loans and leases |
1.10% | 1.04% | 1.02% | 1.02% | 1.16% | |||||||||||||||
Allowance for credit losses as a percent of portfolio loans and leases(g) |
1.23% | 1.19% | 1.15% | 1.14% | 1.30% | |||||||||||||||
Nonperforming portfolio assets as a percent of portfolio loans and leases and OREO |
0.62% | 0.47% | 0.51% | 0.45% | 0.41% | |||||||||||||||
Average Balances |
||||||||||||||||||||
Loans and leases, including held for sale |
$110,986 | $110,666 | $110,993 | $98,362 | $95,398 | |||||||||||||||
Securities and other short-term investments |
38,326 | 38,188 | 37,797 | 36,101 | 35,674 | |||||||||||||||
Assets |
169,327 | 169,585 | 167,578 | 148,968 | 144,185 | |||||||||||||||
Transaction deposits(b) |
116,285 | 114,541 | 112,847 | 100,647 | 99,721 | |||||||||||||||
Core deposits(c) |
121,792 | 120,364 | 118,525 | 105,507 | 104,087 | |||||||||||||||
Wholesale funding(d) |
21,491 | 22,492 | 23,633 | 22,187 | 20,660 | |||||||||||||||
Bancorp shareholders equity |
21,304 | 21,087 | 20,135 | 17,025 | 15,794 | |||||||||||||||
Regulatory Capital Ratios(e) |
||||||||||||||||||||
CET1 capital(f) |
9.75% | 9.56% | 9.57% | 9.60% | 10.24% | |||||||||||||||
Tier I risk-based capital(f) |
10.99% | 10.81% | 10.62% | 10.67% | 11.32% | |||||||||||||||
Total risk-based capital(f) |
13.84% | 13.68% | 13.53% | 13.57% | 14.48% | |||||||||||||||
Tier I leverage |
9.54% | 9.36% | 9.24% | 10.32% | 9.72% | |||||||||||||||
Operations |
||||||||||||||||||||
Banking centers |
1,149 | 1,143 | 1,207 | 1,207 | 1,121 | |||||||||||||||
ATMs |
2,481 | 2,487 | 2,551 | 2,559 | 2,419 | |||||||||||||||
Full-time equivalent employees |
19,869 | 19,478 | 19,758 | 20,115 | 17,437 |
(a) | Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 27. |
(b) | Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers. |
(c) | Includes transaction deposits plus other time deposits. |
(d) | Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt. |
(e) | Current period regulatory capital ratios are estimates. |
(f) | Under the U.S. banking agencies Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorps total risk-weighted assets. |
(g) | The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments. |
15
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||||||||||||||||||||
$ in millions | For the Three Months Ended | % Change | Year to Date | % Change | ||||||||||||||||||||||||||||||
(unaudited) | December | September | December | December | December | |||||||||||||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | 2019 | 2018 | Yr/Yr | |||||||||||||||||||||||||||
Interest Income |
||||||||||||||||||||||||||||||||||
Interest and fees on loans and leases |
$1,252 | $1,320 | $1,104 | (5%) | 13% | $5,051 | $4,078 | 24% | ||||||||||||||||||||||||||
Interest on securities |
299 | 291 | 282 | 3% | 6% | 1,162 | 1,080 | 8% | ||||||||||||||||||||||||||
Interest on other short-term investments |
8 | 14 | 7 | (43%) | 14% | 41 | 25 | 64% | ||||||||||||||||||||||||||
Total interest income |
1,559 | 1,625 | 1,393 | (4%) | 12% | 6,254 | 5,183 | 21% | ||||||||||||||||||||||||||
Interest Expense |
||||||||||||||||||||||||||||||||||
Interest on deposits |
201 | 243 | 179 | (17%) | 12% | 892 | 538 | 66% | ||||||||||||||||||||||||||
Interest on federal funds purchased |
5 | 4 | 13 | 25% | (62%) | 29 | 30 | (3%) | ||||||||||||||||||||||||||
Interest on other short-term borrowings |
5 | 8 | 4 | (38%) | 25% | 28 | 29 | (3%) | ||||||||||||||||||||||||||
Interest on long-term debt |
120 | 128 | 116 | (6%) | 3% | 508 | 446 | 14% | ||||||||||||||||||||||||||
Total interest expense |
331 | 383 | 312 | (14%) | 6% | 1,457 | 1,043 | 40% | ||||||||||||||||||||||||||
Net Interest Income |
1,228 | 1,242 | 1,081 | (1%) | 14% | 4,797 | 4,140 | 16% | ||||||||||||||||||||||||||
Provision for credit losses |
162 | 134 | 97 | 21% | 67% | 471 | 207 | 128% | ||||||||||||||||||||||||||
Net Interest Income After Provision for Credit Losses |
1,066 | 1,108 | 984 | (4%) | 8% | 4,326 | 3,933 | 10% | ||||||||||||||||||||||||||
Noninterest Income |
||||||||||||||||||||||||||||||||||
Service charges on deposits |
149 | 143 | 135 | 4% | 10% | 565 | 549 | 3% | ||||||||||||||||||||||||||
Corporate banking revenue |
153 | 168 | 130 | (9%) | 18% | 570 | 438 | 30% | ||||||||||||||||||||||||||
Mortgage banking net revenue |
73 | 95 | 54 | (23%) | 35% | 287 | 212 | 35% | ||||||||||||||||||||||||||
Wealth and asset management revenue |
129 | 124 | 109 | 4% | 18% | 487 | 444 | 10% | ||||||||||||||||||||||||||
Card and processing revenue |
95 | 94 | 84 | 1% | 13% | 360 | 329 | 9% | ||||||||||||||||||||||||||
Other noninterest income |
427 | 111 | 93 | 285% | 359% | 1,224 | 887 | 38% | ||||||||||||||||||||||||||
Securities gains (losses), net |
10 | 5 | (32 | ) | 100% | NM | 40 | (54 | ) | NM | ||||||||||||||||||||||||
Securities gains (losses), net - non-qualifying hedges on mortgage servicing rights |
(1 | ) | - | 2 | NM | NM | 3 | (15 | ) | NM | ||||||||||||||||||||||||
Total noninterest income |
1,035 | 740 | 575 | 40% | 80% | 3,536 | 2,790 | 27% | ||||||||||||||||||||||||||
Noninterest Expense |
||||||||||||||||||||||||||||||||||
Compensation and benefits |
576 | 584 | 506 | (1%) | 14% | 2,418 | 2,115 | 14% | ||||||||||||||||||||||||||
Net occupancy expense |
84 | 84 | 73 | - | 15% | 332 | 292 | 14% | ||||||||||||||||||||||||||
Technology and communications |
103 | 100 | 79 | 3% | 30% | 422 | 285 | 48% | ||||||||||||||||||||||||||
Equipment expense |
33 | 33 | 31 | - | 6% | 129 | 123 | 5% | ||||||||||||||||||||||||||
Card and processing expense |
33 | 33 | 33 | - | - | 130 | 123 | 6% | ||||||||||||||||||||||||||
Other noninterest expense |
331 | 325 | 253 | 2% | 31% | 1,229 | 1,020 | 20% | ||||||||||||||||||||||||||
Total noninterest expense |
1,160 | 1,159 | 975 | - | 19% | 4,660 | 3,958 | 18% | ||||||||||||||||||||||||||
Income Before Income Taxes |
941 | 689 | 584 | 37% | 61% | 3,202 | 2,765 | 16% | ||||||||||||||||||||||||||
Applicable income tax expense |
207 | 140 | 129 | 48% | 60% | 690 | 572 | 21% | ||||||||||||||||||||||||||
Net Income |
734 | 549 | 455 | 34% | 61% | 2,512 | 2,193 | 15% | ||||||||||||||||||||||||||
Less: Net income attributable to noncontrolling interests |
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
Net Income Attributable to Bancorp |
734 | 549 | 455 | 34% | 61% | 2,512 | 2,193 | 15% | ||||||||||||||||||||||||||
Dividends on preferred stock |
33 | 19 | 23 | 74% | 43% | 93 | 75 | 24% | ||||||||||||||||||||||||||
Net Income Available to Common Shareholders |
$701 | $530 | $432 | 32% | 62% | $2,419 | $2,118 | 14% |
16
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||
Consolidated Statements of Income |
||||||||||||||||||||
$ in millions |
For the Three Months Ended | |||||||||||||||||||
(unaudited) |
December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2018 | 2018 | ||||||||||||||||
Interest Income |
||||||||||||||||||||
Interest and fees on loans and leases |
$1,252 | $1,320 | $1,336 | $1,143 | $1,104 | |||||||||||||||
Interest on securities |
299 | 291 | 290 | 281 | 282 | |||||||||||||||
Interest on other short-term investments |
8 | 14 | 10 | 9 | 7 | |||||||||||||||
Total interest income |
1,559 | 1,625 | 1,636 | 1,433 | 1,393 | |||||||||||||||
Interest Expense |
||||||||||||||||||||
Interest on deposits |
201 | 243 | 243 | 205 | 179 | |||||||||||||||
Interest on federal funds purchased |
5 | 4 | 8 | 12 | 13 | |||||||||||||||
Interest on other short-term borrowings |
5 | 8 | 9 | 6 | 4 | |||||||||||||||
Interest on long-term debt |
120 | 128 | 131 | 128 | 116 | |||||||||||||||
Total interest expense |
331 | 383 | 391 | 351 | 312 | |||||||||||||||
Net Interest Income |
1,228 | 1,242 | 1,245 | 1,082 | 1,081 | |||||||||||||||
Provision for credit losses |
162 | 134 | 85 | 90 | 97 | |||||||||||||||
Net Interest Income After Provision for Credit Losses |
1,066 | 1,108 | 1,160 | 992 | 984 | |||||||||||||||
Noninterest Income |
||||||||||||||||||||
Service charges on deposits |
149 | 143 | 143 | 131 | 135 | |||||||||||||||
Corporate banking revenue |
153 | 168 | 137 | 112 | 130 | |||||||||||||||
Mortgage banking net revenue |
73 | 95 | 63 | 56 | 54 | |||||||||||||||
Wealth and asset management revenue |
129 | 124 | 122 | 112 | 109 | |||||||||||||||
Card and processing revenue |
95 | 94 | 92 | 79 | 84 | |||||||||||||||
Other noninterest income |
427 | 111 | 93 | 592 | 93 | |||||||||||||||
Securities gains (losses), net |
10 | 5 | 8 | 16 | (32 | ) | ||||||||||||||
Securities (losses) gains, net - non-qualifying hedges on mortgage servicing rights |
(1 | ) | - | 2 | 3 | 2 | ||||||||||||||
Total noninterest income |
1,035 | 740 | 660 | 1,101 | 575 | |||||||||||||||
Noninterest Expense |
||||||||||||||||||||
Compensation and benefits |
576 | 584 | 641 | 610 | 506 | |||||||||||||||
Net occupancy expense |
84 | 84 | 88 | 75 | 73 | |||||||||||||||
Technology and communications |
103 | 100 | 136 | 83 | 79 | |||||||||||||||
Equipment expense |
33 | 33 | 33 | 30 | 31 | |||||||||||||||
Card and processing expense |
33 | 33 | 34 | 31 | 33 | |||||||||||||||
Other noninterest expense |
331 | 325 | 311 | 268 | 253 | |||||||||||||||
Total noninterest expense |
1,160 | 1,159 | 1,243 | 1,097 | 975 | |||||||||||||||
Income Before Income Taxes |
941 | 689 | 577 | 996 | 584 | |||||||||||||||
Applicable income tax expense |
207 | 140 | 124 | 221 | 129 | |||||||||||||||
Net Income |
734 | 549 | 453 | 775 | 455 | |||||||||||||||
Less: Net income attributable to noncontrolling interests |
- | - | - | - | - | |||||||||||||||
Net Income Attributable to Bancorp |
734 | 549 | 453 | 775 | 455 | |||||||||||||||
Dividends on preferred stock |
33 | 19 | 26 | 15 | 23 | |||||||||||||||
Net Income Available to Common Shareholders |
$701 | $530 | $427 | $760 | $432 |
17
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||||||
$ in millions, except per share data |
As of | % Change | ||||||||||||||||||
(unaudited) |
December | September | December | |||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | ||||||||||||||||
Assets |
||||||||||||||||||||
Cash and due from banks |
$3,278 | $3,261 | $2,681 | 1% | 22% | |||||||||||||||
Other short-term investments |
1,950 | 3,235 | 1,825 | (40%) | 7% | |||||||||||||||
Available-for-sale debt and other securities(a) |
36,028 | 37,178 | 32,830 | (3%) | 10% | |||||||||||||||
Held-to-maturity securities(b) |
17 | 18 | 18 | (6%) | (6%) | |||||||||||||||
Trading debt securities |
297 | 297 | 287 | - | 3% | |||||||||||||||
Equity securities |
564 | 459 | 452 | 23% | 25% | |||||||||||||||
Loans and leases held for sale |
1,400 | 1,223 | 607 | 14% | 131% | |||||||||||||||
Portfolio loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
50,542 | 50,768 | 44,340 | - | 14% | |||||||||||||||
Commercial mortgage loans |
10,963 | 10,822 | 6,974 | 1% | 57% | |||||||||||||||
Commercial construction loans |
5,090 | 5,281 | 4,657 | (4%) | 9% | |||||||||||||||
Commercial leases |
3,363 | 3,495 | 3,600 | (4%) | (7%) | |||||||||||||||
Total commercial loans and leases |
69,958 | 70,366 | 59,571 | (1%) | 17% | |||||||||||||||
Residential mortgage loans |
16,724 | 16,675 | 15,504 | - | 8% | |||||||||||||||
Home equity |
6,083 | 6,218 | 6,402 | (2%) | (5%) | |||||||||||||||
Indirect secured consumer loans |
11,538 | 11,026 | 8,976 | 5% | 29% | |||||||||||||||
Credit card |
2,532 | 2,467 | 2,470 | 3% | 3% | |||||||||||||||
Other consumer loans |
2,723 | 2,657 | 2,342 | 2% | 16% | |||||||||||||||
Total consumer loans |
39,600 | 39,043 | 35,694 | 1% | 11% | |||||||||||||||
Portfolio loans and leases |
109,558 | 109,409 | 95,265 | - | 15% | |||||||||||||||
Allowance for loan and lease losses |
(1,202 | ) | (1,143 | ) | (1,103 | ) | 5% | 9% | ||||||||||||
Portfolio loans and leases, net |
108,356 | 108,266 | 94,162 | - | 15% | |||||||||||||||
Bank premises and equipment |
1,995 | 2,053 | 1,861 | (3%) | 7% | |||||||||||||||
Operating lease equipment |
848 | 869 | 518 | (2%) | 64% | |||||||||||||||
Goodwill |
4,252 | 4,290 | 2,478 | (1%) | 72% | |||||||||||||||
Intangible assets |
201 | 201 | 40 | - | 403% | |||||||||||||||
Servicing rights |
993 | 910 | 938 | 9% | 6% | |||||||||||||||
Other assets |
9,190 | 8,819 | 7,372 | 4% | 25% | |||||||||||||||
Total Assets |
$169,369 | $171,079 | $146,069 | (1%) | 16% | |||||||||||||||
Liabilities |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand |
$35,968 | $35,893 | $32,116 | - | 12% | |||||||||||||||
Interest checking |
40,409 | 36,965 | 34,058 | 9% | 19% | |||||||||||||||
Savings |
14,248 | 14,354 | 12,907 | (1%) | 10% | |||||||||||||||
Money market |
27,277 | 27,370 | 22,597 | - | 21% | |||||||||||||||
Foreign office |
221 | 226 | 240 | (2%) | (8%) | |||||||||||||||
Other time |
5,237 | 5,662 | 4,490 | (8%) | 17% | |||||||||||||||
Certificates $100,000 and over |
3,702 | 4,377 | 2,427 | (15%) | 53% | |||||||||||||||
Other deposits |
- | 500 | - | (100%) | - | |||||||||||||||
Total deposits |
127,062 | 125,347 | 108,835 | 1% | 17% | |||||||||||||||
Federal funds purchased |
260 | 876 | 1,925 | (70%) | (86%) | |||||||||||||||
Other short-term borrowings |
1,011 | 4,046 | 573 | (75%) | 76% | |||||||||||||||
Accrued taxes, interest and expenses |
2,441 | 2,507 | 1,562 | (3%) | 56% | |||||||||||||||
Other liabilities |
2,422 | 2,425 | 2,498 | - | (3%) | |||||||||||||||
Long-term debt |
14,970 | 14,474 | 14,426 | 3% | 4% | |||||||||||||||
Total Liabilities |
148,166 | 149,675 | 129,819 | (1%) | 14% | |||||||||||||||
Equity |
||||||||||||||||||||
Common stock(c) |
2,051 | 2,051 | 2,051 | - | - | |||||||||||||||
Preferred stock |
1,770 | 1,770 | 1,331 | - | 33% | |||||||||||||||
Capital surplus |
3,599 | 3,589 | 2,873 | - | 25% | |||||||||||||||
Retained earnings |
18,315 | 17,786 | 16,578 | 3% | 10% | |||||||||||||||
Accumulated other comprehensive income (loss) |
1,192 | 1,635 | (112 | ) | (27%) | NM | ||||||||||||||
Treasury stock |
(5,724 | ) | (5,427 | ) | (6,471 | ) | 5% | (12%) | ||||||||||||
Total Bancorp shareholders equity |
21,203 | 21,404 | 16,250 | (1%) | 30% | |||||||||||||||
Noncontrolling interests |
- | - | - | - | - | |||||||||||||||
Total Equity |
21,203 | 21,404 | 16,250 | (1%) | 30% | |||||||||||||||
Total Liabilities and Equity |
$169,369 | $171,079 | $146,069 | (1%) | 16% | |||||||||||||||
(a) Amortized cost |
$34,966 | $35,662 | $33,128 | (2%) | 6% | |||||||||||||||
(b) Market values |
17 | 18 | 18 | (6%) | (6%) | |||||||||||||||
(c) Common shares, stated value $2.22 per share (in thousands): |
||||||||||||||||||||
Authorized |
2,000,000 | 2,000,000 | 2,000,000 | - | - | |||||||||||||||
Outstanding, excluding treasury |
708,916 | 718,583 | 646,631 | (1%) | 10% | |||||||||||||||
Treasury |
214,977 | 205,309 | 277,262 | 5% | (22%) |
18
Fifth Third Bancorp and Subsidiaries |
||||||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||||||
$ in millions, except per share data |
As of | |||||||||||||||||||
(unaudited) |
December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Assets |
||||||||||||||||||||
Cash and due from banks |
$3,278 | $3,261 | $2,764 | $2,749 | $2,681 | |||||||||||||||
Other short-term investments |
1,950 | 3,235 | 3,357 | 3,556 | 1,825 | |||||||||||||||
Available-for-sale debt and other securities(a) |
36,028 | 37,178 | 35,753 | 35,048 | 32,830 | |||||||||||||||
Held-to-maturity securities(b) |
17 | 18 | 21 | 21 | 18 | |||||||||||||||
Trading debt securities |
297 | 297 | 322 | 325 | 287 | |||||||||||||||
Equity securities |
564 | 459 | 485 | 426 | 452 | |||||||||||||||
Loans and leases held for sale |
1,400 | 1,223 | 1,205 | 692 | 607 | |||||||||||||||
Portfolio loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
50,542 | 50,768 | 51,104 | 51,862 | 44,340 | |||||||||||||||
Commercial mortgage loans |
10,963 | 10,822 | 10,717 | 10,686 | 6,974 | |||||||||||||||
Commercial construction loans |
5,090 | 5,281 | 5,264 | 5,231 | 4,657 | |||||||||||||||
Commercial leases |
3,363 | 3,495 | 3,677 | 3,909 | 3,600 | |||||||||||||||
Total commercial loans and leases |
69,958 | 70,366 | 70,762 | 71,688 | 59,571 | |||||||||||||||
Residential mortgage loans |
16,724 | 16,675 | 16,777 | 16,811 | 15,504 | |||||||||||||||
Home equity |
6,083 | 6,218 | 6,325 | 6,435 | 6,402 | |||||||||||||||
Indirect secured consumer loans |
11,538 | 11,026 | 10,403 | 10,031 | 8,976 | |||||||||||||||
Credit card |
2,532 | 2,467 | 2,436 | 2,388 | 2,470 | |||||||||||||||
Other consumer loans |
2,723 | 2,657 | 2,580 | 2,489 | 2,342 | |||||||||||||||
Total consumer loans |
39,600 | 39,043 | 38,521 | 38,154 | 35,694 | |||||||||||||||
Portfolio loans and leases |
109,558 | 109,409 | 109,283 | 109,842 | 95,265 | |||||||||||||||
Allowance for loan and lease losses |
(1,202 | ) | (1,143 | ) | (1,115 | ) | (1,115 | ) | (1,103 | ) | ||||||||||
Portfolio loans and leases, net |
108,356 | 108,266 | 108,168 | 108,727 | 94,162 | |||||||||||||||
Bank premises and equipment |
1,995 | 2,053 | 2,074 | 2,092 | 1,861 | |||||||||||||||
Operating lease equipment |
848 | 869 | 894 | 908 | 518 | |||||||||||||||
Goodwill |
4,252 | 4,290 | 4,284 | 4,321 | 2,478 | |||||||||||||||
Intangible assets |
201 | 201 | 215 | 218 | 40 | |||||||||||||||
Servicing rights |
993 | 910 | 1,039 | 1,141 | 938 | |||||||||||||||
Other assets |
9,190 | 8,819 | 8,221 | 7,629 | 7,372 | |||||||||||||||
Total Assets |
$169,369 | $171,079 | $168,802 | $167,853 | $146,069 | |||||||||||||||
Liabilities |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand |
$35,968 | $35,893 | $35,589 | $35,963 | $32,116 | |||||||||||||||
Interest checking |
40,409 | 36,965 | 37,491 | 35,746 | 34,058 | |||||||||||||||
Savings |
14,248 | 14,354 | 14,484 | 14,451 | 12,907 | |||||||||||||||
Money market |
27,277 | 27,370 | 26,465 | 25,942 | 22,597 | |||||||||||||||
Foreign office |
221 | 226 | 175 | 154 | 240 | |||||||||||||||
Other time |
5,237 | 5,662 | 5,759 | 5,539 | 4,490 | |||||||||||||||
Certificates $100,000 and over |
3,702 | 4,377 | 5,429 | 5,569 | 2,427 | |||||||||||||||
Other deposits |
- | 500 | - | 300 | - | |||||||||||||||
Total deposits |
127,062 | 125,347 | 125,392 | 123,664 | 108,835 | |||||||||||||||
Federal funds purchased |
260 | 876 | 179 | 2,630 | 1,925 | |||||||||||||||
Other short-term borrowings |
1,011 | 4,046 | 957 | 1,329 | 573 | |||||||||||||||
Accrued taxes, interest and expenses |
2,441 | 2,507 | 2,397 | 2,242 | 1,562 | |||||||||||||||
Other liabilities |
2,422 | 2,425 | 3,422 | 2,661 | 2,498 | |||||||||||||||
Long-term debt |
14,970 | 14,474 | 15,784 | 15,483 | 14,426 | |||||||||||||||
Total Liabilities |
148,166 | 149,675 | 148,131 | 148,009 | 129,819 | |||||||||||||||
Equity |
||||||||||||||||||||
Common stock(c) |
2,051 | 2,051 | 2,051 | 2,051 | 2,051 | |||||||||||||||
Preferred stock |
1,770 | 1,770 | 1,331 | 1,331 | 1,331 | |||||||||||||||
Capital surplus |
3,599 | 3,589 | 3,572 | 3,444 | 2,873 | |||||||||||||||
Retained earnings |
18,315 | 17,786 | 17,431 | 17,184 | 16,578 | |||||||||||||||
Accumulated other comprehensive income (loss) |
1,192 | 1,635 | 1,178 | 409 | (112 | ) | ||||||||||||||
Treasury stock |
(5,724 | ) | (5,427 | ) | (5,089 | ) | (4,772 | ) | (6,471 | ) | ||||||||||
Total Bancorp shareholders equity |
21,203 | 21,404 | 20,474 | 19,647 | 16,250 | |||||||||||||||
Noncontrolling interests |
- | - | 197 | 197 | - | |||||||||||||||
Total Equity |
21,203 | 21,404 | 20,671 | 19,844 | 16,250 | |||||||||||||||
Total Liabilities and Equity |
$169,369 | $171,079 | $168,802 | $167,853 | $146,069 | |||||||||||||||
(a) Amortized cost |
$34,966 | $35,662 | $34,731 | $34,784 | $33,128 | |||||||||||||||
(b) Market values |
17 | 18 | 21 | 21 | 18 | |||||||||||||||
(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 |
708,916 | 718,583 | 731,474 | 739,406 | 646,631 | |||||||||||||||
Treasury |
214,977 | 205,309 | 192,419 | 184,486 | 277,262 |
19
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||
Consolidated Statements of Changes in Equity | ||||||||||||||||
$ in millions | For the Three Months Ended | Year to Date | ||||||||||||||
(unaudited) | December | December | December | December | ||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Total Equity, Beginning |
$21,404 | $15,701 | $16,250 | $16,220 | ||||||||||||
Net income attributable to Bancorp |
734 | 455 | 2,512 | 2,193 | ||||||||||||
Other comprehensive income, net of tax: |
||||||||||||||||
Change in unrealized gains (losses): |
||||||||||||||||
Available-for-sale securities |
(346 | ) | 465 | 1,039 | (362 | ) | ||||||||||
Qualifying cash flow hedges |
(96 | ) | 193 | 262 | 171 | |||||||||||
Change in accumulated other comprehensive income related to employee benefit plans |
(1 | ) | 5 | 3 | 8 | |||||||||||
Comprehensive income |
291 | 1,118 | 3,816 | 2,010 | ||||||||||||
Cash dividends declared: |
||||||||||||||||
Common stock |
(173 | ) | (144 | ) | (691 | ) | (499 | ) | ||||||||
Preferred stock |
(33 | ) | (23 | ) | (93 | ) | (75 | ) | ||||||||
Issuance of preferred stock |
- | - | 439 | - | ||||||||||||
Impact of stock transactions under stock compensation plans, net |
13 | 20 | 72 | 65 | ||||||||||||
Shares acquired for treasury |
(300 | ) | (400 | ) | (1,763 | ) | (1,453 | ) | ||||||||
Impact of MB Financial, Inc. acquisition |
- | - | 3,159 | - | ||||||||||||
Noncontrolling interest |
- | (20 | ) | - | (20 | ) | ||||||||||
Other |
1 | (2 | ) | 4 | (2 | ) | ||||||||||
Impact of cumulative effect of change in account principles |
- | - | 10 | 4 | ||||||||||||
Total Equity, Ending |
$21,203 | $16,250 | $21,203 | $16,250 |
20
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||||||||||||
Average Balance Sheet and Yield/Rate Analysis |
||||||||||||||||||||||||||||||
$ in millions | For the Three Months Ended | % Change | Year to Date | % Change | ||||||||||||||||||||||||||
(unaudited) |
December | September | December | December | December | |||||||||||||||||||||||||
2019 | 2019 | 2018 | Seq | Yr/Yr | 2019 | 2018 | Yr/Yr | |||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||||||||
Commercial and industrial loans |
$50,980 | $51,364 | $43,911 | (1%) | 16% | $50,168 | $42,668 | 18% | ||||||||||||||||||||||
Commercial mortgage loans |
10,832 | 10,695 | 6,868 | 1% | 58% | 9,905 | 6,661 | 49% | ||||||||||||||||||||||
Commercial construction loans |
5,334 | 5,267 | 4,885 | 1% | 9% | 5,174 | 4,793 | 8% | ||||||||||||||||||||||
Commercial leases |
3,384 | 3,563 | 3,633 | (5%) | (7%) | 3,578 | 3,795 | (6%) | ||||||||||||||||||||||
Total commercial loans and leases |
70,530 | 70,889 | 59,297 | (1%) | 19% | 68,825 | 57,917 | 19% | ||||||||||||||||||||||
Residential mortgage loans |
17,853 | 17,733 | 16,074 | 1% | 11% | 17,337 | 16,150 | 7% | ||||||||||||||||||||||
Home equity |
6,147 | 6,267 | 6,438 | (2%) | (5%) | 6,286 | 6,631 | (5%) | ||||||||||||||||||||||
Indirect secured consumer loans |
11,281 | 10,707 | 8,970 | 5% | 26% | 10,345 | 8,993 | 15% | ||||||||||||||||||||||
Credit card |
2,496 | 2,448 | 2,373 | 2% | 5% | 2,437 | 2,280 | 7% | ||||||||||||||||||||||
Other consumer loans |
2,679 | 2,622 | 2,246 | 2% | 19% | 2,564 | 1,905 | 35% | ||||||||||||||||||||||
Total consumer loans |
40,456 | 39,777 | 36,101 | 2% | 12% | 38,969 | 35,959 | 8% | ||||||||||||||||||||||
Taxable securities |
36,255 | 35,653 | 34,126 | 2% | 6% | 35,429 | 33,487 | 6% | ||||||||||||||||||||||
Tax exempt securities |
57 | 38 | 40 | 50% | 43% | 41 | 66 | (38%) | ||||||||||||||||||||||
Other short-term investments |
2,014 | 2,497 | 1,508 | (19%) | 34% | 2,140 | 1,476 | 45% | ||||||||||||||||||||||
Total interest-earning assets |
149,312 | 148,854 | 131,072 | - | 14% | 145,404 | 128,905 | 13% | ||||||||||||||||||||||
Cash and due from banks |
3,063 | 2,769 | 2,253 | 11% | 36% | 2,748 | 2,200 | 25% | ||||||||||||||||||||||
Other assets |
18,096 | 19,077 | 11,952 | (5%) | 51% | 16,903 | 12,203 | 39% | ||||||||||||||||||||||
Allowance for loan and lease losses |
(1,144 | ) | (1,115 | ) | (1,092 | ) | 3% | 5% | (1,119 | ) | (1,125 | ) | (1%) | |||||||||||||||||
Total Assets |
$169,327 | $169,585 | $144,185 | - | 17% | $163,936 | $142,183 | 15% | ||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||||||||
Interest checking deposits |
$38,628 | $37,729 | $32,428 | 2% | 19% | $36,658 | $29,818 | 23% | ||||||||||||||||||||||
Savings deposits |
14,274 | 14,405 | 12,933 | (1%) | 10% | 14,041 | 13,330 | 5% | ||||||||||||||||||||||
Money market deposits |
27,429 | 26,962 | 22,517 | 2% | 22% | 25,879 | 21,769 | 19% | ||||||||||||||||||||||
Foreign office deposits |
244 | 222 | 272 | 10% | (10%) | 209 | 363 | (42%) | ||||||||||||||||||||||
Other time deposits |
5,507 | 5,823 | 4,366 | (5%) | 26% | 5,470 | 4,106 | 33% | ||||||||||||||||||||||
Total interest-bearing core deposits |
86,082 | 85,141 | 72,516 | 1% | 19% | 82,257 | 69,386 | 19% | ||||||||||||||||||||||
Certificates $100,000 and over |
4,072 | 4,795 | 2,662 | (15%) | 53% | 4,504 | 2,426 | 86% | ||||||||||||||||||||||
Other deposits |
252 | 47 | 746 | 436% | (66%) | 265 | 476 | (44%) | ||||||||||||||||||||||
Federal funds purchased |
1,174 | 739 | 2,254 | 59% | (48%) | 1,267 | 1,509 | (16%) | ||||||||||||||||||||||
Other short-term borrowings |
1,133 | 1,278 | 578 | (11%) | 96% | 1,046 | 1,611 | (35%) | ||||||||||||||||||||||
Long-term debt |
14,860 | 15,633 | 14,420 | (5%) | 3% | 15,369 | 14,551 | 6% | ||||||||||||||||||||||
Total interest-bearing liabilities |
107,573 | 107,633 | 93,176 | - | 15% | 104,708 | 89,959 | 16% | ||||||||||||||||||||||
Demand deposits |
35,710 | 35,223 | 31,571 | 1% | 13% | 34,343 | 32,634 | 5% | ||||||||||||||||||||||
Other liabilities |
4,740 | 5,522 | 3,631 | (14%) | 31% | 4,897 | 3,603 | 36% | ||||||||||||||||||||||
Total Liabilities |
148,023 | 148,378 | 128,378 | - | 15% | 143,948 | 126,196 | 14% | ||||||||||||||||||||||
Total Equity |
21,304 | 21,207 | 15,807 | - | 35% | 19,988 | 15,987 | 25% | ||||||||||||||||||||||
Total Liabilities and Equity |
$169,327 | $169,585 | $144,185 | - | 17% | $163,936 | $142,183 | 15% | ||||||||||||||||||||||
For the Three Months Ended | bps Change | Year to Date | bps Change | |||||||||||||||||||||||||||
December | September | December | December | December | ||||||||||||||||||||||||||
Yield/Rate Analysis |
2019 | 2019 | 2018 | Seq | Yr/Yr | 2019 | 2018 | Yr/Yr | ||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||||||||
Commercial and industrial loans(a) |
4.32% | 4.66% | 4.56% | (34 | ) | (24 | ) | 4.61% | 4.28% | 33 | ||||||||||||||||||||
Commercial mortgage loans(a) |
4.48% | 4.86% | 4.67% | (38 | ) | (19 | ) | 4.81% | 4.47% | 34 | ||||||||||||||||||||
Commercial construction loans(a) |
4.88% | 5.39% | 5.33% | (51 | ) | (45 | ) | 5.37% | 5.01% | 36 | ||||||||||||||||||||
Commercial leases(a) |
3.30% | 3.34% | 2.89% | (4 | ) | 41 | 3.31% | 2.84% | 47 | |||||||||||||||||||||
Total commercial loans and leases |
4.34% | 4.68% | 4.54% | (34 | ) | (20 | ) | 4.63% | 4.27% | 36 | ||||||||||||||||||||
Residential mortgage loans |
3.57% | 3.67% | 3.63% | (10 | ) | (6 | ) | 3.66% | 3.59% | 7 | ||||||||||||||||||||
Home equity |
4.80% | 5.20% | 5.21% | (40 | ) | (41 | ) | 5.16% | 4.92% | 24 | ||||||||||||||||||||
Indirect secured consumer loans |
4.16% | 4.22% | 3.64% | (6 | ) | 52 | 4.08% | 3.38% | 70 | |||||||||||||||||||||
Credit card |
12.37% | 12.57% | 12.50% | (20 | ) | (13 | ) | 12.49% | 12.25% | 24 | ||||||||||||||||||||
Other consumer loans |
7.75% | 7.69% | 7.28% | 6 | 47 | 7.63% | 6.94% | 69 | ||||||||||||||||||||||
Total consumer loans |
4.74% | 4.87% | 4.72% | (13 | ) | 2 | 4.83% | 4.51% | 32 | |||||||||||||||||||||
Total loans and leases |
4.49% | 4.75% | 4.61% | (26 | ) | (12 | ) | 4.70% | 4.36% | 34 | ||||||||||||||||||||
Taxable securities |
3.27% | 3.24% | 3.27% | 3 | - | 3.28% | 3.22% | 6 | ||||||||||||||||||||||
Tax exempt securities(a) |
4.44% | 3.18% | 3.86% | 126 | 58 | 3.97% | 3.37% | 60 | ||||||||||||||||||||||
Other short-term investments |
1.65% | 2.18% | 1.96% | (53 | ) | (31 | ) | 1.91% | 1.68% | 23 | ||||||||||||||||||||
Total interest-earning assets |
4.15% | 4.34% | 4.23% | (19 | ) | (8 | ) | 4.31% | 4.03% | 28 | ||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||||||||
Interest checking deposits |
0.88% | 1.12% | 1.07% | (24 | ) | (19 | ) | 1.08% | 0.85% | 23 | ||||||||||||||||||||
Savings deposits |
0.14% | 0.18% | 0.13% | (4 | ) | 1 | 0.16% | 0.10% | 6 | |||||||||||||||||||||
Money market deposits |
0.89% | 1.13% | 0.91% | (24 | ) | (2 | ) | 1.05% | 0.74% | 31 | ||||||||||||||||||||
Foreign office deposits |
0.95% | 0.37% | 0.54% | 58 | 41 | 0.63% | 0.33% | 30 | ||||||||||||||||||||||
Other time deposits |
1.75% | 1.79% | 1.65% | (4 | ) | 10 | 1.79% | 1.44% | 35 | |||||||||||||||||||||
Total interest-bearing core deposits |
0.82% | 1.01% | 0.88% | (19 | ) | (6 | ) | 0.96% | 0.70% | 26 | ||||||||||||||||||||
Certificates $100,000 and over |
2.14% | 2.20% | 1.97% | (6 | ) | 17 | 2.14% | 1.69% | 45 | |||||||||||||||||||||
Other deposits |
1.75% | 1.97% | 2.23% | (22 | ) | (48 | ) | 2.27% | 1.94% | 33 | ||||||||||||||||||||
Federal funds purchased |
1.74% | 2.06% | 2.25% | (32 | ) | (51 | ) | 2.26% | 1.97% | 29 | ||||||||||||||||||||
Other short-term borrowings |
1.89% | 2.55% | 3.01% | (66 | ) | (112 | ) | 2.67% | 1.82% | 85 | ||||||||||||||||||||
Long-term debt |
3.22% | 3.26% | 3.18% | (4 | ) | 4 | 3.30% | 3.06% | 24 | |||||||||||||||||||||
Total interest-bearing liabilities |
1.22% | 1.41% | 1.33% | (19 | ) | (11 | ) | 1.39% | 1.16% | 23 | ||||||||||||||||||||
(a) Presented on an FTE basis. |
|
21
Fifth Third Bancorp and Subsidiaries |
||||||||||||||||||||
Average Balance Sheet and Yield/Rate Analysis |
||||||||||||||||||||
$ in millions |
For the Three Months Ended | |||||||||||||||||||
(unaudited) |
December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Assets |
||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||
Commercial and industrial loans |
$50,980 | $51,364 | $52,187 | $46,070 | $43,911 | |||||||||||||||
Commercial mortgage loans |
10,832 | 10,695 | 10,635 | 7,417 | 6,868 | |||||||||||||||
Commercial construction loans |
5,334 | 5,267 | 5,248 | 4,838 | 4,885 | |||||||||||||||
Commercial leases |
3,384 | 3,563 | 3,811 | 3,555 | 3,633 | |||||||||||||||
Total commercial loans and leases |
70,530 | 70,889 | 71,881 | 61,880 | 59,297 | |||||||||||||||
Residential mortgage loans |
17,853 | 17,733 | 17,589 | 16,150 | 16,074 | |||||||||||||||
Home equity |
6,147 | 6,267 | 6,376 | 6,356 | 6,438 | |||||||||||||||
Indirect secured consumer loans |
11,281 | 10,707 | 10,190 | 9,176 | 8,970 | |||||||||||||||
Credit card |
2,496 | 2,448 | 2,408 | 2,396 | 2,373 | |||||||||||||||
Other consumer loans |
2,679 | 2,622 | 2,549 | 2,404 | 2,246 | |||||||||||||||
Total consumer loans |
40,456 | 39,777 | 39,112 | 36,482 | 36,101 | |||||||||||||||
Taxable securities |
36,255 | 35,653 | 35,467 | 34,320 | 34,126 | |||||||||||||||
Tax exempt securities |
57 | 38 | 40 | 28 | 40 | |||||||||||||||
Other short-term investments |
2,014 | 2,497 | 2,290 | 1,753 | 1,508 | |||||||||||||||
Total interest-earning assets |
149,312 | 148,854 | 148,790 | 134,463 | 131,072 | |||||||||||||||
Cash and due from banks |
3,063 | 2,769 | 2,931 | 2,217 | 2,253 | |||||||||||||||
Other assets |
18,096 | 19,077 | 16,972 | 13,391 | 11,952 | |||||||||||||||
Allowance for loan and lease losses |
(1,144 | ) | (1,115 | ) | (1,115 | ) | (1,103 | ) | (1,092 | ) | ||||||||||
Total Assets |
$169,327 | $169,585 | $167,578 | $148,968 | $144,185 | |||||||||||||||
Liabilities |
||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||
Interest checking deposits |
$38,628 | $37,729 | $36,514 | $33,697 | $32,428 | |||||||||||||||
Savings deposits |
14,274 | 14,405 | 14,418 | 13,052 | 12,933 | |||||||||||||||
Money market deposits |
27,429 | 26,962 | 25,934 | 23,133 | 22,517 | |||||||||||||||
Foreign office deposits |
244 | 222 | 163 | 208 | 272 | |||||||||||||||
Other time deposits |
5,507 | 5,823 | 5,678 | 4,860 | 4,366 | |||||||||||||||
Total interest-bearing core deposits |
86,082 | 85,141 | 82,707 | 74,950 | 72,516 | |||||||||||||||
Certificates $100,000 and over |
4,072 | 4,795 | 5,780 | 3,358 | 2,662 | |||||||||||||||
Other deposits |
252 | 47 | 40 | 726 | 746 | |||||||||||||||
Federal funds purchased |
1,174 | 739 | 1,151 | 2,019 | 2,254 | |||||||||||||||
Other short-term borrowings |
1,133 | 1,278 | 1,119 | 646 | 578 | |||||||||||||||
Long-term debt |
14,860 | 15,633 | 15,543 | 15,438 | 14,420 | |||||||||||||||
Total interest-bearing liabilities |
107,573 | 107,633 | 106,340 | 97,137 | 93,176 | |||||||||||||||
Demand deposits |
35,710 | 35,223 | 35,818 | 30,557 | 31,571 | |||||||||||||||
Other liabilities |
4,740 | 5,522 | 5,088 | 4,227 | 3,631 | |||||||||||||||
Total Liabilities |
148,023 | 148,378 | 147,246 | 131,921 | 128,378 | |||||||||||||||
Total Equity |
21,304 | 21,207 | 20,332 | 17,047 | 15,807 | |||||||||||||||
Total Liabilities and Equity |
$169,327 | $169,585 | $167,578 | $148,968 | $144,185 | |||||||||||||||
Yield/Rate Analysis |
||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||
Commercial and industrial loans(a) |
4.32% | 4.66% | 4.79% | 4.67% | 4.56% | |||||||||||||||
Commercial mortgage loans(a) |
4.48% | 4.86% | 5.11% | 4.80% | 4.67% | |||||||||||||||
Commercial construction loans(a) |
4.88% | 5.39% | 5.71% | 5.55% | 5.33% | |||||||||||||||
Commercial leases(a) |
3.30% | 3.34% | 3.51% | 3.08% | 2.89% | |||||||||||||||
Total commercial loans and leases |
4.34% | 4.68% | 4.84% | 4.66% | 4.54% | |||||||||||||||
Residential mortgage loans |
3.57% | 3.67% | 3.70% | 3.71% | 3.63% | |||||||||||||||
Home equity |
4.80% | 5.20% | 5.30% | 5.34% | 5.21% | |||||||||||||||
Indirect secured consumer loans |
4.16% | 4.22% | 4.11% | 3.79% | 3.64% | |||||||||||||||
Credit card |
12.37% | 12.57% | 12.38% | 12.63% | 12.50% | |||||||||||||||
Other consumer loans |
7.75% | 7.69% | 7.58% | 7.49% | 7.28% | |||||||||||||||
Total consumer loans |
4.74% | 4.87% | 4.85% | 4.85% | 4.72% | |||||||||||||||
Total loans and leases |
4.49% | 4.75% | 4.84% | 4.73% | 4.61% | |||||||||||||||
Taxable securities |
3.27% | 3.24% | 3.28% | 3.32% | 3.27% | |||||||||||||||
Tax exempt securities(a) |
4.44% | 3.18% | 3.50% | 4.80% | 3.86% | |||||||||||||||
Other short-term investments |
1.65% | 2.18% | 1.80% | 1.97% | 1.96% | |||||||||||||||
Total interest-earning assets |
4.15% | 4.34% | 4.42% | 4.33% | 4.23% | |||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||
Interest checking deposits |
0.88% | 1.12% | 1.17% | 1.18% | 1.07% | |||||||||||||||
Savings deposits |
0.14% | 0.18% | 0.17% | 0.15% | 0.13% | |||||||||||||||
Money market deposits |
0.89% | 1.13% | 1.14% | 1.03% | 0.91% | |||||||||||||||
Foreign office deposits |
0.95% | 0.37% | 0.53% | 0.60% | 0.54% | |||||||||||||||
Other time deposits |
1.75% | 1.79% | 1.84% | 1.80% | 1.65% | |||||||||||||||
Total interest-bearing core deposits |
0.82% | 1.01% | 1.03% | 0.99% | 0.88% | |||||||||||||||
Certificates $100,000 and over |
2.14% | 2.20% | 2.10% | 2.13% | 1.97% | |||||||||||||||
Other deposits |
1.75% | 1.97% | 2.92% | 2.43% | 2.23% | |||||||||||||||
Federal funds purchased |
1.74% | 2.06% | 2.61% | 2.43% | 2.25% | |||||||||||||||
Other short-term borrowings |
1.89% | 2.55% | 3.08% | 3.62% | 3.01% | |||||||||||||||
Long-term debt |
3.22% | 3.26% | 3.39% | 3.35% | 3.18% | |||||||||||||||
Total interest-bearing liabilities |
1.22% | 1.41% | 1.47% | 1.46% | 1.33% | |||||||||||||||
Ratios: |
||||||||||||||||||||
Net interest margin (FTE)(b) |
3.27% | 3.32% | 3.37% | 3.28% | 3.29% | |||||||||||||||
Net interest rate spread (FTE)(b) |
2.93% | 2.93% | 2.95% | 2.87% | 2.90% | |||||||||||||||
Interest-bearing liabilities to interest-earning assets |
72.05% | 72.31% | 71.47% | 72.24% | 71.09% | |||||||||||||||
(a) Presented on an FTE basis. |
| |||||||||||||||||||
(b) Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 27. |
|
22
Fifth Third Bancorp and Subsidiaries |
||||||||||||||||||||
Summary of Loans and Leases |
||||||||||||||||||||
$ in millions |
For the Three Months Ended | |||||||||||||||||||
(unaudited) |
December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Average Portfolio Loans and Leases |
||||||||||||||||||||
Commercial loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
$50,938 | $51,241 | $52,078 | $46,011 | $43,829 | |||||||||||||||
Commercial mortgage loans |
10,831 | 10,692 | 10,632 | 7,414 | 6,864 | |||||||||||||||
Commercial construction loans |
5,334 | 5,267 | 5,248 | 4,838 | 4,885 | |||||||||||||||
Commercial leases |
3,384 | 3,562 | 3,809 | 3,555 | 3,632 | |||||||||||||||
Total commercial loans and leases |
70,487 | 70,762 | 71,767 | 61,818 | 59,210 | |||||||||||||||
Consumer loans: |
||||||||||||||||||||
Residential mortgage loans |
16,697 | 16,736 | 16,804 | 15,624 | 15,520 | |||||||||||||||
Home equity |
6,147 | 6,267 | 6,376 | 6,355 | 6,438 | |||||||||||||||
Indirect secured consumer loans |
11,281 | 10,707 | 10,190 | 9,176 | 8,970 | |||||||||||||||
Credit card |
2,496 | 2,448 | 2,408 | 2,396 | 2,373 | |||||||||||||||
Other consumer loans |
2,679 | 2,621 | 2,550 | 2,404 | 2,246 | |||||||||||||||
Total consumer loans |
39,300 | 38,779 | 38,328 | 35,955 | 35,547 | |||||||||||||||
Total average portfolio loans and leases |
$109,787 | $109,541 | $110,095 | $97,773 | $94,757 | |||||||||||||||
Average Loans and Leases Held for Sale |
||||||||||||||||||||
Average commercial loans and leases held for sale |
$43 | $127 | $113 | $62 | $88 | |||||||||||||||
Average consumer loans held for sale |
1,156 | 998 | 785 | 527 | 553 | |||||||||||||||
Average loans and leases held for sale |
$1,199 | $1,125 | $898 | $589 | $641 | |||||||||||||||
End of Period Portfolio Loans and Leases |
||||||||||||||||||||
Commercial loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
$50,542 | $50,768 | $51,104 | $51,862 | $44,340 | |||||||||||||||
Commercial mortgage loans |
10,963 | 10,822 | 10,717 | 10,686 | 6,974 | |||||||||||||||
Commercial construction loans |
5,090 | 5,281 | 5,264 | 5,231 | 4,657 | |||||||||||||||
Commercial leases |
3,363 | 3,495 | 3,677 | 3,909 | 3,600 | |||||||||||||||
Total commercial loans and leases |
69,958 | 70,366 | 70,762 | 71,688 | 59,571 | |||||||||||||||
Consumer loans: |
||||||||||||||||||||
Residential mortgage loans |
16,724 | 16,675 | 16,777 | 16,811 | 15,504 | |||||||||||||||
Home equity |
6,083 | 6,218 | 6,325 | 6,435 | 6,402 | |||||||||||||||
Indirect secured consumer loans |
11,538 | 11,026 | 10,403 | 10,031 | 8,976 | |||||||||||||||
Credit card |
2,532 | 2,467 | 2,436 | 2,388 | 2,470 | |||||||||||||||
Other consumer loans |
2,723 | 2,657 | 2,580 | 2,489 | 2,342 | |||||||||||||||
Total consumer loans |
39,600 | 39,043 | 38,521 | 38,154 | 35,694 | |||||||||||||||
Total portfolio loans and leases |
$109,558 | $109,409 | $109,283 | $109,842 | $95,265 | |||||||||||||||
End of Period Loans and Leases Held for Sale |
||||||||||||||||||||
Commercial loans and leases held for sale |
$136 | $86 | $174 | $66 | $70 | |||||||||||||||
Consumer loans held for sale |
1,264 | 1,137 | 1,031 | 626 | 537 | |||||||||||||||
Loans and leases held for sale |
$1,400 | $1,223 | $1,205 | $692 | $607 | |||||||||||||||
Operating lease equipment |
$848 | $869 | $894 | $908 | $518 | |||||||||||||||
Loans and Leases Serviced for Others(a) |
||||||||||||||||||||
Commercial and industrial loans |
$922 | $916 | $977 | $1,024 | $514 | |||||||||||||||
Commercial mortgage loans |
454 | 446 | 438 | 467 | 292 | |||||||||||||||
Commercial construction loans |
397 | 392 | 323 | 261 | 130 | |||||||||||||||
Commercial leases |
322 | 345 | 358 | 216 | 224 | |||||||||||||||
Residential mortgage loans |
80,734 | 82,702 | 84,597 | 83,900 | 63,154 | |||||||||||||||
Other consumer loans |
50 | 50 | 50 | 50 | 50 | |||||||||||||||
Total loans and leases serviced for others |
82,879 | 84,851 | 86,743 | 85,918 | 64,364 | |||||||||||||||
Total loans and leases serviced |
$194,685 | $196,352 | $198,125 | $197,360 | $160,754 | |||||||||||||||
(a) Fifth Third sells certain loans and leases and obtains servicing responsibilities. |
|
23
Fifth Third Bancorp and Subsidiaries |
||||||||||||||||||||
Regulatory Capital |
||||||||||||||||||||
$ in millions |
As of | |||||||||||||||||||
(unaudited) |
December | September | June | March | December | |||||||||||||||
2019(a) | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Regulatory Capital |
||||||||||||||||||||
CET1 capital |
$13,847 | $13,568 | $13,532 | $13,430 | $12,534 | |||||||||||||||
Additional tier I capital |
1,769 | 1,769 | 1,493 | 1,493 | 1,330 | |||||||||||||||
Tier I capital |
15,616 | 15,337 | 15,025 | 14,923 | 13,864 | |||||||||||||||
Tier II capital |
4,044 | 4,076 | 4,112 | 4,048 | 3,859 | |||||||||||||||
Total regulatory capital |
$19,660 | 19,413 | $19,137 | $18,971 | $17,723 | |||||||||||||||
Risk-weighted assets(b) |
$142,046 | $141,880 | $141,421 | $139,844 | $122,432 | |||||||||||||||
Ratios |
||||||||||||||||||||
Average total Bancorp shareholders equity as a percent of average assets |
12.58% | 12.43% | 12.02% | 11.43% | 10.95% | |||||||||||||||
Regulatory Capital Ratios |
||||||||||||||||||||
Fifth Third Bancorp |
||||||||||||||||||||
CET1 capital(b) |
9.75% | 9.56% | 9.57% | 9.60% | 10.24% | |||||||||||||||
Tier I risk-based capital(b) |
10.99% | 10.81% | 10.62% | 10.67% | 11.32% | |||||||||||||||
Total risk-based capital(b) |
13.84% | 13.68% | 13.53% | 13.57% | 14.48% | |||||||||||||||
Tier I leverage |
9.54% | 9.36% | 9.24% | 10.32% | 9.72% | |||||||||||||||
Fifth Third Bank |
||||||||||||||||||||
Tier I risk-based capital(b) |
11.86% | 11.79% | 11.67% | 12.22% | 11.93% | |||||||||||||||
Total risk-based capital(b) |
13.46% | 13.37% | 13.23% | 13.86% | 13.57% | |||||||||||||||
Tier I leverage |
10.36% | 10.26% | 10.59% | 10.49% | 10.27% |
(a) | Current period regulatory capital data and ratios are estimated. |
(b) | Under the U.S. banking agencies Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorps total risk-weighted assets. |
24
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||
Summary of Credit Loss Experience | ||||||||||||||||||||
$ in millions | For the Three Months Ended | |||||||||||||||||||
(unaudited) | December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Average portfolio loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
$50,938 | $51,241 | $52,078 | $46,011 | $43,829 | |||||||||||||||
Commercial mortgage loans |
10,831 | 10,692 | 10,632 | 7,414 | 6,864 | |||||||||||||||
Commercial construction loans |
5,334 | 5,267 | 5,248 | 4,838 | 4,885 | |||||||||||||||
Commercial leases |
3,384 | 3,562 | 3,809 | 3,555 | 3,632 | |||||||||||||||
Total commercial loans and leases |
70,487 | 70,762 | 71,767 | 61,818 | 59,210 | |||||||||||||||
Residential mortgage loans |
16,697 | 16,736 | 16,804 | 15,624 | 15,520 | |||||||||||||||
Home equity |
6,147 | 6,267 | 6,376 | 6,355 | 6,438 | |||||||||||||||
Indirect secured consumer loans |
11,281 | 10,707 | 10,190 | 9,176 | 8,970 | |||||||||||||||
Credit card |
2,496 | 2,448 | 2,408 | 2,396 | 2,373 | |||||||||||||||
Other consumer loans |
2,679 | 2,621 | 2,550 | 2,404 | 2,246 | |||||||||||||||
Total consumer loans |
39,300 | 38,779 | 38,328 | 35,955 | 35,547 | |||||||||||||||
Total average portfolio loans and leases |
$109,787 | $109,541 | $110,095 | $97,773 | $94,757 | |||||||||||||||
Losses charged-off: |
||||||||||||||||||||
Commercial and industrial loans |
($40 | ) | ($30 | ) | ($30 | ) | ($20 | ) | ($32 | ) | ||||||||||
Commercial mortgage loans |
- | - | - | - | (1 | ) | ||||||||||||||
Commercial leases |
- | (4 | ) | (3 | ) | - | (1 | ) | ||||||||||||
Total commercial loans and leases |
(40 | ) | (34 | ) | (33 | ) | (20 | ) | (34 | ) | ||||||||||
Residential mortgage loans |
(4 | ) | (2 | ) | (1 | ) | (2 | ) | (3 | ) | ||||||||||
Home equity |
(12 | ) | (5 | ) | (6 | ) | (6 | ) | (5 | ) | ||||||||||
Indirect secured consumer loans |
(24 | ) | (21 | ) | (15 | ) | (20 | ) | (19 | ) | ||||||||||
Credit card |
(40 | ) | (38 | ) | (40 | ) | (38 | ) | (34 | ) | ||||||||||
Other consumer loans |
(32 | ) | (30 | ) | (24 | ) | (22 | ) | (21 | ) | ||||||||||
Total consumer loans |
(112 | ) | (96 | ) | (86 | ) | (88 | ) | (82 | ) | ||||||||||
Total losses charged-off |
($152 | ) | ($130 | ) | ($119 | ) | ($108 | ) | ($116 | ) | ||||||||||
Recoveries of losses previously charged-off: |
||||||||||||||||||||
Commercial and industrial loans |
$4 | $1 | $10 | $2 | $2 | |||||||||||||||
Commercial mortgage loans |
- | - | - | 1 | 3 | |||||||||||||||
Commercial leases |
- | - | - | - | - | |||||||||||||||
Total commercial loans and leases |
4 | 1 | 10 | 3 | 5 | |||||||||||||||
Residential mortgage loans |
1 | 1 | 2 | 1 | 2 | |||||||||||||||
Home equity |
3 | 3 | 3 | 3 | 3 | |||||||||||||||
Indirect secured consumer loans |
8 | 8 | 8 | 7 | 6 | |||||||||||||||
Credit card |
7 | 5 | 5 | 5 | 5 | |||||||||||||||
Other consumer loans |
16 | 13 | 13 | 12 | 12 | |||||||||||||||
Total consumer loans |
35 | 30 | 31 | 28 | 28 | |||||||||||||||
Total recoveries of losses previously charged-off |
$39 | $31 | $41 | $31 | $33 | |||||||||||||||
Net losses charged-off: |
||||||||||||||||||||
Commercial and industrial loans |
($36 | ) | ($29 | ) | ($20 | ) | ($18 | ) | ($30 | ) | ||||||||||
Commercial mortgage loans |
- | - | - | 1 | 2 | |||||||||||||||
Commercial leases |
- | (4 | ) | (3 | ) | - | (1 | ) | ||||||||||||
Total commercial loans and leases |
(36 | ) | (33 | ) | (23 | ) | (17 | ) | (29 | ) | ||||||||||
Residential mortgage loans |
(3 | ) | (1 | ) | 1 | (1 | ) | (1 | ) | |||||||||||
Home equity |
(9 | ) | (2 | ) | (3 | ) | (3 | ) | (2 | ) | ||||||||||
Indirect secured consumer loans |
(16 | ) | (13 | ) | (7 | ) | (13 | ) | (13 | ) | ||||||||||
Credit card |
(33 | ) | (33 | ) | (35 | ) | (33 | ) | (29 | ) | ||||||||||
Other consumer loans |
(16 | ) | (17 | ) | (11 | ) | (10 | ) | (9 | ) | ||||||||||
Total consumer loans |
(77 | ) | (66 | ) | (55 | ) | (60 | ) | (54 | ) | ||||||||||
Total net losses charged-off |
($113 | ) | ($99 | ) | ($78 | ) | ($77 | ) | ($83 | ) | ||||||||||
Net losses charged-off as a percent of average portfolio loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
0.28% | 0.22% | 0.15% | 0.16% | 0.27% | |||||||||||||||
Commercial mortgage loans |
(0.02% | ) | (0.01% | ) | 0.00% | (0.05% | ) | (0.15% | ) | |||||||||||
Commercial leases |
0.06% | 0.41% | 0.32% | 0.02% | 0.12% | |||||||||||||||
Total commercial loans and leases |
0.20% | 0.18% | 0.13% | 0.11% | 0.19% | |||||||||||||||
Residential mortgage loans |
0.07% | 0.03% | (0.02% | ) | 0.02% | 0.02% | ||||||||||||||
Home equity |
0.59% | 0.16% | 0.18% | 0.20% | 0.15% | |||||||||||||||
Indirect secured consumer loans |
0.56% | 0.50% | 0.30% | 0.57% | 0.54% | |||||||||||||||
Credit card |
5.21% | 5.41% | 5.75% | 5.60% | 4.84% | |||||||||||||||
Other consumer loans |
2.51% | 2.47% | 1.84% | 1.76% | 1.83% | |||||||||||||||
Total consumer loans |
0.78% | 0.68% | 0.59% | 0.68% | 0.61% | |||||||||||||||
Total net losses charged-off as a percent of average portfolio loans and leases |
0.41% | 0.36% | 0.29% | 0.32% | 0.35% |
25
Fifth Third Bancorp and Subsidiaries |
||||||||||||||||||||
Asset Quality |
||||||||||||||||||||
$ in millions |
For the Three Months Ended | |||||||||||||||||||
(unaudited) |
December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Allowance for Credit Losses |
||||||||||||||||||||
Allowance for loan and lease losses, beginning |
$1,143 | $1,115 | $1,115 | $1,103 | $1,091 | |||||||||||||||
Total net losses charged-off |
(113 | ) | (99 | ) | (78 | ) | (77 | ) | (83 | ) | ||||||||||
Provision for loan and lease losses |
172 | 127 | 78 | 89 | 95 | |||||||||||||||
Allowance for loan and lease losses, ending |
$1,202 | $1,143 | $1,115 | $1,115 | $1,103 | |||||||||||||||
Reserve for unfunded commitments, beginning |
$154 | $147 | $133 | $131 | $129 | |||||||||||||||
Reserve for acquired commitments |
- | - | 7 | 1 | - | |||||||||||||||
(Benefit from) provision for the reserve for unfunded commitments |
(10 | ) | 7 | 7 | 1 | 2 | ||||||||||||||
Reserve for unfunded commitments, ending |
$144 | $154 | $147 | $133 | $131 | |||||||||||||||
Components of allowance for credit losses: |
||||||||||||||||||||
Allowance for loan and lease losses |
$1,202 | $1,143 | $1,115 | $1,115 | $1,103 | |||||||||||||||
Reserve for unfunded commitments |
144 | 154 | 147 | 133 | 131 | |||||||||||||||
Total allowance for credit losses |
$1,346 | $1,297 | $1,262 | $1,248 | $1,234 | |||||||||||||||
As of | ||||||||||||||||||||
December | September | June | March | December | ||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Nonperforming Assets and Delinquent Loans |
||||||||||||||||||||
Nonaccrual portfolio loans and leases: |
||||||||||||||||||||
Commercial and industrial loans |
$118 | $70 | $135 | $112 | $54 | |||||||||||||||
Commercial mortgage loans |
21 | 17 | 20 | 24 | 9 | |||||||||||||||
Commercial construction loans |
1 | - | - | - | - | |||||||||||||||
Commercial leases |
26 | 27 | 31 | 18 | 18 | |||||||||||||||
Residential mortgage loans |
13 | 12 | 11 | 15 | 11 | |||||||||||||||
Home equity |
54 | 63 | 61 | 62 | 55 | |||||||||||||||
Indirect secured consumer loans |
1 | 1 | 1 | 2 | - | |||||||||||||||
Other consumer loans |
2 | 2 | 2 | 2 | 1 | |||||||||||||||
Total nonaccrual portfolio loans and leases (excludes restructured loans) |
236 | 192 | 261 | 235 | 148 | |||||||||||||||
Nonaccrual restructured portfolio commercial loans and leases |
231 | 235 | 204 | 159 | 147 | |||||||||||||||
Nonaccrual restructured portfolio consumer loans and leases |
151 | 55 | 56 | 56 | 53 | |||||||||||||||
Total nonaccrual portfolio loans and leases |
618 | 482 | 521 | 450 | 348 | |||||||||||||||
Repossessed property |
10 | 9 | 8 | 11 | 10 | |||||||||||||||
OREO |
52 | 28 | 31 | 37 | 37 | |||||||||||||||
Total nonperforming portfolio loans and leases and OREO |
680 | 519 | 560 | 498 | 395 | |||||||||||||||
Nonaccrual loans held for sale |
- | - | 4 | - | - | |||||||||||||||
Nonaccrual restructured loans held for sale |
7 | 13 | 23 | 14 | 16 | |||||||||||||||
Total nonperforming assets |
$687 | $532 | $587 | $512 | $411 | |||||||||||||||
Restructured portfolio consumer loans and leases (accrual) |
$965 | $958 | $958 | $950 | $961 | |||||||||||||||
Restructured portfolio commercial loans and leases (accrual) |
$23 | $34 | $32 | $59 | $60 | |||||||||||||||
Loans and leases 90 days past due (accrual): |
||||||||||||||||||||
Commercial and industrial loans |
$11 | $15 | $19 | $15 | $4 | |||||||||||||||
Commercial mortgage loans |
15 | 18 | 11 | 20 | 2 | |||||||||||||||
Commercial construction loans |
- | 1 | 1 | - | - | |||||||||||||||
Commercial leases |
- | 1 | - | - | - | |||||||||||||||
Total commercial loans and leases |
26 | 35 | 31 | 35 | 6 | |||||||||||||||
Residential mortgage loans |
50 | 48 | 47 | 48 | 38 | |||||||||||||||
Home equity |
1 | - | 1 | 1 | - | |||||||||||||||
Indirect secured consumer loans |
10 | 10 | 11 | 9 | 12 | |||||||||||||||
Credit card |
42 | 38 | 37 | 38 | 37 | |||||||||||||||
Other consumer loans |
1 | 1 | 1 | 1 | - | |||||||||||||||
Total consumer loans |
104 | 97 | 97 | 97 | 87 | |||||||||||||||
Total loans and leases 90 days past due (accrual)(b) |
$130 | $132 | $128 | $132 | $93 | |||||||||||||||
Ratios |
||||||||||||||||||||
Net losses charged-off as a percent of average portfolio loans and leases |
0.41% | 0.36% | 0.29% | 0.32% | 0.35% | |||||||||||||||
Allowance for loan and lease losses: |
||||||||||||||||||||
As a percent of portfolio loans and leases |
1.10% | 1.04% | 1.02% | 1.02% | 1.16% | |||||||||||||||
As a percent of nonperforming portfolio loans and leases(a) |
194% | 237% | 214% | 248% | 317% | |||||||||||||||
As a percent of nonperforming portfolio assets(a) |
177% | 221% | 199% | 224% | 279% | |||||||||||||||
Nonperforming portfolio loans and leases as a percent of portfolio loans and leases and OREO(a) |
0.56% | 0.44% | 0.48% | 0.41% | 0.37% | |||||||||||||||
Nonperforming portfolio assets as a percent of portfolio loans and leases and OREO(a) |
0.62% | 0.47% | 0.51% | 0.45% | 0.41% | |||||||||||||||
Nonperforming assets as a percent of total loans and leases, OREO, and repossessed property |
0.62% | 0.48% | 0.53% | 0.46% | 0.43% | |||||||||||||||
(a) Excludes nonaccrual loans held for sale. (b) Excludes loans held for sale. |
|
26
Use of Non-GAAP Financial Measures
In addition to GAAP measures, management considers various Non-GAAP measures when evaluating the performance of the business, including: net interest income (FTE), interest income (FTE), net interest margin (FTE), net interest rate spread (FTE), income before income taxes (FTE), tangible net income available to common shareholders, average tangible common equity, return on average tangible common equity, tangible common equity (excluding AOCI), tangible common equity (including AOCI), tangible equity, tangible book value per share, adjusted noninterest income, adjusted noninterest expense, pre-provision net revenue, adjusted efficiency ratio, adjusted return on average common equity, adjusted return on average tangible common equity, adjusted return on average tangible common equity, excluding accumulated other comprehensive income, adjusted net interest margin, adjusted pre-provision net revenue, adjusted return on average assets, efficiency ratio (FTE), total revenue (FTE), and certain ratios derived from these measures. The Bancorp believes these non-GAAP measures provide useful information to investors because these are among the measures used by the Fifth Third management team to evaluate operating performance and make day-to-day operating decisions.
The FTE basis adjusts for the tax-favored status of income from certain loans and securities held by the Bancorp that are not taxable for federal income tax purposes. The Bancorp believes this presentation to be the preferred industry measurement of net interest income and net interest margin as they provide a relevant comparison between taxable and non-taxable amounts.
The Bancorp believes tangible net income available to common shareholders, average tangible common equity, tangible common equity (excluding AOCI), tangible common equity (including AOCI), tangible equity, tangible book value per share and return on average tangible common equity are important measures for evaluating the performance of the business without the impacts of intangible items, whether acquired or created internally, compared to other companies in the industry who present similar measures.
The Bancorp believes noninterest income, noninterest expense, net interest income, net interest margin, pre-provision net revenue, efficiency ratio, return on average common equity, return on average tangible common equity, and return on average assets are important measures that adjust for significant, unusual, or large transactions that may occur in a reporting period which management does not consider indicative of on-going financial performance and enhances comparability of results with prior periods.
Management considers various measures when evaluating capital utilization and adequacy, including the tangible equity and tangible common equity (including and excluding AOCI), 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 AOCI on certain assets and liabilities enables investors and others to assess the Bancorps use of equity without the effects of changes in AOCI some of which are uncertain and providing the tangible common equity ratio including AOCI enables investors and others to assess the Bancorps use of equity if components of AOCI, such as unrealized gains or losses, were to be monetized.
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 Reg. G reconciliations of all historical Non-GAAP measures used in this release to the most directly comparable GAAP measures, beginning on the following page.
27
Fifth Third Bancorp and Subsidiaries | ||||||||||||||||||||
Regulation G Non-GAAP Reconciliation | ||||||||||||||||||||
$ and shares in millions | For the Three Months Ended | |||||||||||||||||||
(unaudited) | December | September | June | March | December | |||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Net interest income |
$1,228 | $1,242 | $1,245 | $1,082 | $1,081 | |||||||||||||||
Add: Taxable equivalent adjustment |
4 | 4 | 5 | 4 | 4 | |||||||||||||||
Net interest income (FTE) (a) |
1,232 | 1,246 | 1,250 | 1,086 | 1,085 | |||||||||||||||
Net interest income (annualized) (b) |
4,872 | 4,928 | 4,994 | 4,388 | 4,289 | |||||||||||||||
Net interest income (FTE) (annualized) (c) |
4,888 | 4,943 | 5,014 | 4,404 | 4,305 | |||||||||||||||
Net interest income (FTE) |
1,232 | 1,246 | 1,250 | 1,086 | 1,085 | |||||||||||||||
Less: Net interest income impact from purchase accounting accretion |
18 | 28 | 18 | 1 | - | |||||||||||||||
Adjusted net interest income (FTE) (d) |
1,214 | 1,218 | 1,232 | 1,085 | 1,085 | |||||||||||||||
Adjusted net interest income (FTE) (annualized) (e) |
4,816 | 4,832 | 4,942 | 4,400 | 4,305 | |||||||||||||||
Interest income |
1,559 | 1,625 | 1,636 | 1,433 | 1,393 | |||||||||||||||
Add: Taxable equivalent adjustment |
4 | 4 | 5 | 4 | 4 | |||||||||||||||
Interest income (FTE) |
1,563 | 1,629 | 1,641 | 1,437 | 1,397 | |||||||||||||||
Interest income (FTE) (annualized) (f) |
6,201 | 6,463 | 6,582 | 5,828 | 5,542 | |||||||||||||||
Interest expense (annualized) (g) |
1,313 | 1,520 | 1,568 | 1,424 | 1,238 | |||||||||||||||
Average interest-earning assets (h) |
149,312 | 148,854 | 148,790 | 134,463 | 131,072 | |||||||||||||||
Average interest-bearing liabilities (i) |
107,573 | 107,633 | 106,340 | 97,137 | 93,176 | |||||||||||||||
Net interest margin (b) / (h) |
3.26% | 3.31% | 3.36% | 3.26% | 3.27% | |||||||||||||||
Net interest margin (FTE) (c) / (h) |
3.27% | 3.32% | 3.37% | 3.28% | 3.29% | |||||||||||||||
Adjusted net interest margin (e) / (h) |
3.22% | 3.25% | 3.32% | 3.28% | 3.29% | |||||||||||||||
Net interest rate spread (FTE) (f) / (h) - (g) / (i) |
2.93% | 2.93% | 2.95% | 2.87% | 2.90% | |||||||||||||||
Income before income taxes |
$941 | $689 | $577 | $996 | $584 | |||||||||||||||
Add: Taxable equivalent adjustment |
4 | 4 | 5 | 4 | 4 | |||||||||||||||
Income before income taxes (FTE) |
$945 | $693 | $582 | $1,000 | $588 | |||||||||||||||
Net income available to common shareholders |
$701 | $530 | $427 | $760 | $432 | |||||||||||||||
Add: Intangible amortization, net of tax |
11 | 11 | 11 | 2 | 1 | |||||||||||||||
Tangible net income available to common shareholders (j) |
712 | 541 | 438 | 762 | 433 | |||||||||||||||
Tangible net income available to common shareholders (annualized) (k) |
2,825 | 2,146 | 1,757 | 3,090 | 1,718 | |||||||||||||||
Average Bancorp shareholders equity |
21,304 | 21,087 | 20,135 | 17,025 | 15,794 | |||||||||||||||
Less: Average preferred stock |
(1,770 | ) | (1,445 | ) | (1,331 | ) | (1,331 | ) | (1,331 | ) | ||||||||||
Average goodwill |
(4,260 | ) | (4,286 | ) | (4,301 | ) | (2,682 | ) | (2,468 | ) | ||||||||||
Average intangible assets |
(194 | ) | (208 | ) | (215 | ) | (58 | ) | (32 | ) | ||||||||||
Average tangible common equity, including accumulated other comprehensive income (AOCI) (l) |
15,080 | 15,148 | 14,288 | 12,954 | 11,963 | |||||||||||||||
Less: Average AOCI |
(1,416 | ) | (1,444 | ) | (619) | - | 719 | |||||||||||||
Average tangible common equity, excluding AOCI (m) |
13,664 | 13,704 | 13,669 | 12,954 | 12,682 | |||||||||||||||
Total Bancorp shareholders equity |
21,203 | 21,404 | 20,474 | 19,647 | 16,250 | |||||||||||||||
Less: Preferred stock |
(1,770 | ) | (1,770 | ) | (1,331 | ) | (1,331 | ) | (1,331 | ) | ||||||||||
Goodwill |
(4,252 | ) | (4,290 | ) | (4,284 | ) | (4,321 | ) | (2,478 | ) | ||||||||||
Intangible assets |
(201 | ) | (201 | ) | (215 | ) | (218 | ) | (40 | ) | ||||||||||
Tangible common equity, including AOCI (n) |
14,980 | 15,143 | 14,644 | 13,777 | 12,401 | |||||||||||||||
Less: AOCI |
(1,192 | ) | (1,635 | ) | (1,178 | ) | (409 | ) | 112 | |||||||||||
Tangible common equity, excluding AOCI (o) |
13,788 | 13,508 | 13,466 | 13,368 | 12,513 | |||||||||||||||
Add: Preferred stock |
1,770 | 1,770 | 1,331 | 1,331 | 1,331 | |||||||||||||||
Tangible equity (p) |
15,558 | 15,278 | 14,797 | 14,699 | 13,844 | |||||||||||||||
Total assets |
169,369 | 171,079 | 168,802 | 167,853 | 146,069 | |||||||||||||||
Less: Goodwill |
(4,252 | ) | (4,290 | ) | (4,284 | ) | (4,321 | ) | (2,478 | ) | ||||||||||
Intangible assets |
(201 | ) | (201 | ) | (215 | ) | (218 | ) | (40 | ) | ||||||||||
Tangible assets, including AOCI (q) |
164,916 | 166,588 | 164,303 | 163,314 | 143,551 | |||||||||||||||
Less: AOCI, before tax |
(1,509 | ) | (2,070 | ) | (1,491 | ) | (518 | ) | 142 | |||||||||||
Tangible assets, excluding AOCI (r) |
$163,407 | $164,518 | $162,812 | $162,796 | $143,693 | |||||||||||||||
Common shares outstanding (s) |
709 | 719 | 731 | 739 | 647 | |||||||||||||||
Tangible equity (p) / (r) |
9.52% | 9.29% | 9.09% | 9.03% | 9.63% | |||||||||||||||
Tangible common equity (excluding AOCI) (o) / (r) |
8.44% | 8.21% | 8.27% | 8.21% | 8.71% | |||||||||||||||
Tangible common equity (including AOCI) (n) / (q) |
9.08% | 9.09% | 8.91% | 8.44% | 8.64% | |||||||||||||||
Tangible book value per share (n) / (s) |
$21.13 | $21.06 | $20.03 | $18.64 | $19.17 |
28
Fifth Third Bancorp and Subsidiaries |
||||||||||||
Regulation G Non-GAAP Reconciliation |
||||||||||||
$ in millions |
For the Three Months Ended | |||||||||||
(unaudited) |
December | September | December | |||||||||
2019 | 2019 | 2018 | ||||||||||
Net income attributable to Bancorp (t) |
$734 | $549 | $455 | |||||||||
Net income attributable to Bancorp (annualized) (u) |
2,912 | 2,178 | 1,805 | |||||||||
Adjustments (pre-tax items) |
||||||||||||
Valuation of Visa total return swap |
44 | 11 | (7 | ) | ||||||||
Fifth Third Foundation contribution |
20 | - | - | |||||||||
Provision impact from conversion to a national charter |
9 | - | - | |||||||||
Merger-related expense |
9 | 28 | 27 | |||||||||
GreenSky securities losses (gains) |
- | - | 21 | |||||||||
Gain recognized from Worldpay TRA transaction |
(345 | ) | - | - | ||||||||
Adjustments, after-tax (v)(a) |
(202 | ) | 30 | 32 | ||||||||
Noninterest income (w) |
1,035 | 740 | 575 | |||||||||
Valuation of Visa total return swap |
44 | 11 | (7 | ) | ||||||||
GreenSky securities losses (gains) |
- | - | 21 | |||||||||
Gain recognized from Worldpay TRA transaction |
(345 | ) | - | - | ||||||||
Adjusted noninterest income (x) |
734 | 751 | 589 | |||||||||
Noninterest expense (y) |
1,160 | 1,159 | 975 | |||||||||
Merger-related expense |
(9 | ) | (28 | ) | (27 | ) | ||||||
Fifth Third Foundation contribution |
(20 | ) | - | - | ||||||||
Adjusted noninterest expense (z) |
1,131 | 1,131 | 948 | |||||||||
Intangible amortization expense |
14 | 14 | 1 | |||||||||
Adjusted noninterest expense excluding intangible amortization expense (aa) |
1,117 | 1,117 | 947 | |||||||||
Adjusted net income attributable to Bancorp (t) + (v) |
532 | 579 | 487 | |||||||||
Adjusted net income attributable to Bancorp (annualized) (ab) |
2,111 | 2,297 | 1,932 | |||||||||
Adjusted tangible net income available to common shareholders (j) + (v) |
510 | 571 | 465 | |||||||||
Adjusted tangible net income available to common shareholders (annualized) (ac) |
2,023 | 2,265 | 1,845 | |||||||||
Average assets (ad)
|
|
$169,327
|
|
|
$169,585
|
|
|
$144,185
|
| |||
Return on average tangible common equity (k) / (l) |
18.7% | 14.2% | 14.3% | |||||||||
Adjusted return on average tangible common equity, including AOCI (ac) / (l) |
13.4% | 15.0% | 15.4% | |||||||||
Adjusted return on average tangible common equity, excluding AOCI (ac) / (m) |
14.8% | 16.5% | 14.5% | |||||||||
Return on average assets (u) / (ad) |
|
1.72% |
|
|
1.28% |
|
|
1.25% |
| |||
Adjusted return on average assets (ab) / (ad) |
1.25% | 1.35% | 1.34% | |||||||||
Efficiency ratio (y) / [(a) + (w)] |
51.2% | 58.4% | 58.7% | |||||||||
Adjusted efficiency ratio (aa) / [(d) + (x)] |
57.3% | 56.7% | 56.6% | |||||||||
Total revenue (FTE) (a) + (w) |
$2,267 | $1,986 | $1,660 | |||||||||
Pre-provision net revenue (PPNR) (a) + (w) - (y) |
$1,107 | $827 | $685 | |||||||||
Adjusted pre-provision net revenue (PPNR) (d) + (x) - (aa) |
$831 | $852 | $727 |
(a) | Assumes a 23% tax rate, except for merger-related expenses impacted by certain non-deductible items. |
29
Fifth Third Bancorp and Subsidiaries |
||||||||||||||||||||||||
Segment Presentation |
||||||||||||||||||||||||
$ in millions |
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
For the three months ended December 31, 2019 |
|
Commercial Banking |
|
|
Branch Banking(b) |
|
|
Consumer
Lending(c) |
|
|
Wealth and Asset |
|
|
Other/ Eliminations |
|
Total | ||||||||
Net interest income (FTE)(a) |
$603 | $569 | $91 | $41 | ($72 | ) | $1,232 | |||||||||||||||||
Provision for credit losses |
(83 | ) | (60 | ) | (15 | ) | - | (4 | ) | (162 | ) | |||||||||||||
Net interest income after provision for credit losses |
520 | 509 | 76 | 41 | (76 | ) | 1,070 | |||||||||||||||||
Noninterest income |
324 | 214 | 74 | 129 | 294 | 1,035 | ||||||||||||||||||
Noninterest expense |
(422 | ) | (485 | ) | (123 | ) | (131 | ) | 1 | (1,160 | ) | |||||||||||||
Income before income taxes |
422 | 238 | 27 | 39 | 219 | 945 | ||||||||||||||||||
Applicable income tax expense(a) |
(81 | ) | (50 | ) | (6 | ) | (8 | ) | (66 | ) | (211 | ) | ||||||||||||
Net income |
341 | 188 | 21 | 31 | 153 | 734 | ||||||||||||||||||
For the three months ended September 30, 2019 |
|
Commercial Banking |
|
|
Branch Banking(b) |
|
|
Consumer
Lending(c) |
|
|
Wealth and Asset |
|
|
Other/ Eliminations |
|
Total | ||||||||
Net interest income (FTE)(a) |
$627 | $598 | $88 | $44 | ($111 | ) | $1,246 | |||||||||||||||||
Provision for credit losses |
(54 | ) | (58 | ) | (14 | ) | - | (8 | ) | (134 | ) | |||||||||||||
Net interest income after provision for credit losses |
573 | 540 | 74 | 44 | (119 | ) | 1,112 | |||||||||||||||||
Noninterest income |
335 | 204 | 96 | 125 | (20 | ) | 740 | |||||||||||||||||
Noninterest expense |
(425 | ) | (469 | ) | (114 | ) | (129 | ) | (22 | ) | (1,159 | ) | ||||||||||||
Income (loss) before income taxes |
483 | 275 | 56 | 40 | (161 | ) | 693 | |||||||||||||||||
Applicable income tax (expense) benefit(a) |
(90 | ) | (58 | ) | (12 | ) | (8 | ) | 24 | (144 | ) | |||||||||||||
Net income (loss) |
393 | 217 | 44 | 32 | (137 | ) | 549 | |||||||||||||||||
For the three months ended June 30, 2019 |
|
Commercial Banking |
|
|
Branch Banking(b) |
|
|
Consumer
Lending(c) |
|
|
Wealth and Asset |
|
|
Other/ Eliminations |
|
Total | ||||||||
Net interest income (FTE)(a) |
$634 | $620 | $83 | $48 | ($135 | ) | $1,250 | |||||||||||||||||
(Provision for) benefit from credit losses |
(25 | ) | (55 | ) | (7 | ) | - | 2 | (85 | ) | ||||||||||||||
Net interest income after provision for credit losses |
609 | 565 | 76 | 48 | (133 | ) | 1,165 | |||||||||||||||||
Noninterest income |
301 | 202 | 67 | 118 | (28 | ) | 660 | |||||||||||||||||
Noninterest expense |
(420 | ) | (467 | ) | (118 | ) | (135 | ) | (103 | ) | (1,243 | ) | ||||||||||||
Income (loss) before income taxes |
490 | 300 | 25 | 31 | (264 | ) | 582 | |||||||||||||||||
Applicable income tax (expense) benefit(a) |
(95 | ) | (63 | ) | (5 | ) | (7 | ) | 41 | (129 | ) | |||||||||||||
Net income (loss) |
395 | 237 | 20 | 24 | (223 | ) | 453 | |||||||||||||||||
For the three months ended March 31, 2019 |
|
Commercial Banking |
|
|
Branch Banking(b) |
|
|
Consumer
Lending(c) |
|
|
Wealth and Asset |
|
|
Other/ Eliminations |
|
Total | ||||||||
Net interest income (FTE)(a) |
$513 | $584 | $63 | $49 | ($123 | ) | $1,086 | |||||||||||||||||
Provision for credit losses |
(20 | ) | (52 | ) | (13 | ) | - | (5 | ) | (90 | ) | |||||||||||||
Net interest income after provision for credit losses |
493 | 532 | 50 | 49 | (128 | ) | 996 | |||||||||||||||||
Noninterest income |
227 | 183 | 61 | 114 | 516 | 1,101 | ||||||||||||||||||
Noninterest expense |
(356 | ) | (440 | ) | (101 | ) | (130 | ) | (70 | ) | (1,097 | ) | ||||||||||||
Income before income taxes |
364 | 275 | 10 | 33 | 318 | 1,000 | ||||||||||||||||||
Applicable income tax expense(a) |
(70 | ) | (58 | ) | (2 | ) | (7 | ) | (88 | ) | (225 | ) | ||||||||||||
Net income |
294 | 217 | 8 | 26 | 230 | 775 | ||||||||||||||||||
For the three months ended December 31, 2018 |
|
Commercial Banking |
|
|
Branch Banking(b) |
|
|
Consumer
Lending(c) |
|
|
Wealth and Asset |
|
|
Other/ Eliminations |
|
Total | ||||||||
Net interest income (FTE)(a) |
$444 | $544 | $60 | $48 | ($11 | ) | $1,085 | |||||||||||||||||
Provision for credit losses(d) |
(15 | ) | (47 | ) | (12 | ) | (5 | ) | (18 | ) | (97 | ) | ||||||||||||
Net interest income after provision for credit losses |
429 | 497 | 48 | 43 | (29 | ) | 988 | |||||||||||||||||
Noninterest income |
237 | 196 | 58 | 110 | (26 | ) | 575 | |||||||||||||||||
Noninterest expense(d) |
(317 | ) | (424 | ) | (93 | ) | (122 | ) | (19 | ) | (975 | ) | ||||||||||||
Income (loss) before income taxes |
349 | 269 | 13 | 31 | (74 | ) | 588 | |||||||||||||||||
Applicable income tax (expense) benefit(a) |
(80 | ) | (56 | ) | (3 | ) | (7 | ) | 13 | (133 | ) | |||||||||||||
Net income (loss) |
269 | 213 | 10 | 24 | (61 | ) | 455 |
(a) | Includes taxable equivalent adjustments of $4 million, $4 million, $5 million, $4 million and $4 million for the three months ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, 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 Bancorps residential mortgage, home equity, automobile and other indirect lending activities. |
(d) | Certain prior period data has been reclassified to conform to current period presentation. |
30
Fifth Third Bancorp 4Q19 Earnings Presentation January 22, 2020 Refer to earnings release dated January 22, 2020 for further information. Exhibit 99.2
Cautionary statement This presentation contains statements that we believe are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder. These statements relate to our financial condition, results of operations, plans, objectives, future performance or business. They usually can be identified by the use of forward-looking language such as “will likely result,” “may,” “are expected to,” “is anticipated,” “potential,” “estimate,” “forecast,” “projected,” “intends to,” or may include other similar words or phrases such as “believes,” “plans,” “trend,” “objective,” “continue,” “remain,” or similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” or similar verbs. You should not place undue reliance on these statements, as they are subject to risks and uncertainties, including but not limited to the risk factors set forth in our most recent Annual Report on Form 10-K as updated 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. We undertake no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this document. 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) deposit insurance premiums; (22) assessments for the orderly liquidation fund; (23) replacement of LIBOR; (24) weakness in the national or local economies; (25) global political and economic uncertainty or negative actions; (26) changes in interest rates; (27) changes and trends in capital markets; (28) fluctuation of Fifth Third’s stock price; (29) volatility in mortgage banking revenue; (30) litigation, investigations, and enforcement proceedings by governmental authorities; (31) breaches of contractual covenants, representations and warranties; (32) competition and changes in the financial services industry; (33) changing retail distribution strategies, customer preferences and behavior; (34) risks relating to Fifth Third’s ability to realize the anticipated benefits of the merger with MB Financial, Inc.; (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 investments or acquired entities; (39) changes in accounting standards or interpretation or declines in the value of Fifth Third’s goodwill or other intangible assets; (40) inaccuracies or other failures from the use of models; (41) effects of critical accounting policies and judgments or the use of inaccurate estimates; (42) weather-related events or other natural disasters; and (43) the impact of reputational risk created by these or other developments on such matters as business generation and retention, funding and liquidity. You should refer to our periodic and current reports filed with the Securities and Exchange Commission, or “SEC,” for further information on other factors, which could cause actual results to be significantly different from those expressed or implied by these forward-looking statements. Annualized, pro forma, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results. In this presentation, 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 non-GAAP measures and reconciliations to the most directly comparable GAAP measures in later slides in this presentation, as well as on pages 27 through 29 of our 4Q19 earnings release. Management does not provide a reconciliation for forward-looking non-GAAP financial measures where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the occurrence and the financial impact of various items that have not yet occurred, are out of the Bancorp's control or cannot be reasonably predicted. For the same reasons, the Bancorp's management is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.
Strategic priorities 1 2 Maintain credit, expense and capital discipline Invest to drive organic growth and profitability 3 Expand market share in key geographies 4 Leverage technology capabilities to accelerate digital transformation
Record full year net income of $2.5 billion Net interest income, NIM, noninterest income, and expense performance all in-line with or better than prior guidance Effectively managed interest-bearing core deposit costs better than prior guidance, while continuing to grow core deposits Generated record capital markets revenue Remain on-track to achieve MB expense savings by the end of 1Q20 ($255 million pre-tax) Generated $345 million pre-tax gain in 4Q19 from Worldpay tax receivable agreement (TRA) Several credit metrics impacted by conversion to national charter; excluding conversion, total NCO ratio up 1 bp from 3Q19 with consumer NCO ratio flat from 3Q19 4Q19 highlights Reported1 1Reported ROTCE, NIM, and efficiency ratio are non-GAAP measures: all adjusted figures are non-GAAP measures; see reconciliation on pages 23 and 24 of this presentation and the use of non-GAAP measures on pages 27-29 of the earnings release Adjusted1 ROA Efficiency ratio ROTCE 1.25% NCO ratio: 0.41% 14.8% NIM 3.22% 3.27% 1.72% 18.7% 57.3% 51.2% ROE 10.1% 14.2% excl. AOCI excl. PAA excl. PAA & CDI 4 bps 10 bps Unfavorable Impact from charter conversion NPA ratio: 0.62%
Commercial Balance sheet Securities1 and short-term investments Loan & lease balances Core deposit balances Securities1 Short-term investments Commercial Consumer Total IB core deposit rate Note: Totals shown above may not foot due to rounding 1Available-for-sale debt and other securities at amortized cost; previous disclosures included available-for-sale equity securities which are disclosed separately in the financial results; See forward looking statements on page 2 Consumer Total loan yield Taxable securities yield Total average balance; $ billions FY20 Total loans & leases: Up ~4% 1Q20 Total loans & leases: Relatively stable from 4Q19 Current outlook (average balances, incl. HFS) Loan & lease balances exclude HFS
Net interest income1 4Q19 vs. 4Q18 Current outlook (excludes purchase accounting accretion) 4Q19 vs. 3Q19 Adjusted NII1 up $129 million, or 12%; Adjusted NIM1 down 7 bps Primary drivers: Increase in interest-earning assets including the impact from MB Financial Partially offset by the declining rate environment Adjusted NII1 down $4 million; Adjusted NIM1 down 3 bps Primary drivers: Lower short-term market rates Partially offset by growth in the indirect secured consumer portfolio and the favorable impact of previously executed cash flow hedges 1Results are on a fully-taxable equivalent basis; non-GAAP measure: see reconciliation on pages 23 and 24 of this presentation and use of non-GAAP measures on pages 27-29 of the earnings release; See forward-looking statements on page 2 FY20: NII up ~2% from FY 2019 (of $4.749 billion); NIM of ~3.25% (assumes no Fed rate movements) 1Q20: NII down ~2% from adjusted 4Q19 (of $1.214 billion); NIM up 1-2 bps from adjusted 4Q19 (of 3.22%) Total net interest income; $ millions Adjusted NII (excl. PAA) NII 3.29% 3.25% 3.22% Adjusted NIM (excl. PAA)
Adjusted noninterest income (excl. securities (gains)/losses)1 Noninterest income 4Q19 vs. 4Q18 Current outlook 4Q19 vs. 3Q19 Adjusted noninterest income1 down $22 million, or 3% (down $17 million, or 2%, including securities gains) Primary drivers: Mortgage banking revenue (down 23%) Corporate banking revenue (down 9%) Partially offset by service charges on deposits (up 4%) 1Non-GAAP measure: see reconciliation on pages 23 and 24 of this presentation and use of non-GAAP measures on pages 27-29 of the earnings release; See forward-looking statements on page 2 Total noninterest income; $ millions FY20: Up ~8% from adjusted FY19 (of $2.711 billion) 1Q20: Down ~3% from adjusted 4Q19 (of $724 million) Noninterest income Adjusted noninterest income1 up $124 million, or 21%, including the impact of MB Financial Primary drivers: Corporate banking revenue (up 18%) Mortgage banking revenue (up 35%) Wealth and asset management revenue (up 18%)
Adjusted noninterest expense (excl. intangible amortization) 1 Noninterest expense 4Q19 vs. 4Q18 4Q19 vs. 3Q19 Adjusted noninterest expense1 flat Primary drivers: Compensation and benefits (up 1%) Continued benefits from the MB Financial expense synergies FY20: Up 2-3% from adjusted FY19 (of $4.372 billion); includes 1% impact from unique one-time changes 1Q20: Up ~5% from adjusted 4Q19 (of $1.117 billion); down ~1% excluding seasonal employee expense impact Total noninterest expense; $ millions Current outlook (excluding merger-related and CDI expenses) Adjusted noninterest expense1 up $170 million, or 18%, reflecting the impact of MB Financial Primary drivers: Compensation and benefits (up 14%) Technology investments (up 36%) Operating lease expense (offset in noninterest income) Noninterest expense 1Excluding intangible amortization is a non-GAAP measure: see reconciliation on pages 23 and 24 of this presentation and use of non-GAAP measures on pages 27-29 of the earnings release; See forward-looking statements on page 2 Intend to achieve full year 2020 positive operating leverage on an adjusted basis, even under less favorable economic conditions
Credit quality overview 1Excludes HFS loans; 2Commercial criticized assets as a percentage of total commercial loans excluding HFS NPA ratio of 0.62% included a 10 bps unfavorable impact due to the accounting policy changes related to the OCC conversion NCOs of 0.41% included a 4 bps unfavorable impact due to the accounting policy change related to the OCC conversion ALLL as a percent of portfolio loans and leases of 1.10%, up 6 bps compared to the prior quarter primarily due to specific allowances on two commercial loans and an increase from the credit card portfolio Nonperforming assets1 (NPAs) Net charge-offs (NCOs) +10 bps impact from accounting policy change Commercial loans represent ~64% of total loan mix Consumer loans represent ~36% of total loan mix
CET1 ratio of 9.7%, down ~49 bps compared to the year-ago quarter, and up 19 bps compared to the prior quarter Returned approximately 95% of earnings to shareholders through dividends and repurchase ($300 million in share repurchases, which decreased common shares outstanding by ~10 million shares) Approximately $600 million remaining under CCAR 2019 authorization Strong capital position 1Current period regulatory capital ratio is estimated 2Tangible book value per share is a non-GAAP measure; see reconciliation and the use of non-GAAP measures on pages 27-29 of the earnings release Common Equity Tier 1 ratio (Basel III)1 Series H Series I Series J1 Series K Class B Series A 1Q20 - ~$7 ~$4 ~$3 ~$3 Total ~$17 Upcoming preferred dividend schedule $s in millions existing preferred dividends 2Q20 ~$15 ~$7 ~$4 ~$3 ~$3 ~$33 3Q20 - ~$7 ~$4 ~$3 ~$3 ~$17 4Q20 ~$15 ~$7 ~$4 ~$3 ~$3 ~$33 Tangible Book Value per Share2 1Series J has converted to floating (3ML + 3.129%) and quarterly payments.
Current Outlook 1Non-GAAP measure: see forward-looking statements on page 2 of this presentation regarding forward-looking non-GAAP measures and use of non-GAAP measures on pages 27-29 of the earnings release. (average balances, incl. HFS) Outlook as of January 22, 2020; please see cautionary statement on page 2 NII (FTE)1 Loans & leases relatively stable from 4Q19 Comments down ~2% from 4Q19 NIM (FTE)1 up 1-2 bps from 4Q19 Noninterest income down ~3% from 4Q19 Noninterest expense up ~5% from 4Q19 Impacted by day count and some seasonality in securities portfolio and Commercial DDAs Seasonal impacts and subdued mortgage revenue Down ~1% excl. ~$70M seasonal employee expense impact 1Q20 Comments (excluding PAA) (excluding PAA) (excl. merger-related items) (excl. merger-related and CDI expenses) (4Q19 baseline: $1.214BN) (4Q19 baseline: 3.22%) (4Q19 baseline: $724MM) (4Q19 baseline: $1.117BN) Full year 2020 (average balances, incl. HFS) NII (FTE)1 Loans & leases up ~4% from FY19 up ~2% from FY19 NIM (FTE)1 ~3.25% Noninterest income up ~8% from FY19 Noninterest expense up 2-3% from FY19 (excluding PAA) (excluding PAA) (excl. merger-related items) (excl. merger-related and CDI expenses) (FY19 baseline: $4.749BN) (FY19 baseline: 3.27%) (FY19 baseline: $2.711BN) (FY19 baseline: $4.372N) Reflects increased benefits from previously executed hedges Recent trends expected to continue Assumes no Fed rate moves Effective tax rate ~22% Net charge-off ratio 35 to 40 bps range Losses remain near historically low levels from 2019; may fluctuate quarter-to-quarter given low absolute levels Growth in commercial and consumer Includes 1% impact from unique one-time changes
Strategic priorities Focused on top quartile through-the-cycle performance to create long-term shareholder value 1 3 2 4 Leverage technology capabilities to accelerate digital transformation Maintain credit, expense and capital discipline Expand market share in key geographies Invest to drive organic growth and profitability
Appendix
Estimated potential GAAP income recognition6 Successful monetization of TRA transaction 1Options can either be executed by FIS or Fifth Third and generate payments to Fifth Third; 2Projections assume put/call options are exercised for each 1 year option (3 options - 2020, 2021, & 2023); 3Balance excludes NII accretion of TRA receivables; 4Equity earnings, net of intangible amortization, represent ~$502M; “other“ represents ~$58M and includes various other sources of revenue; 5Assumes FIS will have sufficient taxable income to utilize TRA related deductions and have a marginal tax rate of 25%; 6See forward-looking statements on page 2; 7Management assumes the deferred 2019 TRA payment will be recognized in 2020 with cash to be received in 2021. $ Millions; pre-tax 4Q19 TRA update Over $7BN of shareholder value Includes deferred 2019 benefit6,7 Expected TRA related cash flows6 $ Millions; pre-tax Reached agreement with FIS (“TRA transaction”) to terminate and settle $720MM of gross cash flows over 15+ years for periodic payments, totaling $366MM, over the next 4 years1 Transaction results in a $345MM pre-tax gain recognized in the fourth quarter of 2019 $ Millions; pre-tax 2009 - 2019 2020+ Includes deferred 2019 benefit6,7 2, 3 4 5,6 5 2 2 5
Expected impacts of MB purchase accounting1 1Q20 ($ in millions) Reflects purchase accounting impacts exclusively related to the MB Financial acquisition Projected purchase accounting accretion from the non-PCI loan portfolio represents scheduled amortization, and does not include impact of any accelerated payoffs $38 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1See forward-looking statements on page 2 of this presentation.
Proactive balance sheet management Best YoY NIM performance compared to peers, and 2020 outlook calling for relative NIM stability Hedge portfolio to provide protection against lower rates for another 5 years even without adding additional hedges Cash flow hedges ($ in billions) Focused on proactively managing deposit costs and growing core deposits while de-emphasizing CD portfolio Peer 1 Peer 2 Peer 3 5/3 Peer 4 Peer 5 Peer 6 Peer 7 Peer 8 Peer 9 Peer 10 Peer 11 4Q19 adjusted NIM down only 3 bps relative to 3Q19 Expect FY2020 NIM of ~3.25% (down only 2 bps from 2019) Strong growth in transaction deposits while substantially lowering deposit costs Change in adjusted NIM 3Q18-3Q19 (bps) Deposit balances ($ in billions); totals shown below may not foot due to rounding $8B swaps @ ~3.02% receive fixed rate $3B floors @ 2.25% 1 month LIBOR strike +~2% +~2% $118.5 $120.4 $121.8 1Non-GAAP measures: see reconciliation on pages 23 and 24 of this presentation and use of non-GAAP measures on pages 27-29 of the earnings release; See forward-looking statements on page 2 regarding forward-looking non-GAAP measure and forward-looking statements
Efficiency ratio trend1 Pre-provision net revenue1 4Q19 vs. 4Q18 4Q19 vs. 3Q19 Adjusted PPNR down $21 million, or 2% Decline driven by decreased NII and noninterest income, primarily due to lower mortgage banking and corporate banking revenue Decline partially offset by decrease in noninterest expense from MB Financial expense synergies 1PPNR, Adjusted PPNR, efficiency ratio and adjusted efficiency ratio are non-GAAP measures: see reconciliation on pages 23 and 24 of this presentation and use of non-GAAP measures on pages 27-29 of the earnings release See forward-looking statements on page 2 Pre-provision net revenue; $ millions Adjusted PPNR up $104 million, or 14%, including the impact of MB Financial Growth driven by increased NII and noninterest income, reflecting contributions from corporate banking revenue, mortgage banking revenue, and wealth and asset management revenue Growth partially offset by increased compensation and benefits expense and continued investments in technology
Strong liquidity profile $ millions – excl. Retail Brokered & Institutional CDs Unsecured debt maturities Heavily core funded Holding company: Holding Company cash as of December 31, 2019: $4.1B Cash currently sufficient to satisfy all fixed obligations in a stressed environment for ~26 months (debt maturities, common and preferred dividends, interest, and other expenses) without accessing capital markets, relying on dividends from subsidiaries or any other actions The Holding Company issued $750MM of five-year senior notes in 4Q19 Bank entity: The Bank did not issue any long-term debt in 4Q19 Available and contingent borrowing capacity (4Q19): FHLB ~$12.1B available, ~$12.2B total Federal Reserve ~$36.2B As of 12/31/2019 $2,150 $3,150
100% Fix | 0% Variable 76% Fix | 24% Variable Balance sheet positioning Investment portfolio $18.8B fixed | $51.3B variable 1,2,3 Commercial loans1,2,3 Consumer loans1 Long-term debt4 $30.5B fixed | $10.4B variable 1 $11.0B fix | $4.0B variable 4 1ML based: 60%6 3ML based: 6%6 Prime based: 6%6 Other based: ~1%6,9 Weighted avg. life: 1.4 years 1ML based: 1%7 12ML based: 2%7 Prime based: 19%7 Weighted avg. life: 3.0 years Data as of 12/31/19; 1Includes HFS Loans & Leases; 2Fifth Third had $7.0B of variable loans classified as fixed given the 1ML receive-fix swaps outstanding against C&I loans; 3Excludes forward starting swaps; 4Fifth Third had $1.45B 3ML receive-fix swaps and $1.25B 1ML receive-fix swaps outstanding against long-term debt, which are being included in floating, long-term debt with swaps outstanding reflected at fair value; 5Effective duration of the taxable available for sale portfolio; 6As a percent of total commercial; 7As a percent of total consumer; 8As a percent of total long-term debt; 9Includes 12ML, 6ML, and Fed Funds based loans 1ML based: 9%8 3ML based: 18%8 Weighted avg. life: 4.13 years C&I 25% Fix | 75% Variable Coml. mortgage 23% Fix | 77% Variable Coml. lease 100% Fix | 0% Variable Resi mtg.& construction 88% Fix | 12% Variable Auto/Indirect 100% Fix | 0% Variable Home equity 10% Fix | 90% Variable Senior debt 70% Fix | 30% Variable Sub debt 76% Fix | 24% Variable Auto securiz. proceeds 96% Fix | 4% Variable Coml. construction 0% Fix | 100% Variable Credit card 23% Fix | 77% Variable Other 67% Fix | 33% Variable Other 82% Fix | 18% Variable 64% allocation to bullet/ locked-out cash flow securities Yield: 3.27% Effective duration of 5.15 Net unrealized pre-tax gain: $1.1B 99% AFS Level 1 100% Fix | 0% Variable Level 2A Non-HQLA/ Other Information above incorporates ~$13BN in receive fixed swaps and rate floors effective as of 12/31/19 In addition, $1BN in 5 year swaps with a 3.20% receive fixed rate against 1 month LIBOR is not reflected in information above (effective on 1/2/20)
Interest rate risk management Estimated NII sensitivity profile and ALCO policy limits Estimated NII sensitivity with deposit beta changes Estimated NII sensitivity with demand deposit balance changes 1 Effective duration of the taxable available for sale portfolio; 2Re-pricing percentage or “beta” is the estimated change in yield over 12 months as a result of a shock or ramp 100 bps parallel shift in the yield curve, Note: data as of 12/31/19; actual results may vary from these simulated results due to differences between forecasted and actual balance sheet composition, timing, magnitude, and frequency of interest rate changes, as well as other changes in market conditions and management strategies. NII is modestly asset sensitive over the next 12-24 months to rising rates. As of December 31, 2019, 56% of loans were variable rate net of existing swaps (73% of commercial; 25% of consumer) Investment portfolio effective duration of 5.11 Short-term borrowings represent approximately 6% of total wholesale funding, or 1% of total funding Approximately $12 billion in non-core funding matures beyond one year Interest rate sensitivity tables leverage the following deposit assumptions: Beta on all interest-bearing deposit and sweep balances: 71% up and 41% down2 No modeled re-pricing lag on deposits Utilizes forecasted balance sheet with $750MM DDA runoff and growth (per 100 bps rate movement) assumed in up rate and down rate scenarios, respectively Weighted interest-bearing deposit floor of 9 bps
NPL rollforward1 1Loan balances exclude nonaccrual loans HFS Commercial Consumer Total NPL $ millions $ millions $ millions
Balance and credit loss trends1 Commercial & industrial Residential mortgage Commercial mortgage Home equity Indirect secured consumer loans Average Portfolio Balance NCOs as a % of average portfolio loans 1All balances are in billions 4Q18 4Q19 1Q19 2Q19 3Q19 Commercial construction NCOs as a % of average portfolio loans ex. acct policy change
See pages 27-29 of the earnings release for a discussion on the use of non-GAAP financial measures; 1Pre-tax items: for all periods assume a 23% tax rate, except for 1Q19 non-deductible merger-related items Regulation G non-GAAP reconciliation Fifth Third Bancorp and Subsidiaries Regulation G Non-GAAP Reconciliation $ and shares in millions December September June March December (unaudited) 2019 2019 2019 2019 2018 Net income attributable to Bancorp (U.S. GAAP) (a) $734 $549 $453 $775 $455 Net income attributable to Bancorp (U.S. GAAP) (annualized) (b) $2,912 $2,178 $1,817 $3,143 $1,805 Net income available to common shareholders (U.S. GAAP) (c) $701 $530 $427 $760 $432 Add: Intangible amortization, net of tax 11 11 11 2 1 Tangible net income available to common shareholders (d) $712 $541 $438 $762 $433 Tangible net income available to common shareholders (annualized) (e) $2,825 $2,146 $1,757 $3,090 $1,718 Net income available to common shareholders (annualized) (f) $2,781 $2,103 $1,713 $3,082 $1,714 Average Bancorp shareholders' equity (U.S. GAAP) (g) $21,304 $21,087 $20,135 $17,025 $15,794 Less: Average preferred stock (h) (1,770) (1,445) (1,331) (1,331) (1,331) Average goodwill (4,260) (4,286) (4,301) (2,682) (2,468) Average intangible assets and other servicing rights (194) (208) (215) (58) (32) Average tangible common equity (i) $15,080 $15,148 $14,288 $12,954 $11,963 Less: average accumulated other comprehensive income ("AOCI") (1,416) (1,444) (619) - 719 Average tangible common equity, excluding AOCI (j) $13,664 $13,704 $13,669 $12,954 $12,682 Adjustments (pre-tax items) Valuation of Visa total return swap 44 11 22 31 (7) Gain from GreenSky IPO - - - - - GreenSky securities losses (gains) - - - (9) 21 Provision impact from conversion to a national charter 9 - - - - Merger-related expense 9 28 109 76 27 Contribution for Fifth Third Foundation 20 - - - - Merger-related branch network impairment charge - - - 13 - Gain on sale of Vantiv/Worldpay shares (345) - - (562) - Adjustments - after-tax 1 (k) (202) $30 $101 (341) $32 Adjustments - tax-related Acquisition impact on state deferred taxes - - - 9 - Adjustments - tax-related (l) - - - 9 - Adjusted net income attributable to Bancorp [(a) + (k) + (l)] $532 $579 $554 $443 $487 Adjusted net income attributable to Bancorp (annualized) (m) $2,111 $2,297 $2,222 $1,797 $1,932 Adjusted net income available to common shareholders [(c) + (k) + (l)] $499 $560 $528 $428 $464 Adjusted net income available to common shareholders (annualized) (n) $1,980 $2,222 $2,118 $1,736 $1,841 Adjusted tangible net income available to common shareholders [(d) + (k) + (l)] $510 $571 $539 $430 $465 Adjusted tangible net income available to common shareholders (annualized) (o) $2,023 $2,265 $2,162 $1,744 $1,845 Average assets (p) $169,327 $169,585 $167,578 $148,968 $144,185 Metrics: Return on assets (b) / (p) 1.72% 1.28% 1.08% 2.11% 1.25% Adjusted return on assets (m) / (p) 1.25% 1.35% 1.33% 1.21% 1.34% Return on average common equity (f) / [(g) + (h)] 14.2% 10.7% 9.1% 19.6% 11.8% Adjusted return on average common equity (n) / [(g) + (h)] 10.1% 11.3% 11.3% 11.1% 12.7% Return on average tangible common equity (e) / (i) 18.7% 14.2% 12.3% 23.9% 14.3% Adjusted return on average tangible common equity (o) / (i) 13.4% 15.0% 15.1% 13.5% 15.4% Adjusted return on average tangible common equity, excluding AOCI (o) / (j) 14.8% 16.5% 15.8% 13.5% 14.5% For the Three Months Ended
Regulation G non-GAAP reconciliation See pages 27-29 of the earnings release for a discussion on the use of non-GAAP financial measures Fifth Third Bancorp and Subsidiaries Regulation G Non-GAAP Reconciliation $ and shares in millions December September June March December (unaudited) 2019 2019 2019 2019 2018 Average interest-earning assets (a) $149,312 $148,854 $148,790 $134,463 $131,072 Net interest income (U.S. GAAP) (b) $1,228 $1,242 $1,245 $1,082 $1,081 Add: Taxable equivalent adjustment 4 4 5 4 4 Net interest income (FTE) (c) $1,232 $1,246 $1,250 $1,086 $1,085 Less: Net interest income impact from purchase accounting accretion 18 28 18 1 - Adjusted net interest income (d) $1,214 $1,218 $1,232 $1,085 $1,085 Net interest income (FTE) (annualized) (e) $4,888 $4,943 $5,014 $4,404 $4,305 Adjusted net interest income (FTE) (annualized) (f) $4,816 $4,832 $4,942 $4,400 $4,305 Noninterest income (U.S. GAAP) (g) $1,035 $740 $660 $1,101 $575 Valuation of Visa total return swap 44 11 22 31 (7) GreenSky securities losses (gains) - - - (9) 21 Merger-related branch network charge - - - 13 - Gain on sale of Vantiv/Worldpay shares (345) - - (562) - Adjusted noninterest income (h) $734 $751 $682 $574 $589 Add: Securities (gains)/losses (10) (5) (8) (7) 11 Adjusted noninterest income, (excl. securities (gains)/losses) $724 $746 $674 $567 $600 Noninterest expense (U.S. GAAP) (i) $1,160 $1,159 $1,243 $1,097 $975 Contribution for Fifth Third Foundation (20) - - - - Merger-related expense (9) (28) (109) (76) (27) Adjusted noninterest expense $1,131 $1,131 $1,134 $1,021 $948 Less: Intangible amortization 14 14 14 3 1 Adjusted noninterest expense excl. intangible amortization expense (j) $1,117 $1,117 $1,120 $1,018 $947 Metrics: Pre-provision net revenue [(c) + (g) - (i)] 1,107 827 667 1,090 685 Adjusted pre-provision net revenue [(d) + (h) - (j)] 831 852 794 641 727 Net interest margin (FTE) (e) / (a) 3.27% 3.32% 3.37% 3.28% 3.29% Adjusted net interest margin (FTE) (f) / (a) 3.22% 3.25% 3.32% 3.28% 3.29% Efficiency ratio (FTE) (i) / [(c) + (g)] 51.2% 58.4% 65.1% 50.2% 58.7% Adjusted efficiency ratio (j) / [(d) + (h)] 57.3% 56.7% 58.5% 61.4% 56.6% For the Three Months Ended
*M.MRS/?:EIENI8 MB\7[94\=@U+#XC$^UE]6]K.MA<-&-*C
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M6I^'((/#^B:KX>\VB?#37M2\*
M^)OCW\1]%^$%_P")-&NIM/UC2O!5YH/B3Q/XSCTK4;62*[T^\UW2O#J^&)+N
MU=+B'3=:U!K>6"X\J9/@K]@O_@@M^R%\>/\ @G?\./B/\1H/%\OQW^//PQ_X
M6!I'Q TOQ=K&E:;\-KSQ/;W=[X,L-$\(:=-#X;U33-(LY-)D\01^(M.UB\UV
MZ_M,+=64$UI!9_K'_P %GOV)O&7[
J>/KBY\"7WA_X:1P_$
M=YVTO2]&TSX8^)$\0Z(_BOP9I'A[6=/O+VVOO"UAJ]C=1ZS=7$VG">V6\O/;
MR#"9]/$^)&/CQ55S_.89UEE/-,OX S/)>%GFDJ=&$IYI6SO$Y;3KX7+\)5J5
ML/BW@*--8C%4L=6Q-:K"<\14\_,:^6QI<)8663PRS 2R_%3P>)XFPF89Q]2C
M*;BL'#+J6*E3KXJM",*M!XJ?&CO]EOK<2-::C8R-Y]AJ%O^%
M_P#A&O'_ (#\6:1)-J&B'5+?3Y_[#UVVVWD*02[84P!7Z+YJ"]N[33+26_U2
M\L]+T^WA-Q<:AJ=W;Z=86UN&V&XN;V\D@M;>W#_(9YI4B#_+OW<5CC^*L;CZ
M,,,J4:4:=.A1HU/;8FOB8K#YC7S*B_:5JLH\T,1B)PA&G2ITH48TH4Z47!RE
M>&R>AAJDJO.Y\TISJ1]G2ITG[3#PPL[QA%-J5.G&4I2E*
$&O/"]WXH>*?9K:6N;"-;M8#%\.2I+ 8FEEE+!+_4F
MOBIWQ$<1BZT,EQ/]L.I7]K*JXT\\QE"CCZ>#]G*E@I8F5"GRT/:4JQ%',U-8
MFG/%SK?\+E.DOW;ITJ<\;1^IJ$/9QIIRP%&<\/*LW&==4O:2O4Y9>Y?!C]N[
MQ/>_',_LY?%SQ3^R7\3?%OB[X-?$7XP?"CXC_LB?$S4/&/@F_N_A;:07GC/X
M:_$7PMKNJZQXD\):_:V-[9ZYXFZC821+W7[ O[1'[5
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M6DS$-N@7 SY6;5,CHX+%1P>&R]YC5ED]*;IXB6*5!.EG-3,*N$>'FL#"+CC\3BL=F6 IN&?8>M@,!BL7BY15+
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MFQ\)VGCWPU