FIFTH THIRD BANCORP - FORM 8-K - EX-99.1 - FIFTH THIRD BANCORP PRESENTATION

Attached files

file	filename
8-K - CURRENT REPORT - FIFTH THIRD BANCORP	d8k.htm

Exhibit 99.1

KBW 2011 Bank Conference

Dan Poston

Executive Vice President & Chief Financial Officer

March 1, 2011

Please refer to earnings release dated January 19, 2011 for further information

A foundation of continued growth

Capital

–

foundation for continued growth

—

Tier 1 common capital has increased 313bps or $2.6bn¹

—

Capital base transformed through series of capital actions

–

9.4% pro forma Tier 1 ratio excluding trust preferred

securities to be phased-out beginning 2013

—

Capital levels supplemented by strong reserve levels

–

Loan loss reserves 3.88% of loans and 179% of NPLs

—

9.0% pro forma Tier 1 common ratio is $1.0bn in excess of

internal 8.0% target

Credit

–

ongoing discipline driving steady improvement

—

Broad-based improvements in problem loans

–

72% reduction in 90+ day delinquent loans since 3Q09

–

NCO ratio of 1.86%, first time below 2.0% since 2Q08

–

164%

PPNR²

NCOs

4Q10

—

Balance sheet risk lowered through asset sales, resolutions

–

$1.3bn (43%) decline in NPLs since 4Q09

Profitability

–

recent results support positive momentum

—

PPNR remained stable throughout cycle

—

5 consecutive quarters of increasing earnings with 3

consecutive profitable quarters

—

Return on assets 1.18%; Return on average common equity

10.4% in 4Q10

Since December 31, 2008

Pre-provision net revenue (PPNR): net interest income plus noninterest income minus noninterest expense;

refer to reconciliation on page 25

Tier 1 common ratio (%)

NPL / Loans³

(%)

PPNR / Net charge-offs (%)

Return on assets (%)

Well positioned due to combination of strong PPNR trends,

robust reserves and strong Tier 1 common capital

Nonperforming loans and leases as a percent of portfolio loans,

leases and other assets, including other real estate owned

(excludes nonaccrual loans held-for-sale)

Excluding $510mm net charge-offs attributable to credit actions and $127mm in net BOLI settlement gains

Net interest income

•

Sequential trends in net interest income and net

interest margin (FTE) reflect CD repricing,

deposit mix shift out of CDs, higher average total

loan balances and continued deposit pricing

discipline partially offset by effect of FTPS loan

refinancing

–

NII up $3mm sequentially and up $36mm,

or 4%, year-over-year

–

NIM up 5 bps sequentially and 20 bps year-

over-year

* Represents purchase accounting adjustments included in net interest income.

•

Yield on interest-earning assets down 5 bps

sequentially and down 9 bps year-over-year

–

Average loan and lease yield down 7 bps

sequentially and up 1 bp

versus prior year

•

Cost of interest-bearing liabilities down 9 bps

sequentially and down 35 bps versus prior year

Core fee income growth and stable core expenses

•

Core noninterest income of $632mm decreased $44mm, or

7%, compared with prior quarter, primarily due to lower

mortgage banking net revenue

•

Strong mortgage banking net revenue ($149mm) driven by

originations of $7.4bn; recent mortgage activity down

significantly due to higher rates

•

Strong corporate banking revenue results (+21%)

•

Deposit service charges down just 3% sequentially despite

impact from Reg

E (estimated 4Q10 impact of $17mm, or

$68mm annualized, before effect of mitigation)

•

Credit-related costs affected fee income by $34mm in 4Q10

compared with $42mm in 3Q10 and $31mm in 4Q09

•

Expense trends continue to reflect elevated credit costs

•

Core efficiency ratio of 62.5% in 4Q10, compared with 59.9%

in 3Q10 and 62.6% in 4Q09

•

Credit-related costs declined sequentially but remained

elevated at $53mm in 4Q10 ($67mm in 3Q10 and $73mm in

4Q09)

•

Noninterest expense related to mortgage repurchases

$20mm in 4Q10 compared with $45mm in 3Q10 and $17mm

in 4Q09

* Refer to slide 25 for itemized effects of non-core fees and expenses

Strong pre-provision net revenue

* Pre-provision net revenue (PPNR): net interest income plus noninterest income minus noninterest expense; refer to slide 25 for reconciliation

Source: SNL Financial and company reports. Data as of 4Q10 unless noted otherwise

Peer average excludes MTB

NPAs

exclude covered assets for BBT, USB, ZION

•

Reported PPNR of $583mm down 34% from strong 3Q10 levels, which

included higher mortgage banking revenue, and up 4% over prior year

•

Adjusted PPNR of $576mm, due to adjustments totaling ($7mm),

resulting in sequential decrease of 9% and year-over-year increase of

•

Excluding the impact of credit-related adjustments ($87mm in 4Q10),

PPNR down 11% versus 3Q10; stable versus 4Q09

Robust profitability provides strong loss absorption

Balance sheet

•

Extended $26bn of new and renewed credit in 4Q10

•

C&I loans flat sequentially and up 2% from the previous

year

•

CRE loans down 8% sequentially and 18% from the

previous year

•

Consumer loans up 2% sequentially and up 4% from the

previous year

•

$2.3bn of warehoused residential mortgage loans held-

for-sale at quarter end

•

Core deposit to loan ratio of 100%, up from 93% in 4Q09

•

DDAs

up 9% sequentially and 16% year-over-year

•

Retail average transaction deposits up 4% sequentially

and 14% from the previous year, driven by growth in

demand deposit, savings, and interest checking account

balances

•

Commercial average transaction deposits up 5%

sequentially, driven by growth in demand deposit interest

checking account balance

–

Excluding public funds balances, commercial average

transaction deposits increased 6% sequentially and

33% over prior year

^ Excludes loans held-for-sale

Note: Numbers may not sum due to rounding

Strong relative credit trends

Source: SNL Financial and company filings. Peers include: BBT, CMA, HBAN, KEY, MI, MTB, PNC, RF, STI, USB, WFC, and ZION.

NPA and NCO ratios exclude loans held-for-sale and covered assets for peers where appropriate..

4Q08

NCOs

included

$800mm

NCOs

commercial

loans

moved

held-for-sale;

3Q10

NCOs

included

$510mm

NCOs

loans

sold

moved

held-for-sale

^ Expected as of January 19, 2011

FITB credit metrics are now generally better than peers

Strong credit metrics compared with peers

Source:

SNL

Financial

and

company

reports.

Data

4Q10.

HFI

NPAs

exclude

covered

assets

for

BBT,

USB,

and

ZION

^ FITB pro forma for $1.7bn common equity issuance

FITB credit metrics lower than peer average and represent position of relative strength

Industry leading reserve levels

Source:

SNL

Financial

and

company

reports.

Data

4Q10.

NPLs

and

NPAs

exclude

loans

held-for-sale

and

also

excludes

covered

assets

for

BBT,

USB,

and

ZION

Reserve coverage strong relative to problem assets and losses

TARP repayment

Repaid $3.408 billion TARP CPP investment on February 2, 2011

Utilized proceeds from

—

$1.7 billion common equity offering

—

$1.0 billion debt offering

—

Internally available funds

Intend

evaluate

repurchase

warrants

from

U.S.

Treasury;

mutually

agreeable value not reached, will evaluate participation in auction

—

Incorporated into capital plans (but not pro forma ratios)

Pro forma Tier 1 common ratio 9.0%, pro forma Tier 1 capital ratio 9.4%

—

On Basel III basis, pro forma Tier 1 common (9.3%) and Tier 1 capital

(9.7%) ratio at top of peer group

Pro forma capital structure provides additional flexibility in capital deployment

* Estimates based on current Basel III rules released by Basel Committee, SNL Financial, company filings, and third party estimates

Pro forma capital position vs. peers

(not

adjusted

for Basel III)

Source:

SNL

Financial

and

company

filings

(financial

data

4Q10).

Common

equity

ratios

for

non-TARP

repayers

exclude

discount

accretion

from

attribution

TARP

value

(included

“TARP CPP”

at top of bars).

Pro forma for TARP redemption and issuance of $1.7bn of common equity net of associated items. Refer to Regulation G Non-GAAP Reconciliation in appendix.

Fifth Third’s Basel I capital position will be well in excess of any established

standards and most peers

Pro forma capital position including TARP repayment

(adjusted

for Basel III*)

Source: SNL Financial, company filings, and third-party estimates. Regulatory financial data as of 4Q10, not adjusted for potential mitigation efforts

Note: Four large peers include estimated Basel III RWA impact based on BIS proposals

* Estimates based on current Basel III rules released by the Basel Committee

Pro forma for TARP redemption, issuance of $1.7bn of common equity, net of associated items, and phase-out of trust-preferred securities.

Adjusted for Basel III, Fifth Third’s pro forma capital position would be at top of peer group in level and quality

Unlike other SCAP commercial banks, Fifth Third

does not expect adverse effect to common

capital ratios from Basel III

—

Improvement of relative capital position

Potentially net positive impact on regulatory

capital

—

Limited deductions for mortgage servicing

rights and deferred tax assets

—

Potentially positive impact from the absence

of an adjustment for unrealized gains and

losses

Do not expect significant risk weighted assets

impact

—

Low level of financial counterparty

interconnectedness

—

Daily Value-at-Risk less than $500 thousand

—

Fifth Third is not a Basel II bank

9.7% Tier 1 capital ratio on fully phased-in basis*

Capital management philosophy

•

Return excess capital to shareholders after assessment of other capital deployment alternatives and

maintenance of buffers over targeted and required capital levels

•

Evaluate any share repurchases in context of stock price level

•

Not expected in near term

Share repurchases*

•

Prudently expand franchise or increase density in core markets via disciplined acquisitions or de novos

•

Attain top 3 market position in 65% of markets or more

Strategic opportunities*

•

Strong levels of profitability would support significantly higher dividend than current dividend

•

Subject to consideration and approval of plans submitted under CCPR**

Return to more normal dividend policy*

•

Support growth of core banking franchise

•

Improving loan demand in recovering economy

Organic growth opportunities

* Subject to Board of Directors and regulatory approval

** Comprehensive Capital Plan Review by Federal Reserve

Internal Tier 1 common equity target of 8% range

Well-positioned for the future

•

Holding company cash currently sufficient for more than two years of obligations; no holding company or

Bank debt maturities until 2013

•

Bank level capital ratios significantly above most peers

•

After TARP repayment, Fifth Third has completely exited all crisis-era government support programs

–

Fifth Third is one of the few large banks that have no TLGP-guaranteed debt

Superior capital and liquidity position

•

$1.2bn problem assets addressed through loan sales and transfer to HFS in 3Q10

•

NCOs below 2%; 213% reserves / annualized NCOs

•

Substantial reduction in exposure to CRE since 1Q09; relatively low CRE exposure versus peers

Proactive approach to risk management

•

Traditional commercial banking franchise built on customer-oriented localized operating model

•

Strong market share in key markets with focus on further improving density

•

Fee income ~40% of total revenues

Diversified traditional banking platform

•

PPNR has remained strong throughout the credit cycle

•

PPNR substantially exceeds annual net charge-offs (164% PPNR / NCOs in 4Q10)

•

1.18% ROAA in 4Q10

Strong industry leader in earnings power

Cautionary statement

This report 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,” “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. When considering these

forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements we may make.

Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually

known to us.

There are a number of important factors that could cause future results to differ materially from historical performance and these forward-

looking statements. Factors that might cause such a difference include, but are not limited to: (1) general economic conditions and

weakening in the economy, specifically the real estate market, either nationally or in the states in which Fifth Third, one or more acquired

entities and/or the combined company do business, are less favorable than expected; (2) deteriorating credit quality; (3) political

developments, wars or other hostilities may disrupt or increase volatility in securities markets or other economic conditions; (4) changes in

the interest rate environment reduce interest margins; (5) prepayment speeds, loan origination and sale volumes, charge-offs and loan loss

provisions; (6) Fifth Third’s ability to maintain required capital levels and adequate sources of funding and liquidity; (7) maintaining capital

requirements may limit Fifth Third’s operations and potential growth; (8) changes and trends in capital markets; (9) problems encountered

by larger or similar financial institutions may adversely affect the banking industry and/or Fifth Third (10) competitive pressures among

depository institutions increase significantly; (11) effects of critical accounting policies and judgments; (12) changes in accounting policies

or procedures as may be required by the Financial Accounting Standards Board (FASB) or other regulatory agencies; (13) legislative or

regulatory changes or actions, or significant litigation, adversely affect Fifth Third, one or more acquired entities and/or the combined

company or the businesses in which Fifth Third, one or more acquired entities and/or the combined company are engaged, including the

recently enacted Dodd-Frank Wall Street Reform and Consumer Protection Act; (14) ability to maintain favorable ratings from rating

agencies; (15) fluctuation of Fifth Third’s stock price; (16) ability to attract and retain key personnel; (17) ability to receive dividends from its

subsidiaries; (18) potentially dilutive effect of future acquisitions on current shareholders’ ownership of Fifth Third; (19) effects of accounting

or financial results of one or more acquired entities; (20) difficulties in separating Fifth Third Processing Solutions from Fifth Third; (21) loss

of income from any sale or potential sale of businesses that could have an adverse effect on Fifth Third’s earnings and future growth;(22)

ability to secure confidential information through the use of computer systems and telecommunications networks; and (23) the impact of

reputational risk created by these developments on such matters as business generation and retention, funding and liquidity.

You should refer to our periodic and current reports filed with the Securities and Exchange Commission, or “SEC,” for further information on

other factors, which could cause actual results to be significantly different from those expressed or implied by these forward-looking

statements.

Well-positioned for changed financial landscape

Fifth Third’s business model is driven by traditional banking activities

—

Largest bank headquartered within Fifth Third’s core Midwest footprint

—

Focused on expansion and development of businesses where regional leadership

matters

—

Capital investments, management talent, and added focus on businesses where

(1) regional leadership creates an advantage (i.e., retail, small business, and mid-

market commercial), and (2) select national lines where the bank

has a distinctive

element (i.e., Fifth Third Processing Solutions, Indirect Auto, Healthcare)

—

Didn’t / don’t originate / sell CDOs

or securitize loans on behalf of others; no

mortgage securitizations outstanding (except <$150mm HELOC from 2003)

—

Didn’t / don’t originate / sell subprime mortgages or Option ARMs

—

Low level of financial system “interconnectedness”

(e.g., Fifth Third loss in

Lehman bankruptcy should be less than $2mm)

—

Little to no impact from Volcker rule (de minimis

market maker in derivatives,

proprietary trading); daily VaR

less than $500 thousand

–

Small private equity portfolio ~$100mm (holding company subsidiary)

Fifth Third’s businesses have performed well through the crisis, and we expect

reintermediation

and the landscape to evolve further toward our traditional strengths

No significant business at Fifth Third impaired during crisis; core business activities

not generally limited by financial reform

Potential impact of key elements of Dodd-Frank Act

and other recent financial legislation*

Scope of activity

Potential impact**

Volcker Rule /

Derivatives

•

Vast majority of derivatives activities are exempted

(FITB generally not a market maker)

•

Any proprietary trading de minimis

•

“P/E”

fund investments ~$100mm (<1% of Tier 1

capital)

•

Expect minimal financial impact from loss of existing

revenue

•

Potentially higher compliance costs despite small levels

of non-exempt activities

Debit

Interchange

(Durbin

Amendment)

•

2010 debit interchange revenue of $204mm

•

2010 debit interchange $ volume: $15.7B

–

Signature $12.2B, PIN $3.5B

–

Signature 347mm, PIN 86mm

•

Fed has proposed limits on debt interchange; proposal

currently out for comment

•

Proposals would apply caps of $0.12 or $0.07 per transaction

(e.g., on volume which in 2010 was 433 million transactions)

•

If proposal implemented as written, we would expect

substantial mitigation of any reduction in revenue through

actions by FITB and competitors to recapture costs of providing

this service to customers and merchants

Deposit

Insurance

•

Current assessed base (Deposits): ~$78B

•

Proposed assessed base (Assets-TE): ~$97B

•

FITB rate under new industry assessment, based

upon large bank scorecard, less than rate under old

assessment

•

Lower due to reduced share of assessed base

Reg. E

•

Requires

customers

“opt-in”

allow

non-recurring

electronic overdrafts (e.g. debit, ATM) from accounts

•

Estimated 4Q10 impact of $17mm ($68mm annualized)

to deposit service charges, before effect of mitigation; in

full run-rate for 4Q10

Potential impact of these and other elements of financial regulatory reform, such as CFPA activities and many other

aspects, are unknown at this time

TRUPs

exclusion

(Collins

Amendment)

•

~280 bps of non-common Tier 1 capital in capital

structure

•

>300 bps of non-common Tier 1 currently

–

Expected to be more than needed post-Basel III

•

3-year transition period begins 2013

•

Will manage capital structure to desired composition

* Based on current understanding of legislation. ** Potential impact, as noted above, is not intended to be inclusive of all potential impacts that may result from implementation of legislation and

does not include benefit of mitigation activities. Please refer also to cautionary statement.

•

2010 debit interchange transaction

volume: 433mm

Pro forma capital ratios

Refer to Regulation G Non-GAAP Reconciliation in appendix

Note: Pro forma capital ratios net of write-off of discount accretion on TARP preferred stock of $164mm and underwriting fees of approximately $51mm.

Pro forma ratios include $1,700mm common equity issuance

Pro forma ratios also assume repurchase of the Bancorp’s Fixed Rate Cumulative Perpetual Preferred Stock, Series F, issued under TARP CPP subject to U.S. Treasury approval.

Also includes proposed phase-out of trust preferred securities under Dodd-Frank Act and Basel III

Peers include BBT, CMA, HBAN, KEY, RF, MI, MTB, PNC, STI, USB, WFC, ZION

Post-offering capital position creates foundation for future growth

TCE / TA (incl. unrealized gains)

Tier 1 common

Tier 1 capital

Total capital

7.3%

7.5%

13.9%

18.1%

4Q10

$1.7bn offering

pro forma¹

Consolidated

Bank

Tier 1 common

Tier 1 capital

13.2%

8.8%

9.1%

15.6%

19.8%

13.2%

7.1%

8.7%

11.7%

15.3%

4Q10

Peer

Median

10.1%

10.3%

TCE / TA (excl. unrealized gains)

7.0%

8.6%

7.1%

including phase-out of TRUPS³

11.2%

12.8%

9.3%

Tier 1 leverage

12.8%

14.3%

9.4%

4Q10 TARP

redemption

pro forma²

8.7%

9.0%

12.2%

16.4%

13.2%

8.4%

9.4%

11.2%

Effects of capital plan and TARP repayment

on income statement and earnings per share

Fifth Third has not provided earnings or earnings per share guidance

The comments below relate to the effects of our capital plan on our earnings and earnings per share.

—

Write-off of discount accretion and avoidance of accretion of discount: when we recorded the TARP preferred in

our books, we were required to allocate the $3.408 billion to the value of the preferred stock and to the

associated warrants. The amortized value of the discount assigned to the preferred stock was $149 million as of

2/2/11, the date of TARP repayment. This was written-off at the time of TARP redemption through an increase in

the “preferred dividends”

reporting line and reduced income available to common shareholders by the amount of

the write-off. We will avoid future accretion of discount ($11 million in 4Q10)

—

TARP preferred dividend: The TARP preferred dividend was 5% of $3.408 billion ($170.4 million a year or $42.6

million a quarter). It represented approximately $0.20 per common share on an annual basis and approximately

$0.05 per common share on a quarterly basis. Net income available to common shareholders began to benefit

from the elimination of this dividend at the time of TARP repayment on 2/2/11 –

accrued dividends paid were $15

million through that date.

—

Net interest income is modestly reduced by the net effect of our

capital plan and TARP repayment. This is driven

by the following factors:

–

Our common stock issuance closed on 1/25/11 and is “free funds”

from a net interest income perspective.

However, TARP preferred stock is also free funds from a net interest income perspective.

–

We funded the remainder of TARP repayment with available funds and a $1 billion senior debt issuance. The

cost of replacing available funds with other sources of similar funding is currently very low in this interest

rate environment. The $1 billion five-year senior debt was issued on 1/25/11 at a coupon of 3.625 percent.

—

Earnings per share: Our average fully diluted share count for fourth quarter 2010 was approximately 836 million

(actual shares were approximately 796 million). We issued 121.429 million shares on 1/25/11, increasing our 4Q10

average fully diluted share count on a pro forma basis and increasing the number of fully diluted shares by

approximately 12.5 percent (number of actual shares by approximately 13 percent).

–

Issued 960 thousand shares to settle equity forward agreement associated with the issuance of shares under

greenshoe

over-allotment option

Mortgage repurchase overview

Demand requests and repurchase losses remain volatile and near-term

repurchase losses are expected to remain elevated

—

Number of outstanding demand requests (units) down 9% from 3Q10,

outstanding demand requests ($) down 13%

Virtually all sold loans and new claims relate to GSEs

or GNMA

—

98% of outstanding balance of loans sold

—

92% of outstanding claims

Majority of new claims and repurchase losses relate to 2006 through 2008

vintages

—

75% of new claims for 2010 YTD

Majority of outstanding balances of the serviced for others portfolio relates

to origination activity in 2009 and later

Claims and exposure related to whole loan sales (no outstanding first

mortgage securitizations)

Repurchase Reserves* ($ in millions)

2009

2010

Beginning balance

$48

$58

$84

$85

$103

Net reserve additions

Repurchase losses

(15)

(13)

(18)

(31)

(23)

Ending balance

$58

$84

$85

$103

$101

Outstanding Counterparty Claims ($ in millions)

Outstanding Balance of Sold Loans ($ in millions)

GSE

GNMA

Private

Total

2005 and prior

$8,497

$333

$705

$9,535

2006

2,194

333

2,598

2007

3,591

105

285

3,981

2008

3,746

847

4,593

2009 and later

25,355

7,173

32,527

Total

$43,382

$8,529

$1,323

$53,234

* Includes reps and warranty reserve ($85mm) and reserve for loans sold with recourse ($16mm).

Troubled debt restructurings (TDR) overview

Successive improvement in vintage performance during 2008

and 2009, even as volume of modification increased

Fifth Third’s mortgage portfolio TDRs

have redefaulted

at a

lower rate than other bank held portfolio modifications

—

Fifth Third’s TDRs

less likely to redefault

than

modifications on GSE mortgages

Of $1.8bn in consumer TDRs, $1.6bn were on accrual status

and $206mm were nonaccruals

—

$1.1bn

TDRs

are

current

and

have

been

the

books 6 or more months; within that, nearly $800mm

of TDRs

are current and have been on the books for

more than a year

As current TDRs

season, their default propensity declines

significantly

—

We see much lower defaults on current loans after a

vintage approaches 12 months since modification

Source: Fifth Third and OCC/OTS data through 3Q10

Criticized / Classified Commercial Assets

Criticized assets have declined significantly in all categories since the peak in 2009

* Criticized / Classified assets also include $2mm, $9mm, and $2mm of loss assets in 2007, 2008, and 2009, respectively

NPL Rollforward

Significant improvement in NPL inflows over past two years

* 3Q10 inflows into NPLs

HFS were $217mm, reflecting performing loans moved to held-for-sale in 3Q10 that were deemed impaired as a result of the decision to sell these loans

Non-performing loans

Fifth Third’s non-performing loan inflows (relative to loans) were higher

than peers throughout 2008. More recently, FITB inflows have been

proportionally lower than peers

Source: SNL Financial and company filings. Peers include: BAC, BBT, C, CMA, HBAN, JPM, KEY, MI, MTB, PNC, RF, STI, USB, and WFC

* 3Q10 inflows into NPLs HFS were $217mm, reflecting performing loans moved to held-for-sale in 3Q10 that were deemed impaired as a result of the decision to sell these loans

Pre-provision net revenue reconciliation

1Q09

2Q09

3Q09

4Q09

1Q10

2Q10

3Q10

4Q10

Reported PPNR

$511

$2,393

$844

$562

$568

$567

$760

$583

Adjustments:

BOLI

(127)

Gain on sale of Visa shares

(244)

Gain from sale of processing interest

(1,764)

Divested merchant and EFT revenue

(155)

(169)

Class B Visa swap fair value adjustment

Securities gains/losses

(5)

(8)

(2)

(14)

(8)

(4)

(21)

Litigation reserve expense

(73)

Extinguishment of FHLB funding

FTPS warrants + puts

(20)

(10)

(3)

Seasonal pension expense

FDIC special assessment

Divested merchant and EFT expense (est.)

Core PPNR

$483

$564

$539

$562

$569

$552

$634

$576

Credit related items:

OREO write-downs, FV adjs, & G/L on loan sales

Problem asset work-out expenses

111

Credit adjusted PPNR

$580

$630

$695

$666

$661

$622

$743

$663

Regulation G Non-GAAP reconciliation

Fifth Third Bancorp and Subsidiaries

Regulation G Non-GAAP Reconcilation

$ and shares in millions

Proforma

(unaudited)

CS Issue, TARP

CS Issuance

December

September

June

March

December

2010

2009

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

12,292

15,700

14,051

13,884

13,701

13,408

13,497

Less:

Preferred stock

(398)

(3,654)

(3,642)

(3,631)

(3,620)

(3,609)

Goodwill

(2,417)

Intangible assets

(62)

(72)

(83)

(94)

(106)

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

9,415

9,567

7,918

7,753

7,570

7,277

7,365

Less: Accumulated other comprehensive income / loss

(314)

(432)

(440)

(288)

(241)

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

9,101

9,253

7,604

7,321

7,130

6,989

7,124

Add back: Preferred stock

398

3,654

3,642

3,631

3,620

3,609

Tangible equity (c)

9,499

12,907

11,258

10,963

10,761

10,609

10,733

Total assets (U.S. GAAP)

111,007

112,322

112,025

112,651

113,380

Less:

Goodwill

(2,417)

Intangible assets

(62)

(72)

(83)

(94)

(106)

Tangible assets, including unrealized gains / losses (d)

108,528

109,833

109,525

110,140

110,857

Less: Accumulated other comprehensive income / loss, before tax

(483)

(665)

(677)

(443)

(370)

Tangible assets, excluding unrealized gains / losses (e)

108,045

109,168

108,848

109,697

110,487

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

12,292

15,700

14,051

13,884

13,701

13,408

13,497

Goodwill and certain other intangibles

(2,546)

(2,525)

(2,537)

(2,556)

(2,565)

Unrealized gains

(314)

(432)

(440)

(288)

(241)

Qualifying trust preferred securities

2,763

Other

(25)

(30)

(26)

Tier I capital

12,206

15,614

13,965

13,698

13,462

13,297

13,428

Less:

Preferred stock

(398)

(3,654)

(3,642)

(3,631)

(3,620)

(3,609)

Qualifying trust preferred securities

(2,763)

Qualifying noncontrolling interest in consolidated subsidiaries

(30)

Tier I common equity (f)

9,015

9,167

7,518

7,263

7,068

6,914

7,056

Common shares outstanding (g)

919

796

795

Risk-weighted assets, determined in accordance with

prescribed regulatory requirements (h)

100,193

98,904

98,604

99,281

100,933

Ratios:

Tangible equity (c) / (e)

8.79%

11.95%

10.42%

10.04%

9.89%

9.67%

9.71%

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

8.42%

8.56%

7.04%

6.70%

6.55%

6.37%

6.45%

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

8.68%

8.82%

7.30%

7.06%

6.91%

6.61%

6.64%

Tangible common equity as a percent of risk-weighted assets

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

9.08%

9.24%

7.59%

7.40%

7.23%

7.04%

7.06%

Tangible book value per share (a) / (g)

10.25

10.41

9.94

9.74

9.51

9.16

9.26

Tier I common equity (f) / (h)

9.00%

9.14%

7.50%

7.34%

7.17%

6.96%

6.99%

For the Three Months Ended

Regulation G Non-GAAP reconciliation

Common offering and TARP repay

4Q10

Common share offering only

4Q10

Tier 1 Capital ratio

Tier 1 capital

13,964,857

Tier 1 capital

13,964,857

TARP repay

(3,408,000)

Equity raise

1,648,830

Equity raise

1,648,830

12,205,687

15,613,687

RWA

100,193,435

RWA

100,193,435

Asset increase

100,193,435

Tier 1

13.9%

Tier 1

13.9%

Tier 1 pro forma

12.2%

Tier 1 pro forma

15.6%

Total RBC ratio

Total RBC

18,173,452

Total rbc

18,173,452

TARP repay

(3,408,000)

Equity raise

1,648,830

Equity raise

1,648,830

16,414,282

19,822,282

RWA

100,193,435

RWA

100,193,435

Asset increase

100,193,435

Total RBC

18.1%

Total RBC

18.1%

Total RBC pro forma

16.4%

Total RBC

19.8%

pro forma

Tier 1 leverage

Tier 1 capital

13,964,857

Tier 1 capital

13,964,857

TARP repay

(3,408,000)

Equity raise

1,648,830

Equity raise

1,648,830

12,205,687

15,613,687

Quarterly Avg Assets

109,207,711

Quarterly Avg Assets

109,207,711

Asset increase

109,207,711

Tier 1 lev

12.8%

Tier 1 lev

12.8%

Tier 1 lev pro forma

11.2%

Tier 1 lev pro forma

14.3%

Regulation G Non-GAAP reconciliation

The Bancorp considers various measures when evaluating capital utilization and adequacy, including the tangible equity ratio, tangible common equity ratio and

tier I common equity ratio, in addition to capital ratios defined by banking regulators. These calculations are intended to complement the capital ratios defined by

banking regulators for both absolute and comparative purposes. Because U.S. GAAP does not include capital ratio measures, the Bancorp believes there are no

comparable U.S. GAAP financial measures to these ratios. Tier I common equity is not formally defined by U.S. GAAP or codified in the federal banking

regulations and, therefore, is considered to be a non-GAAP financial measure. Since analysts and banking regulators may assess the Bancorp’s capital

adequacy using these ratios, the Bancorp believes they are useful to provide investors the ability to assess its capital adequacy on this same basis.

The Bancorp believes these non-GAAP measures are important because they reflect the level of capital available to withstand unexpected market conditions.

Additionally, presentation of these measures allows readers to compare certain aspects of the Bancorp’s capitalization to other organizations. However, because

there are no standardized definitions for these ratios, the Bancorp’s calculations may not be comparable with other organizations, and the usefulness of these

measures to investors may be limited. As a result, the Bancorp encourages readers to consider its Condensed Consolidated Financial Statements in their

entirety and not to rely on any single financial measure.

Phase out of TRUPs (Equity raise)

4Q10

Tier 1 Capital ratio

Tier 1 capital

13,964,857

TARP repay

TRUPs

(2,762,782)

Equity raise

1,648,830

12,850,905

RWA

100,193,435

Asset increase

100,193,435

Tier 1

13.9%

Tier 1 pro forma

12.8%

Phase out of TRUPs (TARP, Equity raise)

4Q10

Tier 1 Capital ratio

Tier 1 capital

13,964,857

TARP repay

(3,408,000)

TRUPs

(2,762,782)

Equity raise

1,648,830

9,442,905

RWA

100,193,435

Asset increase

100,193,435

Tier 1

13.9%

Tier 1 pro forma

9.4%

Common share offering only

4Q10

Tangible Common Equity ratio

Tangible CE

7,603,486

Equity raise

1,648,830

9,252,316

Tangible Assets

108,044,298

Asset increase

108,044,298

TCE

7.0%

TCE pro forma

8.6%

Tier 1 Common

Tier 1 common

7,518,667

Equity raise

1,648,830

9,167,497

RWA

100,193,435

Asset increase

100,193,435

Tier 1 common

7.5%

Tier 1 common

9.1%

pro forma

Attached files

Stock widget

Investing forum

Also read