Attached files

file filename
8-K - FORM 8-K - FIFTH THIRD BANCORPd846408d8k.htm

Exhibit 99.1

 

Key Financial Data

 

$ millions for all balance sheet and income statement items

 
     1Q20     4Q19     1Q19  

Income Statement Data

      

Net income available to common shareholders

   $ 29     $ 701     $ 760  

Net interest income (U.S. GAAP)

     1,229       1,228       1,082  

Net interest income (FTE)(a)

     1,233       1,232       1,086  

Noninterest income

     671       1,035       1,101  

Noninterest expense

     1,200       1,160       1,097  

Per Share Data

      

Earnings per share, basic

   $ 0.04     $ 0.97     $ 1.14  

Earnings per share, diluted

     0.04       0.96       1.12  

Book value per share

     28.26       27.41       24.77  

Tangible book value per share(a)

     22.02       21.13       18.64  

Balance Sheet & Credit Quality

      

Average portfolio loans and leases

   $ 110,779     $ 109,787     $ 97,773  

Average deposits

     126,789       126,116       109,591  

Net charge-off ratio(b)

     0.44     0.41     0.32

Nonperforming asset ratio(c)

     0.60       0.62       0.45  

Financial Ratios

      

Return on average assets

     0.11     1.72     2.11

Return on average common equity

     0.6       14.2       19.6  

Return on average tangible common equity(a)

     1.0       18.7       23.9  

CET1 capital(d)(e)

     9.36       9.75       9.60  

Net interest margin(a)

     3.28       3.27       3.28  

Efficiency(a)

     63.0       51.2       50.2  

 

Other than the Quarterly Financial Review tables, 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. 1Refers to the current expected credit losses (CECL) methodology implemented upon the Bancorp’s adoption of ASU 2016-13.

 

 

 

   April 21, 2020


Income Statement Highlights

 

($ in millions, except per share data)    For the Three Months Ended      % Change  
     March
2020
     December
2019
     March
2019
     Seq     Yr/Yr  

Condensed Statements of Income

             

Net interest income (NII)(a)

   $ 1,233      $ 1,232      $ 1,086        —         14

Provision for credit losses

     640        162        90        295     611

Noninterest income

     671        1,035        1,101        (35 %)      (39 %) 

Noninterest expense

     1,200        1,160        1,097        3     9
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Income before income taxes(a)

   $ 64      $ 945      $ 1,000        (93 %)      (94 %) 
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Taxable equivalent adjustment

     4        4        4        —         —    

Applicable income tax expense

     14        207        221        (93 %)      (94 %) 
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 46      $ 734      $ 775        (94 %)      (94 %) 

Dividends on preferred stock

     17        33        15        (48 %)      13
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income available to common shareholders

   $ 29      $ 701      $ 760        (96 %)      (96 %) 
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Earnings per share, diluted

   $ 0.04      $ 0.96      $ 1.12        (96 %)      (97 %) 
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Fifth Third Bancorp (Nasdaq: FITB) today reported first quarter 2020 net income of $46 million compared to net income of $775 million in the year-ago quarter. Net income available to common shareholders was $29 million, or $0.04 per diluted share, compared to $760 million, or $1.12 per diluted share in the year-ago quarter. Prior quarter net income was $734 million and net income available to common shareholders was $701 million, or $0.96 per diluted share.

 

Diluted earnings per share impact of certain items - 1Q20       
(after-tax impacts(f); $ in millions, except per share data)       

Provision in excess of net charge-offs

   ($ 399
  

 

 

 

Diluted earnings per share impact from provision in excess of net charge-offs

   ($ 0.55

Unfavorable credit valuation adjustment (CVA) within other noninterest expense

   ($ 28

Valuation of Visa total return swap within other noninterest income

   ($ 17

Net impairment on private equity investments

   ($ 12

Merger-related expenses

   ($ 5
  

 

 

 

After-tax impact(f) of other notable items

   ($ 62

Diluted earnings per share impact of other notable items

   ($ 0.09

Diluted earnings per share impact reflect 720.363 million average diluted shares outstanding

  

 

2


Net Interest Income

 

(FTE; $ in millions)(a)    For the Three Months Ended     % Change  
     March
2020
    December
2019
    March
2019
    Seq     Yr/Yr  

Interest Income

          

Interest income

   $ 1,529     $ 1,563     $ 1,437       (2 %)      6

Interest expense

     296       331       351       (11 %)      (16 %) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (NII)

   $ 1,233     $ 1,232     $ 1,086       —         14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted NII(a)

   $ 1,217     $ 1,214     $ 1,085       —         12
Average Yield/Rate Analysis                      bps Change  

Yield on interest-earning assets

     4.07     4.15     4.33     (8     (26

Rate paid on interest-bearing liabilities

     1.09     1.22     1.46     (13     (37

Ratios

          

Net interest rate spread

     2.98     2.93     2.87     5       11  

Net interest margin (NIM)

     3.28     3.27     3.28     1       —    

Adjusted NIM(a)

     3.24     3.22     3.28     2       (4
          

Compared to the year-ago quarter, reported NII increased $147 million, or 14%. Excluding purchase accounting accretion of $16 million in the current quarter and $1 million in the year-ago quarter, adjusted NII increased $132 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 remained flat, and decreased 4 bps excluding purchase accounting accretion.

Compared to the prior quarter, reported NII increased $1 million. Excluding purchase accounting accretion, adjusted NII increased $3 million, reflecting loan growth, the favorable impact of previously executed cash flow hedges, and the benefit of elevated short-term LIBOR rates on loan yields relative to funding costs, partially offset by seasonally strong securities portfolio income in the prior quarter as well as the impact of a lower day count. Compared to the prior quarter, reported NIM increased 1 bp. Excluding purchase accounting accretion, adjusted NIM increased 2 bps, reflecting the favorable impact of previously executed hedges, proactive management of deposit rates, and a lower day count, partially offset by the aforementioned securities portfolio income from the prior quarter and a 3 bps unfavorable impact from elevated cash balances.

 

3


Noninterest Income

 

($ in millions)    For the Three Months Ended      % Change  
     March
2020
    December
2019
    March
2019
     Seq     Yr/Yr  

Noninterest Income

           

Service charges on deposits

   $ 148     $ 149     $ 131        (1 %)      13

Commercial banking revenue

     124       127       103        (2 %)      20

Mortgage banking net revenue

     120       73       56        64     114

Wealth and asset management revenue

     134       129       112        4     20

Card and processing revenue

     86       95       79        (9 %)      9

Leasing business revenue

     73       71       32        3     128

Other noninterest income

     7       382       569        (98 %)      (99 %) 

Securities (losses) gains, net

     (24     10       16        NM       NM  

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

     3       (1     3        NM       —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest income

   $ 671     $ 1,035     $ 1,101        (35 %)      (39 %) 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

(In the first quarter 2020, as a result of updating internal management reporting processes and to provide more detailed information, certain noninterest income disclosures were adjusted. Leasing business revenue is a new line item with revenue previously included in the Corporate banking revenue - with the remaining revenue shown as Commercial banking revenue - and Other noninterest income line items. These adjustments were retrospectively applied to prior periods presented.)

Reported noninterest income decreased $430 million, or 39%, from the year-ago quarter, and decreased $364 million, or 35%, from the prior quarter. The reported results reflect the impact of certain items in the table below, primarily from Worldpay transactions, in both the prior quarter and the year-ago quarter.

Noninterest Income excluding certain items

 

($ in millions)    For the Three Months Ended  
     March
2020
     December
2019
     March
2019
 

Noninterest Income excluding certain items

        

Noninterest income (U.S. GAAP)

   $ 671      $ 1,035      $ 1,101  

Valuation of Visa total return swap

     22        44        31  

Net impairment on private equity investments

     15        —          —    

Merger-related branch network impairment charge

     —          —          13  

Gain on sale of Worldpay shares

     —          —          (562

Gain recognized from Worldpay TRA transaction

     —          (345      —    

GreenSky equity securities (gain)

     —          —          (9

Securities (gains) losses, net (excluding GreenSky)

     24        (10      (7
  

 

 

    

 

 

    

 

 

 

Noninterest income excluding certain items(a)

   $ 732      $ 724      $ 567  
  

 

 

    

 

 

    

 

 

 

Compared to the year-ago quarter, noninterest income excluding the items in the preceding table increased $165 million, or 29%. Compared to the prior quarter, noninterest income excluding the items in the preceding table increased $8 million, or 1%.

Compared to the year-ago quarter, service charges on deposits increased $17 million, or 13%, driven by higher commercial deposit fees. Commercial banking revenue increased $21 million, or 20%, primarily driven by increases in financial risk management revenue and corporate bond fees, partially offset by a decrease in loan syndications revenue. Mortgage banking net revenue increased $64 million, or 114% primarily driven by an improved gain on sale margin on higher mortgage originations of $4 billion in the current quarter compared to $1.6 billion in the year-ago quarter. Wealth and asset management revenue increased $22 million, or 20%, primarily driven by higher personal asset management revenue and brokerage fees. Card and processing revenue increased by $7 million, or 9%, reflecting increases in credit and debit transaction volumes, partially offset by higher rewards. Leasing business revenue increased $41 million, or 128%, primarily reflecting the impacts from the MB Financial acquisition.

 

4


Compared to the prior quarter, service charges on deposits decreased $1 million, or 1%, due to lower consumer deposit fees, partially offset by higher commercial deposit fees. Commercial banking revenue decreased $3 million, or 2%, primarily driven by decreases in loan syndications and M&A advisory revenue, partially offset by increases in financial risk management revenue and corporate bond fees. Mortgage banking net revenue increased $47 million, or 64%, primarily driven by an improved gain on sale margin, a 6% increase in origination volumes, and the impact of the MSR valuation, net of hedges. Wealth and asset management revenue increased $5 million, or 4%, primarily driven by higher brokerage fees, partially offset by lower personal asset management revenue. Card processing revenue decreased $9 million, or 9%, reflecting decreases in credit and debit volumes in the final month of the quarter, partially offset by lower rewards. Leasing business revenue increased $2 million, or 3%, primarily driven by an increase in lease syndication fees, partially offset by a decrease in business solutions revenue.

Noninterest Expense

 

($ in millions)    For the Three Months Ended      % Change  
     March
2020
     December
2019
     March
2019
     Seq     Yr/Yr  

Noninterest Expense

             

Compensation and benefits

   $ 647      $ 576      $ 610        12     6

Net occupancy expense

     82        84        75        (2 %)      9

Technology and communications

     93        103        83        (10 %)      12

Equipment expense

     32        33        30        (3 %)      7

Card and processing expense

     31        33        31        (6 %)      —    

Leasing business expense

     35        36        19        (3 %)      84

Marketing expense

     31        44        36        (30 %)      (14 %) 

Intangible amortization expense

     13        14        3        (7 %)      NM  

Other noninterest expense

     236        237        210        —         12
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

   $ 1,200      $ 1,160      $ 1,097        3     9
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

(In the first quarter 2020, as a result of updating internal management reporting processes and to provide more detailed information, certain noninterest expense disclosures were adjusted. Leasing business expense and Marketing expense are new line items shown reflecting expenses previously included in the Other noninterest expense line item. These adjustments were retrospectively applied to prior periods presented.)

Impacts of Merger-Related Expenses

 

($ in millions)    For the Three Months Ended  
     March
2020
     December
2019
     March
2019
 

Merger-Related Expenses

        

Compensation and benefits

   $ 2      $ 1      $ 35  

Net occupancy expense

     1        3        —    

Technology and communications

     3        4        11  

Equipment expense

     —          —          —    

Card and processing expense

     —          —          —    

Leasing business expense

     —          —          —    

Marketing expense

     —          —          4  

Intangible amortization expense

     —          —          —    

Other noninterest expense

     1        1        26  
  

 

 

    

 

 

    

 

 

 

Total merger-related expenses

   $ 7      $ 9      $ 76  
  

 

 

    

 

 

    

 

 

 

 

5


Noninterest Expense excluding Merger-Related Expenses(a)

 

($ in millions)    For the Three Months Ended      % Change  
     March
2020
     December
2019
     March
2019
     Seq     Yr/Yr  

Noninterest Expense excluding Merger-Related Expenses

             

Compensation and benefits

   $ 645      $ 575      $ 575        12     12

Net occupancy expense

     81        81        75        —         8

Technology and communications

     90        99        72        (9 %)      25

Equipment expense

     32        33        30        (3 %)      7

Card and processing expense

     31        33        31        (6 %)      —    

Leasing business expense

     35        36        19        (3 %)      84

Marketing expense

     31        44        32        (30 %)      (3 %) 

Intangible amortization expense

     13        14        3        (7 %)      NM  

Other noninterest expense

     235        236        184        —         28
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense excluding merger-related expenses

   $ 1,193      $ 1,151      $ 1,021        4     17
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Compared to the year-ago quarter, reported noninterest expense increased $103 million, or 9%. Excluding the merger-related expenses, intangible amortization expense, and an unfavorable CVA within other noninterest expense of $36 million in the current quarter, noninterest expense increased $126 million, or 12%, 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 $40 million, or 3%. Excluding the aforementioned merger-related expenses, intangible amortization expense, unfavorable CVA, and a $20 million contribution to the Fifth Third Foundation (included in other noninterest expense) in the prior quarter, noninterest expense increased $27 million, or 2%, as seasonally higher compensation and benefits as well as $3 million in special payments to employees providing essential banking services through the COVID-19 pandemic were partially offset by lower marketing and technology expenses.

 

6


Average Interest-Earning Assets

 

($ in millions)    For the Three Months Ended      % Change  
     March
2020
     December
2019
     March
2019
     Seq     Yr/Yr  

Average Portfolio Loans and Leases

             

Commercial loans and leases:

             

Commercial and industrial loans

   $ 51,586      $ 50,938      $ 46,011        1     12

Commercial mortgage loans

     11,019        10,831        7,414        2     49

Commercial construction loans

     5,132        5,334        4,838        (4 %)      6

Commercial leases

     3,201        3,384        3,555        (5 %)      (10 %) 
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total commercial loans and leases

   $ 70,938      $ 70,487      $ 61,818        1     15

Consumer loans:

             

Residential mortgage loans

   $ 16,732      $ 16,697      $ 15,624        —         7

Home equity

     6,006        6,147        6,355        (2 %)      (5 %) 

Indirect secured consumer loans

     11,809        11,281        9,176        5     29

Credit card

     2,498        2,496        2,396        —         4

Other consumer loans

     2,796        2,679        2,404        4     16
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total consumer loans

   $ 39,841      $ 39,300      $ 35,955        1     11
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total average portfolio loans and leases

   $ 110,779      $ 109,787      $ 97,773        1     13
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Average Loans and Leases Held for Sale

             

Commercial loans and leases held for sale

   $ 108      $ 43      $ 62        151     74

Consumer loans held for sale

     1,293        1,156        527        12     145
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total average loans and leases held for sale

   $ 1,401      $ 1,199      $ 589        17     138

Securities and other short-term investments

   $ 39,033      $ 38,326      $ 36,101        2     8
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total average interest-earning assets

   $ 151,213      $ 149,312      $ 134,463        1     12
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Compared to the year-ago quarter, total average portfolio loans and leases increased 13%, reflecting the impact of the MB Financial acquisition. Average commercial portfolio loans and leases increased 15%, reflecting the impact of MB Financial as well as higher commercial and industrial (C&I) and commercial mortgage loans, partially offset by a decline in commercial leases. Average consumer portfolio loans increased 11%, reflecting growth in indirect secured consumer loans (predominantly indirect automobile) as well as the impact of MB Financial.

Compared to the prior quarter, total average portfolio loans and leases increased 1%, as higher C&I loans and indirect secured consumer loans were partially offset by lower commercial construction loans and commercial leases. Average commercial portfolio loans and leases increased 1%, reflecting elevated C&I line draws near the end of the quarter and growth in commercial mortgage loans, partially offset by lower commercial construction loans and commercial leases. Average consumer portfolio loans increased 1%, reflecting growth in indirect secured consumer loans (predominantly indirect automobile) and other consumer loans, partially offset by a decline in home equity loans.

Total period end commercial loans and leases of $78 billion increased $6 billion, or 9%, from the year-ago quarter and increased $8 billion, or 11%, from the prior quarter, primarily due to the aforementioned C&I line draw activity. Period end commercial revolving line utilization was 47%, compared to 38% in the year-ago quarter and 36% in the prior quarter, reflecting line draw activity at the end of the quarter predominantly from corporate banking clients.

Average available-for-sale debt and other securities of $35.1 billion increased 5% compared to the year-ago quarter and decreased 1% compared to the prior quarter. Average other short-term investments (which includes interest-bearing cash) of $2.9 billion increased 65% compared to the year-ago quarter and increased 44% compared to the prior quarter.

 

7


Average Deposits

 

($ in millions)    For the Three Months Ended      % Change  
     March
2020
     December
2019
     March
2019
     Seq     Yr/Yr  

Average Deposits

             

Demand

   $ 35,765      $ 35,710      $ 30,557        —         17

Interest checking

     40,298        38,628        33,697        4     20

Savings

     14,715        14,274        13,052        3     13

Money market

     27,109        27,429        23,133        (1 %)      17

Foreign office(g)

     209        244        208        (14 %)      —    
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total transaction deposits

   $ 118,096      $ 116,285      $ 100,647        2     17

Other time

     5,081        5,507        4,860        (8 %)      5
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total core deposits

   $ 123,177      $ 121,792      $ 105,507        1     17

Certificates - $100,000 and over

     3,355        4,072        3,358        (18 %)      —    

Other deposits

     257        252        726        2     (65 %) 
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total average deposits

   $ 126,789      $ 126,116      $ 109,591        1     16
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

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, demand, and money market deposits. Average commercial transaction deposits increased 25% and average consumer transaction deposits increased 11%.

Compared to the prior quarter, average core deposits increased 1%, primarily driven by an increase in interest checking and savings deposits. Average demand deposits represented 29% of total core deposits in both the current and prior quarter. Average commercial transaction deposits increased 1%, and average consumer transaction deposits increased 2%.

Period end total transaction deposits of $128 billion increased $9 billion, or 8%, compared to the prior quarter. Performance was primarily driven by commercial transaction growth of $8 billion, or 14%, partially reflecting deposits from the aforementioned C&I line draw activity near the end of the quarter.

Average Wholesale Funding

 

($ in millions)    For the Three Months Ended      % Change  
     March
2020
     December
2019
     March
2019
     Seq     Yr/Yr  

Average Wholesale Funding

             

Certificates - $100,000 and over

   $ 3,355      $ 4,072      $ 3,358        (18 %)      —    

Other deposits

     257        252        726        2     (65 %) 

Federal funds purchased

     654        1,174        2,019        (44 %)      (68 %) 

Other short-term borrowings

     1,750        1,133        646        54     171

Long-term debt

     15,816        14,860        15,438        6     2
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total average wholesale funding

   $ 21,832      $ 21,491      $ 22,187        2     (2 %) 
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Compared to the year-ago quarter, average wholesale funding decreased 2% primarily driven by a decrease in federal funds borrowings, partially offset by an increase in other short-term borrowings. Compared to the prior quarter, average wholesale funding increased 2% primarily driven by debt issuances of $1.25 billion during the quarter and an increase in other short-term borrowings, partially offset by decreases in jumbo CD balances and federal funds borrowings.

 

8


Credit Quality Summary

 

($ in millions)    For the Three Months Ended  
     March
2020
    December
2019
    September
2019
    June
2019
    March
2019
 

Total nonaccrual portfolio loans and leases (NPLs)

   $ 647     $ 618     $ 482     $ 521     $ 450  

Repossessed property

     10       10       9       8       11  

OREO

     52       52       28       31       37  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming portfolio loans and leases and OREO (NPAs)

   $ 709     $ 680     $ 519     $ 560     $ 498  

NPL ratio(h)

     0.55     0.56     0.44     0.48     0.41

NPA ratio(c)

     0.60     0.62     0.47     0.51     0.45

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

     409       364       402       383       322  

Total loans and leases 90 days past due (accrual)

     151       130       132       128       132  

Allowance for loan and lease losses, beginning

   $ 1,202     $ 1,143     $ 1,115     $ 1,115     $ 1,103  

Impact of CECL adoption

     643       —         —         —         —    

Total net losses charged-off

     (122     (113     (99     (78     (77

Provision for loan and lease losses

     625       172       127       78       89  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan and lease losses, ending

   $ 2,348     $ 1,202     $ 1,143     $ 1,115     $ 1,115  

Reserve for unfunded commitments, beginning

   $ 144     $ 154     $ 147     $ 133     $ 131  

Impact of CECL adoption

     10       —         —         —         —    

Reserve for acquired commitments

     —         —         —         7       1  

Provision for (benefit from) the reserve for unfunded commitments

     15       (10     7       7       1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reserve for unfunded commitments, ending

   $ 169     $ 144     $ 154     $ 147     $ 133  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for credit losses

   $ 2,517     $ 1,346     $ 1,297     $ 1,262     $ 1,248  

Allowance for loan and lease losses ratios:

          

As a percent of portfolio loans and leases

     1.99     1.10     1.04     1.02     1.02

As a percent of nonperforming portfolio loans and leases

     363     194     237     214     248

As a percent of nonperforming portfolio assets

     331     177     221     199     224

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

     2.13     1.23     1.19     1.15     1.14

Total losses charged-off

   $ (159   $ (152   $ (130   $ (119   $ (108

Total recoveries of losses previously charged-off

     37       39       31       41       31  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net losses charged-off

   $ (122   $ (113   $ (99   $ (78   $ (77

Net charge-off ratio (NCO ratio)(b)

     0.44     0.41     0.36     0.29     0.32

Commercial NCO ratio

     0.32     0.20     0.18     0.13     0.11

Consumer NCO ratio

     0.66     0.78     0.68     0.59     0.68
          

Nonperforming portfolio loans and leases were $647 million in the current quarter, with the resulting NPL ratio of 0.55%. Compared to the year-ago quarter, NPLs increased $197 million with the NPL ratio increasing 14 bps. Compared to the prior quarter, NPLs increased $29 million with the NPL ratio decreasing 1 bp.

Nonperforming portfolio assets were $709 million in the current quarter, with the resulting NPA ratio of 0.60%. Compared to the year-ago quarter, NPAs increased $211 million with the NPA ratio increasing 15 bps. Compared to the prior quarter, NPAs increased $29 million with the NPA ratio decreasing 2 bps.

 

9


The provision for loan and lease losses totaled $625 million in the current quarter. The allowance for loan and lease losses ratio represented 1.99% of total portfolio loans and leases in the current quarter, compared with 1.02% in the year-ago quarter and 1.10% in the prior quarter. In the current quarter, the allowance for loan and lease losses represented 363% of nonperforming portfolio loans and leases and 331% of nonperforming portfolio assets. The allowance for credit losses ratio represented 2.13% of total portfolio loans and leases in the current quarter, reflecting the impacts of the CECL adoption and COVID-19.

Net charge-offs were $122 million in the current quarter, with the resulting NCO ratio of 0.44%. Compared to the year-ago quarter, net charge-offs increased $45 million and the NCO ratio increased 12 bps. Compared to the prior quarter, net charge-offs increased $9 million and the NCO ratio increased 3 bps.

In response to the COVID-19 pandemic, beginning in March 2020 Fifth Third began providing financial hardship relief in the form of payment deferrals and forbearances to consumer and business customers across a wide array of lending products, as well as the suspension of vehicle repossessions and home foreclosures. The payment deferrals and forbearances are currently expected to cover periods of three to six months. In most cases, these offers are not classified as troubled debt restructurings (TDRs) and do not result in loans being placed on nonaccrual status. However, for the residential mortgage loan portfolio, the forbearance program is expected to result in increases in loans reported as past due.

Capital Position

 

     For the Three Months Ended  
     March
2020
    December
2019
    September
2019
    June
2019
    March
2019
 

Capital Position

          

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

     12.63     12.58     12.43     12.02     11.43

Tangible equity(a)

     8.41     9.52     9.29     9.09     9.03

Tangible common equity (excluding AOCI)(a)

     7.41     8.44     8.21     8.27     8.21

Tangible common equity (including AOCI)(a)

     8.65     9.08     9.09     8.91     8.44

Regulatory Capital Ratios(e)

  

CET1 capital(d)

     9.36     9.75     9.56     9.57     9.60

Tier I risk-based capital(d)

     10.56     10.99     10.81     10.62     10.67

Total risk-based capital(d)

     13.59     13.84     13.68     13.53     13.57

Tier I leverage

     9.37     9.54     9.36     9.24     10.32

Capital ratios remained strong during the quarter. The CET1 capital ratio was 9.36%, the tangible common equity to tangible assets ratio was 7.41% excluding AOCI, and 8.65% including AOCI. The Tier I risk-based capital ratio was 10.56%, the Total risk-based capital ratio was 13.59%, and the Tier I leverage ratio was 9.37%.

Fifth Third’s regulatory capital ratio estimates for the first quarter of 2020 reflect the ‘five-year transition’ from the banking agencies’ interim final rule announced on March 27, 2020. This five-year transition election allows banking organizations to defer certain effects of the CECL accounting standard on their regulatory capital. Specifically, this interim final rule allows for 25% of the cumulative increase in allowance since the adoption of CECL and 100% of the day-one impact of CECL adoption to be deferred for a two-year period. This two-year period will be followed by a three-year transition period to phase-in the impact of the deferred amounts on regulatory capital. As a result of the transition election, the increase in credit reserves negatively impacted the current quarter CET1 capital ratio approximately 18 bps.

 

10


Tax Rate

The effective tax rate was 22.6% compared with 22.2% in the year-ago quarter and 22.0% in the prior quarter.

Other

The Bancorp adopted ASU 2016-13, Measurement of Credit Losses on Financial Instruments (commonly referred to as Current Expected Credit Losses, or CECL), on January 1, 2020. Upon adoption, the Bancorp recorded an increase to reserves of $653 million. The impact of the cumulative effect of the change was a $472 million decrease to equity.

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 March 31, 2020, the Company had $185 billion in assets and operates 1,123 full-service Banking Centers, and 2,464 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 March 31, 2020, had $374 billion in assets under care, of which it managed $42 billion for individuals, corporations and not-for-profit organizations through its Trust and Registered Investment Advisory businesses. Investor information and press releases can be viewed at www.53.com. Fifth Third’s common stock is traded on the NASDAQ® Global Select Market under the symbol “FITB.”

Earnings Release End Notes

 

(a)

Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 19.

(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 Bancorp’s 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 filings with the U.S. Securities and Exchange Commission (“SEC”). 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) effects of the global COVID-19 pandemic; (2) deteriorating credit quality; (3) loan concentration by location or industry of borrowers or collateral; (4) problems encountered by other financial institutions; (5) inadequate sources of funding or liquidity; (6) unfavorable actions of rating agencies; (7) inability to maintain or grow deposits; (8) limitations on the ability to receive dividends from subsidiaries; (9) cyber-security risks; (10) Fifth Third’s ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks; (11) failures by third-party service providers; (12) inability to manage strategic initiatives and/or organizational changes; (13) inability to implement technology system enhancements; (14) failure of internal controls and other risk management systems; (15) losses related to fraud, theft or violence; (16) inability to attract and retain skilled personnel; (17) adverse impacts of government regulation; (18) governmental or regulatory changes or other actions; (19) failures to meet applicable capital requirements; (20) regulatory objections to Fifth Third’s capital plan; (21) regulation of Fifth Third’s derivatives activities; (22) deposit insurance premiums; (23) assessments for the orderly liquidation fund; (24) replacement of LIBOR; (25) weakness in the national or local economies; (26) global political and economic uncertainty or negative actions; (27) changes in interest rates; (28) changes and trends in capital markets; (29) fluctuation of Fifth Third’s stock price; (30) volatility in mortgage banking revenue; (31) litigation, investigations, and enforcement proceedings by governmental authorities; (32) breaches of contractual covenants, representations and warranties; (33) competition and changes in the financial services industry; (34) changing retail distribution strategies, customer preferences and behavior; (35) risks relating to Fifth Third’s ability to realize the anticipated benefits of the merger with MB Financial, Inc.; (36) difficulties in identifying, acquiring or integrating suitable strategic partnerships, investments or acquisitions; (37) potential dilution from future acquisitions; (38) loss of income and/or difficulties encountered in the sale and separation of businesses, investments or other assets; (39) results of investments or acquired entities; (40) changes in accounting standards or interpretation or declines in the value of Fifth Third’s goodwill or other intangible assets; (41) inaccuracies or other failures from the use of models; (42) effects of critical accounting policies and judgments or the use of inaccurate estimates; (43) weather-related events, other natural disasters, or health emergencies; and (44) 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


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Income(a)

$ in millions

(unaudited)

 

     For the Three Months Ended      % Change  
     March
2020
    December
2019
    March
2019
     Seq     Yr/Yr  

Interest Income

           

Interest and fees on loans and leases

   $ 1,235     $ 1,252     $ 1,143        (1 %)      8

Interest on securities

     283       299       281        (5 %)      1

Interest on other short-term investments

     7       8       9        (13 %)      (22 %) 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total interest income

     1,525       1,559       1,433        (2 %)      6

Interest Expense

           

Interest on deposits

     166       201       205        (17 %)      (19 %) 

Interest on federal funds purchased

     2       5       12        (60 %)      (83 %) 

Interest on other short-term borrowings

     6       5       6        20     —    

Interest on long-term debt

     122       120       128        2     (5 %) 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total interest expense

     296       331       351        (11 %)      (16 %) 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net Interest Income

     1,229       1,228       1,082        —         14

Provision for credit losses

     640       162       90        295     611
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net Interest Income After Provision for Credit Losses

     589       1,066       992        (45 %)      (41 %) 

Noninterest Income

           

Service charges on deposits

     148       149       131        (1 %)      13

Commercial banking revenue

     124       127       103        (2 %)      20

Mortgage banking net revenue

     120       73       56        64     114

Wealth and asset management revenue

     134       129       112        4     20

Card and processing revenue

     86       95       79        (9 %)      9

Leasing business revenue

     73       71       32        3     128

Other noninterest income

     7       382       569        (98 %)      (99 %) 

Securities (losses) gains, net

     (24     10       16        NM       NM  

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

     3       (1     3        NM       —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest income

     671       1,035       1,101        (35 %)      (39 %) 

Noninterest Expense

           

Compensation and benefits

     647       576       610        12     6

Net occupancy expense

     82       84       75        (2 %)      9

Technology and communications

     93       103       83        (10 %)      12

Equipment expense

     32       33       30        (3 %)      7

Card and processing expense

     31       33       31        (6 %)      —    

Leasing business expense

     35       36       19        (3 %)      84

Marketing expense

     31       44       36        (30 %)      (14 %) 

Other noninterest expense

     249       251       213        (1 %)      17
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest expense

     1,200       1,160       1,097        3     9
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Income Before Income Taxes

     60       941       996        (94 %)      (94 %) 

Applicable income tax expense

     14       207       221        (93 %)      (94 %) 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net Income

     46       734       775        (94 %)      (94 %) 

Dividends on preferred stock

     17       33       15        (48 %)      13
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net Income Available to Common Shareholders

   $ 29     $ 701     $ 760        (96 %)      (96 %) 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

13


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Income

$ in millions

(unaudited)

 

     For the Three Months Ended  
     March
2020
    December
2019
    September
2019
     June
2019
     March
2019
 

Interest Income

            

Interest and fees on loans and leases

   $ 1,235     $ 1,252     $ 1,320      $ 1,336      $ 1,143  

Interest on securities

     283       299       291        290        281  

Interest on other short-term investments

     7       8       14        10        9  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total interest income

     1,525       1,559       1,625        1,636        1,433  

Interest Expense

            

Interest on deposits

     166       201       243        243        205  

Interest on federal funds purchased

     2       5       4        8        12  

Interest on other short-term borrowings

     6       5       8        9        6  

Interest on long-term debt

     122       120       128        131        128  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total interest expense

     296       331       383        391        351  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net Interest Income

     1,229       1,228       1,242        1,245        1,082  

Provision for credit losses

     640       162       134        85        90  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Credit Losses

     589       1,066       1,108        1,160        992  

Noninterest Income

            

Service charges on deposits

     148       149       143        143        131  

Commercial banking revenue

     124       127       123        107        103  

Mortgage banking net revenue

     120       73       95        63        56  

Wealth and asset management revenue

     134       129       124        122        112  

Card and processing revenue

     86       95       94        92        79  

Leasing business revenue

     73       71       92        76        32  

Other noninterest income

     7       382       64        47        569  

Securities (losses) gains, net

     (24     10       5        8        16  

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

     3       (1     —          2        3  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total noninterest income

     671       1,035       740        660        1,101  

Noninterest Expense

            

Compensation and benefits

     647       576       584        641        610  

Net occupancy expense

     82       84       84        88        75  

Technology and communications

     93       103       100        136        83  

Equipment expense

     32       33       33        33        30  

Card and processing expense

     31       33       33        34        31  

Leasing business expense

     35       36       40        38        19  

Marketing expense

     31       44       40        41        36  

Other noninterest expense

     249       251       245        232        213  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total noninterest expense

     1,200       1,160       1,159        1,243        1,097  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     60       941       689        577        996  

Applicable income tax expense

     14       207       140        124        221  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net Income

     46       734       549        453        775  

Dividends on preferred stock

     17       33       19        26        15  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 29     $ 701     $ 530      $ 427      $ 760  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

14


Fifth Third Bancorp and Subsidiaries

Consolidated Balance Sheets

$ in millions, except per share data

(unaudited)

 

     As of     % Change  
     March
2020
    December
2019
    March
2019
    Seq     Yr/Yr  

Assets

          

Cash and due from banks

   $ 3,282     $ 3,278     $ 2,749       —         19

Other short-term investments

     6,319       1,950       3,556       224     78

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

     38,645       36,028       35,048       7     10

Held-to-maturity securities(b)

     17       17       21       —         (19 %) 

Trading debt securities

     433       297       325       46     33

Equity securities

     459       564       426       (19 %)      8

Loans and leases held for sale

     1,630       1,400       692       16     136

Portfolio loans and leases:

          

Commercial and industrial loans

     58,250       50,542       51,862       15     12

Commercial mortgage loans

     11,160       10,963       10,686       2     4

Commercial construction loans

     5,462       5,090       5,231       7     4

Commercial leases

     3,123       3,363       3,909       (7 %)      (20 %) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial loans and leases

     77,995       69,958       71,688       11     9

Residential mortgage loans

     16,701       16,724       16,811       —         (1 %) 

Home equity

     5,963       6,083       6,435       (2 %)      (7 %) 

Indirect secured consumer loans

     12,050       11,538       10,031       4     20

Credit card

     2,417       2,532       2,388       (5 %)      1

Other consumer loans

     2,911       2,723       2,489       7     17
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

     40,042       39,600       38,154       1     5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases

     118,037       109,558       109,842       8     7

Allowance for loan and lease losses

     (2,348     (1,202     (1,115     95     111
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases, net

     115,689       108,356       108,727       7     6

Bank premises and equipment

     2,009       1,995       2,092       1     (4 %) 

Operating lease equipment

     819       848       908       (3 %)      (10 %) 

Goodwill

     4,261       4,252       4,321       —         (1 %) 

Intangible assets

     184       201       218       (8 %)      (16 %) 

Servicing rights

     685       993       1,141       (31 %)      (40 %) 

Other assets

     10,959       9,190       7,629       19     44
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 185,391     $ 169,369     $ 167,853       9     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Deposits:

          

Demand

   $ 39,533     $ 35,968     $ 35,963       10     10

Interest checking

     44,520       40,409       35,746       10     25

Savings

     15,557       14,248       14,451       9     8

Money market

     27,775       27,277       25,942       2     7

Foreign office

     177       221       154       (20 %)      15

Other time

     4,683       5,237       5,539       (11 %)      (15 %) 

Certificates $100,000 and over

     2,816       3,702       5,569       (24 %)      (49 %) 

Other deposits

     —         —         300       —         (100 %) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     135,061       127,062       123,664       6     9

Federal funds purchased

     1,625       260       2,630       525     (38 %) 

Other short-term borrowings

     4,542       1,011       1,329       349     242

Accrued taxes, interest and expenses

     2,432       2,441       2,242       —         8

Other liabilities

     3,576       2,422       2,661       48     34

Long-term debt

     16,282       14,970       15,483       9     5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     163,518       148,166       148,009       10     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity

          

Common stock(c)

     2,051       2,051       2,051       —         —    

Preferred stock

     1,770       1,770       1,331       —         33

Capital surplus

     3,597       3,599       3,444       —         4

Retained earnings

     17,677       18,315       17,184       (3 %)      3

Accumulated other comprehensive income

     2,477       1,192       409       108     506

Treasury stock

     (5,699     (5,724     (4,772     —         19
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Bancorp shareholders’ equity

     21,873       21,203       19,647       3     11

Noncontrolling interests

     —         —         197       —         (100 %) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

     21,873       21,203       19,844       3     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 185,391     $ 169,369     $ 167,853       9     10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(a)   Amortized cost

   $ 36,428     $ 34,966     $ 34,784       4     5

(b)   Market values

     17       17       21       —         (19 %) 

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

          

Authorized

     2,000,000       2,000,000       2,000,000       —         —    

Outstanding, excluding treasury

     711,306       708,916       739,406       —         (4 %) 

Treasury

     212,586       214,977       184,486       (1 %)      15

 

15


Fifth Third Bancorp and Subsidiaries

Consolidated Balance Sheets

$ in millions, except per share data

(unaudited)

 

     As of  
     March
2020
    December
2019
    September
2019
    June
2019
    March
2019
 

Assets

          

Cash and due from banks

   $ 3,282     $ 3,278     $ 3,261     $ 2,764     $ 2,749  

Other short-term investments

     6,319       1,950       3,235       3,357       3,556  

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

     38,645       36,028       37,178       35,753       35,048  

Held-to-maturity securities(b)

     17       17       18       21       21  

Trading debt securities

     433       297       297       322       325  

Equity securities

     459       564       459       485       426  

Loans and leases held for sale

     1,630       1,400       1,223       1,205       692  

Portfolio loans and leases:

          

Commercial and industrial loans

     58,250       50,542       50,768       51,104       51,862  

Commercial mortgage loans

     11,160       10,963       10,822       10,717       10,686  

Commercial construction loans

     5,462       5,090       5,281       5,264       5,231  

Commercial leases

     3,123       3,363       3,495       3,677       3,909  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial loans and leases

     77,995       69,958       70,366       70,762       71,688  

Residential mortgage loans

     16,701       16,724       16,675       16,777       16,811  

Home equity

     5,963       6,083       6,218       6,325       6,435  

Indirect secured consumer loans

     12,050       11,538       11,026       10,403       10,031  

Credit card

     2,417       2,532       2,467       2,436       2,388  

Other consumer loans

     2,911       2,723       2,657       2,580       2,489  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer loans

     40,042       39,600       39,043       38,521       38,154  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases

     118,037       109,558       109,409       109,283       109,842  

Allowance for loan and lease losses

     (2,348     (1,202     (1,143     (1,115     (1,115
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Portfolio loans and leases, net

     115,689       108,356       108,266       108,168       108,727  

Bank premises and equipment

     2,009       1,995       2,053       2,074       2,092  

Operating lease equipment

     819       848       869       894       908  

Goodwill

     4,261       4,252       4,290       4,284       4,321  

Intangible assets

     184       201       201       215       218  

Servicing rights

     685       993       910       1,039       1,141  

Other assets

     10,959       9,190       8,819       8,221       7,629  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 185,391     $ 169,369     $ 171,079     $ 168,802     $ 167,853  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Deposits:

          

Demand

   $ 39,533     $ 35,968     $ 35,893     $ 35,589     $ 35,963  

Interest checking

     44,520       40,409       36,965       37,491       35,746  

Savings

     15,557       14,248       14,354       14,484       14,451  

Money market

     27,775       27,277       27,370       26,465       25,942  

Foreign office

     177       221       226       175       154  

Other time

     4,683       5,237       5,662       5,759       5,539  

Certificates $100,000 and over

     2,816       3,702       4,377       5,429       5,569  

Other deposits

     —         —         500       —         300  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     135,061       127,062       125,347       125,392       123,664  

Federal funds purchased

     1,625       260       876       179       2,630  

Other short-term borrowings

     4,542       1,011       4,046       957       1,329  

Accrued taxes, interest and expenses

     2,432       2,441       2,507       2,397       2,242  

Other liabilities

     3,576       2,422       2,425       3,422       2,661  

Long-term debt

     16,282       14,970       14,474       15,784       15,483  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     163,518       148,166       149,675       148,131       148,009  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity

          

Common stock(c)

     2,051       2,051       2,051       2,051       2,051  

Preferred stock

     1,770       1,770       1,770       1,331       1,331  

Capital surplus

     3,597       3,599       3,589       3,572       3,444  

Retained earnings

     17,677       18,315       17,786       17,431       17,184  

Accumulated other comprehensive income

     2,477       1,192       1,635       1,178       409  

Treasury stock

     (5,699     (5,724     (5,427     (5,089     (4,772
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Bancorp shareholders’ equity

     21,873       21,203       21,404       20,474       19,647  

Noncontrolling interests

     —         —         —         197       197  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

     21,873       21,203       21,404       20,671       19,844  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 185,391     $ 169,369     $ 171,079     $ 168,802     $ 167,853  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(a)   Amortized cost

   $ 36,428     $ 34,966     $ 35,662     $ 34,731     $ 34,784  

(b)   Market values

     17       17       18       21       21  

(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

     711,306       708,916       718,583       731,474       739,406  

Treasury

     212,586       214,977       205,309       192,419       184,486  

 

16


Fifth Third Bancorp and Subsidiaries

Consolidated Statements of Changes in Equity

$ in millions

(unaudited)

 

     For the Three Months Ended  
     March     March  
     2020     2019  

Total Equity, Beginning

   $ 21,203     $ 16,250  

Net income

     46       775  

Other comprehensive income, net of tax:

    

Change in unrealized gains:

    

Available-for-sale debt securities

     882       431  

Qualifying cash flow hedges

     402       89  

Change in accumulated other comprehensive income related to employee benefit plans

     1       1  
  

 

 

   

 

 

 

Comprehensive income

   $ 1,331     $ 1,296  

Cash dividends declared:

    

Common stock

     (195     (165

Preferred stock

     (17     (15

Impact of stock transactions under stock compensation plans, net

     23       25  

Shares acquired for treasury

     —         (913

Impact of acquisition

     —         3,159  

Noncontrolling interest

     —         197  

Impact of cumulative effect of change in accounting principles

     (472     10  
  

 

 

   

 

 

 

Total Equity, Ending

   $ 21,873     $ 19,844  
  

 

 

   

 

 

 

 

17


Fifth Third Bancorp and Subsidiaries

Regulatory Capital

$ in millions

(unaudited)

 

     As of  
     March
2020(a)
    December
2019
    September
2019
    June
2019
    March
2019
 

Regulatory Capital

          

CET1 capital

   $ 13,840     $ 13,847     $ 13,568     $ 13,532     $ 13,430  

Additional tier I capital

     1,769       1,769       1,769       1,493       1,493  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier I capital

     15,609       15,616       15,337       15,025       14,923  

Tier II capital

     4,472       4,045       4,076       4,112       4,048  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total regulatory capital

   $ 20,081       19,661     $ 19,413     $ 19,137     $ 18,971  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets(b)

   $ 147,795     $ 142,065     $ 141,880     $ 141,421     $ 139,844  

Ratios

          

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

     12.63     12.58     12.43     12.02     11.43

Regulatory Capital Ratios

          

Fifth Third Bancorp

          

CET1 capital(b)

     9.36     9.75     9.56     9.57     9.60

Tier I risk-based capital(b)

     10.56     10.99     10.81     10.62     10.67

Total risk-based capital(b)

     13.59     13.84     13.68     13.53     13.57

Tier I leverage

     9.37     9.54     9.36     9.24     10.32

Fifth Third Bank

          

Tier I risk-based capital(b)

     11.36     11.86     11.79     11.67     12.22

Total risk-based capital(b)

     13.17     13.46     13.37     13.23     13.86

Tier I leverage

     10.16     10.36     10.26     10.59     10.49
          

 

(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 Bancorp’s total risk-weighted assets.

 

18


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 Bancorp’s 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 Bancorp’s 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.

 

19


Fifth Third Bancorp and Subsidiaries

Regulation G Non-GAAP Reconciliation

$ and shares in millions

(unaudited)

 

     For the Three Months Ended  
     March     December     September     June     March  
     2020     2019     2019     2019     2019  

Net interest income

   $ 1,229     $ 1,228     $ 1,242     $ 1,245     $ 1,082  

Add: Taxable equivalent adjustment

     4       4       4       5       4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (FTE) (a)

     1,233       1,232       1,246       1,250       1,086  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (annualized) (b)

     4,943       4,872       4,928       4,994       4,388  

Net interest income (FTE) (annualized) (c)

     4,959       4,888       4,943       5,014       4,404  

Net interest income (FTE)

     1,233       1,232       1,246       1,250       1,086  

Less: Net interest income impact from purchase accounting accretion

     16       18       28       18       1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net interest income (FTE) (d)

     1,217       1,214       1,218       1,232       1,085  

Adjusted net interest income (FTE) (annualized) (e)

     4,895       4,816       4,832       4,942       4,400  

Interest income

     1,525       1,559       1,625       1,636       1,433  

Add: Taxable equivalent adjustment

     4       4       4       5       4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income (FTE)

     1,529       1,563       1,629       1,641       1,437  

Interest income (FTE) (annualized) (f)

     6,150       6,201       6,463       6,582       5,828  

Interest expense (annualized) (g)

     1,191       1,313       1,520       1,568       1,424  

Average interest-earning assets (h)

     151,213       149,312       148,854       148,790       134,463  

Average interest-bearing liabilities (i)

     109,244       107,573       107,633       106,340       97,137  

Net interest margin (b) / (h)

     3.27     3.26     3.31     3.36     3.26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin (FTE) (c) / (h)

     3.28     3.27     3.32     3.37     3.28

Adjusted net interest margin (e) / (h)

     3.24     3.22     3.25     3.32     3.28

Net interest rate spread (FTE) (f) / (h) - (g) / (i)

     2.98     2.93     2.93     2.95     2.87
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

   $ 60     $ 941     $ 689     $ 577     $ 996  

Add: Taxable equivalent adjustment

     4       4       4       5       4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes (FTE)

   $ 64     $ 945     $ 693     $ 582     $ 1,000  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 29     $ 701     $ 530     $ 427     $ 760  

Add: Intangible amortization, net of tax

     10       11       11       11       2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible net income available to common shareholders (j)

     39       712       541       438       762  

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

     157       2,825       2,146       1,757       3,090  

Average Bancorp shareholders’ equity

     21,713       21,304       21,087       20,135       17,025  

Less: Average preferred stock

     (1,770     (1,770     (1,445     (1,331     (1,331

  Average goodwill

     (4,251     (4,260     (4,286     (4,301     (2,682

  Average intangible assets

     (193     (194     (208     (215     (58
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible common equity, including accumulated other comprehensive income (“AOCI”) (l)

     15,499       15,080       15,148       14,288       12,954  

Less: Average AOCI

     (1,825     (1,416     (1,444     (619     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible common equity, excluding AOCI (m)

     13,674       13,664       13,704       13,669       12,954  

Total Bancorp shareholders’ equity

     21,873       21,203       21,404       20,474       19,647  

Less: Preferred stock

     (1,770     (1,770     (1,770     (1,331     (1,331

  Goodwill

     (4,261     (4,252     (4,290     (4,284     (4,321

  Intangible assets

     (184     (201     (201     (215     (218
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common equity, including AOCI (n)

     15,658       14,980       15,143       14,644       13,777  

Less: AOCI

     (2,477     (1,192     (1,635     (1,178     (409
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common equity, excluding AOCI (o)

     13,181       13,788       13,508       13,466       13,368  

Add: Preferred stock

     1,770       1,770       1,770       1,331       1,331  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible equity (p)

     14,951       15,558       15,278       14,797       14,699  

Total assets

     185,391       169,369       171,079       168,802       167,853  

Less: Goodwill

     (4,261     (4,252     (4,290     (4,284     (4,321

  Intangible assets

     (184     (201     (201     (215     (218
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets, including AOCI (q)

     180,946       164,916       166,588       164,303       163,314  

Less: AOCI, before tax

     (3,135     (1,509     (2,070     (1,491     (518
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets, excluding AOCI (r)

   $ 177,811     $ 163,407     $ 164,518     $ 162,812     $ 162,796  

Common shares outstanding (s)

     711       709       719       731       739  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible equity (p) / (r)

     8.41     9.52     9.29     9.09     9.03

Tangible common equity (excluding AOCI) (o) / (r)

     7.41     8.44     8.21     8.27     8.21

Tangible common equity (including AOCI) (n) / (q)

     8.65     9.08     9.09     8.91     8.44

Tangible book value per share (n) / (s)

   $ 22.02     $ 21.13     $ 21.06     $ 20.03     $ 18.64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

20


Fifth Third Bancorp and Subsidiaries

Regulation G Non-GAAP Reconciliation

$ in millions

(unaudited)

 

     For the Three Months Ended  
     March     December     March  
     2020     2019     2019  

Net income (t)

   $ 46     $ 734     $ 775  

Net income (annualized) (u)

     185       2,912       3,143  

Adjustments (pre-tax items)

      

Provision in excess of credit losses

     518       —         —    

Unfavorable credit valuation adjustment (CVA)

     36       —         —    

Valuation of Visa total return swap

     22       44       31  

Net impairment of private equity investments

     15       —         —    

Merger-related expense

     7       9       76  

Fifth Third Foundation contribution

     —         20       —    

Provision impact from conversion to a national charter

     —         9       —    

Gain recognized from Worldpay TRA transaction

     —         (345     —    

Merger-related branch network impairment charge

     —         —         13  

GreenSky securities losses (gains)

     —         —         (9

Gain on sale of Worldpay Shares

     —         —         (562
  

 

 

   

 

 

   

 

 

 

Adjustments, after-tax (v)(a)

     461       (202     (341

Adjustments (tax related items)

      

Acquisition impact on state deferred taxes

     —         —         9  
  

 

 

   

 

 

   

 

 

 

Adjustments, tax related (w)

     —         —         9  

Noninterest income (x)

     671       1,035       1,101  

Valuation of Visa total return swap

     22       44       31  

Net impairment of private equity investments

     15       —         —    

Gain recognized from Worldpay TRA transaction

     —         (345     —    

Merger-related branch network impairment charge

     —         —         13  

GreenSky securities losses (gains)

     —         —         (9

Gain on sale of Worldpay Shares

     —         —         (562
  

 

 

   

 

 

   

 

 

 

Adjusted noninterest income (y)

     708       734       574  

Noninterest expense (z)

     1,200       1,160       1,097  

Merger-related expense

     (7     (9     (76

Unfavorable credit valuation adjustment (CVA)

     (36     —         —    

Fifth Third Foundation contribution

     —         (20     —    
  

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense (aa)

     1,157       1,131       1,021  

Intangible amortization expense

     13       14       3  
  

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense excluding intangible amortization expense (ab)

     1,144       1,117       1,018  

Adjusted net income (t) + (v) + (w)

     507       532       443  

Adjusted net income (annualized) (ac)

     2,039       2,111       1,797  

Adjusted tangible net income available to common shareholders (j) + (v) + (w)

     500       510       430  

Adjusted tangible net income available to common shareholders (annualized) (ad)

     2,011       2,023       1,744  

Average assets (ae)

   $ 171,871     $ 169,327     $ 148,968  
  

 

 

   

 

 

   

 

 

 

Return on average tangible common equity (k) / (l)

     1.0     18.7     23.9

Adjusted return on average tangible common equity, including AOCI (ad) / (l)

     13.0     13.4     13.5

Adjusted return on average tangible common equity, excluding AOCI (ad) / (m)

     14.7     14.8     13.5
  

 

 

   

 

 

   

 

 

 

Return on average assets (u) / (ae)

     0.11     1.72     2.11
  

 

 

   

 

 

   

 

 

 

Adjusted return on average assets (ac) / (ae)

     1.19     1.25     1.21

Efficiency ratio (z) / [(a) + (x)]

     63.0     51.2     50.2

Adjusted efficiency ratio (ab) / [(d) + (y)]

     59.4     57.3     61.4

Total revenue (FTE) (a) + (x)

   $ 1,904     $ 2,267     $ 2,187  

Pre-provision net revenue (PPNR) (a) + (x) - (z)

   $ 704     $ 1,107     $ 1,090  

Adjusted pre-provision net revenue (PPNR) (d) + (y) - (ab)

   $ 781     $ 831     $ 641  
  

 

 

   

 

 

   

 

 

 

 

(a)

Assumes a 23% tax rate, except for merger-related expenses impacted by certain non-deductible items.

 

21