Attached files

file filename
8-K - 8-K - FIFTH THIRD BANCORPd256644d8k.htm
Fifth Third Bank | All Rights Reserved
Exhibit 99.1
Bank of America Merrill Lynch
Banking & Financials Conference
Daniel T. Poston
Executive Vice President & Chief Financial Officer
November 16, 2011
Please refer to earnings release dated October 20, 2011 and
10-Q dated November 9, 2011 for further information


2
Fifth Third Bank | All Rights Reserved
Well-positioned for success and leadership in new banking landscape
Key themes


3
Fifth Third Bank | All Rights Reserved
A foundation of continued robust results
Capital
exceeds required and targeted levels
Tier
1
common*
capital
up
~500bps
or
$4.6bn
from
4Q08
Capital base transformed through series of capital actions
~9.8% pro forma
1
Tier 1 common ratio* on a fully-phased in
Basel III-adjusted basis
Capital levels supplemented by strong reserve levels
Loan loss reserves 3.08% of loans and 158% of NPLs
Credit
ongoing steady improvement
Broad-based improvements in problem loans
72% reduction in 90+ day delinquent loans since 3Q09
NCO ratio of 1.32%, lowest level since 1Q08
235% PPNR / NCOs*
Balance sheet risk lowered through asset sales, resolutions
$1.4bn (48%) decline in NPLs since 4Q09
Profitability
strong relative and absolute results
PPNR* remained stable throughout cycle
6 consecutive profitable quarters
Return on assets 1.3%
Return
on
average
tangible
common
equity
*
15%
* Non-GAAP measure; see Reg. G reconciliation on pages 25-27.
1
Current estimate (non-GAAP), subject to final rule-making and clarification by U.S. banking
regulators; currently assumes unrealized securities gains are included in common equity for
purposes of this calculation
2
Nonperforming
loans
and
leases
as
a
percent
of
portfolio
loans,
leases
and
other
assets,
including other real estate owned (does not include nonaccrual loans held-for-sale)
3
Excluding $510mm net charge-offs attributable to credit actions


4
Fifth Third Bank | All Rights Reserved
Environment characterized by low growth
expectations and low interest rates
Potential lower growth and prolonged low-
rate environment
Lower securities reinvestment yields on
portfolio cash flows
Strong deposit flows
Competitive dynamics
Elevated mortgage refinance activity
Firms facing significant litigation related to:
Mortgage securitizations
GSE repurchases
Private label mortgage repurchases
Concerns about European banks and
sovereign debt
Higher capital standards and limitations on
distributions
Continued strong loan production
Rates on loan originations have remained
relatively stable
Careful management of liability costs
Disciplined pricing on deposits
Continued evaluation of term liabilities
including CDs and TruPS
Strong mortgage banking results
Mortgage risks manageable
Quarterly mortgage repurchase costs     
~$20-25mm and claims inventory declining
Total mortgage securitizations outstanding
$28mm
(2003 HELOC) and performing well
No direct European sovereign exposure
Total exposure to European peripheral*
borrowers less than $0.2 billion
Gross exposure to European banks less than
$0.3 billion
Strong profitability and capital in excess of fully
phased-in Basel III standards today
* Greece, Ireland, Italy, Portugal, Spain
Fifth Third is well-positioned to deal with current environmental challenges
Characteristics of current environment
Fifth Third’s response / position


5
Fifth Third Bank | All Rights Reserved
Diverse revenue stream
Business
mix
provides
higher
than
average
diversity
among
spread
and
fee
revenues
Current NII lower than normalized levels due to impact of low rate environment (e.g. low cost
deposits including DDAs providing little NII benefit)
Added clarity regarding effect of reform on deposit and interchange fees
Service charge impact from Reg E in run-rates
Initial $30 million per quarter impact of Durbin amendment expected to be mitigated over time (~2/3
by mid-2012); will implement carefully and deliberately
Revenue results remain solid, profitability strong despite sluggish economy


6
Fifth Third Bank | All Rights Reserved
Net interest income
Sequential net interest income trends reflect:
Growth in C&I, residential mortgage, auto, and bankcard loan balances
Higher securities balances
Partially offset by lower yields on loans and securities
NII up $33mm from 2Q11, down $14mm from 3Q10; NIM +3 bps from 2Q11, -5 bps from 3Q10
Yield on interest-earning assets declined 9 bps sequentially and 29 bps year-over-year
Effect offset by lower liability costs, down 14 bps from 2Q11 and down 27 bps from 3Q10
Expect less asset yield compression and less liability rate improvement over next year
* Represents purchase accounting adjustments included in net interest income.
Selected Yield Analysis
3Q10
2Q11
3Q11
Seq.
(bps)
YoY
(bps)
Commercial and industrial loans
4.81%
4.35%
4.29%
(6)
(52)
Commercial mortgage loans
3.97%
4.00%
3.94%
(6)
(3)
Commercial construction loans
3.06%
3.01%
3.02%
1
(4)
Residential mortgage loans
4.81%
4.54%
4.47%
(7)
(34)
Home equity
3.99%
3.91%
3.89%
(2)
(10)
Automobile loans
5.71%
4.81%
4.52%
(29)
(119)
Credit card
10.70%
9.91%
9.49%
(42)
(121)
Total loans and leases
4.85%
4.54%
4.48%
(6)
(37)
Taxable securities
4.06%
3.97%
3.88%
(9)
(18)
Tax exempt securities
4.05%
6.41%
5.84%
(57)
179
Other short-term investments
0.36%
0.25%
0.25%
-
(11)
Total interest-earning assets
4.57%
4.37%
4.28%
(9)
(29)
Total interest-bearing liabilities
1.13%
1.00%
0.86%
(14)
(27)
Net interest rate spread (FTE)
3.44%
3.37%
3.42%
5
(2)


7
Fifth Third Bank | All Rights Reserved
Core funded balance sheet and pricing discipline
Strong, deposit-rich core funding mix supports
relatively low cost of funds
Low reliance on wholesale funding
Run-off of high cost CDs (particularly from 2H08)
will benefit NII in 4Q11
Incremental $15mm in 4Q11 versus 3Q11
Pricing discipline on commercial loans
Spreads have narrowed from post-crisis levels
but remain attractive
Loan origination rates have stabilized the past
several months
SOURCE: SNL Financial and company reports. Data as of 3Q11
End of period transaction deposits defined as DDA, NOW and Savings/MMDA accounts; Cost of Funds defined as interest incurred on interest-bearing liabilities as a percentage of average noninterest-bearing deposits
and interest-bearing liabilities


8
Fifth Third Bank | All Rights Reserved
Expense discipline
Efficient business model:
Efficiency ratio better than most peers through
weak economic environment
Reflects below-capacity balance sheet and
lower revenue than we expect and can
support longer term
Current impact of credit costs on revenue
and expenses
Expenses being managed carefully in response
to revenue environment
No net growth over past few years
Continuous process of expense evaluation
at Fifth Third
Investment for the future:
Sales to support ratio has increased through
careful management of back office and front
office staff
Managing expenses for current revenue environment and long-term franchise value
* Source: Company reports. Data as of 3Q11. Efficiency ratio calculated as reported noninterest expense / (net interest income (fully taxable equivalent)+ noninterest income)
** Sales / support ratio calculated as Sales Headcount (full-time equivalent) / Support Headcount (full-time equivalent)
Disciplined expense management


9
Fifth Third Bank | All Rights Reserved
Strong pre-provision net revenue*
Source: SNL Financial and company reports. Data as of 3Q11.
* Non-GAAP measure. See Reg. G reconciliation on pages 25-27.
** There
are
limitations
on
the
usefulness
of
credit-adjusted
PPNR,
including
the
significant
degree
to
which
changes
in
credit
and
fair
value
are
integral,
recurring
components
of
the
Bancorp’s
core
operations
as
a
financial institution. This measure has been included herein to facilitate a greater understanding of the Bancorp’s financial condition.
PPNR* of $617mm flat from 2Q11 reflecting strong mortgage banking results
PPNR* down 19% from 3Q10 driven by lower mortgage banking revenue, the 3Q10 net benefit from
the settlement of BOLI-related litigation, and improved credit costs
Adjusted PPNR* of $633mm, including positive adjustments totaling $16mm, up 9% sequentially and
flat year-over-year
Robust pre-provision profitability = strong capacity to absorb losses and
generate capital


10
Fifth Third Bank | All Rights Reserved
Expect ROAA upside longer-term
Third quarter ROA of 1.34% included
Provision expense / average loans
of 44 bps
$70mm of credit-related costs in
revenue and expense
Elevated credit costs should decline as
conditions normalize
Credit-related costs historically of
~$25mm (pre-credit crisis)
1997-2006 Average Provision /
Loans of ~50 bps (45 bps average
net charge-off ratio)
3Q11 results and historical average
credit results would produce an
ROAA of approximately 1.4%
Long-term target of 1.3 –
1.5% return on assets
Earning asset growth
Mid-50% efficiency ratio long-term
NIM of 3.5-4.0%
Provision of 40-60 bps
Fees / Revenue ~40%
Mitigation of financial reform
Upper end of ROA target range assumes balance sheet growth and normalized rate environment
3Q11
Actual
3Q11
Illustrative*
PPNR ex-credit costs**^
$687
$687
Credit costs
(70)
(25)
PPNR**
617
662
Provision***
(87)
(99)
Pre-tax income
530
563
Taxes***
(149)
(169)
Net Income
381
394
ROAA
1.34%
1.38%
Illustrative ROA calculation using
historical NCO and credit-related costs*


11
Fifth Third Bank | All Rights Reserved
Strong relative credit trends
FITB credit metrics are in line with or better than peers


12
Fifth Third Bank | All Rights Reserved
Strong credit coverage levels
Source: SNL Financial and company reports. Data as of 3Q11. HFI NPAs and NPLs exclude loans held-for-sale and also exclude covered assets for BBT, USB, and ZION
* Non-GAAP measure. See Reg. G reconciliation on pages 25-27.
Reserves and capital levels significant in relation to problem assets


13
Fifth Third Bank | All Rights Reserved
Strong capital position, Basel I and Basel III
Source: SNL Financial, company filings, and third-party estimates. Regulatory financial data as of 3Q11.
* Peers include BAC, BBT, C, CMA, COF, HBAN, JPM, KEY, MTB, PNC,
RF, STI, USB, WFC, ZION
** Non-GAAP measure. See Reg. G reconciliation on pages 25-27.
Fifth Third’s capital position already well in excess of established standards, likely standards, and most peers


14
Fifth Third Bank | All Rights Reserved
Capital management philosophy
* Subject to Board of Directors and regulatory approval
** Comprehensive Capital Adequacy Review by Federal Reserve; proposed future capital actions confidentially submitted
Strong internal capital generation; current long-term Tier 1 common equity target of ~8%
Organic growth opportunities
Support growth of core banking franchise
Continued loan growth despite sluggish
economy
Return to more normal dividend policy
*
Strong levels of profitability would support
significantly higher dividend than current level
Incorporated higher dividends in 1Q11 CCAR**
submission
Strategic opportunities
*
Prudently expand franchise via disciplined
acquisitions or de novos, increasing density in
core markets
Expect future acquisition activity although less
likely in near-term
Attain top 3 market position in 65% of markets
or more longer term
Repurchases / Redemptions
*
Common shares:
Manage excess capital in light of regulatory
environment, other deployment alternatives,
maintenance of buffers over targeted / required
capital levels, and stock price
Not included in 1Q11 CCAR** submission
Trust preferred shares (TruPS):
Potential redemption of certain TruPS included in
1Q11 CCAR
**
submission
Have called $517mm due to regulatory capital
treatment event or on normal call dates
Will evaluate remaining TruPS in context of
regulatory developments and desired capital
structure given continued changes in regulations


15
Fifth Third Bank | All Rights Reserved
2012 Annual capital plan


16
Fifth Third Bank | All Rights Reserved
Strong returns drive capital generation
# Non-GAAP measure. See Reg. G reconciliation on pages 25-27.
* 3Q11 annualized
Price as of 11/11/11
Well above average profitability and capital generation, well below average valuation


17
Fifth Third Bank | All Rights Reserved
Well-positioned for the future
Holding company cash currently sufficient for more than 2 years of obligations; minimal holding company or Bank
debt maturities until 2013
Fifth Third has completely exited all crisis-era government support programs
Superior capital and liquidity position
NCOs of 1.3%; 2.4x reserves / annualized NCOs
$1.2B problem assets addressed through loan sales and transfer to HFS in 3Q10
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 (235% PPNR / NCOs^ in 3Q11)
1.3% ROAA; 15% return on average tangible common equity^
Industry leader in earnings power
^ Non-GAAP measure.  See Reg. G reconciliation on pages 25-27.
Fifth Third is one of the few large banks that have no TLGP-guaranteed debt to refinance in 2012


18
Fifth Third Bank | All Rights Reserved
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 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 Vantiv, LLC, formerly 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.


19
Fifth Third Bank | All Rights Reserved
Customer-centric traditional banking model:
well-positioned for changed financial landscape
Fifth Third’s business model is driven by traditional banking activities, consistent with
direction of financial reform
Dodd-Frank / Basel III do not require substantial changes to Fifth Third’s business
model or asset mix with attendant execution risk
Low level of financial system “interconnectedness”
International activity primarily related to trade finance and lending to U.S.
subsidiaries of foreign companies
(e.g.) Fifth Third loss in Lehman bankruptcy expected to be less
than $2mm
Little to no impact from Volcker rule (de minimis market maker in derivatives,
proprietary trading)
Daily VaR ~$1mm or less
Small private equity portfolio ~$100mm
No originations of CDOs, securitizations on behalf of others
Didn’t originate or sell subprime mortgages or Option ARMs
No mortgage securitizations outstanding (except ~$28mm HELOC from 2003)
Business profile positions Fifth Third well –
today and in the future
No significant
business at Fifth Third impaired during crisis


20
Fifth Third Bank | All Rights Reserved
Liquidity levels elevated in 3Q11
As of 3Q11, readily available borrowing capacity at FHLB:
$6.3B; contingent borrowing capacity at the Fed: $21.2B
Executed $2.5B in three-month FHLB borrowings in July
as a precaution to supplement liquidity through the
discussion and resolution of the U.S. debt ceiling limit
Holding Company cash at 9/30/11: $2.1B
Cash currently sufficient to satisfy all fixed obligations
for more than 2 years (debt maturities, common and
preferred dividends, interest and other expenses)
without accessing capital markets; relying on dividends
from subsidiaries; proceeds from asset sales
Expected cash obligations over the next 12 months
$25mm debt maturities
~$300mm common dividends
~$35mm Series G preferred dividends
~$459mm interest and other expenses
Bank unsecured debt maturities ($mm –
excl. Brokered CDs)
Heavily core funded
Strong liquidity profile


21
Fifth Third Bank | All Rights Reserved
Mortgage repurchase overview
33% drop in 3Q11 outstanding claims balance driven by
high number of resolutions in quarter
Virtually all sold loans and the majority of new claims
relate to agencies
98% of outstanding balance of loans sold
Three-quarters
of current quarter outstanding claims
Majority of outstanding balances of the serviced for
others portfolio relates to origination activity in 2009
and later
Private claims and exposure relate to whole loan sales
(no outstanding first mortgage securitizations)
Preponderance of private sales prior to 2006
Repurchase Reserves* ($ in millions)
Outstanding Counterparty Claims ($ in millions)
Outstanding Balance of Sold Loans ($ in millions)
3Q10
4Q10
1Q11
2Q11
3Q11
Beginning balance
85
103
101
87
80
Net reserve additions    
47
21
10
15
20
Repurchase losses
(29)
(23)
(23)
(22)
(31)
Ending balance
103
101
87
80
69
2005 and prior
GSE
GNMA
Private
Total
$7,838
$301
$578
$8,717
2006
1,791
64
277
2,132
2007
2,911
95
239
3,244
2008
2,975
729
0.3
3,704
2009 and later
29,971
8,718
1
38,690
Total
$45,485
$9,907
$1,096
$56,488
*
Includes reps and warranty reserve ($52mm) and reserve for loans sold with recourse ($17mm)


22
Fifth Third Bank | All Rights Reserved
Troubled debt restructurings overview
Successive improvement in vintage performance during
2008 and 2009 as volume of modification increased
Fifth Third’s mortgage portfolio TDRs have redefaulted
at a lower rate than GSE composites
Of $1.8B in consumer TDRs, $1.6B were on accrual
status and $215mm were nonaccruals
$1.1B of TDRs are current and have been on the
books 6 or more months; within that, nearly
$940mm 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
* Fifth Third data includes changes made to align with OCC/OTS methodology (i.e. excludes government loans, closed loans and OREO from calculations)


23
Fifth Third Bank | All Rights Reserved
Commercial
3Q10
4Q10
1Q11
2Q11
3Q11
Beginning NPL Amount
1,980
1,261
1,214
1,211
1,253
Transfers to nonperforming
522
269
329
340
217
Transfers to performing
(21)
(2)
(2)
(10)
Transfers to performing (restructured)
(10)
-
-
-
Transfers to held for sale
(342)
-
(16)
(15)
Loans sold from portfolio
(5)
(9)
(12)
(7)
Loan paydowns/payoffs
(153)
(111)
(108)
(91)
Transfer to other real estate owned
(92)
(48)
(37)
(39)
Charge-offs
(627)
(170)
(164)
(141)
Draws/other extensions of credit
9
24
7
5
5
Ending Commercial NPL
1,261
1,214
1,211
1,253
1,155
Consumer
3Q10
4Q10
1Q11
2Q11
3Q11
Beginning NPL Amount
549
NPL rollforward
Significant improvement in NPL inflows over past year
Prior period NPL inflows restated to reflect additional detail and with transfers to nonaccrual status presented to reflect gross inflows and charge-offs.
NPL HFI Rollforward
(11)
(1)
(58)
(17)
(77)
(20)
(136)
418
323
466
434
386
Transfers to nonperforming
256
365
232
214
201
Transfers to performing
(45)
(36)
(35)
(34)
(33)
Transfers to performing (restructured)
(29)
(25)
(50)
(41)
(39)
Transfers to held for sale
(205)
-
-
-
-
Loans sold from portfolio
-
-
(1)
(21)
-
Loan paydowns/payoffs
(37)
(17)
(18)
(27)
(27)
Transfer to other real estate owned
(50)
(20)
(18)
(15)
(16)
Charge-offs
(118)
(130)
(144)
(126)
(91)
Draws/other extensions of credit
2
4
2
2
2
Ending Consumer NPL
323
466
434
386
383
Total NPL
1,584
1,680
1,645
1,639
1,538
Total new nonaccrual loans -
HFI
778
634
561
554


24
Fifth Third Bank | All Rights Reserved
Non-performing loans
* 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.
Prior period NPL inflows restated to reflect additional detail and with transfers to nonaccrual status presented to reflect gross inflows and charge-offs.
See slide 13 for more information.


25
Fifth Third Bank | All Rights Reserved
Regulation G Non-GAAP reconciliation
$ in millions
(unaudited)
For the Three Months Ended
September
June
March
December
September
June
March
December
2011
2011
2011
2010
2010
2010
2010
2009
Pre-tax Pre-provision Net Revenue:
Income before income taxes (a)
$             530
$             506
$             377
$             417
$             303
$             242
$             (22)
$           (214)
Provision expense (b)
87
113
168
166
457
325
590
776
Pre-tax, pre-provision net revenue (PPNR) (a) + (b)
617
619
545
583
760
567
568
562
Annualized PPNR (c)
2,448
2,483
2,210
2,313
3,015
2,274
2,304
2,230
Adjustments remove (benefit) / detriment
Securities (gains) / losses
(26)
(6)
(8)
(21)
(4)
(8)
(14)
(2)
Gain on BOLI settlement
-
-
-
-
(127)
-
-
-
Valuation of 2009 Visa total return swap
17
4
9
5
-
-
9
-
Vantiv, LLC warrants & puts
(3)
(29)
2
(3)
5
(10)
2
(20)
Termination of certain borrowings & hedging
transactions
28
-
-
-
-
-
-
-
Other litigation reserve expense
-
-
-
-
-
3
4
22
Extinguishment (gains) / losses
-
(6)
(3)
17
-
-
-
-
Adjusted PPNR (k)
633
582
545
581
634
552
569
562
Annualized Adjusted PPNR (d)
2,511
2,334
2,210
2,305
2,515
2,214
2,308
2,230
Credit-related items in noninterest income
Gain / (loss) on sale of loans
3
8
17
21
(1)
25
8
8
Commercial loans HFS FV adjustment
(6)
(9)
(16)
(35)
(9)
(9)
(17)
(30)
Gain / (loss) on sale of OREO properties
(21)
(26)
(2)
(19)
(29)
(16)
(21)
(22)
Mortgage repurchase costs
(2)
(0)
(2)
(1)
(4)
-
(2)
-
Total credit-related revenue impact (i)
25
28
3
34
44
1
31
45
Credit-related items in noninterest expense
Mortgage repurchase expense
19
14
8
20
45
39
17
11
Provision for unfunded commitments
(10)
(14)
(16)
(4)
(23)
9
11
44
Derivative valuation adjustments
4
1
(0)
(1)
8
8
(2)
21
OREO expense
7
6
13
11
9
6
9
6
Other problem asset related expenses
25
30
28
27
28
29
37
29
Total credit-related operating expenses (j)
45
36
32
53
67
91
73
111
Credit-adjusted PPNR (k) + (i) + (j)
703
646
580
668
745
643
673
717
PPNR excluding credit costs (a) + (b) + (i) + (j)
687
683
580
670
871
658
672
717
Financial & Asset Quality Metrics:
Risk-weighted assets (e)
$      102,562
$      100,320
$        99,392
$      100,561
$        98,904
$        97,888
$        99,220
$      100,862
Net charge-offs
262
304
367
356
956
434
582
708
Annualized net charge-offs (f)
1,039
1,219
1,488
1,412
3,793
1,741
2,360
2,809
Total assets (g)
114,905
110,805
110,485
111,007
112,322
112,025
112,651
113,380
Average assets (h)
113,295
111,200
110,844
111,858
111,854
112,613
113,433
111,505
Ratios:
PPNR / RWA (c) / (e)
2.4%
2.5%
2.2%
2.3%
3.0%
2.3%
2.3%
2.2%
PPNR / NCO (c) / (f)
235%
204%
149%
164%
79%
131%
98%
79%
PPNR / Total assets (c) / (g)
2.1%
2.2%
2.0%
2.1%
2.7%
2.0%
2.0%
2.0%
PPNR / Average assets (c) / (h)
2.2%
2.2%
2.0%
2.1%
2.7%
2.0%
2.0%
2.0%
Adjusted PPNR / RWA (d) / (e)
2.4%
2.3%
2.2%
2.3%
2.5%
2.3%
2.3%
2.2%
Adjusted PPNR / NCO (d) / (f)
242%
191%
149%
163%
66%
127%
98%
79%
Adjusted PPNR / Total assets (d) / (g)
2.2%
2.1%
2.0%
2.1%
2.2%
2.0%
2.0%
2.0%
Adjusted PPNR / Average assets (d) / (h)
2.2%
2.1%
2.0%
2.1%
2.2%
2.0%
2.0%
2.0%


26
Fifth Third Bank | All Rights Reserved
Regulation G Non-GAAP reconciliation
$ and shares in millions
(unaudited)
For the Three Months Ended
September
June
March
December
September
2011
2011
2011
2010
2010
Net income available to common shareholders (U.S. GAAP)
$                 373
$                 328
$                   88
$                270
$                175
Add:
Intangible amortization, net of tax
3
4
5
7
7
Tangible net income available to common shareholders
376
332
93
277
182
Tangible net income available to common shareholders (annualized) (a)
1,492
1,332
377
1,099
722
Average Bancorp shareholders' equity (U.S. GAAP)
12,841
12,365
13,052
14,007
13,852
Less:
Average preferred stock
398
398
1,557
3,648
3,637
Average goodwill
2,417
2,417
2,417
2,417
2,417
Average intangible assets
47
52
59
67
78
Average tangible common equity (b)
9,979
9,498
9,019
7,875
7,720
Total Bancorp shareholders' equity (U.S. GAAP)
13,029
12,572
12,163
14,051
13,884
Less: 
Preferred stock
(398)
(398)
(398)
(3,654)
(3,642)
Goodwill
(2,417)
(2,417)
(2,417)
(2,417)
(2,417)
Intangible assets
(45)
(49)
(55)
(62)
(72)
Tangible common equity, including unrealized gains / losses (c)
10,169
9,708
9,293
7,918
7,753
Less: Accumulated other comprehensive income / loss
(542)
(396)
(263)
(314)
(432)
Tangible common equity, excluding unrealized gains / losses (d)
9,627
9,312
9,030
7,604
7,321
Total assets (U.S. GAAP)
114,905
110,805
110,485
111,007
112,322
Less: 
Goodwill
(2,417)
(2,417)
(2,417)
(2,417)
(2,417)
Intangible assets
(45)
(49)
(55)
(62)
(72)
Tangible assets, including unrealized gains / losses (e)
112,443
108,339
108,013
108,528
109,833
Less: Accumulated other comprehensive income / loss, before tax
(834)
(609)
(405)
(483)
(665)
Tangible assets, excluding unrealized gains / losses (f)
111,609
107,730
107,608
108,045
109,168
Common shares outstanding (g)
920
920
919
796
796
Total nonperforming assets, excluding held-for-sale (h)
1,944
Total ninety days past due loans and leases (i)
274
Allowance for loan and lease losses (j)
2,439
Ratios:
Return on average tangible common equity (a) / (b)
14.9%
14.0%
4.2%
13.9%
9.4%
Tangible common equity (excluding unrealized gains/losses) (d)
/ (f)
8.63%
8.64%
8.39%
7.04%
6.70%
Tangible common equity (including unrealized gains/losses) (c)
/ (e)
9.04%
8.96%
8.60%
7.30%
7.06%
Tangible book value per share (c) / (g)
11.05
10.55
10.11
9.94
9.74
"Texas Ratio" (HFI NPAs + Over 90s) / (Reserves + TCE) ((h) + (i)) / ((c) + (j))
18%


27
Fifth Third Bank | All Rights Reserved
Regulation G Non-GAAP reconciliation
$ in millions
(unaudited)
For the Three Months Ended
September
June
March
December
September
2011
2011
2011
2010
2010
Total Bancorp shareholders' equity (U.S. GAAP)
$           13,029
$           12,572
$           12,163
$          14,051
$          13,884
Goodwill and certain other intangibles
(2,514)
(2,536)
(2,546)
(2,546)
(2,525)
Unrealized gains
(542)
(396)
(263)
(314)
(432)
Qualifying trust preferred securities
2,273
2,312
2,763
2,763
2,763
Other
20
20
12
11
8
Tier I capital
12,266
11,972
12,129
13,965
13,698
Less:
Preferred stock
(398)
(398)
(398)
(3,654)
(3,642)
Qualifying trust preferred securities
(2,273)
(2,312)
(2,763)
(2,763)
(2,763)
Qualifying noncontrolling interest in consolidated subsidiaries
(30)
(30)
(30)
(30)
(30)
Tier I common equity (a)
9,565
9,232
8,938
7,518
7,263
Unrealized gains
542
Disallowed deferred tax assets
-
Disallowed MSRs
64
Other
10
Less:
10% of individual deferred tax assets, MSRs, investment in financial entities
-
15% of aggregate deferred tax assets, MSRs, investment in financial entities
-
Tier 1 common equity, Basel III proforma (b)
10,181
Risk-weighted assets, determined in accordance with
prescribed regulatory requirements (c)
$         102,950
$         100,320
$           99,392
$        100,561
$          98,904
Add:
Regulatory deductions not deducted from Tier 1 common equity,
risk-weighted at 250%
1,377
Risk-weighted assets, Basel III proforma (d)
104,327
Allowance for loan and lease losses (e)
$             2,439
Ratios:
Tier I common equity (a) / (c)
9.29%
9.20%
8.99%
7.48%
7.34%
Tier I common equity, Basel III proforma (b) / (d)
9.76%
Tier I common + reserves / RWA ((a) + (e)) / (c)
11.66%
Tier I common + reserves / RWA, Basel III proforma ((b) + (e))
/ (d)
12.10%