EX-99.1 2 d734686dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Fifth Third Announces Second Quarter 2019 Results

Reported diluted earnings per share of $0.57

Reported results included a negative $0.14 impact from certain items on page 2 including merger-related expenses

Quarterly comparisons are impacted by significant Worldpay gains from the prior quarter and year-ago quarter

 

 

Key Financial Data

 

         

 

 Key Highlights

 

                                         
  $ millions for all balance sheet and income statement items  

 

      2Q19

    1Q19     2Q18                

 

   Successful integration of MB Financial

 

   Remain on-track to achieve MB expense savings by
     1Q20 ($255 million pre-tax); expect to achieve ~80% of
     run-rate savings by year-end

 

   Noninterest expense, noninterest income, and net
     interest income performance better than prior guidance

 

   NIM(a) up 16 bps compared to 2Q18 (up 11 bps excl.
     purchase accounting accretion) and up 9 bps
     compared to 1Q19 (up 4 bps excl. purchase
     accounting accretion)

 

   Period end loan to core deposit ratio decreased 2%
     while effectively managing interest bearing core deposit
     costs (up 4 bps vs. 1Q19)

 

   ROTCE(a) of 12.3% (adjusted 15.1%, or 15.8% excl.
     accumulated other comprehensive income)

 

   Named “Best Regional Bank” for second consecutive
     year by Kiplinger

   
 

 

 

   

 

 

   

 

 

   

 

 

 

Income Statement Data

         

 

Net income available to common shareholders

 

   

 

$427

 

 

 

   

 

$760

 

 

 

   

 

$579

 

 

 

   

Net interest income (U.S. GAAP)

 

   

 

1,245

 

 

 

   

 

1,082

 

 

 

   

 

1,020

 

 

 

   

Net interest income (FTE)(a)

 

   

 

1,250

 

 

 

   

 

1,086

 

 

 

   

 

1,024

 

 

 

   

Noninterest income

 

   

 

660

 

 

 

   

 

1,101

 

 

 

   

 

743

 

 

 

   

Noninterest expense

 

   

 

1,243

 

 

 

   

 

1,097

 

 

 

   

 

1,001

 

 

 

   

Per Share Data

 

   

 

Earnings per share, basic

 

   

 

$0.57

 

 

 

   

 

$1.14

 

 

 

   

 

$0.84

 

 

 

   

Earnings per share, diluted

 

   

 

0.57

 

 

 

   

 

1.12

 

 

 

   

 

0.82

 

 

 

   

Book value per share

 

   

 

26.17

 

 

 

   

 

24.77

 

 

 

   

 

21.75

 

 

 

   

Tangible book value per share(a)

 

   

 

20.03

 

 

 

   

 

18.64

 

 

 

   

 

18.08

 

 

 

   

Balance Sheet & Credit Quality

 

   

 

Average portfolio loans and leases

 

   

 

$110,095

 

 

 

   

 

$97,773

 

 

 

   

 

$92,557

 

 

 

   

Average deposits

 

   

 

124,345

 

 

 

   

 

109,591

 

 

 

   

 

103,945

 

 

 

   

Net charge-off ratio(b)

 

   

 

0.29

 

  % 

 

   

 

0.32

 

  % 

 

   

 

0.41

 

  % 

 

   

Nonperforming asset ratio(c)

 

   

 

0.51

 

 

 

   

 

0.45

 

 

 

   

 

0.52

 

 

 

   

Financial Ratios

 

   

 

Return on average assets

 

   

 

1.08

 

  % 

 

   

 

2.11

 

  % 

 

   

 

1.71

 

  % 

 

   

Return on average common equity

 

   

 

9.1

 

 

 

   

 

19.6

 

 

 

   

 

15.9

 

 

 

   

Return on average tangible common equity(a)

 

   

 

12.3

 

 

 

   

 

23.9

 

 

 

   

 

19.2

 

 

 

   

CET1 capital(d)(e)

 

   

 

9.58

 

 

 

   

 

9.60

 

 

 

   

 

10.91

 

 

 

   

Net interest margin(a)

 

   

 

3.37

 

 

 

   

 

3.28

 

 

 

   

 

3.21

 

 

 

   

Efficiency(a)

    65.1       50.2       56.7      

 

Other than the Quarterly Financial Review tables beginning on page 14, commentary is on a fully taxable-equivalent (FTE) basis unless otherwise noted. Consistent with SEC guidance in Industry Guide 3 that contemplates the calculation of tax-exempt income on a taxable-equivalent basis, net interest income, net interest margin, net interest rate spread, total revenue and the efficiency ratio are provided on an FTE basis.

 

       
   

CEO Commentary

 

 

“Our second quarter performance reflected continued positive momentum throughout our businesses as well as the impact of integrating MB Financial. Excluding merger-related expenses, second quarter financial results exceeded our prior expectations, reflecting diligent expense management throughout the Company and strong net interest income growth. The net charge-off ratio also improved both sequentially and year-over-year, reflecting the generally stable macroeconomic environment during the quarter.

During the quarter, we completed the conversion of substantially all systems associated with our acquisition of MB Financial. We remain on track to achieve the previously stated financial synergies from the transaction, which will meaningfully improve our key profitability metrics.

With a clearly defined set of strategic priorities, we remain confident in our ability to generate revenue growth, achieve positive operating leverage, and create significant value for our shareholders.”

-Greg D. Carmichael, Chairman, President and CEO

 

Investor contact: Chris Doll (513) 534–2345 | Media contact: Gary Rhodes (513) 534–4225    July 23, 2019    


Income Statement Highlights                                        

($ in millions, except per share data)

     For the Three Months Ended        % Change      
     June              March            June            
     2019              2019            2018            Seq            Yr/Yr      

Condensed Statements of Income

              

Net interest income (NII)(a)

     $1,250        $1,086        $1,024        15%        22%  

Provision for credit losses

     85        90        14        (6%)        507%  

Noninterest income

     660        1,101        743        (40%)        (11%)  

Noninterest expense

     1,243        1,097        1,001        13%        24%  

Income before income taxes(a)

     $582        $1,000        $752        (42%)        (23%)  

Taxable equivalent adjustment

     5        4        4        25%        25%  

Applicable income tax expense

     124        221        146        (44%)        (15%)  

Net income

     $453        $775        $602        (42%)        (25%)  

Less: Net income attributable to noncontrolling interests

     -        -        -        NM        NM  

Net income attributable to Bancorp

     $453        $775        $602        (42%)        (25%)  

Dividends on preferred stock

     26        15        23        73%        13%  

Net income available to common shareholders

     $427        $760        $579        (44%)        (26%)  

Earnings per share, diluted

     $0.57        $1.12        $0.82        (49%)        (30%)  

Fifth Third Bancorp (Nasdaq: FITB) today reported second quarter 2019 net income of $453 million compared to net income of $602 million in the year-ago quarter. Net income available to common shareholders was $427 million, or $0.57 per diluted share, compared to $579 million, or $0.82 per diluted share in the year-ago quarter. Prior quarter net income was $775 million and net income available to common shareholders was $760 million, or $1.12 per diluted share.

 

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

Merger-related expenses

     ($84

Valuation of Visa total return swap

     ($17

After-tax impact(f) of certain items

     ($101
      

Average diluted common shares outstanding (thousands)

     747,750  
      

Diluted earnings per share impact

     ($0.14
          

 

2


                                                                
 Net Interest Income                                            
 (FTE; $ in millions)(a)    For the Three Months Ended      % Change      
     June            March          June                      
     2019            2019          2018            Seq          Yr/Yr      

Interest Income

                  

 

Interest income

     $1,641          $1,437          $1,273        14%        29%  

Interest expense

     391          351          249        11%        57%  

Net interest income (NII)

     $1,250          $1,086          $1,024        15%        22%  

Adjusted NII(a)

     $1,234          $1,085          $1,024        14%        21%  

Average Yield/Rate Analysis

                  bps Change  
               

 

 

 

Yield on interest-earning assets

     4.42%          4.33%          3.98%        9        44  

Rate paid on interest-bearing liabilities

     1.47%          1.46%          1.12%        1        35  

Ratios

                  

 

Net interest rate spread

     2.95%          2.87%          2.86%        8        9  

Net interest margin (NIM)

     3.37%          3.28%          3.21%        9        16  

Adjusted NIM(a)

     3.32%          3.28%          3.21%        4        11  

Compared to the year-ago quarter, NII increased $226 million, or 22%. Purchase accounting accretion associated with the non-purchase credit impaired loan portfolio from the MB Financial acquisition was $16 million in the second quarter of 2019. Excluding the purchase accounting accretion, adjusted NII increased $210 million, or 21%, primarily driven by the impact of the earning assets from the MB Financial acquisition and higher short-term market rates. Compared to the year-ago quarter, NIM increased 16 bps, or 11 bps, excluding the purchase accounting accretion. Performance was driven by higher short-term market rates, partially offset by higher funding costs and a continued migration from demand deposits into interest-bearing deposits.

Compared to the prior quarter, NII increased $164 million, or 15%. Excluding the purchase accounting accretion, adjusted NII increased $149 million, or 14%, primarily reflecting the full-quarter impact of the acquired earning assets from the MB Financial acquisition and a higher day count, partially offset by lower short-term market rates and a slight increase in funding costs. Compared to the prior quarter, NIM increased 9 bps. Excluding the purchase accounting accretion, adjusted NIM increased 4 bps, primarily reflecting the full-quarter impact of the acquired earning assets from the MB Financial acquisition, partially offset by lower short-term market rates and a higher day count.

 

3


  Noninterest Income

($ in millions)

     For the Three Months Ended       % Change
     June      March        June      
     2019      2019        2018     Seq      Yr/Yr

Noninterest Income

             

Service charges on deposits

     $143        $131        $137       9%     

4%

Corporate banking revenue

     137        112        120       22%     

14%

Mortgage banking net revenue

     63        56        53       13%     

19%

Wealth and asset management revenue

     122        112        108       9%     

13%

Card and processing revenue

     92        79        84       16%     

10%

Other noninterest income

     93        592        250       (84%)     

(63%)

Securities gains (losses), net

     8        16        (5     (50%)     

NM

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

     2        3        (4     (33%)     

NM

Total noninterest income

             $660                    $1,101                    $743               (40%)              (11%)
Reported noninterest income decreased $83 million, or 11%, from the year-ago quarter, and decreased $441 million, or 40%, from the prior quarter. The reported results reflect the full-quarter impact of the MB Financial acquisition on March 22, 2019, and the impact of certain items in the table below including significant Worldpay gains in both the prior quarter and year-ago quarter.
Noninterest Income excluding certain items             
                            
($ in millions)    For the Three Months Ended  
     June      March        June  
     2019      2019        2018  

Noninterest Income excluding certain items

        

Noninterest income (U.S. GAAP)

     $660        $1,101        $743  

Valuation of Visa total return swap

     22        31        10  

Merger-related branch network impairment charge

     -        13        -  

Gain on sale of Worldpay shares

     -        (562)        (205)  

Branch network impairment charge

     -        -        30  

Gain from GreenSky IPO

     -        -        (16)  

GreenSky equity securities (gains) / losses

     -        (9)        -  

Securities (gains) / losses, net (excluding GreenSky)

     (8)        (7)        5  

Noninterest income excluding certain items(a)

     $674        $567        $567  

Compared to the year-ago quarter, service charges on deposits increased $6 million, or 4%, primarily driven by higher commercial deposit fees, partially offset by lower consumer deposit fees. Corporate banking revenue increased $17 million, or 14%, primarily driven by business solutions revenue resulting from the MB Financial acquisition. Mortgage banking net revenue increased $10 million, or 19%, primarily driven by higher mortgage originations of $2.9 billion, an increase of 36%. Wealth and asset management revenue increased $14 million, or 13%, primarily driven by higher personal asset management revenue and institutional trust fees. Card and processing revenue increased $8 million, or 10%, reflecting increases in credit and debit transaction volumes, partially offset by higher rewards.

 

4


Compared to the prior quarter, service charges on deposits increased $12 million, or 9%, primarily driven by higher commercial deposit fees, partially offset by lower consumer deposit fees. Corporate banking revenue increased $25 million, or 22%, primarily driven by business solutions revenue resulting from the MB Financial acquisition. Mortgage banking net revenue increased $7 million, or 13%, primarily driven by a 76% increase in origination volumes. Wealth and asset management revenue increased $10 million, or 9%, primarily driven by higher personal asset management revenue and institutional trust fees, partially offset by seasonally strong tax-related private client service revenue in the prior quarter. Card and processing revenue increased $13 million, or 16%, reflecting increases in credit and debit transaction volumes, partially offset by higher rewards.

Compared to both the year-ago quarter and prior quarter, noninterest income excluding the items in the table above increased $107 million, or 19%, reflecting the full-quarter impact of the MB Financial acquisition.

Other noninterest income results on a reported basis in the current and previous quarters were impacted by the Visa total return swap valuation adjustments, branch network impairment charges, Worldpay-related gains, and GreenSky IPO gain. Excluding these items, other noninterest income of $115 million increased $46 million, or 67%, compared to the year-ago quarter, primarily driven by other noninterest income from MB Financial. Compared to the prior quarter, other noninterest income excluding these items increased $41 million, or 55%, primarily driven by other noninterest income from MB Financial.

 

Noninterest Expense

($ in millions)

     For the Three Months Ended        % Change
     June      March        June              
     2019      2019        2018      Seq      Yr/Yr

Noninterest Expense

              

Compensation and benefits

     $641        $610        $549        5%     

17%

Net occupancy expense

     88        75        74        17%     

19%

Technology and communications

     136        83        67        64%     

103%

Equipment expense

     33        30        30        10%     

10%

Card and processing expense

     34        31        30        10%     

13%

Intangible amortization expense

     14        3        1        NM     

NM

Other noninterest expense

     297        265        250        12%     

19%

Total noninterest expense

             $1,243                $1,097                $1,001                13%              24%
Impacts of Merger-Related Expenses
                               
($ in millions)    For the Three Months Ended  
     June      March        June  
     2019      2019        2018  

Merger-Related Expenses

        

Compensation and benefits

     $41        $35        $-  

Net occupancy expense

     6        -        -  

Technology and communications

     49        11        -  

Equipment expense

     1        -        -  

Card and processing expense

     1        -        -  

Intangible amortization expense

     -        -        -  

Other noninterest expense

     11        30        2  

Total merger-related expenses

             $109                $76                $2  

 

5


Noninterest Expense excluding Merger-Related Expenses(a)                              
                                              
($ in millions)    For the Three Months Ended              % Change              
         June            March            June                      
         2019            2019            2018                Seq        Yr/Yr  

Noninterest Expense excluding Merger-Related Expenses

              

Compensation and benefits

     $600        $575        $549        4%        9%  

Net occupancy expense

     82        75        74        9%        11%  

Technology and communications

     87        72        67        21%        30%  

Equipment expense

     32        30        30        7%        7%  

Card and processing expense

     33        31        30        6%        10%  

Intangible amortization expense

     14        3        1        NM        NM  

Other noninterest expense

     286        235        248        22%        15%  

Total noninterest expense excluding merger-related expenses

         $1,134            $1,021              $999                11%              14%  

Compared to the year-ago quarter, reported noninterest expense increased $242 million, or 24%, impacted by merger-related expenses and the full quarter impact of ongoing expenses from the MB Financial acquisition. Excluding the merger-related expenses noted in the table above and intangible amortization expense, noninterest expense increased $122 million, or 12%, driven by higher other noninterest expense from the MB Financial acquisition (primarily operating lease expense), higher compensation and benefits as well as continued technology investments. The growth was partially offset by a decrease in incentive based payments and the elimination of the FDIC surcharge. Noninterest expense from the year-ago quarter included the impact of compensation expense primarily related to a staffing review as well as a contribution to the Fifth Third Foundation.

Compared to the prior quarter, reported noninterest expense increased $146 million, or 13%, and was impacted by merger-related expenses and elevated other noninterest expense. Excluding the merger-related expenses and the aforementioned intangible amortization expense, noninterest expense increased $102 million, or 10%, driven by higher other noninterest expense from the MB Financial acquisition (primarily operating lease expense), and an increase in technology and communications expense.

 

6


Average Interest-Earning Assets                                 
                                          
($ in millions)    For the Three Months Ended      % Change
         June                    March                  June                  
         2019                    2019                  2018              Seq              Yr/Yr    

Average Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

     $52,078        $46,011        $42,292        13%      23%

Commercial mortgage loans

     10,632        7,414        6,514        43%      63%

Commercial construction loans

     5,248        4,838        4,743        8%      11%

Commercial leases

     3,809        3,555        3,847        7%      (1%)

Total commercial loans and leases

     $71,767        $61,818        $57,396        16%      25%

Consumer loans:

              

Residential mortgage loans

     $16,804        $15,624        $15,581        8%      8%

Home equity

     6,376        6,355        6,672        -      (4%)

Indirect secured consumer loans

     10,190        9,176        8,968        11%      14%

Credit card

     2,408        2,396        2,221        1%      8%

Other consumer loans

     2,550        2,404        1,719        6%      48%

Total consumer loans

     $38,328        $35,955        $35,161        7%      9%

Portfolio loans and leases

     $110,095        $97,773        $92,557        13%      19%

Loans held for sale

     898        589        675        52%      33%

Securities and other short-term investments

     37,797        36,101        34,935        5%      8%

Total average interest-earning assets

     $148,790        $134,463        $128,167        11%      16%

Compared to the year-ago quarter, average total portfolio loans and leases increased 19%, reflecting the impact of the MB Financial acquisition near the end of the first quarter of 2019. Average commercial portfolio loans and leases increased 25%, 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 9%, reflecting the impact of MB Financial as well as growth in other consumer loans and indirect secured consumer loans.

Compared to the prior quarter, average total portfolio loans and leases increased 13%, reflecting the full-quarter impact of MB Financial. Average commercial portfolio loans and leases increased 16%, reflecting the full-quarter impact of MB Financial, partially offset by a decline in commercial leases. Average consumer portfolio loans increased 7%, reflecting the full-quarter impact of MB Financial as well as growth in indirect secured consumer loans and other consumer loans.

Period end commercial line utilization was 37%, compared to 35% in the year-ago quarter and 38% in the prior quarter.

Average securities and other short-term investments were $37.8 billion compared to $34.9 billion in the year-ago quarter and $36.1 billion in the prior quarter. Growth in the portfolio reflected both the impact from MB Financial and an increase in other short-term investments driven by strong deposit growth in excess of loan growth. Average available-for-sale debt and other securities of $34.7 billion increased 6% compared to the year-ago quarter increased 3% compared to the prior quarter.

 

7


Average Deposits                                           
                                                      
 ($ in millions)    For the Three Months Ended        % Change  
     June              March        June                          
     2019              2019        2018              Seq            Yr/Yr      

Average Deposits

                      

Demand

     $35,818          $30,557          $32,834          17%          9%  

Interest checking

     36,514          33,697          28,715          8%          27%  

Savings

     14,418          13,052          13,618          10%          6%  

Money market

     25,934          23,133          22,036          12%          18%  

Foreign office(g)

     163          208          371          (22%)          (56%)  

Total transaction deposits

     $112,847          $100,647          $97,574          12%          16%  

Other time

     5,678          4,860          4,018          17%          41%  

Total core deposits

     $118,525          $105,507          $101,592          12%          17%  

Certificates - $100,000 and over

     5,780          3,358          2,155          72%          168%  

Other deposits

     40          726          198          (94%)          (80%)  

Total average deposits

     $124,345          $109,591          $103,945          13%          20%  

Compared to the year-ago quarter, average core deposits increased 17%, primarily driven by higher interest checking deposits, money market deposits, and demand deposits, reflecting the impact of MB Financial. The increases were partially offset by lower deposits in foreign offices. Compared to the prior quarter, average core deposits increased 12%, primarily driven by higher demand deposits, interest checking deposits, and money market deposits. Average demand deposits represented 30% of total core deposits in the second quarter of 2019, up from 29% in the prior quarter.

 

Average Wholesale Funding                                                
($ in millions)    For the Three Months Ended        % Change  
     June              March        June                          
     2019              2019        2018              Seq            Yr/Yr      

Average Wholesale Funding

                      

Certificates - $100,000 and over

     $5,780          $3,358          $2,155          72%          168%  

Other deposits

     40          726          198          (94%)          (80%)  

Federal funds purchased

     1,151          2,019          1,080          (43%)          7%  

Other short-term borrowings

     1,119          646          2,452          73%          (54%)  

Long-term debt

     15,543          15,438          14,579          1%          7%  

Total average wholesale funding

     $23,633              $22,187              $20,464          7%          15%  

Compared to the year-ago quarter, average wholesale funding increased 15% driven by growth in jumbo CD balances and long-term debt, partially offset by a decrease in other short-term borrowings. Compared to the prior quarter, average wholesale funding increased 7% reflecting an increase in jumbo CD balances and other short-term borrowings, partially offset by a decrease in federal funds borrowings and other deposits.

 

8


  Credit Quality Summary                                        
  ($ in millions)    For the Three Months Ended  
     June       March       December       September       June   
     2019       2019       2018       2018       2018   

Total nonaccrual portfolio loans and leases (NPLs)

     $521         $450         $348         $403         $437   

Repossessed property

            11         10                 

OREO

     31         37         37         37         36   

Total nonperforming portfolio assets (NPAs)

     $560         $498         $395         $448         $480   

NPL ratio(h)

     0.48%        0.41%        0.37%        0.43%        0.47%  

NPA ratio(c)

     0.51%        0.45%        0.41%        0.48%        0.52%  

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

     383         322         297         270         217   

Total loans and leases 90 days past due (accrual)

     128         132         93         87         89   

Allowance for loan and lease losses, beginning

     $1,115         $1,103         $1,091         $1,077         $1,138   

Total net losses charged-off

     (78)        (77)        (83)        (72)        (94)  

Provision for loan and lease losses

     78         89         95         86         33   

Allowance for loan and lease losses, ending

     $1,115         $1,115         $1,103         $1,091         $1,077   

Reserve for unfunded commitments, beginning

     $133         $131         $129         $131         $151   

Reserve for acquired commitments

                                  

Provision for (benefit from) the reserve for unfunded commitments

                          (2)        (20)  

Reserve for unfunded commitments, ending

     $147         $133         $131         $129         $131   
                                              

Total allowance for credit losses

     $1,262         $1,248         $1,234         $1,220         $1,208   

Allowance for loan and lease losses ratios

              

As a percent of portfolio loans and leases

     1.02%        1.02%        1.16%        1.17%        1.17%  

As a percent of nonperforming portfolio loans and leases

     214%        248%        317%        270%        247%  

As a percent of nonperforming portfolio assets

     199%        224%        279%        243%        224%  

Total losses charged-off

     $(119)        $(108)        $(116)        $(112)        $(118)  

Total recoveries of losses previously charged-off

     41         31         33         40         24   

Total net losses charged-off

     $(78)        $(77)        $(83)        $(72)        $(94)  

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

     0.29%        0.32%        0.35%        0.30%        0.41%  

Commercial NCO ratio

     0.13%        0.11%        0.19%        0.19%        0.34%  

Consumer NCO ratio

     0.59%        0.68%        0.61%        0.50%        0.52%  

Compared to the year-ago quarter, NPLs increased $84 million, or 19%, with the resulting NPL ratio of 0.48% increasing 1 bp. NPAs increased $80 million, or 17%, with the resulting NPA ratio of 0.51% decreasing 1 bp. Compared to the prior quarter, NPLs increased $71 million, or 16%, with the resulting NPL ratio increasing 7 bps. NPAs increased $62 million, or 12%, with the resulting NPA ratio increasing 6 bps.

The provision for loan and lease losses totaled $78 million in the current quarter compared to $33 million in the year-ago quarter and $89 million in the prior quarter. The resulting allowance for loan and lease losses ratio represented 1.02% of total portfolio loans and leases outstanding in the current quarter, compared with 1.17% in the year-ago quarter and 1.02% in the prior quarter. The allowance for loan and lease losses represented 214% of nonperforming portfolio loans and leases and 199% of nonperforming portfolio assets in the current quarter.

 

9


Net charge-offs totaled $78 million in the current quarter compared to $94 million in the year-ago quarter and $77 million in the prior quarter. The resulting NCO ratio of 0.29% in the current quarter decreased 12 bps compared to the year-ago quarter and decreased 3 bps compared to the prior quarter.

 

 Capital and Liquidity Position                                       
    For the Three Months Ended  
    June        March      December      September      June    
    2019        2019      2018      2018      2018    

Capital Position

             

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

    12.02%        11.43%        10.95%        11.29%        11.28%  

Tangible equity(a)

    9.09%        9.03%        9.63%        9.97%        10.19%  

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

    8.27%        8.21%        8.71%        9.02%        9.23%  

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

    8.91%        8.44%        8.64%        8.53%        8.88%  

Regulatory Capital and Liquidity Ratios(e)

 

CET1 capital(d)

    9.58%        9.60%        10.24%        10.67%        10.91%  

Tier I risk-based capital(d)

    10.64%        10.67%        11.32%        11.78%        12.02%  

Total risk-based capital(d)

    13.55%        13.57%        14.48%        14.94%        15.21%  

Tier I leverage

    9.24%        10.32%        9.72%        10.10%        10.24%  

Modified liquidity coverage ratio (LCR)

    119%        113%        128%        119%        116%  

Capital ratios remained strong during the quarter. The CET1 capital ratio was 9.58%, the tangible common equity to tangible assets ratio was 8.27% excluding unrealized gains/losses, and 8.91% including unrealized gains/losses. The Tier I risk-based capital ratio was 10.64%, the Total risk-based capital ratio was 13.55%, and the Tier I leverage ratio was 9.24%.

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

 

   

On April 29, 2019, Fifth Third initially settled a share repurchase agreement whereby Fifth Third would purchase $200 million of its outstanding stock in two $100 million tranches. The initial settlement reduced second quarter common shares outstanding by 6.0 million shares. On May 23, 2019, and May 24, 2019, Fifth Third settled both tranches from the forward contract. An additional 1.2 million shares were repurchased in connection with the completion of this agreement.

 

   

On June 28, 2019, Fifth Third settled the forward contract related to the March 2019 $913 million share repurchase agreement. An additional 2.0 million shares were repurchased in connection with the completion of this agreement.

Based on the transactions noted above, common shares outstanding decreased by approximately 9.2 million shares in the second quarter of 2019 from the first quarter.

On June 27, 2019, Fifth Third announced its capital distribution projections for July 1, 2019 through June 30, 2020 reflecting the ability to distribute approximately $2 billion in capital, which include common share repurchases as well as increased common stock dividends. Capital distribution projections include repurchases related to common share issuances under employee benefit plans (approximately $75 million) and excludes any potential additional repurchases of common shares related to after-tax gains from the previous sale of Worldpay, Inc. common stock.

 

10


Tax Rate

The effective tax rate was 21.5% compared with 19.6% in the year-ago quarter and 22.2% in the prior quarter.

Other

In April 2019, Fifth Third exchanged its remaining Class B units of GreenSky Holdings, LLC for Class A common stock of GreenSky, Inc., and subsequently sold all of the stock. Fifth Third recognized a minimal pre-tax gain as a result of this transaction.

On May 30, 2019, Fifth Third filed an application with the Office of the Comptroller of the Currency (“OCC”) to convert from an Ohio state-chartered bank to a national bank.

Conference Call

Fifth Third will host a conference call to discuss these financial results at 9:00 a.m. (Eastern Time) today. This conference call will be webcast live and may be accessed through the Fifth Third Investor Relations website at www.53.com (click on “About Us” then “Investor Relations”).

Those unable to listen to the live webcast may access a webcast replay through the Fifth Third Investor Relations website at the same web address. Additionally, a telephone replay of the conference call will be available after the conference call until approximately August 6, 2019 by dialing 800-585-8367 for domestic access or 404-537-3406 for international access (passcode 2784479#).

Corporate Profile

Fifth Third Bancorp is a diversified financial services company headquartered in Cincinnati, Ohio. As of June 30, 2019, the Company had $169 billion in assets and operates 1,207 full-service Banking Centers, and 2,551 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 June 30, 2019, had $399 billion in assets under care, of which it managed $46 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 26.

 

(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 and liquidity ratios are estimated.

 

(f)

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

 

(g)

Includes commercial customer Eurodollar sweep balances for which the Bank pays rates comparable to other commercial deposit accounts.

 

(h)

Nonperforming portfolio loans and leases as a percent of portfolio loans and leases and OREO.

 

11


FORWARD-LOOKING STATEMENTS

This release contains statements that we believe are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder. These statements relate to our financial condition, results of operations, plans, objectives, future performance or business. They usually can be identified by the use of forward-looking language such as “will likely result,” “may,” “are expected to,” “is anticipated,” “potential,” “estimate,” “forecast,” “projected,” “intends to,” or may include other similar words or phrases such as “believes,” “plans,” “trend,” “objective,” “continue,” “remain,” or similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” or similar verbs. You should not place undue reliance on these statements, as they are subject to risks and uncertainties, including but not limited to the risk factors set forth in our most recent Annual Report on Form 10-K as updated by our Quarterly Reports on Form 10-Q. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements we may make. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually known to us. We undertake no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this document.

There are a number of important factors that could cause future results to differ materially from historical performance and these forward-looking statements. Factors that might cause such a difference include, but are not limited to: (1) deteriorating credit quality; (2) loan concentration by location or industry of borrowers or collateral; (3) problems encountered by other financial institutions; (4) inadequate sources of funding or liquidity; (5) unfavorable actions of rating agencies; (6) inability to maintain or grow deposits; (7) limitations on the ability to receive dividends from subsidiaries; (8) cyber-security risks; (9) Fifth Third’s ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks; (10) failures by third-party service providers; (11) inability to manage strategic initiatives and/or organizational changes; (12) inability to implement technology system enhancements; (13) failure of internal controls and other risk management systems; (14) losses related to fraud, theft or violence; (15) inability to attract and retain skilled personnel; (16) adverse impacts of government regulation; (17) governmental or regulatory changes or other actions; (18) failures to meet applicable capital requirements; (19) regulatory objections to Fifth Third’s capital plan; (20) regulation of Fifth Third’s derivatives activities; (21) deposit insurance premiums; (22) assessments for the orderly liquidation fund; (23) replacement of LIBOR; (24) weakness in the national or local economies; (25) global political and economic uncertainty or negative actions; (26) changes in interest rates; (27) changes and trends in capital markets; (28) fluctuation of Fifth Third’s stock price; (29) volatility in mortgage banking revenue; (30) litigation, investigations, and enforcement proceedings by governmental authorities; (31) breaches of contractual covenants, representations and warranties; (32) competition and changes in the financial services industry; (33) changing retail distribution strategies, customer preferences and behavior; (34) risks relating to the merger with MB Financial, Inc. and Fifth Third’s ability to realize anticipated benefits of the merger; (35) difficulties in identifying, acquiring or integrating suitable strategic partnerships, investments or acquisitions; (36) potential dilution from future acquisitions; (37) loss of income and/or difficulties encountered in the sale and separation of businesses, investments or other assets; (38) results of investments or acquired entities; (39) changes in accounting standards or interpretation or declines in the value of Fifth Third’s goodwill or other intangible assets; (40) inaccuracies or other failures from the use of models; (41) effects of critical accounting policies and judgments or the use of inaccurate estimates; (42) weather-related events or other natural disasters; and (43) the impact of reputational risk created by these or other developments on such matters as business generation and retention, funding and liquidity.

You should refer to our periodic and current reports filed with the Securities and Exchange Commission, or “SEC,” for further information on other factors, which could cause actual results to be significantly different from those expressed or implied by these forward-looking statements.

# # #

 

12


LOGO

Quarterly Financial Review for June 30, 2019

Table of Contents

 

          

Financial Highlights

     14-15          

Consolidated Statements of Income

     16          

Consolidated Balance Sheets

     17-18          

Consolidated Statements of Changes in Equity

     19          

Average Balance Sheet and Yield/Rate Analysis

     20-21          

Summary of Loans and Leases

     22          

Regulatory Capital

     23          

Summary of Credit Loss Experience

     24          

Asset Quality

     25          

Regulation G Non-GAAP Reconciliation

     26-28          

Segment Presentation

     29          
          

 

13


Fifth Third Bancorp and Subsidiaries                                                           
Financial Highlights                             % / bps                    % / bps      
$ in millions, except per share data        For the Three Months Ended      Change      Year to Date      Change      
(unaudited)        June                March                June                            June                  June           
           2019                2019                2018              Seq              Yr/Yr              2019                  2018              Yr/Yr      

Income Statement Data

                         

Net interest income

       $1,245        $1,082        $1,020        15%        22%        $2,327        $2,016      15%

Net interest income (FTE)(a)

       1,250        1,086        1,024        15%        22%        2,336        2,023      15%

Noninterest income

       660        1,101        743        (40%)        (11%)        1,761        1,652      7%

Total revenue (FTE)

       1,910        2,187        1,767        (13%)        8%        4,097        3,675      11%

Provision for credit losses

       85        90        14        (6%)        507%        175        27      548%

Noninterest expense

       1,243        1,097        1,001        13%        24%        2,341        2,011      16%

Net income attributable to Bancorp

       453        775        602        (42%)        (25%)        1,228        1,303      (6%)

Net income available to common shareholders

       427        760        579        (44%)        (26%)        1,187        1,265      (6%)

 

Earnings Per Share Data

                         

Net income allocated to common shareholders

       $423        $752        $573        (44%)        (26%)        $1,176        $1,250      (6%)

Average common shares outstanding (in thousands):

                         

Basic

       738,051        661,057        683,345        12%        8%        699,767        686,565      2%

Diluted

       747,750        670,685        696,210        11%        7%        709,430        700,134      1%

Earnings per share, basic

       $0.57        $1.14        $0.84        (50%)        (32%)        $1.68        $1.82      (8%)

Earnings per share, diluted

       0.57        1.12        0.82        (49%)        (30%)        1.66        1.79      (7%)

 

Common Share Data

                         

Cash dividends per common share

       $0.24        $0.22        $0.18        9%        33%        $0.46        $0.34      35%

Book value per share

       26.17        24.77        21.75        6%        20%        26.17        21.75      20%

Market price per share

       27.90        25.22        28.70        11%        (3%)        27.90        28.70      (3%)

Common shares outstanding (in thousands)

       731,474        739,406        678,162        (1%)        8%        731,474        678,162      8%

Market capitalization

       $20,408        $18,648        $19,463        9%        5%        $20,408        $19,463      5%

 

Financial Ratios

                         

Return on average assets

       1.08%        2.11%        1.71%        (103)        (63)        1.56%        1.86%      (30)

Return on average common equity

       9.1%        19.6%        15.9%        (1,050)        (680)        13.9%        17.3%      (340)

Return on average tangible common equity(a)

       12.3%        23.9%        19.2%        (1,160)        (690)        17.8%        20.9%      (310)

Noninterest income as a percent of total revenue(a)

       35%        50%        42%        (1,500)        (700)        43%        45%      (200)

Dividend payout

       42.1%        19.3%        21.4%        2,280        2,070        27.4%        18.7%      870

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

       12.02%        11.43%        11.28%        59        74        11.74%        11.34%      40

Tangible common equity(a)

       8.27%        8.21%        9.23%        6        (96)        8.27%        9.23%      (96)

Net interest margin (FTE)(a)

       3.37%        3.28%        3.21%        9        16        3.33%        3.19%      14

Efficiency (FTE)(a)

       65.1%        50.2%        56.7%        1,490        840        57.1%        54.7%      240

Effective tax rate

       21.5%        22.2%        19.6%        (70)        190        21.9%        20.1%      180

 

Credit Quality

                         

Net losses charged-off

       $78        $77        $94        1%        (17%)        $156        $175      (11%)

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

       0.29%        0.32%        0.41%        (3)        (12)        0.30%        0.38%      (8)

ALLL as a percent of portfolio loans and leases

       1.02%        1.02%        1.17%        -        (15)        1.02%        1.17%      (15)

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

       1.15%        1.14%        1.31%        1        (16)        1.15%        1.31%      (16)

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

       0.51%        0.45%        0.52%        6        (1)        0.51%        0.52%      (1)

 

Average Balances

                         

Loans and leases, including held for sale

       $110,993        $98,362        $93,232        13%        19%        $104,712        $93,051      13%

Securities and other short-term investments

       37,797        36,101        34,935        5%        8%        36,953        34,806      6%

Assets

       167,578        148,968        141,420        12%        18%        158,324        141,433      12%

Transaction deposits(b)

       112,847        100,647        97,574        12%        16%        106,780        97,298      10%

Core deposits(c)

       118,525        105,507        101,592        12%        17%        112,051        101,235      11%

Wholesale funding(d)

       23,633        22,187        20,464        7%        15%        22,915        20,511      12%

Bancorp shareholders’ equity

       20,135        17,025        15,947        18%        26%        18,588        16,044      16%

 

Regulatory Capital and Liquidity Ratios(e)

                         

CET1 capital(f)

       9.58%        9.60%        10.91%        (2)        (133)        9.58%        10.91%      (133)

Tier I risk-based capital(f)

       10.64%        10.67%        12.02%        (3)        (138)        10.64%        12.02%      (138)

Total risk-based capital(f)

       13.55%        13.57%        15.21%        (2)        (166)        13.55%        15.21%      (166)

Tier I leverage

       9.24%        10.32%        10.24%        (108)        (100)        9.24%        10.24%      (100)

Modified liquidity coverage ratio (LCR)

       119%        113%        116%        5%        3%        119%        116%      3%

 

Operations

                         

Banking centers

       1,207        1,207        1,158        -        4%        1,207        1,158      4%

ATMs

       2,551        2,559        2,458        -        4%        2,551        2,458      4%

Full-time equivalent employees

         19,758        20,115        18,163        (2%)        9%        19,758        18,163      9%
(a)

Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 26.

(b)

Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers.

(c)

Includes transaction deposits plus other time deposits.

(d)

Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt.

(e)

Current period regulatory capital and liquidity ratios are estimates.

(f)

Under the U.S. banking agencies’ Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorp’s total risk-weighted assets.

(g)

The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments.

 

14


Fifth Third Bancorp and Subsidiaries                                   
Financial Highlights                                   
$ in millions, except per share data    For the Three Months Ended  
(unaudited)        June                March            December            September             June        
          2019                2019            2018            2018             2018        

Income Statement Data

              

Net interest income

     $1,245        $1,082        $1,081        $1,043        $1,020  

Net interest income (FTE)(a)

     1,250        1,086        1,085        1,047        1,024  

Noninterest income

     660        1,101        575        563        743  

Total revenue (FTE)

     1,910        2,187        1,660        1,610        1,767  

Provision for credit losses

     85        90        97        84        14  

Noninterest expense

     1,243        1,097        975        972        1,001  

Net income attributable to Bancorp

     453        775        455        436        602  

Net income available to common shareholders

     427        760        432        421        579  

Earnings Per Share Data

              

Net income allocated to common shareholders

     $423        $752        $427        $417        $573  

Average common shares outstanding (in thousands):

              

Basic

     738,051        661,057        653,062        667,624        683,345  

Diluted

     747,750        670,685        662,966        679,199        696,210  

Earnings per share, basic

     $0.57        $1.14        $0.65        $0.62        $0.84  

Earnings per share, diluted

     0.57        1.12        0.64        0.61        0.82  

Common Share Data

              

Cash dividends per common share

     $0.24        $0.22        $0.22        $0.18        $0.18  

Book value per share

     26.17        24.77        23.07        21.70        21.75  

Market value per share

     27.90        25.22        23.53        27.92        28.70  

Common shares outstanding (in thousands)

     731,474        739,406        646,631        661,373        678,162  

Market capitalization

     $20,408        $18,648        $15,215        $18,466        $19,463  

Financial Ratios

              

Return on average assets

     1.08%        2.11%        1.25%        1.22%        1.71%  

Return on average common equity

     9.1%        19.6%        11.8%        11.4%        15.9%  

Return on average tangible common equity(a)

     12.3%        23.9%        14.3%        13.8%        19.2%  

Noninterest income as a percent of total revenue(a)

     35%        50%        35%        35%        42%  

Dividend payout

     42.1%        19.3%        33.8%        29.0%        21.4%  

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

     12.02%        11.43%        10.95%        11.29%        11.28%  

Tangible common equity(a)

     8.27%        8.21%        8.71%        9.02%        9.23%  

Net interest margin (FTE)(a)

     3.37%        3.28%        3.29%        3.23%        3.21%  

Efficiency (FTE)(a)

     65.1%        50.2%        58.7%        60.4%        56.7%  

Effective tax rate

     21.5%        22.2%        22.4%        20.7%        19.6%  

Credit Quality

              

Net losses charged-off

     $78        $77        $83        $72        $94  

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

     0.29%        0.32%        0.35%        0.30%        0.41%  

ALLL as a percent of portfolio loans and leases

     1.02%        1.02%        1.16%        1.17%        1.17%  

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

     1.15%        1.14%        1.30%        1.31%        1.31%  

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

     0.51%        0.45%        0.41%        0.48%        0.52%  

Average Balances

              

Loans and leases, including held for sale

     $110,993        $98,362        $95,398        $93,977        $93,232  

Securities and other short-term investments

     37,797        36,101        35,674        34,822        34,935  

Assets

     167,578        148,968        144,185        141,654        141,420  

Transaction deposits(b)

     112,847        100,647        99,721        97,315        97,574  

Core deposits(c)

     118,525        105,507        104,087        101,492        101,592  

Wholesale funding(d)

     23,633        22,187        20,660        20,613        20,464  

Bancorp shareholders’ equity

     20,135        17,025        15,794        15,994        15,947  

Regulatory Capital and Liquidity Ratios(e)

              

CET1 capital(f)

     9.58%        9.60%        10.24%        10.67%        10.91%  

Tier I risk-based capital(f)

     10.64%        10.67%        11.32%        11.78%        12.02%  

Total risk-based capital(f)

     13.55%        13.57%        14.48%        14.94%        15.21%  

Tier I leverage

     9.24%        10.32%        9.72%        10.10%        10.24%  

Modified liquidity coverage ratio (LCR)

     119%        113%        128%        119%        116%  

Operations

              

Banking centers

     1,207        1,207        1,121        1,152        1,158  

ATMs

     2,551        2,559        2,419        2,443        2,458  

Full-time equivalent employees

     19,758        20,115        17,437        17,512        18,163  
(a)

Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 26.

(b)

Includes demand, interest checking, savings, money market and foreign office deposits of commercial customers.

(c)

Includes transaction deposits plus other time deposits.

(d)

Includes certificates $100,000 and over, other deposits, federal funds purchased, other short-term borrowings and long-term debt.

(e)

Current period regulatory capital and liquidity ratios are estimates.

(f)

Under the U.S. banking agencies’ Basel III Final Rule, assets and credit equivalent amounts of off-balance sheet exposures are calculated according to the standardized approach for risk-weighted assets. The resulting values are added together resulting in the Bancorp’s total risk-weighted assets.

(g)

The allowance for credit losses is the sum of the ALLL and the reserve for unfunded commitments.

 

15


Fifth Third Bancorp and Subsidiaries                                                    
Consolidated Statements of Income                                                    
$ in millions               For the Three Months Ended          % Change     Year to Date     % Change 
(unaudited)           June         March           June                         June               June            
              2019          2019           2018                Seq          Yr/Yr           2019               2018           Yr/Yr     

Interest Income

                   

Interest and fees on loans and leases

      $1,336       $1,143       $996        17%        34%       $2,479       $1,933     28%

Interest on securities

      290       281       267        3%        9%       571       530     8%

Interest on other short-term investments

        10       9       6        11%        67%       19       11     73%

Total interest income

      1,636       1,433       1,269        14%        29%       3,069       2,474     24%

Interest Expense

                   

Interest on deposits

      243       205       119        19%        104%       449       215     109%

Interest on federal funds purchased

      8       12       5        (33%)        60%       20       7     186%

Interest on other short-term borrowings

      9       6       11        50%        (18%)       14       19     (26%)

Interest on long-term debt

        131       128       114        2%        15%       259       217     19%

Total interest expense

        391       351       249        11%        57%       742       458     62%

Net Interest Income

      1,245       1,082       1,020        15%        22%       2,327       2,016     15%

Provision for credit losses

        85       90       14        (6%)        507%       175       27     548%

Net Interest Income After Provision for Credit Losses

      1,160       992       1,006        17%        15%       2,152       1,989     8%

Noninterest Income

                   

Service charges on deposits

      143       131       137        9%        4%       274       275     -

Corporate banking revenue

      137       112       120        22%        14%       249       208     20%

Mortgage banking net revenue

      63       56       53        13%        19%       119       109     9%

Wealth and asset management revenue

      122       112       108        9%        13%       234       221     6%

Card and processing revenue

      92       79       84        16%        10%       171       163     5%

Other noninterest income

      93       592       250        (84%)        (63%)       684       708     (3%)

Securities gains (losses), net

      8       16       (5      (50%)        NM       25       (15   NM

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

        2       3       (4      (33%)        NM       5       (17   NM

Total noninterest income

      660       1,101       743        (40%)        (11%)       1,761       1,652     7%

Noninterest Expense

                   

Compensation and benefits

      641       610       549        5%        17%       1,251       1,106     13%

Net occupancy expense

      88       75       74        17%        19%       164       149     10%

Technology and communications

      136       83       67        64%        103%       219       135     62%

Equipment expense

      33       30       30        10%        10%       63       61     3%

Card and processing expense

      34       31       30        10%        13%       64       60     7%

Other noninterest expense

        311       268       251        16%        24%       580       500     16%

Total noninterest expense

        1,243       1,097       1,001        13%        24%       2,341       2,011     16%

Income Before Income Taxes

      577       996       748        (42%)        (23%)       1,572       1,630     (4%)

Applicable income tax expense

        124       221       146        (44%)        (15%)       344       327     5%

Net Income

      453       775       602        (42%)        (25%)       1,228       1,303     (6%)

Less: Net income attributable to noncontrolling interests

        -       -       -        NM        NM       -       -     NM

Net Income Attributable to Bancorp

      453       775       602        (42%)        (25%)       1,228       1,303     (6%)

Dividends on preferred stock

        26       15       23        73%        13%       41       38     8%

Net Income Available to Common Shareholders

        $427       $760       $579        (44%)        (26%)       $1,187       $1,265     (6%)

 

16


Fifth Third Bancorp and Subsidiaries                                   

Consolidated Balance Sheets

                

$ in millions, except per share data

          As of             % Change          

(unaudited)

           June                March             June                  
             2019                2019             2018                Seq                Yr/Yr        

Assets

                

Cash and due from banks

     $2,764        $2,749        $2,052        1%        35%

Other short-term investments

     3,357        3,556        1,636        (6%)        105%

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

     35,753        35,048        31,961        2%        12%

Held-to-maturity securities(b)

     21        21        19        -        11%

Trading debt securities

     322        325        280        (1%)        15%

Equity securities

     485        426        475        14%        2%

Loans and leases held for sale

     1,205        692        783        74%        54%

Portfolio loans and leases:

                

Commercial and industrial loans

     51,104        51,862        41,403        (1%)        23%

Commercial mortgage loans

     10,717        10,686        6,625        -        62%

Commercial construction loans

     5,264        5,231        4,687        1%        12%

Commercial leases

     3,677        3,909        3,788        (6%)        (3%)

Residential mortgage loans

     16,777        16,811        15,640        -        7%

Home equity

     6,325        6,435        6,599        (2%)        (4%)

Indirect secured consumer loans

     10,403        10,031        8,938        4%        16%

Credit card

     2,436        2,388        2,270        2%        7%

Other consumer loans

     2,580        2,489        1,982        4%        30%

Portfolio loans and leases

     109,283        109,842        91,932        (1%)        19%

Allowance for loan and lease losses

     (1,115      (1,115      (1,077      -        4%

Portfolio loans and leases, net

     108,168        108,727        90,855        (1%)        19%

Bank premises and equipment

     2,074        2,092        1,915        (1%)        8%

Operating lease equipment

     894        908        606        (2%)        48%

Goodwill

     4,284        4,321        2,462        (1%)        74%

Intangible assets

     215        218        30        (1%)        617%

Servicing rights

     1,039        1,141        959        (9%)        8%

Other assets

     8,221        7,629        6,562        8%        25%

Total Assets

     $168,802        $167,853        $140,595        1%        20%

Liabilities

                

Deposits:

                

Demand

     $35,589        $35,963        $32,680        (1%)        9%

Interest checking

     37,491        35,746        29,452        5%        27%

Savings

     14,484        14,451        13,455        -        8%

Money market

     26,465        25,942        21,593        2%        23%

Foreign office

     175        154        336        14%        (48%)

Other time

     5,759        5,539        4,058        4%        42%

Certificates $100,000 and over

     5,429        5,569        2,557        (3%)        112%

Other deposits

     -        300        -        NM        NM

Total deposits

     125,392        123,664        104,131        1%        20%

Federal funds purchased

     179        2,630        597        (93%)        (70%)

Other short-term borrowings

     957        1,329        1,763        (28%)        (46%)

Accrued taxes, interest and expenses

     2,397        2,242        1,258        7%        91%

Other liabilities

     3,422        2,661        2,425        29%        41%

Long-term debt

     15,784        15,483        14,321        2%        10%

Total Liabilities

     148,131        148,009        124,495        -        19%

Equity

                

Common stock(c)

     2,051        2,051        2,051        -        -

Preferred stock

     1,331        1,331        1,331        -        -

Capital surplus

     3,572        3,444        2,833        4%        26%

Retained earnings

     17,431        17,184        15,991        1%        9%

Accumulated other comprehensive income (loss)

     1,178        409        (552      188%        (313%)

Treasury stock

     (5,089      (4,772      (5,574      7%        (9%)

Total Bancorp shareholders’ equity

     20,474        19,647        16,080        4%        27%

Noncontrolling interests

     197        197        20        -        885%

Total Equity

     20,671        19,844        16,100        4%        28%

Total Liabilities and Equity

     $168,802        $167,853        $140,595        1%        20%

(a)    Amortized cost

     $34,731        $34,784        $32,589        -        7%

(b)    Market values

     21        21        19        -        11%

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

      Authorized

     2,000,000        2,000,000        2,000,000        -        -

      Outstanding, excluding treasury

     731,474        739,406        678,162        (1%)        8%

      Treasury

     192,419        184,486        245,731        4%        (22%)

 

17


Fifth Third Bancorp and Subsidiaries

          

Consolidated Balance Sheets

          

$ in millions, except per share data

     As of

(unaudited)

           June                   March             December           September               June        
             2019                   2019             2018           2018               2018        

Assets

          

Cash and due from banks

     $2,764       $2,749       $2,681       $2,100     $2,052 

Other short-term investments

     3,357       3,556       1,825       1,429     1,636 

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

     35,753       35,048       32,830       31,808     31,961 

Held-to-maturity securities(b)

     21       21       18       18     19 

Trading debt securities

     322       325       287       269     280 

Equity securities

     485       426       452       500     475 

Loans and leases held for sale

     1,205       692       607       663     783 

Portfolio loans and leases:

          

Commercial and industrial loans

     51,104       51,862       44,340       42,631     41,403 

Commercial mortgage loans

     10,717       10,686       6,974       6,695     6,625 

Commercial construction loans

     5,264       5,231       4,657       4,892     4,687 

Commercial leases

     3,677       3,909       3,600       3,697     3,788 

Residential mortgage loans

     16,777       16,811       15,504       15,585     15,640 

Home equity

     6,325       6,435       6,402       6,485     6,599 

Indirect secured consumer loans

     10,403       10,031       8,976       9,002     8,938 

Credit card

     2,436       2,388       2,470       2,325     2,270 

Other consumer loans

     2,580       2,489       2,342       2,131     1,982 

Portfolio loans and leases

     109,283       109,842       95,265       93,443     91,932 

Allowance for loan and lease losses

     (1,115     (1,115     (1,103     (1,091   (1,077)

Portfolio loans and leases, net

     108,168       108,727       94,162       92,352     90,855 

Bank premises and equipment

     2,074       2,092       1,861       1,896     1,915 

Operating lease equipment

     894       908       518       546     606 

Goodwill

     4,284       4,321       2,478       2,462     2,462 

Intangible assets

     215       218       40       28     30 

Servicing rights

     1,039       1,141       938       1,010     959 

Other assets

     8,221       7,629       7,372       6,509     6,562 

Total Assets

     $168,802       $167,853       $146,069       $141,590     $140,595 

Liabilities

          

Deposits:

          

Demand

     $35,589       $35,963       $32,116       $31,803     $32,680 

Interest checking

     37,491       35,746       34,058       30,288     29,452 

Savings

     14,484       14,451       12,907       13,027     13,455 

Money market

     26,465       25,942       22,597       21,977     21,593 

Foreign office

     175       154       240       298     336 

Other time

     5,759       5,539       4,490       4,249     4,058 

Certificates $100,000 and over

     5,429       5,569       2,427       2,700     2,557 

Other deposits

     -       300       -       -    

Total deposits

     125,392       123,664       108,835       104,342     104,131 

Federal funds purchased

     179       2,630       1,925       2,316     597 

Other short-term borrowings

     957       1,329       573       1,114     1,763 

Accrued taxes, interest and expenses

     2,397       2,242       1,562       1,209     1,258 

Other liabilities

     3,422       2,661       2,498       2,448     2,425 

Long-term debt

     15,784       15,483       14,426       14,460     14,321 

Total Liabilities

     148,131       148,009       129,819       125,889     124,495 

Equity

          

Common stock(c)

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

Preferred stock

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

Capital surplus

     3,572       3,444       2,873       2,856     2,833 

Retained earnings

     17,431       17,184       16,578       16,291     15,991 

Accumulated other comprehensive income (loss)

     1,178       409       (112     (775   (552)

Treasury stock

     (5,089     (4,772     (6,471     (6,073   (5,574)

Total Bancorp shareholders’ equity

     20,474       19,647       16,250       15,681     16,080 

Noncontrolling interests

     197       197       -       20     20 

Total Equity

     20,671       19,844       16,250       15,701     16,100 

Total Liabilities and Equity

     $168,802       $167,853       $146,069       $141,590     $140,595 

(a)    Amortized cost

     $34,731       $34,784       $33,128       $32,707     $32,589 

(b)    Market values

     21       21       18       18     19 

(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

     731,474       739,406       646,631       661,373     678,162 

     Treasury

     192,419       184,486       277,262       262,520     245,731 

 

18


Fifth Third Bancorp and Subsidiaries                            
Consolidated Statements of Changes in Equity                            
$ in millions    For the Three Months Ended      Year to Date  
(unaudited)    June        June        June              June          
      2019        2018        2019              2018          

Total Equity, Beginning

     $19,844         $16,036         $16,250         $16,220   

Net income attributable to Bancorp

     453         602         1,228         1,303   

Other comprehensive income, net of tax:

           

 Change in unrealized gains (losses):

           

    Available-for-sale securities

     577         (167)        1,008         (620)  

   Qualifying cash flow hedges

     191                280         (5)  

 Change in accumulated other comprehensive income related to employee benefit plans

                           

Comprehensive income

     1,222         439         2,518         680   

Cash dividends declared:

           

  Common stock

     (178)        (124)        (343)        (235)  

  Preferred stock

     (26)        (23)        (41)        (38)  

Impact of stock transactions under stock compensation plans, net

     10                35         22   

Shares acquired for treasury

     (200)        (235)        (1,113)        (553)  

Impact of acquisition

                   3,159          

Noncontrolling interest

                   197          

Other

     (1)               (1)         

Impact of cumulative effect of change in account principles

                   10          

Total Equity, Ending

     $20,671         $16,100         $20,671         $16,100   

 

19


Fifth Third Bancorp and Subsidiaries

 

Average Balance Sheet and Yield/Rate Analysis

 

$ in millions         For the Three Months Ended      % Change      Year to Date      % Change    
(unaudited)        June            March                  June                          June                  June             
           2019            2019                  2018            Seq          Yr/Yr            2019                  2018          Yr/Yr  

Assets

                         
Interest-earning assets:                                                            

Commercial and industrial loans

       $52,187         $46,070         $42,327         13%        23%        $49,145         $42,064         17%  

Commercial mortgage loans

       10,635         7,417         6,521         43%        63%        9,035         6,555         38%  

Commercial construction loans

       5,248         4,838         4,743         8%        11%        5,044         4,707         7%  

Commercial leases

       3,811         3,555         3,847         7%        (1%)        3,684         3,903         (6%)  

Residential mortgage loans

       17,589         16,150         16,213         9%        8%        16,873         16,150         4%  

Home equity

       6,376         6,356         6,672         -        (4%)        6,366         6,780         (6%)  

Indirect secured consumer loans

       10,190         9,176         8,968         11%        14%        9,686         9,016         7%  

Credit card

       2,408         2,396         2,221         1%        8%        2,402         2,223         8%  

Other consumer loans

       2,549         2,404         1,720         6%        48%        2,477         1,653         50%  

Taxable securities

       35,467         34,320         33,380         3%        6%        34,896         33,257         5%  

Tax exempt securities

       40         28         81         43%        (51%)        34         77         (56%)  

Other short-term investments

         2,290         1,753         1,474         31%        55%        2,023         1,472         37%  

Total interest-earning assets

       148,790         134,463         128,167         11%        16%        141,665         127,857         11%  

Cash and due from banks

       2,931         2,217         2,179         32%        35%        2,576         2,177         18%  

Other assets

       16,972         13,391         12,211         27%        39%        15,192         12,565         21%  

Allowance for loan and lease losses

       (1,115)        (1,103)        (1,137)        1%        (2%)        (1,109)        (1,166)        (5%)  

Total Assets

         $167,578         $148,968         $141,420         12%        18%        $158,324         $141,433         12%  

Liabilities

                         

Interest-bearing liabilities:

                         

Interest checking deposits

       $36,514         $33,697         $28,715         8%        27%        $35,113         $28,560         23%  

Savings deposits

       14,418         13,052         13,618         10%        6%        13,739         13,582         1%  

Money market deposits

       25,934         23,133         22,036         12%        18%        24,541         21,397         15%  

Foreign office deposits

       163         208         371         (22%)        (56%)        185         432         (57%)  

Other time deposits

         5,678         4,860         4,018         17%        41%        5,271         3,937         34%  

Total interest-bearing core deposits

       82,707         74,950         68,758         10%        20%        78,849         67,908         16%  

Certificates $100,000 and over

       5,780         3,358         2,155         72%        168%        4,576         2,220         106%  

Other deposits

       40         726         198         (94%)        (80%)        381         288         32%  

Federal funds purchased

       1,151         2,019         1,080         (43%)        7%        1,582         887         78%  

Other short-term borrowings

       1,119         646         2,452         73%        (54%)        884         2,438         (64%)  

Long-term debt

         15,543         15,438         14,579         1%        7%        15,492         14,678         6%  

Total interest-bearing liabilities

       106,340         97,137         89,222         9%        19%        101,764         88,419         15%  

Demand deposits

       35,818         30,557         32,834         17%        9%        33,202         33,327         -  

Other liabilities

         5,088         4,227         3,397         20%        50%        4,659         3,622         29%  

Total Liabilities

       147,246         131,921         125,453         12%        17%        139,625         125,368         11%  

Total Equity

         20,332         17,047         15,967         19%        27%        18,699         16,065         16%  

Total Liabilities and Equity

         $167,578         $148,968         $141,420         12%        18%        $158,324         $141,433         12%  
          For the Three Months Ended      bps Change      Year to Date      bps Change    
         June            March            June                         June            June               

Yield/Rate Analysis

         2019              2019              2018             Seq             Yr/Yr            2019              2018              Yr/Yr      

Interest-earning assets:

                         

Commercial and industrial loans(a)

       4.79%        4.67%        4.26%        12         53         4.73%        4.11%        62  

Commercial mortgage loans(a)

       5.11%        4.80%        4.43%        31         68         4.98%        4.32%        66  

Commercial construction loans(a)

       5.71%        5.55%        4.94%        16         77         5.63%        4.77%        86  

Commercial leases(a)

       3.51%        3.08%        2.82%        43         69         3.30%        2.80%        50  

Residential mortgage loans

       3.70%        3.71%        3.56%        (1)        14         3.71%        3.58%        13  

Home equity

       5.30%        5.34%        4.85%        (4)        45         5.32%        4.74%        58  

Indirect secured consumer loans

       4.11%        3.79%        3.26%        32         85         3.96%        3.19%        77  

Credit card

       12.38%        12.63%        11.96%        (25)        42         12.50%        12.16%        34  

Other consumer loans

         7.58%        7.49%        6.75%               83         7.54%        6.67%        87  

Total loans and leases

       4.84%        4.73%        4.30%        11         54         4.79%        4.21%        58  

Taxable securities

       3.28%        3.32%        3.20%        (4)               3.30%        3.21%        9  

Tax exempt securities(a)

       3.50%        4.80%        4.03%        (130)        (53)        4.03%        2.79%        124  

Other short-term investments

         1.80%        1.97%        1.62%        (17)        18         1.87%        1.50%        37  

Total interest-earning assets

       4.42%        4.33%        3.98%               44         4.38%        3.91%        47  

Interest-bearing liabilities:

                         

Interest checking deposits

       1.17%        1.18%        0.76%        (1)        41         1.17%        0.70%        47  

Savings deposits

       0.17%        0.15%        0.10%                      0.16%        0.08%        8  

Money market deposits

       1.14%        1.03%        0.71%        11         43         1.09%        0.62%        47  

Foreign office deposits

       0.53%        0.60%        0.45%        (7)               0.57%        0.27%        30  

Other time deposits

         1.84%        1.80%        1.34%               50         1.82%        1.30%        52  

Total interest-bearing core deposits

       1.03%        0.99%        0.65%               38         1.01%        0.58%        43  

Certificates $100,000 and over

       2.10%        2.13%        1.35%        (3)        75         2.11%        1.42%        69  

Other deposits

       2.92%        2.43%        1.80%        49         112         2.46%        1.57%        89  

Federal funds purchased

       2.61%        2.43%        1.76%        18         85         2.50%        1.63%        87  

Other short-term borrowings

       3.08%        3.62%        1.84%        (54)        124         3.28%        1.60%        168  

Long-term debt

       3.39%        3.35%        3.11%               28         3.37%        2.98%        39  

Total interest-bearing liabilities

         1.47%        1.46%        1.12%               35         1.47%        1.05%        42  

(a)  Presented on an FTE basis.

   

     

 

20


Fifth Third Bancorp and Subsidiaries

              

Average Balance Sheet and Yield/Rate Analysis

              

$ in millions

     For the Three Months Ended

(unaudited)

     June               March               December              September            June      
       2019               2019               2018              2018            2018      

Assets

              

Interest-earning assets:

              

Commercial and industrial loans

     $52,187         $46,070         $43,911         $42,614       $42,327 

Commercial mortgage loans

     10,635         7,417         6,868         6,664       6,521 

Commercial construction loans

     5,248         4,838         4,885         4,870       4,743 

Commercial leases

     3,811         3,555         3,633         3,746       3,847 

Residential mortgage loans

     17,589         16,150         16,074         16,226       16,213 

Home equity

     6,376         6,356         6,438         6,529       6,672 

Indirect secured consumer loans

     10,190         9,176         8,970         8,969       8,968 

Credit card

     2,408         2,396         2,373         2,299       2,221 

Other consumer loans

     2,549         2,404         2,246         2,060       1,720 

Taxable securities

     35,467         34,320         34,126         33,301       33,380 

Tax exempt securities

     40         28         40         69       81 

Other short-term investments

     2,290         1,753         1,508         1,452       1,474 

Total interest-earning assets

     148,790         134,463         131,072         128,799       128,167 

Cash and due from banks

     2,931         2,217         2,253         2,193       2,179 

Other assets

     16,972         13,391         11,952         11,739       12,211 

Allowance for loan and lease losses

     (1,115)        (1,103)        (1,092)        (1,077)      (1,137)

Total Assets

     $167,578         $148,968         $144,185         $141,654       $141,420 

Liabilities

              

Interest-bearing liabilities:

              

Interest checking deposits

     $36,514         $33,697         $32,428         $29,681       $28,715 

Savings deposits

     14,418         13,052         12,933         13,231       13,618 

Money market deposits

     25,934         23,133         22,517         21,753       22,036 

Foreign office deposits

     163         208         272         317       371 

Other time deposits

     5,678         4,860         4,366         4,177       4,018 

Total interest-bearing core deposits

     82,707         74,950         72,516         69,159       68,758 

Certificates $100,000 and over

     5,780         3,358         2,662         2,596       2,155 

Other deposits

     40         726         746         578       198 

Federal funds purchased

     1,151         2,019         2,254         1,987       1,080 

Other short-term borrowings

     1,119         646         578         1,018       2,452 

Long-term debt

     15,543         15,438         14,420         14,434       14,579 

Total interest-bearing liabilities

     106,340         97,137         93,176         89,772       89,222 

Demand deposits

     35,818         30,557         31,571         32,333       32,834 

Other liabilities

     5,088         4,227         3,631         3,535       3,397 

Total Liabilities

     147,246         131,921         128,378         125,640       125,453 

Total Equity

     20,332         17,047         15,807         16,014       15,967 

Total Liabilities and Equity

     $167,578         $148,968         $144,185         $141,654       $141,420 

Yield/Rate Analysis

              

Interest-earning assets:

              

Commercial and industrial loans(a)

     4.79%        4.67%        4.56%        4.32%      4.26%

Commercial mortgage loans(a)

     5.11%        4.80%        4.67%        4.57%      4.43%

Commercial construction loans(a)

     5.71%        5.55%        5.33%        5.14%      4.94%

Commercial leases(a)

     3.51%        3.08%        2.89%        2.85%      2.82%

Residential mortgage loans

     3.70%        3.71%        3.63%        3.58%      3.56%

Home equity

     5.30%        5.34%        5.21%        5.03%      4.85%

Indirect secured consumer loans

     4.11%        3.79%        3.64%        3.47%      3.26%

Credit card

     12.38%        12.63%        12.50%        12.17%      11.96%

Other consumer loans

     7.58%        7.49%        7.28%        6.98%      6.75%

Total loans and leases

     4.84%        4.73%        4.61%        4.41%      4.30%

Taxable securities

     3.28%        3.32%        3.27%        3.20%      3.20%

Tax exempt securities(a)

     3.50%        4.80%        3.86%        4.35%      4.03%

Other short-term investments

     1.80%        1.97%        1.96%        1.74%      1.62%

Total interest-earning assets

     4.42%        4.33%        4.23%        4.07%      3.98%

Interest-bearing liabilities:

              

Interest checking deposits

     1.17%        1.18%        1.07%        0.88%      0.76%

Savings deposits

     0.17%        0.15%        0.13%        0.11%      0.10%

Money market deposits

     1.14%        1.03%        0.91%        0.80%      0.71%

Foreign office deposits

     0.53%        0.60%        0.54%        0.33%      0.45%

Other time deposits

     1.84%        1.80%        1.65%        1.48%      1.34%

Total interest-bearing core deposits

     1.03%        0.99%        0.88%        0.74%      0.65%

Certificates $100,000 and over

     2.10%        2.13%        1.97%        1.85%      1.35%

Other deposits

     2.92%        2.43%        2.23%        1.95%      1.80%

Federal funds purchased

     2.61%        2.43%        2.25%        1.96%      1.76%

Other short-term borrowings

     3.08%        3.62%        3.01%        2.22%      1.84%

Long-term debt

     3.39%        3.35%        3.18%        3.09%      3.11%

Total interest-bearing liabilities

     1.47%        1.46%        1.33%        1.20%      1.12%

Ratios:

              

Net interest margin (FTE)(b)

     3.37%        3.28%        3.29%        3.23%      3.21%

Net interest rate spread (FTE)(b)

     2.95%        2.87%        2.90%        2.87%      2.86%

Interest-bearing liabilities to interest-earning assets

     71.47%        72.24%        71.09%        69.70%      69.61%

(a)  Presented on an FTE basis.

(b)  Non-GAAP measure; see discussion of non-GAAP and Reg. G reconciliation beginning on page 26.

 

21


Fifth Third Bancorp and Subsidiaries

              

Summary of Loans and Leases

              

$ in millions

     For the Three Months Ended

(unaudited)

     June                March                December            September          June      
       2019                2019                2018            2018          2018      

Average Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

     $52,078        $46,011        $43,829        $42,494      $42,292

Commercial mortgage loans

     10,632        7,414        6,864        6,635      6,514

Commercial construction loans

     5,248        4,838        4,885        4,870      4,743

Commercial leases

     3,809        3,555        3,632        3,738      3,847

Total commercial loans and leases

     71,767        61,818        59,210        57,737      57,396

Consumer loans:

              

Residential mortgage loans

     16,804        15,624        15,520        15,598     

15,581

Home equity

     6,376        6,355        6,438        6,529     

6,672

Indirect secured consumer loans

     10,190        9,176        8,970        8,969     

8,968

Credit card

     2,408        2,396        2,373        2,299     

2,221

Other consumer loans

     2,550        2,404        2,246        2,060      1,719

Total consumer loans

     38,328        35,955        35,547        35,455      35,161

Total average portfolio loans and leases

     $110,095        $97,773        $94,757        $93,192      $92,557

Average loans and leases held for sale

     $898        $589        $641        $785      $675

End of Period Portfolio Loans and Leases

              

Commercial loans and leases:

              

Commercial and industrial loans

     $51,104        $51,862        $44,340        $42,631      $41,403

Commercial mortgage loans

     10,717        10,686        6,974        6,695      6,625

Commercial construction loans

     5,264        5,231        4,657        4,892      4,687

Commercial leases

     3,677        3,909        3,600        3,697     

3,788

Total commercial loans and leases

     70,762        71,688        59,571        57,915      56,503

Consumer loans:

              

Residential mortgage loans

     16,777        16,811        15,504        15,585      15,640

Home equity

     6,325        6,435        6,402        6,485      6,599

Indirect secured consumer loans

     10,403        10,031        8,976        9,002      8,938

Credit card

     2,436        2,388        2,470        2,325      2,270

Other consumer loans

     2,580        2,489        2,342        2,131     

1,982

Total consumer loans

     38,521        38,154        35,694        35,528      35,429

Total portfolio loans and leases

     $109,283        $109,842        $95,265        $93,443      $91,932

Loans and leases held for sale

     $1,205        $692        $607        $663      $783

Operating lease equipment

     $894        $908        $518        $546      $606

Loans and leases serviced for others:(a)

              

Commercial and industrial loans

     $977        $1,024        $514        $465      $421

Commercial mortgage loans

     438        467        292        294      263

Commercial construction loans

     323        261        130        108      82

Commercial leases

     358        216        224        225      222

Residential mortgage loans

     84,597        83,900        63,154        63,996      62,247

Other consumer loans

     50        50        50        50      50

Total loans and leases serviced for others

     86,743        85,918        64,364        65,138      63,285

Total loans and leases serviced

     $198,125        $197,360        $160,754        $159,790      $156,606

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

 

22


Fifth Third Bancorp and Subsidiaries

              

Regulatory Capital

              

$ in millions

     As of  

(unaudited)

     June              March              December              September              June        
       2019(a)               2019              2018              2018              2018        

Regulatory capital:

              

CET1 capital

     $13,532        $13,430        $12,534        $12,809        $12,986  

Additional tier I capital

     1,493        1,493        1,330        1,331        1,331  

Tier I capital

     15,025        14,923        13,864        14,140        14,317  

Tier II capital

     4,111        4,048        3,859        3,792        3,799  

Total regulatory capital

     $19,136        $18,971        $17,723        $17,932        $18,116  

Risk-weighted assets(b)

     $141,192        $139,844        $122,432        $120,002        $119,073  

Ratios:

              

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

     12.02%        11.43%        10.95%        11.29%        11.28%  

Regulatory Capital Ratios:

              

Fifth Third Bancorp

              

CET1 capital(b)

     9.58%        9.60%        10.24%        10.67%        10.91%  

Tier I risk-based capital(b)

     10.64%        10.67%        11.32%        11.78%        12.02%  

Total risk-based capital(b)

     13.55%        13.57%        14.48%        14.94%        15.21%  

Tier I leverage

     9.24%        10.32%        9.72%        10.10%        10.24%  

Fifth Third Bank

              

Tier I risk-based capital(b)

     11.69%        12.22%        11.93%        12.27%        12.43%  

Total risk-based capital(b)

     13.25%        13.86%        13.57%        13.94%        14.10%  

Tier I leverage

     10.59%        10.49%        10.27%        10.56%        10.63%  
(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.

 

23


Fifth Third Bancorp and Subsidiaries                               
Summary of Credit Loss Experience                               
$ in millions    For the Three Months Ended  
(unaudited)    June             March         December           September         June        
      2019             2019       2018           2018         2018        

Average portfolio loans and leases:

          

Commercial and industrial loans

     $52,078       $46,011       $43,829       $42,494       $42,292  

Commercial mortgage loans

     10,632       7,414       6,864       6,635       6,514  

Commercial construction loans

     5,248       4,838       4,885       4,870       4,743  

Commercial leases

     3,809       3,555       3,632       3,738       3,847  

Residential mortgage loans

     16,804       15,624       15,520       15,598       15,581  

Home equity

     6,376       6,355       6,438       6,529       6,672  

Indirect secured consumer loans

     10,190       9,176       8,970       8,969       8,968  

Credit card

     2,408       2,396       2,373       2,299       2,221  

Other consumer loans

     2,550       2,404       2,246       2,060       1,719  

Total average portfolio loans and leases

     $110,095       $97,773       $94,757       $93,192       $92,557  

Losses charged-off:

          

Commercial and industrial loans

     ($30     ($20     ($32     ($36     ($51

Commercial mortgage loans

     -       -       (1     -       (3

Commercial leases

     (3     -       (1     -       -  

Residential mortgage loans

     (1     (2     (3     (3     (4

Home equity

     (6     (6     (5     (6     (5

Indirect secured consumer loans

     (15     (20     (19     (15     (13

Credit card

     (40     (38     (34     (33     (29

Other consumer loans

     (24     (22     (21     (19     (13

Total losses charged-off

     ($119     ($108     ($116     ($112     ($118

Recoveries of losses previously charged-off:

          

Commercial and industrial loans

     $10       $2       $2       $8       $4  

Commercial mortgage loans

     -       1       3       1       1  

Commercial leases

     -       -       -       -       -  

Residential mortgage loans

     2       1       2       1       2  

Home equity

     3       3       3       3       3  

Indirect secured consumer loans

     8       7       6       6       5  

Credit card

     5       5       5       12       3  

Other consumer loans

     13       12       12       9       6  

Total recoveries of losses previously charged-off

     $41       $31       $33       $40       $24  

Net losses charged-off:

          

Commercial and industrial loans

     ($20     ($18     ($30     ($28     ($47

Commercial mortgage loans

     -       1       2       1       (2

Commercial leases

     (3     -       (1     -       -  

Residential mortgage loans

     1       (1     (1     (2     (2

Home equity

     (3     (3     (2     (3     (2

Indirect secured consumer loans

     (7     (13     (13     (9     (8

Credit card

     (35     (33     (29     (21     (26

Other consumer loans

     (11     (10     (9     (10     (7

Total net losses charged-off

     ($78     ($77     ($83     ($72     ($94

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

          

Commercial and industrial loans

     0.15%       0.16%       0.27%       0.26%       0.44%  

Commercial mortgage loans

     0.00%       (0.05%     (0.15%     (0.03%     0.11%  

Commercial leases

     0.32%       0.02%       0.12%       0.00%       0.00%  

Residential mortgage loans

     (0.02%     0.02%       0.02%       0.04%       0.05%  

Home equity

     0.18%       0.20%       0.15%       0.16%       0.12%  

Indirect secured consumer loans

     0.33%       0.57%       0.54%       0.41%       0.33%  

Credit card

     5.75%       5.60%       4.84%       3.53%       4.73%  

Other consumer loans

     1.84%       1.76%       1.83%       1.94%       1.85%  

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

     0.29%       0.32%       0.35%       0.30%       0.41%  

 

24


Fifth Third Bancorp and Subsidiaries

          

Asset Quality

          

$ in millions

     For the Three Months Ended  

(unaudited)

     June           March           December           September           June      
       2019           2019           2018           2018           2018      

Allowance for Credit Losses

          

Allowance for loan and lease losses, beginning

     $1,115       $1,103       $1,091       $1,077       $1,138  

Total net losses charged-off

     (78     (77     (83     (72     (94

Provision for loan and lease losses

     78       89       95       86       33  

Allowance for loan and lease losses, ending

     $1,115       $1,115       $1,103       $1,091       $1,077  

Reserve for unfunded commitments, beginning

     $133       $131       $129       $131       $151  

Reserve for acquired commitments

     7       1       -       -       -  

Provision for (benefit from) the reserve for unfunded commitments

     7       1       2       (2     (20

Reserve for unfunded commitments, ending

     $147       $133       $131       $129       $131  

Components of allowance for credit losses:

          

Allowance for loan and lease losses

     $1,115       $1,115       $1,103       $1,091       $1,077  

Reserve for unfunded commitments

     147       133       131       129       131  

Total allowance for credit losses

     $1,262       $1,248       $1,234       $1,220       $1,208  
     As of  
     June           March           December           September           June      
       2019           2019           2018           2018           2018      

Nonperforming Assets and Delinquent Loans

          

Nonaccrual portfolio loans and leases:

          

Commercial and industrial loans

     $135       $112       $54       $69       $99  

Commercial mortgage loans

     20       24       9       7       8  

Commercial leases

     31       18       18       22       25  

Residential mortgage loans

     11       15       11       11       13  

Home equity

     61       62       55       58       54  

Indirect secured consumer loans

     1       2       -       -       3  

Other consumer loans

     2       2       1       1       1  

Total nonaccrual portfolio loans and leases (excludes restructured loans)

     261       235       148       168       203  

Nonaccrual restructured portfolio commercial loans and leases

     204       159       147       180       173  

Nonaccrual restructured portfolio consumer loans and leases

     56       56       53       55       61  

Total nonaccrual portfolio loans and leases

     521       450       348       403       437  

Repossessed property

     8       11       10       8       7  

OREO

     31       37       37       37       36  

Total nonperforming portfolio assets

     560       498       395       448       480  

Nonaccrual loans held for sale

     4       -       -       18       5  

Nonaccrual restructured loans held for sale

     23       14       16       17       18  

Total nonperforming assets

     $587       $512       $411       $483       $503  

Restructured portfolio consumer loans and leases (accrual)

     $958       $950       $961       $987       $1,024  

Restructured portfolio commercial loans and leases (accrual)

     $32       $59       $60       $80       $104  

Loans 90 days past due (accrual):

          

Commercial and industrial loans

     $19       $15       $4       $3       $4  

Commercial mortgage loans

     11       20       2       1       -  

Commercial construction loans

     1       -       -       -       -  

Total commercial loans

     31       35       6       4       4  

Residential mortgage loans

     47       48       38       40       44  

Home equity

     1       1       -       -       -  

Indirect secured consumer loans

     11       9       12       11       10  

Credit card

     37       38       37       32       31  

Other consumer loans

     1       1       -       -       -  

Total consumer loans

     97       97       87       83       85  

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

     $128       $132       $93       $87       $89  

Ratios

          

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

     0.29%       0.32%       0.35%       0.30%       0.41%  

Allowance for loan and lease losses:

          

As a percent of portfolio loans and leases

     1.02%       1.02%       1.16%       1.17%       1.17%  

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

     214%       248%       317%       270%       247%  

As a percent of nonperforming portfolio assets(a)

     199%       224%       279%       243%       224%  

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

     0.48%       0.41%       0.37%       0.43%       0.47%  

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

     0.51%       0.45%       0.41%       0.48%       0.52%  

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

     0.53%       0.46%       0.43%       0.51%       0.54%  

(a)  Excludes nonaccrual loans held for sale.

(b)  Excludes loans held for sale.

   

   

 

25


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 unrealized gains/losses),” “tangible common equity (including unrealized gains/losses),” “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),” 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 unrealized gains/losses), tangible common equity (including unrealized gains/losses), 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 unrealized gains/losses), in addition to capital ratios defined by the U.S. banking agencies. These calculations are intended to complement the capital ratios defined by the U.S. banking agencies for both absolute and comparative purposes. These ratios are not formally defined by U.S. GAAP or codified in the federal banking regulations and, therefore, are considered to be Non-GAAP financial measures. Management believes that providing the tangible common equity ratio excluding unrealized gains/losses on certain assets and liabilities enables investors and others to assess the Bancorp’s use of equity without the effects of gains or losses some of which are uncertain and providing the tangible common equity ratio including unrealized gains/losses enables investors and others to assess the Bancorp’s use of equity if all unrealized gains or losses were to be monetized.

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.

 

26


    Fifth Third Bancorp and Subsidiaries                               
    Regulation G Non-GAAP Reconciliation                               
    $ and shares in millions    For the Three Months Ended  
    (unaudited)    June         March       December       September       June     
      2019         2019       2018       2018       2018     

Net interest income

     $1,245       $1,082       $1,081       $1,043       $1,020  

Add:   Taxable equivalent adjustment

     5       4       4       4       4  

Net interest income (FTE) (a)

     1,250       1,086       1,085       1,047       1,024  
   

Net interest income (annualized) (b)

     4,994       4,388       4,289       4,138       4,091  

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

     5,014       4,404       4,305       4,154       4,107  
   

Net interest income (FTE)

     1,250       1,086       1,085       1,047       1,024  

Less:   Net interest income impact from purchase accounting accretion

     16       1       -       -       -  

Adjusted net interest income (FTE) (d)

     1,234       1,085       1,085       1,047       1,024  

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

     4,950       4,400       4,305       4,154       4,107  
   

Interest income

     1,636       1,433       1,393       1,315       1,269  

Add:   Taxable equivalent adjustment

     5       4       4       4       4  

Interest income (FTE)

     1,641       1,437       1,397       1,319       1,273  

Interest income (FTE) (annualized) (f)

     6,582       5,828       5,542       5,233       5,106  
   

Interest expense (annualized) (g)

     1,568       1,424       1,238       1,079       999  

Average interest-earning assets (h)

     148,790       134,463       131,072       128,799       128,167  

Average interest-bearing liabilities (i)

     106,340       97,137       93,176       89,772       89,222  
   

Net interest margin (b) / (h)

     3.36%       3.26%       3.27%       3.21%       3.19%  

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

     3.37%       3.28%       3.29%       3.23%       3.21%  

Adjusted net interest margin (e) / (h)

     3.32%       3.28%       3.29%       3.23%       3.21%  

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

     2.95%       2.87%       2.90%       2.87%       2.86%  
   

Income before income taxes

     $577       $996       $584       $550       $748  

Add:   Taxable equivalent adjustment

     5       4       4       4       4  

Income before income taxes (FTE)

     $582       $1,000       $588       $554       $752  
              

Net income available to common shareholders

     $427       $760       $432       $421       $579  

Add:   Intangible amortization, net of tax

     11       2       1       1       1  

Tangible net income available to common shareholders (j)

     438       762       433       422       580  

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

     1,757       3,090       1,718       1,674       2,326  
   

Average Bancorp shareholders’ equity

     20,135       17,025       15,794       15,994       15,947  

Less:  Average preferred stock

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

           Average goodwill

     (4,301     (2,682     (2,468     (2,462     (2,462

           Average intangible assets

     (215     (58     (32     (29     (30

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

     14,288       12,954       11,963       12,172       12,124  

Less: Average AOCI

     (619)       -       719       610       619  

Average tangible common equity, excluding AOCI (m)

     13,669       12,954       12,682       12,782       12,743  
   

Total Bancorp shareholders’ equity

     20,474       19,647       16,250       15,681       16,080  

Less:  Preferred stock

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

          Goodwill

     (4,284     (4,321     (2,478     (2,462     (2,462

          Intangible assets

     (215     (218     (40     (28     (30

Tangible common equity, including AOCI (n)

     14,644       13,777       12,401       11,860       12,257  

Less:  AOCI

     (1,178)       (409)       112       775       552  

Tangible common equity, excluding AOCI (o)

     13,466       13,368       12,513       12,635       12,809  

Add:   Preferred stock

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

Tangible equity (p)

     14,797       14,699       13,844       13,966       14,140  
   

Total assets

     168,802       167,853       146,069       141,590       140,595  

Less: Goodwill

     (4,284     (4,321     (2,478     (2,462     (2,462

           Intangible assets

     (215     (218     (40     (28     (30

Tangible assets, including AOCI (q)

     164,303       163,314       143,551       139,100       138,103  

Less:  AOCI, before tax

     (1,491)       (518)       142       981       699  

Tangible assets, excluding AOCI (r)

     $162,812       $162,796       $143,693       $140,081       $138,802  
   

Common shares outstanding (s)

     731       739       647       661       678  

Tangible equity (p) / (r)

     9.09%       9.03%       9.63%       9.97%       10.19%  

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

     8.27%       8.21%       8.71%       9.02%       9.23%  

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

     8.91%       8.44%       8.64%       8.53%       8.88%  

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

     $20.03       $18.64       $19.17       $17.94       $18.08  

 

27


  Fifth Third Bancorp and Subsidiaries

      

  Regulation G Non-GAAP Reconciliation

      

  $ in millions

     For the Three Months Ended  

  (unaudited)

     June           March       June  
       2019           2019       2018  

Net income attributable to Bancorp (t)

     $453       $775       $602  

Net income attributable to Bancorp (annualized) (u)

                 1,817       3,143       2,415  
   

Adjustments (pre-tax items)

        

Merger-related expense

     109       76       2  

Valuation of Visa total return swap

     22       31       10  

Merger-related branch network impairment charge

     -       13       -  

Compensation expense primarily related to staffing review

     -       -       19  

Branch network impairment charge

     -       -       30  

Fifth Third Foundation contribution

     -       -       10  

GreenSky IPO gain

     -       -       (16

GreenSky securities losses (gains)

     -       (9     -  

Gain on sale of Vantiv/Worldpay shares

     -       (562     (205

Adjustments, after-tax (v)(a)

     101       (341     (116
   

Adjustments (tax related items)

        

Acquisition impact on state deferred taxes

     -       9       -  

Adjustments, tax related (w)

     -       9       -  
   

Noninterest income (x)

     660       1,101       743  

Merger-related branch network impairment charge

     -       13       -  

Valuation of Visa total return swap

     22       31       10  

Gain on sale of Vantiv/Worldpay shares

     -       (562     (205

GreenSky securities losses (gains)

     -       (9     -  

Branch network impairment charge

     -       -       30  

GreenSky IPO gain

     -       -       (16

Adjusted noninterest income (y)

     682       574       562  
   

Noninterest expense (z)

     1,243       1,097       1,001  

Merger-related expense

     (109     (76     (2

Compensation expense primarily related to staffing review

     -       -       (19

Fifth Third Foundation contribution

     -       -       (10

Adjusted noninterest expense (aa)

     1,134       1,021       970  

Intangible amortization expense

     14       3       1  

Adjusted noninterest expense excluding intangible amortization expense (ab)

     1,120       1,018       969  
   

Adjusted net income attributable to Bancorp (t) + (v) + (w)

     554       443       486  

Adjusted net income attributable to Bancorp (annualized) (ac)

     2,222       1,797       1,949  
   

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

     539       430       464  

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

     2,162       1,744       1,861  
   

Average assets (ae)

 

    

 

$167,578

 

 

 

   

 

            $148,968

 

 

 

   

 

            $141,420

 

 

 

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

     12.3%       23.9%       19.2%  

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

     15.1%       13.5%       15.3%  

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

     15.8%       13.5%       14.6%  

 

Return on average assets (u) / (ae)

  

 

 

 

1.08%

 

 

 

 

 

 

2.11%

 

 

 

 

 

 

1.71%

 

 

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

     1.33%       1.21%       1.38%  

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

     65.1%       50.2%       56.7%  

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

     58.5%       61.4%       61.1%  

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

     $667       $1,090       $766  

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

     $796       $641       $617  

 

  (a)

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

 

28


Fifth Third Bancorp and Subsidiaries

            

Segment Presentation

            

$ in millions

            

(unaudited)

            

For the three months ended June 30, 2019

    

Commercial    

Banking    

 

 

   

Branch      

Banking(b)      

 

 

   
Consumer      
Lending
(c)      
 
 
   


Wealth    

and Asset    
Management    

 

 
 

   

Other/      

Eliminations      

 

 

    Total          
   

Net interest income (FTE)(a)

     $634       $620       $83       $48       ($135     $1,250  

(Provision for) benefit from credit losses

     (25     (55     (7     —         2       (85

Net interest income after provision for credit losses

     609       565       76       48       (133     1,165  

Noninterest income

     301       202       67       118       (28     660  

Noninterest expense

     (420     (467     (118     (135     (103     (1,243

Income (loss) before income taxes

     490       300       25       31       (264     582  

Applicable income tax (expense) benefit(a)

     (95     (63     (5     (7     41       (129

Net income (loss)

     395       237       20       24       (223     453  
            

For the three months ended March 31, 2019

    
Commercial    
Banking    
 
 
   

Branch      

Banking(b)      

 

 

   
Consumer      
Lending
(c)      
 
 
   


Wealth    

and Asset    
Management    

 

 
 

   

Other/    

Eliminations    

 

 

    Total          
   

Net interest income (FTE)(a)

     $513       $584       $63       $49       ($123     $1,086  

Provision for credit losses

     (20     (52     (13     —         (5     (90

Net interest income after provision for credit losses

     493       532       50       49       (128     996  

Noninterest income

     227       183       61       114       516       1,101  

Noninterest expense

     (356     (440     (101     (130     (70     (1,097

Income before income taxes

     364       275       10       33       318       1,000  

Applicable income tax expense(a)

     (70     (58     (2     (7     (88     (225

Net income

     294       217       8       26       230       775  
            

For the three months ended December 31, 2018

    
Commercial    
Banking    
 
 
   

Branch      

Banking(b)      

 

 

   
Consumer      
Lending
(c)      
 
 
   


Wealth    

and Asset    
Management    

 

 
 

   

Other/    

Eliminations    

 

 

    Total          
   

Net interest income (FTE)(a)

     $444       $544       $60       $48       ($11     $1,085  

Provision for credit losses(d)

     (15     (47     (12     (5     (18     (97

Net interest income after provision for credit losses

     429       497       48       43       (29     988  

Noninterest income

     237       196       58       110       (26     575  

Noninterest expense(d)

     (317     (424     (93     (122     (19     (975

Income (loss) before income taxes

     349       269       13       31       (74     588  

Applicable income tax (expense) benefit(a)

     (80     (56     (3     (7     13       (133

Net income (loss)

     269       213       10       24       (61     455  
            

For the three months ended September 30, 2018

    
Commercial    
Banking    
 
 
   

Branch      

Banking(b)      

 

 

   
Consumer      
Lending
(c)      
 
 
   


Wealth    

and Asset    
Management    

 

 
 

   

Other/    

Eliminations    

 

 

    Total          
   

Net interest income (FTE)(a)

     $431       $525       $60       $46       ($15     $1,047  

(Provision for) benefit from credit losses(d)

     11       (34     (10     (3     (48     (84

Net interest income after provision for credit losses

     442       491       50       43       (63     963  

Noninterest income

     235       204       50       115       (41     563  

Noninterest expense(d)

     (307     (433     (100     (126     (6     (972

Income (loss) before income taxes

     370       262       -       32       (110     554  

Applicable income tax (expense) benefit(a)

     (69     (55     -       (7     13       (118

Net income (loss)

     301       207       -       25       (97     436  
            

For the three months ended June 30, 2018

    
Commercial    
Banking    
 
 
   

Branch      

Banking(b)      

 

 

   
Consumer      
Lending
(c)      
 
 
   


Wealth    

and Asset    
Management    

 

 
 

   

Other/    

Eliminations    

 

 

    Total          
   

Net interest income (FTE)(a)

     $431       $499       $59       $45       ($10     $1,024  

(Provision for) benefit from credit losses(d)

     10       (47     (8     11       20       (14

Net interest income after provision for credit losses

     441       452       51       56       10       1,010  

Noninterest income

     229       167       52       109       186       743  

Noninterest expense(d)

     (303     (432     (107     (123     (36     (1,001

Income (loss) before income taxes

     367       187       (4     42       160       752  

Applicable income tax (expense) benefit(a)

     (62     (40     1       (9     (40     (150

Net income (loss)

     305       147       (3     33       120       602  
(a)

Includes taxable equivalent adjustments of $5 million, $4 million, $4 million, $4 million and $4 million for the three months ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively.

(b)

Branch Banking provides a full range of deposit and loan and lease products to individuals and small businesses through full-service banking centers.

(c)

Consumer Lending includes the Bancorp’s residential mortgage, home equity, automobile and other indirect lending activities.

(d)

Certain prior period data has been reclassified to conform to current period presentation.

 

29