Fifth Third Bancorp (FITB) 8-K Fifth Third Bancorp Reports Third Quarter 2005

Exhibit 99.2

October 2005

QUARTERLY FINANCIAL SUPPLEMENT

Investment Community Member:

To assist in your financial analysis, the following supplement of most requested information concerning Fifth Third Bancorp is provided.

Numbers are unaudited for quarterly information.

If you need further information, please fax or e-mail your request to Fifth Third’s Investor Relations Department at (513) 534-0629 or Brad.Adams@53.com

R. Mark Graf	Matt Curoe	Brad Adams
SVP/Chief Financial Officer	VP/External Reporting	VP/Investor Relations
(513) 534-6924	(513) 534-0482	(513) 534-0983

Quarterly Data	Three Months Ended
	September 30, 2005		June 30, 2005		March 31, 2005		December 31, 2004		September 30, 2004		June 30, 2004		March 31, 2004		December 31, 2003
Ratios (percent)
Return on average assets		1.51		1.63		1.62		0.72		1.95		1.91		1.88		1.93
Return on average equity		16.6		18.1		18.0		7.6		21.1		21.0		19.7		20.1
Average equity as a percent of average assets		9.11		8.98		9.02		9.51		9.21		9.08		9.55		9.61
Net interest margin (a)		3.16		3.29		3.38		3.35		3.42		3.54		3.60		3.54
Efficiency (a)		53.5		52.2		51.6		76.0		47.0		48.8		46.8		49.0
Net losses charged off as a percent of average loans and leases		0.38		0.34		0.40		0.44		0.40		0.43		0.54		0.72
Allowance for loan and lease losses as a percent of loans and leases		1.06		1.09		1.11		1.19		1.23		1.31		1.32		1.33
Allowance for credit losses as a percent of loans and leases		1.16		1.20		1.21		1.31		1.35		1.43		1.45		1.47
Nonperforming assets as a percent of loans, leases and other assets, including OREO		0.51		0.51		0.53		0.51		0.48		0.50		0.57		0.61
Underperforming assets as a percent of loans, leases and other assets, including OREO		0.74		0.71		0.73		0.74		0.72		0.73		0.82		0.89
Allowance for loan and lease losses as a percent of nonperforming assets		207.39		212.17		209.01		235.32		253.29		262.83		231.17		218.85
Allowance for loan and lease losses as a percent of underperforming assets		143.44		153.81		151.87		160.20		170.37		179.20		161.76		150.28
Allowance for credit losses as a percent of nonperforming assets		226.99		232.88		228.64		259.05		278.70		286.87		253.92		242.01
Allowance for credit losses as a percent of underperforming assets		157.00		168.83		166.14		176.36		187.47		195.60		177.67		166.19
Common Share Data
Earnings per share	$	0.71	$	0.75	$	0.73	$	0.31	$	0.84	$	0.80	$	0.76	$	0.78
Earnings per diluted share		0.71		0.75		0.72		0.31		0.83		0.79		0.75		0.77
Cash dividends per common share		0.38		0.35		0.35		0.35		0.32		0.32		0.32		0.29
Book value per share		16.93		16.82		16.04		16.00		16.11		14.97		15.77		15.29
Common shares outstanding, excluding treasury		554,400,091		555,938,071		554,054,749		557,648,989		561,112,890		560,804,042		562,131,643		566,685,301
Market price per share:
High	$	43.99	$	44.67	$	48.12	$	52.34	$	54.07	$	57.00	$	60.00	$	60.01
Low		36.38		40.24		42.05		45.32		46.59		51.13		53.27		55.47
End of period		36.75		41.17		42.98		47.30		49.22		53.78		55.37		59.10
Price/earnings ratio (b)		14.76		15.77		16.22		17.65		15.68		17.75		18.77		20.59
Supplemental Data
Common dividends declared ($ in millions)	$	210	$	195	$	194	$	195	$	180	$	180	$	180	$	164
Full-time equivalent employees		21,674		21,594		21,287		19,659		19,061		18,937		18,583		18,899
Banking centers		1,106		1,098		1,092		1,011		1,005		992		960		952
ATMs		1,996		1,994		1,988		1,898		1,872		1,844		1,827		1,905

(a) Presented on a fully taxable equivalent basis (“FTE”).

(b) Based on the most recent twelve-month earnings per diluted share and end of period stock prices.

2

Quarterly Data	Three Months Ended
	September 30, 2005		June 30, 2005		March 31, 2005		December 31, 2004			September 30, 2004		June 30, 2004		March 31, 2004		December 31, 2003
Income Statement ($ in millions)
Interest income (FTE)	$	1,291	$	1,223	$	1,153	$	1,090		$	1,052	$	1,009	$	999	$	998
Interest expense		546		465		394		338			286		238		240		253
Net interest income (FTE)		745		758		759		752			766		771		759		745
Provision for loan and lease losses		69		60		67		65			26		90		87		94
Noninterest income:
Electronic payment processing revenue		187		180		168		173			152		148		148		160
Service charges on deposits		137		132		121		126			134		131		123		125
Mortgage banking net revenue		45		46		41		24			49		61		44		57
Investment advisory revenue		89		91		90		82			88		97		93		85
Other noninterest income		133		144		140		113			126		258		130		104
Operating lease revenue		11		15		20		27			35		44		52		58
Securities gains (losses), net		8		15		14		(78	)		16		-		25		2
Foreign exchange income		12		12		13		12			11		10		11		8
Total noninterest income		622		635		607		479			611		749		626		599
Noninterest expense:
Salaries, wages and incentives		285		295		265		266			252		254		245		244
Employee benefits		70		67		82		56			64		66		76		53
Equipment expense		26		25		25		23			22		19		20		21
Net occupancy expense		54		54		54		48			45		47		46		47
Deposit insurance expense		2		2		2		2			2		6		6		6
Operating lease expense		8		10		15		20			24		32		38		44
Other noninterest expense		287		275		262		520			239		318		217		242
Total noninterest expense		732		728		705		935			648		742		648		657
Income from continuing operations before income taxes (FTE)		566		605		594		231			703		688		650		593
Taxable equivalent adjustment		8		8		8		9			9		9		9		10
Income from continuing operations before income taxes		558		597		586		222			694		679		641		583
Applicable income taxes		163		180		181		46			223		231		211		182
Income from continuing operations		395		417		405		176			471		448		430		401
Income from discontinued operations, net of tax (a)		-		-		-		-			-		-		-		41
Net income		395	$	417	$	405	$	176		$	471	$	448	$	430	$	442
Net income available to common shareholders (b)		395	$	417	$	404	$	176		$	471	$	448	$	430	$	441
Regulatory Capital Data ($ in millions) (c)
Tier 1 capital	$	8,023	$	7,783	$	7,509	$	8,522		$	8,666	$	8,346	$	8,394	$	8,272
Tier 2 capital		2,016		2,131		2,125		1,654			1,674		1,763		1,727		1,824
Total risk-based capital	$	10,039	$	9,914	$	9,634	$	10,176		$	10,340	$	10,109	$	10,121	$	10,096
Total risk-weighted assets	$	93,074	$	91,791	$	89,401	$	82,633		$	80,749	$	78,779	$	76,587	$	74,477
Tier 1 capital ratio		8.62%		8.48%		8.40%		10.31%			10.73%		10.59%		10.96%		11.11%
Total risk-based capital ratio		10.79%		10.80%		10.78%		12.31%			12.81%		12.83%		13.22%		13.56%
Tier 1 leverage ratio		7.93%		7.76%		7.62%		8.89%			9.13%		8.97%		9.23%		9.23%

(a) Includes gain on sale of discontinued operations of $40 million, net of tax, in 4th quarter 2003.

(b) Dividends on preferred stock are $.185 million for all quarters presented.

(c) September 30, 2005 regulatory capital data and ratios are estimated.

3

Quarterly Data	As of
	September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2004			September 30, 2004			June 30, 2004			March 31, 2004			December 31, 2003
Balance Sheet ($ in millions)
Assets
Cash and due from banks	$	3,372		$	2,781		$	2,420		$	2,561		$	2,313		$	2,358		$	2,012		$	2,359
Available-for-sale securities		22,537			24,647			25,101			24,687			31,557			30,180			30,577			28,999
Held-to-maturity securities		332			307			303			255			254			212			179			135
Trading securities		105			84			128			77			81			97			96			55
Other short-term investments		113			113			1,213			532			384			258			191			268
Total cash and securities		26,459			27,932			29,165			28,112			34,589			33,105			33,055			31,816
Loans held for sale		1,237			783			809			559			452			577			1,661			1,881
Portfolio loans and leases		68,754			66,296			64,902			59,808			58,036			56,679			53,912			52,308
Total loans and leases		69,991			67,079			65,711			60,367			58,488			57,256			55,573			54,189
Allowance for loan and lease losses		(727	)		(722	)		(717	)		(713	)		(713	)		(744	)		(713	)		(697	)
Bank premises and equipment		1,643			1,581			1,529			1,315			1,233			1,168			1,102			1,061
Operating lease equipment		159			161			224			304			394			525			658			767
Accrued interest receivable		482			451			438			397			416			397			412			408
Goodwill		2,176			2,178			2,167			979			980			979			738			738
Intangible assets		220			231			243			150			157			164			155			195
Servicing rights		417			378			378			352			349			358			283			299
Other real estate owned		52			52			60			63			61			54			57			55
Other assets		3,736			3,839			3,515			3,130			2,411			2,420			2,482			2,423
Total assets	$	104,608		$	103,160		$	102,713		$	94,456		$	98,365		$	95,682		$	93,802		$	91,254
Liabilities
Deposits:
Demand	$	14,294		$	14,393		$	13,960		$	13,486		$	12,886		$	13,037		$	12,374		$	12,142
Interest checking		18,169			18,811			19,722			19,481			19,362			19,243			19,376			19,757
Savings		10,437			9,653			9,711			8,310			8,307			7,973			7,391			7,375
Money market		5,855			4,732			4,777			4,321			4,264			2,854			2,995			3,201
Other time		8,867			8,513			8,017			6,837			6,569			6,019			5,978			6,201
Certificates - $100,000 and over		4,195			3,986			3,867			2,121			2,092			2,825			2,569			1,856
Foreign office		3,678			3,089			5,257			3,670			3,380			5,957			4,567			6,563
Total deposits		65,495			63,177			65,311			58,226			56,860			57,908			55,250			57,095
Federal funds purchased		3,548			4,523			2,669			4,714			5,368			3,851			7,501			6,928
Short-term bank notes		-			-			775			775			1,275			1,275			500			500
Other short-term borrowings		6,075			4,972			4,925			4,537			7,330			6,391			7,252			5,742
Other liabilities		3,583			3,641			3,824			3,297			3,364			3,089			3,445			3,259
Long-term debt		16,522			17,494			16,321			13,983			15,128			14,775			10,990			9,063
Total liabilities		95,223			93,807			93,825			85,532			89,325			87,289			84,938			82,587
Shareholders’ Equity
Common and preferred equity		11,038			10,762			10,569			10,507			10,515			10,225			9,989			9,749
Additional minimum pension liability		(4	)		(4	)		(4	)		(64	)		(66	)		(63	)		(63	)		(63	)
Net unrealized (losses) gains:
Available-for-sale securities		(296	)		(107	)		(295	)		(72	)		(125	)		(439	)		154			(49	)
Qualifying cash flow hedges		(17	)		(24	)		(24	)		(33	)		(27	)		(52	)		8			(8	)
Treasury stock, at cost		(1,336	)		(1,274	)		(1,358	)		(1,414	)		(1,257	)		(1,278	)		(1,224	)		(962	)
Total shareholders’ equity	$	9,385		$	9,353		$	8,888		$	8,924		$	9,040		$	8,393		$	8,864		$	8,667
Preferred shares outstanding		9,250			9,250			9,250			9,250			9,250			9,250			9,250			9,250
Common shares outstanding, excluding treasury		554,400,091			555,938,071			554,054,749			557,648,989			561,112,890			560,804,042			562,131,643			566,685,301
Treasury shares held		29,027,013			27,489,033			29,372,355			25,802,702			22,338,801			22,647,649			21,320,048			16,766,390

4

Quarterly Data
	Three Months Ended
	September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2004			September 30, 2004			June 30, 2004			March 31, 2004			December 31, 2003
Average Balance Sheet ($ in millions)
Assets
Interest-earning assets:
Loans and leases	$	68,556		$	66,762		$	65,076		$	59,440		$	57,679		$	56,325		$	54,688		$	53,886
Taxable securities		24,013			24,771			24,935			28,379			30,241			29,987			28,854			28,362
Tax exempt securities		787			815			856			866			890			920			995			1,026
Other short-term investments		115			130			328			480			282			266			231			206
Total interest-earning assets		93,471			92,478			91,195			89,165			89,092			87,498			84,768			83,480
Cash and due from banks		2,742			2,822			2,619			2,445			2,265			2,106			2,046			2,044
Other assets		8,207			8,182			7,909			6,171			5,603			5,447			5,828			5,863
Allowance for loan and lease losses		(721	)		(717	)		(714	)		(719	)		(748	)		(720	)		(699	)		(771	)
Total assets	$	103,699		$	102,765		$	101,009		$	97,062		$	96,212		$	94,331		$	91,943		$	90,616
Liabilities
Interest-bearing liabilities:
Interest checking	$	18,498		$	19,267		$	19,972		$	19,345		$	19,570		$	19,268		$	19,552		$	19,303
Savings		9,939			9,697			9,339			8,447			8,212			7,803			7,294			7,700
Money market		5,154			4,755			4,786			4,227			3,542			2,965			3,149			3,388
Other time		8,730			8,286			7,787			6,681			6,539			5,822			5,780			6,086
Certificates - $100,000 and over		4,156			3,946			3,539			2,106			2,459			2,836			2,213			2,170
Foreign office		3,925			3,907			4,340			4,073			3,315			4,488			5,935			5,606
Federal funds purchased		4,001			3,952			4,170			4,880			4,847			6,689			7,192			7,503
Short-term bank notes		-			230			775			1,188			1,275			1,045			500			87
Other short-term borrowings		5,619			5,190			4,933			5,140			7,152			7,441			6,837			6,664
Long-term debt		16,914			17,049			15,604			15,585			15,055			12,317			10,294			9,149
Total interest-bearing liabilities		76,936			76,279			75,245			71,672			71,966			70,674			68,746			67,656
Demand deposits		13,977			13,905			13,484			13,107			12,537			12,251			11,402			11,460
Other liabilities		3,335			3,357			3,172			3,054			2,848			2,840			3,016			2,792
Total liabilities		94,248			93,541			91,901			87,833			87,351			85,765			83,164			81,908
Shareholders’ equity		9,451			9,224			9,108			9,229			8,861			8,566			8,779			8,708
Total liabilities & shareholders’ equity	$	103,699		$	102,765		$	101,009		$	97,062		$	96,212		$	94,331		$	91,943		$	90,616
Average loans and leases (excluding held for sale)	$	67,539		$	65,649		$	64,269		$	58,714		$	57,160		$	54,960		$	52,927		$	52,402
Average common shares outstanding:
Basic		553,854,684			553,871,720			556,361,533			560,161,550			560,335,242			560,976,289			563,583,277			568,104,211
Diluted		557,681,044			558,176,454			561,658,848			566,107,746			566,543,043			568,715,944			571,612,473			576,881,193

5

Quarterly Data	Three Months Ended
	September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2004			September 30, 2004			June 30, 2004			March 31, 2004			December 31, 2003
Asset Quality ($ in millions)
Nonaccrual loans and leases	$	285		$	273		$	268		$	228		$	207		$	216		$	233		$	242
Renegotiated loans and leases		1			1			1			1			3			3			1			8
Other assets, including other real estate owned		65			66			74			74			72			64			74			69
Total nonperforming assets		351			340			343			303			282			283			308			319
Ninety days past due loans and leases		156			129			129			142			137			132			133			145
Total underperforming assets	$	507		$	469		$	472		$	445		$	419		$	415		$	441		$	464
End of Period Loans and Leases ($ in millions)(net of unearned discount)
Commercial:
Commercial loans		18,596			18,017			17,501			16,058			15,271			15,276			14,548			14,226
Commercial mortgage		9,138			9,091			9,048			7,636			7,644			7,541			7,197			6,894
Commercial construction		5,880			5,590			5,365			4,348			4,077			3,768			3,493			3,301
Commercial leases		3,619			3,537			3,416			3,426			3,357			3,275			3,350			3,264
Subtotal - commercial		37,233			36,235			35,330			31,468			30,349			29,860			28,588			27,685
Consumer:
Consumer mortgage		8,564			7,808			8,208			7,533			6,912			6,416			5,811			5,530
Consumer construction		649			611			557			378			371			340			327			335
Credit card		805			749			790			843			809			779			757			762
Home equity		11,766			11,521			11,101			10,522			10,253			9,849			9,305			8,993
Other consumer loans		9,236			8,343			7,824			7,572			7,585			7,675			8,417			8,436
Consumer leases		1,738			1,812			1,901			2,051			2,209			2,337			2,368			2,448
Subtotal - consumer		32,758			30,844			30,381			28,899			28,139			27,396			26,985			26,504
Total loans and leases	$	69,991		$	67,079		$	65,711		$	60,367		$	58,488		$	57,256		$	55,573		$	54,189
Average Loans and Leases ($ in millions)(net of unearned discount)
Commercial:
Commercial loans		18,203			17,768			18,073			15,565			15,068			14,724			14,266			13,999
Commercial mortgage		9,095			9,042			8,385			7,617			7,582			7,327			7,034			6,708
Commercial construction		5,700			5,467			4,870			4,247			3,963			3,598			3,414			3,209
Commercial leases		3,537			3,436			3,393			3,333			3,300			3,306			3,241			3,177
Subtotal - commercial		36,535			35,713			34,721			30,762			29,913			28,955			27,955			27,093
Consumer:
Consumer mortgage		8,271			8,453			8,417			7,346			6,631			6,173			5,654			5,927
Consumer construction		624			576			468			378			352			326			332			338
Credit card		778			755			830			827			797			767			758			642
Home equity		11,702			11,325			10,929			10,414			10,060			9,563			9,143			8,881
Other consumer loans		8,868			8,089			7,732			7,581			7,647			8,181			8,429			8,486
Consumer leases		1,778			1,851			1,979			2,132			2,279			2,360			2,417			2,519
Subtotal - consumer		32,021			31,049			30,355			28,678			27,766			27,370			26,733			26,793
Total loans and leases	$	68,556		$	66,762		$	65,076		$	59,440		$	57,679		$	56,325		$	54,688		$	53,886
Nonperforming Loans ($ in millions)(non-accrual plus renegotiated)
Commercial construction loans	$	29		$	24		$	23		$	13		$	11		$	14		$	23		$	19
Commercial mortgage		53			56			56			51			51			47			48			42
Commercial loans and leases		140			132			132			111			99			107			111			136
Consumer mortgage and construction		31			25			24			24			22			23			25			26
Other consumer loans and leases		33			37			34			30			27			28			27			27
Total nonperforming loans	$	286		$	274		$	269		$	229		$	210		$	219		$	234		$	250
Credit Charge-Offs ($ in millions)
Gross charge-offs	$	(79	)	$	(76	)	$	(80	)	$	(84	)	$	(72	)	$	(76	)	$	(88	)	$	(115	)
Recoveries		15			21			17			19			15			17			17			19
Net losses charged off	$	(64	)	$	(55	)	$	(63	)	$	(65	)	$	(57	)	$	(59	)	$	(71	)	$	(96	)

6