Fifth Third Bancorp (FITB) 8-KFifth Third Bancorp Reports 2007 Earnings of $2.03
Filed: 22 Jan 08, 12:00am
Exhibit 99.3
January 2008
ANNUAL 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 year-end information.
If you need further information, please fax or e-mail your request to Fifth Third’s Investor Relations Department at (513) 534-3945 or
Jeff.Richardson@53.com
Jeff Richardson | Jim Eglseder | |
SVP/Investor Relations | VP/Investor Relations | |
(513) 534-0983 | (513) 534-8424 |
Yearly Data
Years Ended December 31, | |||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | |||||||||||
Ratios (percent) | |||||||||||||||
Return on average assets | 1.07 | 1.13 | 1.50 | 1.61 | 1.90 | ||||||||||
Return on average equity | 11.4 | 12.1 | 16.6 | 17.2 | 19.0 | ||||||||||
Average equity as a percent of average assets | 9.35 | 9.32 | 9.06 | 9.34 | 10.01 | ||||||||||
Net interest margin (b) | 3.36 | 3.06 | 3.23 | 3.48 | 3.62 | ||||||||||
Efficiency (b) | 61.1 | 60.5 | 53.2 | 53.9 | 47.0 | ||||||||||
Net losses charged off as a percent of average loans and leases | 0.61 | 0.44 | 0.45 | 0.45 | 0.63 | ||||||||||
Allowance for loan and lease losses as a percent of loans and leases | 1.17 | 1.04 | 1.06 | 1.19 | 1.33 | ||||||||||
Allowance for credit losses as a percent of loans and leases | 1.29 | 1.14 | 1.16 | 1.31 | 1.47 | ||||||||||
Nonperforming assets as a percent of loans, leases and other assets, including OREO | 1.32 | 0.61 | 0.52 | 0.51 | 0.61 | ||||||||||
Allowance for loan and lease losses as a percent of nonperforming assets | 88.06 | 169.62 | 206.03 | 235.32 | 218.85 | ||||||||||
Allowance for credit losses as a percent of nonperforming assets | 96.99 | 186.33 | 225.33 | 259.05 | 242.01 | ||||||||||
Common Share Data | |||||||||||||||
Earnings per share | $ | 2.04 | $ | 2.14 | $ | 2.79 | $ | 2.72 | $ | 2.91 | |||||
Earnings per diluted share | 2.03 | 2.13 | 2.77 | 2.68 | 2.87 | ||||||||||
Cash dividends per common share | 1.70 | 1.58 | 1.46 | 1.31 | 1.13 | ||||||||||
Book value per share | 17.24 | 18.02 | 17.00 | 16.00 | 15.29 | ||||||||||
Common shares outstanding, excluding treasury | 532,671,925 | 556,252,674 | 555,623,430 | 557,648,989 | 566,685,301 | ||||||||||
Market price per share: | |||||||||||||||
High | $ | 43.32 | $ | 41.57 | $ | 48.12 | $ | 60.00 | $ | 62.15 | |||||
Low | 24.82 | 35.86 | 35.04 | 45.32 | 47.05 | ||||||||||
Close | 25.13 | 40.93 | 37.72 | 47.30 | 59.10 | ||||||||||
Price/earnings ratio (a) | 12.44 | 19.13 | 13.57 | 17.65 | 20.59 | ||||||||||
Supplemental Data | |||||||||||||||
Common dividends declared ($ in millions) | $ | 914 | $ | 880 | $ | 810 | $ | 735 | $ | 645 | |||||
Full-time equivalent employees | 21,683 | 21,362 | 21,681 | 19,659 | 18,899 | ||||||||||
Banking centers | 1,227 | 1,150 | 1,119 | 1,011 | 952 |
(a) | Based on the most recent twelve-month earnings per diluted share and end of period stock prices. |
(b) | Presented on a fully taxable equivalent basis (“FTE”). |
2
Yearly Data
Years Ended December 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Income Statement ($ in millions) | ||||||||||||||||||||
Interest income (FTE) | $ | 6,051 | $ | 5,981 | $ | 5,026 | $ | 4,150 | $ | 4,030 | ||||||||||
Interest expense | 3,018 | 3,082 | 2,030 | 1,102 | 1,086 | |||||||||||||||
Net interest income (FTE) | 3,033 | 2,899 | 2,996 | 3,048 | 2,944 | |||||||||||||||
Provision for loan and lease losses | 628 | 343 | 330 | 268 | 399 | |||||||||||||||
Noninterest income: | ||||||||||||||||||||
Electronic payment processing revenue | 989 | 857 | 748 | 631 | 593 | |||||||||||||||
Service charges on deposits | 579 | 517 | 522 | 515 | 485 | |||||||||||||||
Investment advisory revenue | 382 | 367 | 358 | 363 | 335 | |||||||||||||||
Corporate banking revenue | 367 | 318 | 299 | 228 | 241 | |||||||||||||||
Mortgage banking net revenue | 133 | 155 | 174 | 178 | 302 | |||||||||||||||
Other noninterest income | 176 | 300 | 360 | 587 | 443 | |||||||||||||||
Securities gains (losses), net | 21 | (364 | ) | 39 | (37 | ) | 81 | |||||||||||||
Securities gains, net – non-qualifying hedges on mortgage servicing rights | 6 | 3 | — | — | 3 | |||||||||||||||
Total noninterest income | 2,653 | 2,153 | 2,500 | 2,465 | 2,483 | |||||||||||||||
Noninterest expense: | ||||||||||||||||||||
Salaries, wages, and incentives | 1,239 | 1,174 | 1,133 | 1,018 | 1,031 | |||||||||||||||
Employee benefits | 278 | 292 | 283 | 261 | 240 | |||||||||||||||
Payment processing expense | 407 | 325 | 272 | 224 | 200 | |||||||||||||||
Net occupancy expense | 269 | 245 | 221 | 185 | 159 | |||||||||||||||
Technology and communications | 169 | 141 | 142 | 120 | 106 | |||||||||||||||
Equipment expense | 123 | 116 | 105 | 84 | 82 | |||||||||||||||
Other noninterest expense | 990 | 763 | 771 | 1,080 | 733 | |||||||||||||||
Total noninterest expense | 3,475 | 3,056 | 2,927 | 2,972 | 2,551 | |||||||||||||||
Income from continuing operations before income taxes, minority interest and cumulative effect (FTE) | 1,583 | 1,653 | 2,239 | 2,273 | 2,477 | |||||||||||||||
Taxable equivalent adjustment | 24 | 26 | 31 | 36 | 39 | |||||||||||||||
Income from continuing operations before income taxes, minority interest and cumulative effect | 1,559 | 1,627 | 2,208 | 2,237 | 2,438 | |||||||||||||||
Applicable income taxes | 461 | 443 | 659 | 712 | 786 | |||||||||||||||
Income from continuing operations before minority interest and cumulative effect | 1,098 | 1,184 | 1,549 | 1,525 | 1,652 | |||||||||||||||
Minority interest, net of tax | — | — | — | — | (20 | ) | ||||||||||||||
Income from continuing operations before cumulative effect | 1,098 | 1,184 | 1,549 | 1,525 | 1,632 | |||||||||||||||
Income from discontinued operations, net of tax (a) | — | — | — | — | 44 | |||||||||||||||
Income before cumulative effect | 1,098 | 1,184 | 1,549 | 1,525 | 1,676 | |||||||||||||||
Cumulative effect of change in accounting principle, net of tax | — | 4 | — | — | (11 | ) | ||||||||||||||
Net income | $ | 1,098 | $ | 1,188 | $ | 1,549 | $ | 1,525 | $ | 1,665 | ||||||||||
Net income available to common shareholders (b) | $ | 1,097 | $ | 1,188 | $ | 1,548 | $ | 1,524 | $ | 1,664 | ||||||||||
Regulatory Capital Data ($ in millions) (c) | ||||||||||||||||||||
Tier I capital | $ | 8,931 | $ | 8,625 | $ | 8,209 | $ | 8,522 | $ | 8,168 | ||||||||||
Tier II capital | 2,809 | 2,760 | 2,031 | 1,654 | 1,824 | |||||||||||||||
Total risk-based capital | $ | 11,740 | $ | 11,385 | $ | 10,240 | $ | 10,176 | $ | 9,992 | ||||||||||
Total risk-weighted assets | $ | 115,775 | $ | 102,823 | $ | 98,293 | $ | 82,633 | $ | 74,477 | ||||||||||
Tier I capital ratio | 7.71 | % | 8.39 | % | 8.35 | % | 10.31 | % | 10.97 | % | ||||||||||
Total risk-based capital ratio | 10.14 | % | 11.07 | % | 10.42 | % | 12.31 | % | 13.42 | % | ||||||||||
Tier I leverage ratio | 8.51 | % | 8.44 | % | 8.08 | % | 8.89 | % | 9.11 | % |
(a) | Includes gain on sale of discontinued operations of $40 million, net of tax, in 2003. |
(b) | Dividends on preferred stock are $.740 million for all years presented. |
(c) | 2007 regulatory capital data and ratios are estimated. |
3
Yearly Data
As of December 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Balance Sheet ($ in millions, except share data) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 2,687 | $ | 2,737 | $ | 3,078 | $ | 2,561 | $ | 2,359 | ||||||||||
Available-for-sale securities | 10,677 | 11,053 | 21,924 | 24,687 | 28,999 | |||||||||||||||
Held-to-maturity securities | 355 | 356 | 389 | 255 | 135 | |||||||||||||||
Trading securities | 171 | 187 | 117 | 77 | 55 | |||||||||||||||
Other short-term investments | 593 | 809 | 158 | 532 | 268 | |||||||||||||||
Total cash and securities | 14,483 | 15,142 | 25,666 | 28,112 | 31,816 | |||||||||||||||
Loans held for sale | 4,329 | 1,150 | 1,304 | 559 | 1,881 | |||||||||||||||
Portfolio loans and leases | 80,253 | 74,353 | 69,925 | 59,808 | 52,308 | |||||||||||||||
Total loans and leases | 84,582 | 75,503 | 71,229 | 60,367 | 54,189 | |||||||||||||||
Allowance for loan and lease losses | (937 | ) | (771 | ) | (744 | ) | (713 | ) | (697 | ) | ||||||||||
Operating lease equipment | 353 | 202 | 143 | 304 | 767 | |||||||||||||||
Goodwill | 2,470 | 2,193 | 2,169 | 979 | 738 | |||||||||||||||
Intangible assets | 147 | 166 | 208 | 150 | 195 | |||||||||||||||
Servicing rights | 618 | 524 | 441 | 352 | 299 | |||||||||||||||
Other real estate owned | 159 | 88 | 54 | 63 | 55 | |||||||||||||||
Other assets | 9,109 | 7,622 | 6,059 | 4,842 | 3,892 | |||||||||||||||
Total assets | $ | 110,984 | $ | 100,669 | $ | 105,225 | $ | 94,456 | $ | 91,254 | ||||||||||
Liabilities | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Demand | $ | 14,404 | $ | 14,331 | $ | 14,609 | $ | 13,486 | $ | 12,142 | ||||||||||
Interest checking | 15,254 | 15,993 | 18,282 | 19,481 | 19,757 | |||||||||||||||
Savings | 15,635 | 13,181 | 11,276 | 8,310 | 7,375 | |||||||||||||||
Money market | 6,521 | 6,584 | 6,129 | 4,321 | 3,201 | |||||||||||||||
Foreign Office | 2,572 | 1,353 | 421 | 153 | 16 | |||||||||||||||
Other time | 11,440 | 10,987 | 9,313 | 6,837 | 6,201 | |||||||||||||||
Certificates - $100,000 and over | 6,738 | 6,628 | 4,343 | 2,121 | 1,856 | |||||||||||||||
Other foreign office | 2,881 | 323 | 3,061 | 3,517 | 6,547 | |||||||||||||||
Total deposits | 75,445 | 69,380 | 67,434 | 58,226 | 57,095 | |||||||||||||||
Federal funds purchased | 4,427 | 1,421 | 5,323 | 4,714 | 6,928 | |||||||||||||||
Short-term bank notes | — | — | — | 775 | 500 | |||||||||||||||
Other short-term borrowings | 4,747 | 2,796 | 4,246 | 4,537 | 5,742 | |||||||||||||||
Other liabilities | 4,325 | 4,492 | 3,549 | 3,297 | 3,259 | |||||||||||||||
Long-term debt | 12,857 | 12,558 | 15,227 | 13,983 | 9,063 | |||||||||||||||
Total liabilities | 101,801 | 90,647 | 95,779 | 85,532 | 82,587 | |||||||||||||||
Shareholders’ Equity | ||||||||||||||||||||
Common and preferred equity | 11,518 | 11,433 | 11,138 | 10,507 | 9,749 | |||||||||||||||
Accumulated other comprehensive income related to employee benefit plans | (57 | ) | (59 | ) | (5 | ) | (64 | ) | (63 | ) | ||||||||||
Net unrealized (losses) gains on available-for-sale securities and qualifying cash flow hedges | (69 | ) | (120 | ) | (408 | ) | (105 | ) | (57 | ) | ||||||||||
Treasury stock, at cost | (2,209 | ) | (1,232 | ) | (1,279 | ) | (1,414 | ) | (962 | ) | ||||||||||
Total shareholders’ equity | 9,183 | 10,022 | 9,446 | 8,924 | 8,667 | |||||||||||||||
Total liabilities & shareholders’ equity | $ | 110,984 | $ | 100,669 | $ | 105,225 | $ | 94,456 | $ | 91,254 | ||||||||||
Share Data | ||||||||||||||||||||
Preferred shares outstanding | 9,250 | 9,250 | 9,250 | 9,250 | 9,250 | |||||||||||||||
Common shares outstanding, excluding treasury | 532,671,925 | 556,252,674 | 555,623,430 | 557,648,989 | 566,685,301 | |||||||||||||||
Treasury shares held | 50,755,179 | 27,174,430 | 27,803,674 | 25,802,702 | 16,766,390 |
4
Yearly Data
�� | Years Ended December 31, | |||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Average Balance Sheet ($ in millions, except share data) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||
Loans and leases | $ | 78,348 | $ | 73,493 | $ | 67,737 | $ | 57,042 | $ | 52,414 | ||||||||||
Taxable securities | 11,131 | 20,306 | 24,017 | 29,365 | 27,584 | |||||||||||||||
Tax exempt securities | 499 | 604 | 789 | 917 | 1,056 | |||||||||||||||
Other short-term investments | 364 | 378 | 193 | 315 | 307 | |||||||||||||||
Total interest-earning assets | 90,342 | 94,781 | 92,736 | 87,639 | 81,361 | |||||||||||||||
Cash and due from banks | 2,315 | 2,495 | 2,758 | 2,216 | 1,600 | |||||||||||||||
Other assets | 10,613 | 8,713 | 8,102 | 5,763 | 5,250 | |||||||||||||||
Allowance for loan and lease losses | (793 | ) | (751 | ) | (720 | ) | (722 | ) | (730 | ) | ||||||||||
Total assets | $ | 102,477 | $ | 105,238 | $ | 102,876 | $ | 94,896 | $ | 87,481 | ||||||||||
Liabilities | ||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||
Interest checking | $ | 14,820 | $ | 16,650 | $ | 18,884 | $ | 19,434 | $ | 18,679 | ||||||||||
Savings | 14,836 | 12,189 | 10,007 | 7,941 | 8,020 | |||||||||||||||
Money market | 6,308 | 6,366 | 5,170 | 3,473 | 3,189 | |||||||||||||||
Foreign office | 1,762 | 732 | 248 | 85 | 2 | |||||||||||||||
Other time | 10,778 | 10,500 | 8,491 | 6,208 | 6,426 | |||||||||||||||
Certificates - $100,000 and over | 6,466 | 5,795 | 4,001 | 2,403 | 3,832 | |||||||||||||||
Other foreign office | 1,393 | 2,979 | 3,719 | 4,364 | 3,860 | |||||||||||||||
Short-term borrowings | 6,890 | 8,670 | 9,511 | 13,539 | 12,373 | |||||||||||||||
Long-term debt | 12,505 | 14,247 | 16,384 | 13,323 | 8,747 | |||||||||||||||
Total interest-bearing liabilities | 75,758 | 78,128 | 76,415 | 70,770 | 65,128 | |||||||||||||||
Demand deposits | 13,261 | 13,741 | 13,868 | 12,327 | 10,482 | |||||||||||||||
Other liabilities | 3,875 | 3,558 | 3,276 | 2,939 | 2,883 | |||||||||||||||
Total liabilities | 92,894 | 95,427 | 93,559 | 86,036 | 78,493 | |||||||||||||||
Minority interest | — | — | — | — | 234 | |||||||||||||||
Shareholders’ equity | 9,583 | 9,811 | 9,317 | 8,860 | 8,754 | |||||||||||||||
Total liabilities & shareholders’ equity | $ | 102,477 | $ | 105,238 | $ | 102,876 | $ | 94,896 | $ | 87,481 | ||||||||||
Average loans and leases (excluding held for sale) | $ | 76,033 | $ | 72,447 | $ | 66,685 | $ | 55,951 | $ | 49,700 | ||||||||||
Average common shares outstanding: | ||||||||||||||||||||
Basic | 537,669,793 | 554,983,021 | 554,410,581 | 561,258,539 | 571,590,128 | |||||||||||||||
Diluted | 540,118,386 | 557,493,607 | 558,442,819 | 568,234,313 | 580,003,074 |
5
Yearly Data
Years Ended December 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Asset Quality ($ in millions) | ||||||||||||||||||||
Nonaccrual loans and leases | $ | 893 | $ | 352 | $ | 294 | $ | 228 | $ | 242 | ||||||||||
Renegotiated loans and leases | — | — | — | 1 | 8 | |||||||||||||||
Other assets, including other real estate owned | 171 | 103 | 67 | 74 | 69 | |||||||||||||||
Total nonperforming assets | $ | 1,064 | $ | 455 | $ | 361 | $ | 303 | $ | 319 | ||||||||||
Ninety days past due loans and leases | $ | 491 | $ | 210 | $ | 155 | $ | 142 | $ | 145 | ||||||||||
End of Period Loans and Leases ($ in millions)(net of unearned discount) | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans | $ | 26,079 | $ | 20,831 | $ | 19,377 | $ | 16,107 | $ | 14,261 | ||||||||||
Commercial mortgage | 11,967 | 10,405 | 9,188 | 7,636 | 6,894 | |||||||||||||||
Commercial construction | 5,561 | 6,168 | 6,342 | 4,348 | 3,301 | |||||||||||||||
Commercial leases | 3,737 | 3,841 | 3,698 | 3,426 | 3,264 | |||||||||||||||
Subtotal - commercial | 47,344 | 41,245 | 38,605 | 31,517 | 27,720 | |||||||||||||||
Consumer: | ||||||||||||||||||||
Residential mortgage | 11,433 | 9,905 | 8,991 | 7,912 | 5,865 | |||||||||||||||
Home equity | 11,874 | 12,154 | 11,805 | 10,318 | 8,783 | |||||||||||||||
Automobile loans | 11,183 | 10,028 | 9,396 | 7,734 | 8,606 | |||||||||||||||
Credit card | 1,591 | 1,004 | 788 | 794 | 727 | |||||||||||||||
Other consumer loans and leases | 1,157 | 1,167 | 1,644 | 2,092 | 2,488 | |||||||||||||||
Subtotal - consumer | 37,238 | 34,258 | 32,624 | 28,850 | 26,469 | |||||||||||||||
Total loans and leases | $ | 84,582 | $ | 75,503 | $ | 71,229 | $ | 60,367 | $ | 54,189 | ||||||||||
Nonperforming Loans ($ in millions)(non-accrual plus renegotiated) | ||||||||||||||||||||
Commercial construction loans | $ | 249 | $ | 54 | $ | 31 | $ | 13 | $ | 19 | ||||||||||
Commercial mortgage | 243 | 84 | 51 | 51 | 42 | |||||||||||||||
Commercial loans and leases | 180 | 133 | 146 | 111 | 136 | |||||||||||||||
Consumer mortgage and construction | 121 | 38 | 30 | 24 | 26 | |||||||||||||||
Other consumer loans and leases | 100 | 43 | 36 | 30 | 27 | |||||||||||||||
Total nonperforming loans | $ | 893 | $ | 352 | $ | 294 | $ | 229 | $ | 250 | ||||||||||
Credit Charge-Offs($ in millions) | ||||||||||||||||||||
Gross charge-offs | $ | (544 | ) | $ | (408 | ) | $ | (373 | ) | $ | (321 | ) | $ | (380 | ) | |||||
Recoveries | 81 | 92 | 74 | 69 | 68 | |||||||||||||||
Net losses charged off | $ | (463 | ) | $ | (316 | ) | $ | (299 | ) | $ | (252 | ) | $ | (312 | ) | |||||
6