Transaction valuation(*)
|
Amount of Filing Fee(**)
|
|
$
932,515,000
|
$52,034.34
|
*
|
This valuation assumes the
exchange of 11,075,000 depositary shares each
representing a 1/250th ownership interest in a share of 8.5%
Non-Cumulative Perpetual Convertible Preferred Stock, Series G, no par
value, $25,000 liquidation preference per share, or “Series G Preferred
Stock,” of Fifth Third Bancorp (“Fifth Third”), for shares of common stock
of Fifth Third, no par value per share and cash. Estimated for purposes of
calculating the amount of the filing fee only, this amount is based on
$84.20, the average of the high and low prices per
depositary share as reported on the NASDAQ Global Select Market on May 13,
2009.
|
**
|
The amount of the filing fee,
calculated in accordance with Rule 0-11 of the Securities Exchange Act of
1934, as amended, equals $55.80 for each $1,000,000 of the value of the
transaction.
|
x
|
Check box if any part of the fee
is offset as provided by Rule 0-11(a)(2) and identify the filing with
which the offsetting fee was previously paid. Identify the previous filing
by registration statement number, or the Form or Schedule and the date of
its filing.
|
||||||||||
Amount Previously
Paid:
|
$52,034.34
|
|
|
Filing Party:
|
|
Fifth Third
Bancorp
|
|||||
Form or Registration No.:
|
SC TO-I
|
|
|
Date Filed:
|
|
May 20,
2009
|
|||||
o | Check the box if the filing relates solely to preliminary communications made before the commencement of a tender offer. | ||||||||||
Check the appropriate boxes below to designate any transactions to which the statement relates: |
¨
|
third-party tender offer subject
to Rule 14d-1.
|
x
|
issuer tender offer subject to
Rule 13e-4.
|
¨
|
going-private transaction subject
to Rule 13e-3.
|
¨
|
amendment to Schedule 13D under
Rule 13d-2.
|
Check the following box if the filing is a final amendment reporting the results of the tender offer: ¨ |
Fifth
Third Bancorp
|
||||||||||||
Pro
forma Capitalization Table
|
||||||||||||
As
of March 31, 2009
|
||||||||||||
(in
millions)
|
||||||||||||
Conversion
|
||||||||||||
As
reported
|
adjustments
(a)
|
Pro
forma
|
||||||||||
Debt
payable in one year
|
||||||||||||
Federal
funds purchased
|
$ | 363 | $ | 363 | ||||||||
Other
short-term borrowings
|
11,076 | 11,076 | ||||||||||
Long-term
debt
|
2,567 | 2,567 | ||||||||||
Long-term
debt
|
9,611 | 9,611 | ||||||||||
Total
Debt
|
23,617 | 23,617 | ||||||||||
Common
stock
|
(1,295 | ) | (213 | ) | (1,508 | ) | ||||||
Preferred
stock
|
(4,252 | ) | 1,072 | (3,180 | ) | |||||||
Capital
surplus
|
(841 | ) | (452 | ) | b | (1,293 | ) | |||||
Retained
earnings
|
(5,792 | ) | (38 | ) | c | (5,830 | ) | |||||
Accumulated
other comprehensive income
|
(151 | ) | (151 | ) | ||||||||
Treasury
stock
|
229 | 229 | ||||||||||
Total
Shareholder's Equity
|
(12,102 | ) | 369 | (11,733 | ) | |||||||
Total
Capitalization
|
$ | 11,515 | 369 | $ | 11,884 |
a
|
This
pro forma capitalization table reflects an assumed full conversion of the
Series G Preferred Stock for common stock and cash and reflects an assumed
conversion date of March 31, 2009.
|
b
|
Includes
conversion costs of approximately $4 million that are charged against the
capital surplus at conversion.
|
c
|
This
pro forma credit to retained earnings is calculated as the excess of the
carrying value of the preferred stock over the fair value of the common
stock plus cash exchanged. For purposes of this pro forma capitalization
table, the fair value of the common stock is based on the closing price of
the common stock as of June 4,
2009.
|
Fifth
Third Bancorp
|
||||||||||||||||||||||||
Pro
forma Condensed Consolidated Statement of Income
|
||||||||||||||||||||||||
For
the year ended December 31, 2008
|
||||||||||||||||||||||||
(in
millions, except per share data)
|
||||||||||||||||||||||||
Conversion
|
||||||||||||||||||||||||
As
reported
|
Adjustments
(b)
|
As
adjusted
|
adjustments
(a)
|
Pro
forma
|
||||||||||||||||||||
Interest
income
|
$ | 5,608 | $ | 5,608 | $ | 5,608 | ||||||||||||||||||
Interest
expense
|
2,094 | 2,094 | 2,094 | |||||||||||||||||||||
Net
interest income
|
3,514 | 3,514 | 3,514 | |||||||||||||||||||||
Provision
for credit losses
|
4,560 | 4,560 | 4,560 | |||||||||||||||||||||
Net
interest loss after provision for credit losses
|
(1,046 | ) | (1,046 | ) | (1,046 | ) | ||||||||||||||||||
Noninterest
income
|
2,946 | 2,946 | 2,946 | |||||||||||||||||||||
Noninterest
expense
|
4,564 | 4,564 | 4,564 | |||||||||||||||||||||
Loss
before income taxes
|
(2,664 | ) | (2,664 | ) | (2,664 | ) | ||||||||||||||||||
Income
tax benefit
|
(551 | ) | (551 | ) | (551 | ) | ||||||||||||||||||
Net
loss
|
(2,113 | ) | (2,113 | ) | (2,113 | ) | ||||||||||||||||||
Dividends
on preferred stock
|
67 | 47 | 114 | (131 | ) | c | (17 | ) | ||||||||||||||||
Net
loss available to common shareholders
|
$ | (2,180 | ) | $ | (47 | ) | $ | (2,227 | ) | $ | 131 | $ | (2,096 | ) | ||||||||||
Basic
EPS
|
$ | (3.94 | ) | $ | (4.03 | ) | $ | (3.23 | ) | |||||||||||||||
Diluted
EPS
|
$ | (3.94 | ) | $ | (4.03 | ) | $ | (3.23 | ) | |||||||||||||||
Average
basic common shares outstanding
|
553 | 553 | 96 | 649 | ||||||||||||||||||||
Average
diluted common shares outstanding
|
553 | 553 | 96 | 649 | ||||||||||||||||||||
Earnings
to fixed charges
|
n/a |
d
|
n/a |
e
|
n/a |
f
|
a
|
This
pro forma condensed consolidated statement of income reflects an assumed
full conversion of the Series G Preferred Stock for common stock and cash
and reflects an assumed conversion date of January 1,
2008.
|
||||||||||
b
|
The
Series G Preferred Stock was issued in June 2008 and therefore the "As
reported" income statement reflects a half-year of dividends during 2008,
or approximately $47 million. The "As reported" income statement was
adjusted to reflect a full year of dividends on the preferred shares, or
approximately $94 million, before presenting the conversion adjustments
and the pro forma income statement after the conversion
adjustments.
|
||||||||||
c
|
The
dividend conversion adjustment is calculated as (1) the excess of the
carrying value of the preferred stock over the fair value of the common
stock plus cash exchanged, plus (2) a full year of preferred stock cash
dividends of approximately $94 million assumed to be retained due to the
conversion. For purposes of this pro forma condensed consolidated
statement of income, the fair value of the common stock is based on the
closing price of the common stock as of June 4, 2009.
|
||||||||||
d
|
Earnings
are inadequate to cover fixed charges by $2.7 billion.
|
||||||||||
e
|
Adjusted
earnings are inadequate to cover adjusted fixed charges by $2.8
billion.
|
||||||||||
f
|
Pro
forma earnings are inadequate to cover pro forma fixed charges by $2.7
billion.
|
Fifth
Third Bancorp
|
|||||||||||||
Pro
forma Condensed Consolidated Balance Sheet
|
|||||||||||||
As
of March 31, 2009
|
|||||||||||||
(in
millions)
|
|||||||||||||
Conversion
|
|||||||||||||
Assets
|
As
reported
|
adjustments
(a)
|
Pro
forma
|
||||||||||
Cash
|
$ | 2,491 | (369 | ) | b | $ | 2,122 | ||||||
Investment
securities
|
20,268 | 20,268 | |||||||||||
Loans
and leases, gross
|
85,171 | 85,171 | |||||||||||
Allowance
for loan and lease losses
|
3,070 | 3,070 | |||||||||||
Loans
and leases, net
|
82,101 | 82,101 | |||||||||||
Goodwill
|
2,623 | 2,623 | |||||||||||
Intangible
assets
|
154 | 154 | |||||||||||
Other
assets
|
11,676 | 11,676 | |||||||||||
Total
Assets
|
$ | 119,313 | (369 | ) | $ | 118,944 | |||||||
Liabilities
|
|||||||||||||
Deposits
|
$ | 79,782 | $ | 79,782 | |||||||||
Borrowings
|
23,617 | 23,617 | |||||||||||
Other
liabilities
|
3,812 | 3,812 | |||||||||||
Total
Liabilities
|
107,211 | 107,211 | |||||||||||
Shareholders'
Equity
|
|||||||||||||
Common
stock
|
1,295 | 213 | 1,508 | ||||||||||
Preferred
stock
|
4,252 | (1,072 | ) | 3,180 | |||||||||
Capital
surplus
|
841 | 452 | b | 1,293 | |||||||||
Retained
earnings
|
5,792 | 38 | c | 5,830 | |||||||||
Accumulated
other comprehensive income
|
151 | 151 | |||||||||||
Treasury
stock
|
(229 | ) | (229 | ) | |||||||||
Total
Shareholders' Equity
|
12,102 | (369 | ) | 11,733 | |||||||||
Total
Liabilities and Shareholders' Equity
|
$ | 119,313 | (369 | ) | $ | 118,944 | |||||||
Book
value per common share outstanding at end of period
|
$ | 13.61 | $ | 12.72 |
a
|
This
pro forma condensed consolidated balance sheet reflects an assumed full
conversion of the Series G Preferred Stock for common stock and cash and
reflects an assumed conversion date of March 31, 2009.
|
||||||
b
|
Includes
conversion costs of approximately $4 million that are charged against the
capital surplus at conversion.
|
||||||
c
|
This
pro forma credit to retained earnings is calculated as the excess of the
carrying value of the preferred stock over the fair value of the common
stock plus cash exchanged. For purposes of this pro forma condensed
consolidated balance sheet, the fair value of the common stock is based on
the closing price of the common stock as of June 4, 2009.
|
Fifth
Third Bancorp
|
|||||||||||||||
Pro
forma Condensed Consolidated Statement of Income
|
|||||||||||||||
For
the three months ended March 31, 2009
|
|||||||||||||||
(in
millions, except per share data)
|
|||||||||||||||
Conversion
|
|||||||||||||||
As
reported
|
adjustments
(a)
|
Pro
forma
|
|||||||||||||
Interest
income
|
$ | 1,178 | $ | 1,178 | |||||||||||
Interest
expense
|
402 | 402 | |||||||||||||
Net
interest income
|
776 | 776 | |||||||||||||
Provision
for credit losses
|
773 | 773 | |||||||||||||
Net
interest income after provision for credit losses
|
3 | 3 | |||||||||||||
Noninterest
income
|
697 | 697 | |||||||||||||
Noninterest
expense
|
962 | 962 | |||||||||||||
Loss
before income taxes
|
(262 | ) | (262 | ) | |||||||||||
Income
tax benefit
|
(312 | ) | (312 | ) | |||||||||||
Net
income
|
50 | 50 | |||||||||||||
Dividends
on preferred stock
|
76 | (61 | ) | b | 15 | ||||||||||
Net
(loss) income available to common shareholders
|
$ | (26 | ) | 61 | $ | 35 | |||||||||
Basic
EPS
|
$ | (0.04 | ) | $ | 0.05 | ||||||||||
Diluted
EPS
|
$ | (0.04 | ) | $ | 0.05 | ||||||||||
Average
basic common shares outstanding
|
572 | 96 | 668 | ||||||||||||
Average
diluted common shares outstanding
|
572 | 96 | 668 | ||||||||||||
Earnings
to fixed charges
|
n/a |
c
|
n/a |
d
|
a
|
This
pro forma condensed consolidated statement of income reflects an assumed
full conversion of the Series G Preferred Stock for common stock and cash
and reflects a conversion date of January 1, 2009.
|
||||||
b
|
The
dividend adjustment is calculated as (1) the excess of the carrying value
of the preferred stock over the fair value of the common stock plus cash
exchanged, plus (2) the preferred stock cash dividends of $23.5 million
assumed to be retained due to the conversion. For purposes of this pro
forma condensed consolidated statement of income, the fair value of the
common stock is based on the closing price of the common stock as of June
4, 2009.
|
||||||
c
|
Earnings
are inadequate to cover fixed charges by $262 million.
|
||||||
d
|
Pro
forma earnings are inadequate to cover pro forma fixed charges by $238
million.
|
|
“●
|
there shall have occurred or be
likely to occur any event or condition affecting our or our affiliates’
business or financial affairs and our subsidiaries that, in our reasonable
judgment, either (a) is, or is reasonably likely to be, materially adverse
to our business, operations, properties, condition (financial or
otherwise), income, assets, liabilities or prospects, (b) would or might
prohibit, prevent, restrict or delay consummation of the exchange offer or
make it inadvisable to do so, including based on our pro forma capital
structure, (c) would materially impair the contemplated benefits of the
exchange offer to us or be material to holders in deciding whether to
accept the exchange offer; or (d) there shall have
occurred:
|
|
o
|
any general suspension of, or
limitation on prices for, trading in securities in United States
securities or financial
markets;
|
|
o
|
any material adverse change in the
price of our common stock in United States securities or financial
markets;
|
|
o
|
a declaration of a banking
moratorium or any suspension of payments in respect to banks in the United
States;
|
|
o
|
any limitation (whether or not
mandatory) by any government or governmental, administrative or regulatory
authority or agency, domestic or foreign, or other event that, in our
reasonable judgment, might affect the extension of credit by banks or
other lending institutions;
or
|
|
o
|
a commencement or significant
worsening of a war or armed hostilities or other national or international
calamity, including but not limited to, catastrophic terrorist attacks
against the United States or its
citizens.
|
·
|
our Annual Report on Form 10-K for
the fiscal year ended December 31,
2008;
|
·
|
our Quarterly Report on Form 10-Q
for the quarter ended March 31,
2009;
|
·
|
our Current Reports on Form 8-K
filed on January 21, 2009, March 30, 2009, May 7, 2009, May 20, 2009 and
June 4, 2009;
|
·
|
our
Proxy Statement on Schedule 14A dated March 10, 2009;
and
|
·
|
Our registration statement on
Form 8-A filed pursuant to Section 12 of the Exchange Act of
1934 that contains descriptions of Fifth Third’s common stock and other
rights, including all amendments or reports filed for the purpose of
updating such
description.
|
FIFTH THIRD
BANCORP
|
||
By:
|
/s/ Ross J.
Kari
|
|
Ross
J. Kari
Executive
Vice President
And
Chief Financial Officer
|