F.N.B. Corporation Reports Second Quarter 2014 Results

PITTSBURGH, July 22, 2014 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) today reported second quarter of 2014 results.  Net income available to common shareholders for the second quarter of 2014 totaled $32.8 million, or $0.20 per diluted common share.  Comparatively, first quarter of 2014 net income totaled $32.2 million, or $0.20 per diluted common share, and second quarter of 2013 net income totaled $29.2 million or $0.20 per diluted common share.  Operating[1] results are presented in the table below, "Quarterly Results Summary".

Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "FNB reported another quarter of record net income and quality earnings highlighted by revenue growth, strong loan and deposit growth, a stable core net interest margin, consistent asset quality and diligent expense control.  We grew total revenue by 8.5% compared to last quarter and improved our efficiency ratio to 57%." 

Mr. Delie added, "We are realizing meaningful benefits from our expansion strategy as the Baltimore, Maryland and Cleveland, Ohio markets are fully staffed and completely integrated.  Loan production in these markets has exceeded our initial expectations. Additionally, our presence in Maryland will be expanded with the completion of the OBA Financial acquisition expected to close in September. " 

Quarterly Results Summary

2Q14

1Q14

2Q13

Reported Results




    Net income ($ in millions)

$34.8

$34.5

$29.2

    Preferred stock dividend expense ($ in millions)

$2.0

$2.3

-

    Net income available to common shareholders ($ in millions)

$32.8

$32.2

$29.2

    Net income per diluted common share

$0.20

$0.20

$0.20





Operating Results (Non-GAAP)1




    Operating net income ($ in millions)

$35.4

$33.1

$30.1

    Preferred stock dividend expense ($ in millions)

$2.0

$2.3

-

    Operating net income available to common shareholders ($ in millions)

$33.4

$30.8

$30.1

    Operating net income per diluted common share

$0.20

$0.19

$0.21





Average Diluted Shares Outstanding (in 000's)

167,868

163,967

145,844

Second Quarter 2014 Highlights
(All comparisons to the prior quarter, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances acquired via an acquisition.)

  • Total revenue (excluding securities gains) was $154.3 million, increasing $12.1 million or 8.5%.
  • Loan growth momentum continued, with average organic loan growth on a linked-quarter basis of $257 million or 10.5% annualized, led by organic growth in average commercial loans of $181 million or 13.1% annualized.  Organic growth in total loans on a period-end basis was $391 million or 15.8% annualized.
  • On an organic basis, average transaction deposits and customer repurchase agreements grew $264 million, or 12.0% annualized, and included continued solid growth in average non-interest bearing deposits of $130 million or 23.2% annualized. Transaction deposits and customer repurchase agreements represent 77% of total deposits and customer repurchase agreements at June 30, 2014.
  • The net interest margin was 3.60% compared to 3.62% in the prior quarter.
  • The efficiency ratio improved to 57% from 59% in the prior quarter and the year ago quarter.
  • Credit quality metrics reflect continued solid performance.  For the originated portfolio, non-performing loans and OREO to total loans and OREO were 1.36% at June 30, 2014, compared to 1.46% at March 31, 2014, and net charge-offs were 0.23% annualized of total average originated loans, compared to 0.28% annualized in the prior quarter.
  • The tangible common equity to tangible assets ratio was 6.73% at June 30, 2014, compared to 6.81% at March 31, 2014 and increased from 6.11% at June 30, 2013, reflecting the October 2013 capital raise.  The tangible book value per share increased to $5.73 at June 30, 2014, compared to $5.58 at March 31, 2014 and $4.97 at June 30, 2013.

Second Quarter 2014 Results – Comparison to Prior Quarter
(All comparisons refer to the first quarter of 2014, except as noted)

Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $115.9 million, increasing $6.3 million, or 5.8%, primarily as a result of continued organic growth and partially due to the benefit related to the addition of BCSB Bancorp, Inc. (BCSB) in the first quarter of 2014.  The net interest margin of 3.60% compares to 3.62% in the prior quarter, with 1 basis point of the narrowing reflecting slightly lower accretable yield adjustments.  The growth in loans and lower-cost transaction deposits and customer repurchase agreements continues to support stability in the net interest margin.

Average loans totaled $10.1 billion and increased $413 million, or 17.1% annualized, and included annualized average organic loan growth of $257 million or 10.5%.  Organic growth in average commercial loans totaled $181 million, or 13.1% annualized, and organic growth in average consumer loans (consisting of direct, consumer lines of credit and indirect loans) was $71 million or 9.1% annualized.  Organic growth was strong on a period-end basis with total loans growing 15.8% annualized.  The growth reflects positive results across the footprint, with the metropolitan markets contributing significantly.          

Average deposits and customer repurchase agreements totaled $11.8 billion and increased $447 million, or 15.8% annualized, and included annualized average organic growth of $184 million or 6.4% annualized, reflecting growth in transaction deposits and customer repurchase agreements, partially offset by a decline in time deposits.  On an organic basis, average total transaction deposits and customer repurchase agreements increased $264 million or 12.0% annualized.  Organic growth in average non-interest bearing deposits was $130 million or 23.2% annualized.  Total loans as a percentage of deposits and customer repurchase agreements was 88% at June 30, 2014.

Non-Interest Income
Non-interest income totaled $39.2 million, decreasing $2.9 million, or 6.8%, as a result of the prior quarter gains on the sale of securities of $9.5 million.  Excluding gains on the sale of securities, non-interest income increased $5.8 million, or 17.8%, reflecting revenue from higher service charges, mortgage banking, wealth management (trust income and securities commissions) and other income.  Service charges increased $2.2 million, or 14.2%, and reflects seasonally higher volume and the benefit of the BCSB acquisition.  Swap fee revenue related to commercial clients totaled a record-high $2.6 million and increased $1.8 million, benefitting from the strong commercial activity during the quarter.  While mortgage banking increased $0.7 million from $0.2 million in the prior quarter, overall volume remained low.  

Non-Interest Expense
Non-interest expense totaled $92.6 million, decreasing $1.6 million, or 1.7%, and included $6.4 million lower merger and severance costs.  Excluding merger and severance costs, non-interest expense increased $4.8 million, or 5.6%, and includes additional operating costs related to the BCSB acquisition.  Salaries and benefits increased $1.4 million, or 3.1%, reflecting the addition of BCSB and higher performance-based compensation tied to improved production volumes and revenue trends during the second quarter.  The efficiency ratio improved to 57.3%, compared to 59.0% in the first quarter of 2014.

Credit Quality
Credit quality metrics reflect continued solid performance.  The ratio of non-performing loans and OREO to total loans and OREO improved 7 basis points to 1.16%, and for the originated portfolio, the improvement was 10 basis points to 1.36%.  Delinquency (total past due and non-accrual loans as a percentage of total originated loans) improved 4 basis points to 1.13%.

Net charge-offs for the second quarter totaled $5.9 million, or 0.23% annualized, consistent with $5.6 million or 0.23% annualized in the prior quarter.  For the originated portfolio, net charge-offs were also 0.23% annualized, improved from 0.28% annualized of average originated loans.  The ratio of the allowance for loan losses to total loans remained stable at 1.13%, and for the originated portfolio, the allowance for loan losses to total originated loans was 1.26%, compared to 1.28% at March 31, 2014.  The provision for loan losses totaled $10.4 million, compared to $7.0 million in the prior quarter, with the increase primarily related to the strong organic loan growth during the second quarter of 2014 in the originated portfolio and an increase in the acquired portfolio primarily related to the exit of lower-quality credit.  The ratio of the allowance for loan losses to total non-performing loans was 138.9%, compared to 134.9%.

Year-to-Date 2014 Results – Comparison to Prior Year-to-Date
(All comparisons refer to the second quarter 2013 year-to-date, except as noted)

Results include the impact from the completion of the BCSB Bancorp Inc. (BCSB) acquisition completed on February 15, 2014, PVF Capital Corp (PVFC) on October 12, 2013 and Annapolis Bancorp, Inc. (ANNB) on April 6, 2013.

Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $225.4 million, increasing $32.1 million or 16.6%. The net interest margin was 3.61%, compared to 3.64%, with 2 basis points of the 3 basis point narrowing attributable to lower accretable yield benefit on acquired loans.  Average earning assets grew $1.9 billion, or 17.8%, through consistent organic loan growth and the benefit of acquisition-related growth.

Average loans totaled $9.9 billion and increased $1.6 billion, or 18.7%, reflecting strong organic average loan growth of $653 million, or 7.7%, and loans added in the acquisitions.  Growth in the commercial portfolio continued, with average balances growing organically $345 million or 7.3%.  Average organic consumer loan growth (consisting of direct, consumer lines of credit and indirect loans) was also solid at $387 million or 14.6%, reflecting successful sales management and the benefit of the expanded banking footprint.

Total average deposits and customer repurchase agreements totaled $11.6 billion and increased $1.4 billion or 14.1%.  Organic growth in lower-cost transaction deposit accounts and customer repurchase agreements was strong, growing $438 million, or 5.6%, with growth in average non-interest bearing deposits of $307 million or 16.5%.

Non-Interest Income
Non-interest income totaled $81.3 million, increasing $11.0 million, or 15.6%, with the first six months of 2014 including a $9.5 million (pre-tax) net gain related to the sale of certain securities, including the pooled trust preferred securities portfolio.  Organic and acquisition-related growth in service charges was offset by $5.1 million in lower customer-related interchange service charges due to the Durbin Amendment.  Additionally, the first six months of 2014 included solid growth in the fee-based units, increased swap fee revenue and lower net mortgage banking revenue consistent with industry trends. 

Non-Interest Expense
Non-interest expense totaled $186.8 million, increasing $23.8 million or 14.6%.  The first six months of 2014 included merger and severance costs of $8.1 million, compared to $3.3 million in the prior year-to-date period.  Absent these items, non-interest expense increased $19.0 million or 11.9%, and primarily reflects the additional operating costs related to the expanded operations from acquisitions.  The efficiency ratio was 58.1%, compared to 59.2%.

Credit Quality
Credit quality results reflect improvement over the prior-year period.  The ratio of non-performing loans and OREO to total loans and OREO improved 24 basis points to 1.16%.  For the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO improved 23 basis points to 1.36%.  Total delinquency (total past due and non-accrual loans as a percentage of total originated loans) was 1.13% at June 30, 2014, a 31 basis point improvement reflecting a $10.2 million, or 9.3%, reduction in total delinquency.

Net charge-offs totaled $11.4 million, or 0.23% annualized of total average loans, compared to $11.5 million or 0.28% annualized.  For the originated portfolio, net charge-offs were $10.5 million or 0.25% annualized of total average originated loans, compared to $10.4 million or 0.28% annualized.  The ratio of the allowance for loan losses to total originated loans was 1.26% at June 30, 2014, compared to 1.35% at June 30, 2013, with the change directionally consistent with the performance of the portfolio.  The provision for loan losses totaled $17.4 million, compared to $15.4 million in the prior-year period.

Capital Position
At June 30, 2014, the tangible common equity to tangible assets ratio (non-GAAP measure) was 6.73%, compared to 6.81% and 6.11% at March 31, 2014 and June 30, 2013, respectively.  The tangible common book value per share (non-GAAP measure) increased to $5.73 from $5.58 and $4.97 at March 31, 2014 and June 30, 2013, respectively.  The common dividend payout ratio for the second quarter of 2014 was 61.3%.

The Corporation's capital levels at June 30, 2014 continue to exceed federal bank regulatory agency "well capitalized" thresholds and the estimated total risk-based capital ratio was 12.2%, the estimated tier 1 risk-based capital ratio was 10.9% and the estimated leverage ratio was 8.4%. 

Conference Call
F.N.B. Corporation will host a conference call to discuss second quarter 2014 financial results on Wednesday, July 23, 2014 at 10:00 a.m. Eastern Time. Participating callers may access the call by dialing (877) 485-3103 or (201) 689-8890 for international callers.  The Webcast and presentation materials may be accessed through the "Shareholder and Investor Relations" section of the Corporation's Web site at www.fnbcorporation.com.

A replay of the call will be available until Thursday, July 31, 2014 by dialing (877) 660-6853 or (201) 612-7415 for international callers; the confirmation number is 13586798. The call transcript and Webcast will be available on the "Shareholder and Investor Relations" section of F.N.B. Corporation's Web site at www.fnbcorporation.com.

About F.N.B. Corporation
F.N.B. Corporation (NYSE: FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in six states and three major metropolitan areas.  It holds a top retail deposit market share in Pittsburgh, Baltimore, MD, and Cleveland, OH. The Company has total assets of $15.0 billion and more than 280 banking offices throughout Pennsylvania, Ohio, West Virginia and Maryland and provides a full range of commercial banking, consumer banking and wealth management solutions through its subsidiary network which is led by its largest affiliate, First National Bank of Pennsylvania, founded in 1864. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, international banking, business credit, capital markets and lease financing. The consumer banking segment provides a full line of consumer banking products and services including deposit products, mortgage lending, consumer lending and a complete suite of mobile and online banking services. F.N.B.'s wealth management services include asset management, private banking and insurance. The Company also operates Regency Finance Company, which has more than 70 consumer finance offices in Pennsylvania, Ohio, Kentucky and Tennessee.

The common stock of F.N.B. Corporation trades on the New York Stock Exchange under the symbol "FNB" and is included in Standard & Poor's SmallCap 600 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation web site at www.fnbcorporation.com.

Cautionary Statement Regarding Forward-looking Information
We make statements in this press release and related conference call, and may from time to time make other statements, regarding our outlook for earnings, revenues, expenses, capital levels, liquidity levels, asset levels, asset quality and other matters regarding or affecting F.N.B. Corporation and its future business and operations that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act.  Forward-looking statements are typically identified by words such as "believe," "plan," "expect," "anticipate," "see," "look," "intend," "outlook," "project," "forecast," "estimate," "goal," "will," "should" and other similar words and expressions.  Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. 

Forward-looking statements speak only as of the date made.  We do not assume any duty and do not undertake to update forward-looking statements.  Actual results or future events could differ, possibly materially, from those anticipated in forward-looking statements, as well as from historical performance.

Our forward-looking statements are subject to the following principal risks and uncertainties:

  • Our businesses, financial results and balance sheet values are affected by business and economic conditions, including the following:
    • Changes in interest rates and valuations in debt, equity and other financial markets.
    • Disruptions in the liquidity and other functioning of U.S. and global financial markets.
    • The impact on federal regulated agencies that have oversight or review of F.N.B. Corporation's business and securities activities.
    • Actions by the Federal Reserve, U.S. Treasury and other government agencies, including those that impact money supply and market interest rates.
    • Changes in customers', suppliers' and other counterparties' performance and creditworthiness which adversely affect loan utilization rates, delinquencies, defaults and counterparty ability to meet credit and other obligations.
    • Slowing or reversal of the current moderate economic recovery.
    • Changes in customer preferences and behavior, whether due to changing business and economic conditions, legislative and regulatory initiatives, or other factors. 
  • Legal and regulatory developments could affect our ability to operate our businesses, financial condition, results of operations, competitive position, reputation, or pursuit of attractive acquisition opportunities.  Reputational impacts could affect matters such as business generation and retention, liquidity, funding, and ability to attract and retain management.  These developments could include:
    • Changes resulting from legislative and regulatory reforms, including broad-based restructuring of financial industry regulation; changes to laws and regulations involving tax, pension, bankruptcy, consumer protection, and other industry aspects; and changes in accounting policies and principles.  We will continue to be impacted by extensive reforms provided for in the Dodd-Frank Wall Street Reform and Consumer Protection Act and otherwise growing out of the recent financial crisis, the precise nature, extent and timing of which, and their impact on us, remains uncertain. 
    • Changes to regulations governing bank capital and liquidity standards, including due to the Dodd-Frank Act, Volcker rule and Basel III initiatives. 
    • Impact on business and operating results of any costs associated with obtaining rights in intellectual property, the adequacy of our intellectual property protection in general and rapid technological developments and changes. Our ability to anticipate and respond to technological changes can also impact our ability to respond to customer needs and meet competitive demands.
  • Business and operating results are affected by our ability to identify and effectively manage risks inherent in our businesses, including, where appropriate, through effective use of third-party insurance, derivatives, swaps, and capital management techniques, and to meet evolving regulatory capital standards.
  • Increased competition, whether due to consolidation among financial institutions; realignments or consolidation of branch offices, legal and regulatory developments, industry restructuring or other causes, can have an impact on customer acquisition, growth and retention and on credit spreads and product pricing, which can affect market share, deposits and revenues.
  • As demonstrated by our acquisitions and the pending acquisition of OBA Financial Services Inc., we grow our business in part by acquiring, from time to time, other financial services companies, financial services assets and related deposits.  These acquisitions often present risks and uncertainties, including, the possibility that the transaction cannot be consummated; regulatory issues; cost, or difficulties, involved in integration and conversion of the acquired businesses after closing; inability to realize expected cost savings, efficiencies and strategic advantages; the extent of credit losses in acquired loan portfolios and extent of deposit attrition; and the potential dilutive effect to our current shareholders.
  • Competition can have an impact on customer acquisition, growth and retention and on credit spreads and product pricing, which can affect market share, deposits and revenues.  Industry restructuring in the current environment could also impact our business and financial performance through changes in counterparty creditworthiness and performance and the competitive and regulatory landscape.  Our ability to anticipate and respond to technological changes can also impact our ability to respond to customer needs and meet competitive demands.
  • Business and operating results can also be affected by widespread disasters, dislocations, terrorist activities, cyber-attacks or international hostilities through their impacts on the economy and financial markets.

We provide greater detail regarding some of these factors in our 2013 Form 10-K and March 31, 2014 Form 10-Q, including the Risk Factors section of those reports, and our subsequent SEC filings.  Our forward-looking statements may also be subject to other risks and uncertainties, including those we may discuss elsewhere in this news release or in SEC filings, accessible on the SEC's website at www.sec.gov and on our corporate website at www.fnbcorporation.com.  We have included these web addresses as inactive textual references only.  Information on these websites is not part of this document.

DATA SHEETS FOLLOW

[1] Non-GAAP measures, refer to Non-GAAP Disclosures and detail in the accompanying data tables.

F.N.B. CORPORATION







(Unaudited)









(Dollars in thousands, except per share data)
















2Q14 -


2Q14 -






2014


2013


1Q14


2Q13






Second


First


Second


Percent


Percent

Statement of earnings

Quarter


Quarter


Quarter


Variance


Variance

Interest income 

$124,440


$117,880


$107,841


5.6


15.4

Interest expense

10,248


10,055


11,095


1.9


-7.6

   Net interest income

114,192


107,825


96,746


5.9


18.0

Taxable equivalent adjustment

1,691


1,722


1,743


-1.8


-3.0

   Net interest income (FTE) (1)

115,883


109,547


98,489


5.8


17.7

Provision for loan losses

10,405


7,006


7,903


48.5


31.7

   Net interest income after provision (FTE)

105,478


102,541


90,586


2.9


16.4















Service charges

17,441


15,269


18,564


14.2


-6.0

Trust income

4,862


4,764


4,167


2.1


16.7

Insurance commissions and fees

3,691


4,945


4,101


-25.4


-10.0

Securities commissions and fees

3,002


2,391


2,867


25.6


4.7

Mortgage banking

928


214


1,114


333.1


-16.6

Gain on sale of securities

776


9,461


68


n/m


n/m

Other

8,490


5,026


5,816


68.9


46.0

   Total non-interest income

39,190


42,070


36,697


-6.8


6.8















Salaries and employee benefits

48,465


47,023


43,201


3.1


12.2

Occupancy and equipment

15,245


15,381


12,945


-0.9


17.8

FDIC insurance

3,400


2,994


2,672


13.6


27.2

Amortization of intangibles

2,461


2,283


2,071


7.8


18.8

Other real estate owned

922


779


820


18.3


12.4

Merger and severance-related

832


7,248


2,946


n/m


n/m

Other


21,259


18,458


19,472


15.2


9.2

   Total non-interest expense

92,584


94,166


84,127


-1.7


10.1















Income before income taxes

52,084


50,445


43,156


3.2


20.7

Taxable equivalent adjustment

1,691


1,722


1,743


-1.8


-3.0

Income taxes

15,562


14,199


12,220


9.6


27.3

   Net income

34,831


34,524


29,193


0.9


19.3

   Preferred stock dividends

2,010


2,322


0





   Net income available to common stockholders

$32,821


$32,202


$29,193


1.9


12.4















Earnings per common share:










   Basic


$0.20


$0.20


$0.20


0.0


0.0

   Diluted


$0.20


$0.20


$0.20


0.0


0.0















Non-GAAP Operating Results:










Operating net income available to common stockholders:










  Net income available to common stockholders

$32,821


32,202


$29,193





  Net gain on sale of pooled TPS and other securities, net of tax

0


(6,150)


0





  (Gain) loss on extinguishment of debt, net of tax

0


0


(1,013)





  Merger and severance costs, net of tax

541


4,711


1,915





  Operating net income available to common stockholders

$33,362


$30,763


$30,095


8.5


10.9















Operating diluted earnings per common share:










  Diluted earnings per common share

$0.20


$0.20


$0.20





  Effect of net gain on sale of pooled TPS and other securities, net of tax

0.00


(0.04)


0.00





  Effect of (gain) loss on extinguishment of debt, net of tax

0.00


0.00


(0.01)





  Effect of merger and severance costs, net of tax

0.00


0.03


0.01





  Operating diluted earnings per common share

$0.20


$0.19


$0.21


0.0


-0.1















 

 

F.N.B. CORPORATION








(Unaudited)








(Dollars in thousands, except per share data)






















For the Six Months Ended








June 30,


Percent

Statement of earnings



2014


2013


Variance

Interest income 




$242,320


$212,959


13.8

Interest expense




20,303


23,117


-12.2

   Net interest income



222,017


189,842


16.9

Taxable equivalent adjustment



3,413


3,484


-2.1

   Net interest income (FTE) (1)



225,430


193,326


16.6

Provision for loan losses



17,411


15,444


12.7

   Net interest income after provision (FTE)


208,019


177,882


16.9











Service charges




32,710


34,989


-6.5

Trust income




9,626


8,252


16.7

Insurance commissions and fees


8,636


8,531


1.2

Securities commissions and fees


5,393


5,790


-6.9

Mortgage banking



1,142


2,198


-48.1

Gain on sale of securities



10,237


752


n/m

Other




13,516


9,797


38.0

   Total non-interest income



81,260


70,309


15.6











Salaries and employee benefits



95,488


87,106


9.6

Occupancy and equipment



30,626


25,135


21.8

FDIC insurance




6,393


5,036


27.0

Amortization of intangibles



4,744


3,996


18.7

Other real estate owned



1,702


1,012


68.1

Merger and severance-related



8,080


3,298


145.0

Other




39,717


37,346


6.3

   Total non-interest expense



186,750


162,929


14.6











Income before income taxes



102,529


85,262


20.3

Taxable equivalent adjustment



3,413


3,484


-2.1

Income taxes




29,761


24,047


23.8

   Net income




69,355


57,731


20.1

   Preferred stock dividends



4,332


0



   Net income available to common stockholders

$65,023


$57,731


12.6











Earnings per common share:








   Basic




$0.40


$0.41


-2.4

   Diluted




$0.39


$0.40


-2.5











Non-GAAP Operating Results:







Operating net income available to common stockholders:






  Net income available to common stockholders

$65,023


$57,731



  Net gain on sale of pooled TPS and other securities, net of tax

(6,150)


0



  (Gain) loss on extinguishment of debt, net of tax

0


(1,013)



  Merger and severance costs, net of tax

5,252


2,144



  Operating net income available to common stockholders

$64,125


$58,862


8.9











Operating diluted earnings per common share:







  Diluted earnings per common share


$0.39


$0.40



  Effect of net gain on sale of pooled TPS and other securities, net of tax

(0.04)


0.00



  Effect of (gain) loss on extinguishment of debt, net of tax

0.00


(0.01)



  Effect of merger and severance costs, net of tax

0.03


0.01



  Operating diluted earnings per common share

$0.39


$0.41


-7.3











 

 

F.N.B. CORPORATION







(Unaudited)









(Dollars in thousands)


















2Q14 -


2Q14 -






2014


2013


1Q14


2Q13






Second


First


Second


Percent


Percent

Balance Sheet (at period end)

Quarter


Quarter


Quarter


Variance


Variance

Assets











Cash and due from banks

$250,954


$221,615


$197,879


13.2


26.8

Interest bearing deposits with banks

19,766


24,638


32,223


-19.8


-38.7

   Cash and cash equivalents

270,720


246,253


230,102


9.9


17.7

Securities available for sale

1,384,273


1,274,070


1,164,903


8.6


18.8

Securities held to maturity

1,427,852


1,420,446


1,149,481


0.5


24.2

Residential mortgage loans held for sale

2,705


3,940


19,614


-31.3


-86.2

Loans, net of unearned income

10,333,873


9,943,136


8,637,089


3.9


19.6

Allowance for loan losses

(116,748)


(112,219)


(108,280)


4.0


7.8

   Net loans


10,217,125


9,830,917


8,528,809


3.9


19.8

Premises and equipment, net

162,383


165,603


145,833


-1.9


11.3

Goodwill


805,514


805,788


709,477


0.0


13.5

Core deposit and other intangible assets, net

48,292


51,024


37,503


-5.4


28.8

Bank owned life insurance

309,750


307,872


262,877


0.6


17.8

Other assets

390,633


370,597


324,792


5.4


20.3

Total Assets

$15,019,247


$14,476,510


$12,573,391


3.7


19.5















Liabilities










Deposits:










   Non-interest bearing demand

$2,429,120


$2,353,444


$1,974,415


3.2


23.0

   Interest bearing demand

4,354,333


4,238,715


3,848,733


2.7


13.1

   Savings

1,576,480


1,569,090


1,395,013


0.5


13.0

   Certificates and other time deposits

2,697,837


2,777,487


2,428,037


-2.9


11.1

      Total Deposits

11,057,770


10,938,736


9,646,198


1.1


14.6

Other liabilities

154,816


131,894


140,958


17.4


9.8

Short-term borrowings

1,504,510


1,216,624


1,030,617


23.7


46.0

Long-term debt

335,854


235,752


92,420


42.5


263.4

Junior subordinated debt

58,220


68,517


194,200


-15.0


-70.0

   Total Liabilities

13,111,170


12,591,523


11,104,393


4.1


18.1















Stockholders' Equity










Preferred Stock

106,882


106,882


0


n/m


n/m

Common stock

1,673


1,671


1,454


0.1


15.1

Additional paid-in capital

1,700,220


1,697,177


1,438,008


0.2


18.2

Retained earnings

146,542


133,828


98,575


9.5


48.7

Accumulated other comprehensive income

(36,559)


(44,041)


(62,077)


-17.0


-41.1

Treasury stock

(10,681)


(10,530)


(6,962)


1.4


53.4

   Total Stockholders' Equity

1,908,077


1,884,987


1,468,998


1.2


29.9

Total Liabilities and Stockholders' Equity

$15,019,247


$14,476,510


$12,573,391


3.7


19.5















Selected average balances










Total assets

$14,710,831


$13,989,304


$12,470,029


5.2


18.0

Earning assets 

12,909,262


12,243,198


10,886,197


5.4


18.6

Interest bearing deposits with banks 

45,725


46,193


39,302


-1.0


16.3

Securities

2,751,703


2,496,419


2,296,190


10.2


19.8

Residential mortgage loans held for sale 

2,751


4,844


20,896


-43.2


-86.8

Loans, net of unearned income

10,109,083


9,695,742


8,529,810


4.3


18.5

Allowance for loan losses

113,009


110,385


109,156


2.4


3.5

Goodwill and intangibles

854,760


835,031


745,458


2.4


14.7

Deposits and customer repurchase agreements (6)

11,786,281


11,339,046


10,333,999


3.9


14.1

Short-term borrowings

551,633


390,706


224,769


41.2


145.4

Long-term debt

266,925


217,894


93,273


22.5


186.2

Trust preferred securities

58,893


76,048


206,602


-22.6


-71.5

Total stockholders' equity

1,900,751


1,829,601


1,473,945


3.9


29.0

Preferred stockholders' equity

106,882


106,882


0


0.0


n/m















Common stock data










Average diluted shares outstanding

167,867,608


163,967,246


145,844,164


2.4


15.1

Period end shares outstanding

166,559,258


166,377,327


145,151,279


0.1


14.7

Book value per common share

$10.81


$10.69


$10.12


1.2


6.9

Tangible book value per common share (4)

$5.73


$5.58


$4.97


2.7


15.2

Dividend payout ratio (common)

61.26%


62.16%


60.08%



















 

 

F.N.B. CORPORATION








(Unaudited)








(Dollars in thousands)






















For the Six Months Ended








June 30,


Percent

Balance Sheet (at period end)


2014


2013


Variance

Assets









Cash and due from banks



$250,954


$197,879


26.8

Interest bearing deposits with banks


19,766


32,223


-38.7

   Cash and cash equivalents



270,720


230,102


17.7

Securities available for sale



1,384,273


1,164,903


18.8

Securities held to maturity



1,427,852


1,149,481


24.2

Residential mortgage loans held for sale


2,705


19,614


-86.2

Loans, net of unearned income



10,333,873


8,637,089


19.6

Allowance for loan losses



(116,748)


(108,280)


7.8

   Net loans




10,217,125


8,528,809


19.8

Premises and equipment, net



162,383


145,833


11.3

Goodwill




805,514


709,477


13.5

Core deposit and other intangible assets, net

48,292


37,503


28.8

Bank owned life insurance



309,750


262,877


17.8

Other assets




390,633


324,792


20.3

Total Assets




$15,019,247


$12,573,391


19.5











Liabilities









Deposits:









   Non-interest bearing demand



$2,429,120


$1,974,415


23.0

   Interest bearing demand



4,354,333


3,848,733


13.1

   Savings




1,576,480


1,395,013


13.0

   Certificates and other time deposits


2,697,837


2,428,037


11.1

      Total Deposits



11,057,770


9,646,198


14.6

Other liabilities



154,816


140,958


9.8

Short-term borrowings



1,504,510


1,030,617


46.0

Long-term debt




335,854


92,420


263.4

Junior subordinated debt



58,220


194,200


-70.0

   Total Liabilities




13,111,170


11,104,393


18.1











Stockholders' Equity








Preferred Stock



106,882


0


n/m

Common stock



1,673


1,454


15.1

Additional paid-in capital



1,700,220


1,438,008


18.2

Retained earnings



146,542


98,575


48.7

Accumulated other comprehensive income


(36,559)


(62,077)


-41.1

Treasury stock



(10,681)


(6,962)


53.4

   Total Stockholders' Equity



1,908,077


1,468,998


29.9

Total Liabilities and Stockholders' Equity


$15,019,247


$12,573,391


19.5











Selected average balances








Total assets




$14,352,061


$12,238,679


17.3

Earning assets 




12,578,070


10,680,786


17.8

Interest bearing deposits with banks 


45,958


34,712


32.4

Securities




2,624,766


2,275,404


15.4

Residential mortgage loans held for sale 

3,792


26,595


-85.7

Loans, net of unearned income



9,903,554


8,344,076


18.7

Allowance for loan losses



111,704


107,009


4.4

Goodwill and intangibles



844,951


729,054


15.9

Deposits and customer repurchase agreements (6)

11,563,899


10,137,229


14.1

Short-term borrowings



471,614


216,700


117.6

Long-term debt



242,545


93,280


160.0

Trust preferred securities



67,423


205,321


-67.2

Total stockholders' equity



1,865,373


1,442,561


29.3

Preferred stockholders' equity



106,882


0


n/m











Common stock data








Average diluted shares outstanding


165,928,360


143,465,670


15.7

Period end shares outstanding


166,559,258


145,151,279


14.7

Book value per common share


$10.81


$10.12


6.9

Tangible book value per common share (4)

$5.73


$4.97


15.2

Dividend payout ratio (common)


61.71%


59.70%













 

 

F.N.B. CORPORATION









(Unaudited)









(Dollars in thousands)




















2Q14 -


2Q14 -






2014


2013


1Q14


2Q13






Second


First


Second


Percent


Percent






Quarter


Quarter


Quarter


Variance


Variance

Performance ratios










Return on average equity

7.35%


7.65%


7.94%





Return on average tangible equity (2) (4)

13.88%


14.57%


16.81%





Return on average tangible common equity (2) (4)

14.59%


15.26%


16.81%





Return on average assets

0.95%


1.00%


0.94%





Return on average tangible assets (3) (4)

1.05%


1.11%


1.04%





Net interest margin (FTE) (1) 

3.60%


3.62%


3.63%





Yield on earning assets (FTE) (1)

3.92%


3.95%


4.03%





Cost of funds

0.40%


0.42%


0.50%





Efficiency ratio (FTE) (1) (5)

57.27%


58.99%


58.62%





Effective tax rate

30.88%


29.14%


29.51%



















Capital ratios










Equity / assets (period end)

12.70%


13.02%


11.68%





Leverage ratio

8.44%


8.84%


8.42%





Tangible equity / tangible assets (period end) (4)

7.49%


7.60%


6.11%





Tangible common equity / tangible assets (period end) (4)

6.73%


6.81%


6.11%





Tangible equity, excluding AOCI / tangible










   assets (period end) (4) (7)

6.99%


7.14%


6.63%



















Balances at period end










Loans:











Commercial real estate 

$3,577,933


$3,464,598


$2,866,536


3.3


24.8

Commercial and industrial

2,103,896


1,965,065


1,750,870


7.1


20.2

Commercial leases

164,676


161,494


136,268


2.0


20.8

   Commercial loans and leases

5,846,505


5,591,157


4,753,674


4.6


23.0

Direct installment

1,512,149


1,467,558


1,301,891


3.0


16.2

Residential mortgages

1,145,286


1,135,790


1,059,644


0.8


8.1

Indirect installment

729,513


678,918


607,958


7.5


20.0

Consumer LOC

1,037,519


1,010,501


868,992


2.7


19.4

Other


62,901


59,212


44,930


6.2


40.0

   Total loans

$10,333,873


$9,943,136


$8,637,089


3.9


19.6















Deposits:











Non-interest bearing deposits

$2,429,120


$2,353,444


$1,974,415


3.2


23.0

Interest bearing demand

4,354,333


4,238,715


3,848,733


2.7


13.1

Savings



1,576,480


1,569,090


1,395,013


0.5


13.0

Certificates of deposit and other time deposits

2,697,837


2,777,487


2,428,037


-2.9


11.1

   Total deposits

11,057,770


10,938,736


9,646,198


1.1


14.6

Customer repurchase agreements (6)

751,066


787,712


714,540


-4.7


5.1

   Total deposits and customer repurchase agreements (6)

$11,808,836


$11,726,448


$10,360,738


0.7


14.0















Average balances










Loans:












Commercial real estate 

$3,515,115


$3,341,359


$2,868,973


5.2


22.5

Commercial and industrial

2,034,481


1,923,270


1,730,834


5.8


17.5

Commercial leases

163,720


160,367


133,446


2.1


22.7

   Commercial loans and leases

5,713,316


5,424,996


4,733,253


5.3


20.7

Direct installment

1,484,698


1,466,392


1,245,030


1.2


19.2

Residential mortgages

1,134,820


1,107,349


1,065,577


2.5


6.5

Indirect installment

702,257


666,012


587,537


5.4


19.5

Consumer LOC

1,023,963


987,304


855,741


3.7


19.7

Other


50,028


43,689


42,672


14.5


17.2

   Total loans

$10,109,082


$9,695,742


$8,529,810


4.3


18.5















Deposits:











Non-interest bearing deposits

$2,374,516


$2,222,786


$1,901,610


6.8


24.9

Interest bearing demand

4,301,667


4,099,093


3,829,847


4.9


12.3

Savings


1,575,453


1,494,248


1,385,472


5.4


13.7

Certificates of deposit and other time deposits

2,736,294


2,695,067


2,461,490


1.5


11.2

   Total deposits

10,987,930


10,511,194


9,578,419


4.5


14.7

Customer repurchase agreements (6)

798,351


827,851


755,580


-3.6


5.7

   Total deposits and customer repurchase agreements (6)

$11,786,281


$11,339,045


$10,333,999


3.9


14.1















 

 

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands)























For the Six Months Ended








June 30,


Percent






2014


2013


Variance

Performance ratios








Return on average equity



7.50%


8.07%



Return on average tangible equity (2) (4)


14.22%


17.05%



Return on average tangible common equity (2) (4)

14.92%


17.05%



Return on average assets



0.97%


0.95%



Return on average tangible assets (3) (4)


1.08%


1.06%



Net interest margin (FTE) (1) 



3.61%


3.64%



Yield on earning assets (FTE) (1)


3.93%


4.08%



Cost of funds




0.41%


0.53%



Efficiency ratio (FTE) (1) (5)



58.10%


59.17%



Effective tax rate




30.03%


29.41%













Capital ratios









Equity / assets (period end)



12.70%


11.68%



Leverage ratio




8.44%


8.42%



Tangible equity / tangible assets (period end) (4)


7.49%


6.11%



Tangible common equity / tangible assets (period end) (4)

6.73%


6.11%



Tangible equity, excluding AOCI / tangible






   assets (period end) (4) (7)



6.99%


6.63%













Balances at period end








Loans:









Commercial real estate 



$3,577,933


$2,866,536


24.8

Commercial and industrial



2,103,896


1,750,870


20.2

Commercial leases



164,676


136,268


20.8

   Commercial loans and leases



5,846,505


4,753,673


23.0

Direct installment



1,512,149


1,301,891


16.2

Residential mortgages



1,145,286


1,059,644


8.1

Indirect installment



729,513


607,958


20.0

Consumer LOC




1,037,519


868,992


19.4

Other




62,901


44,930


40.0

   Total loans




$10,333,873


$8,637,089


19.6











Deposits:









Non-interest bearing deposits



$2,429,120


$1,974,415


23.0

Interest bearing demand



4,354,333


3,848,733


13.1

Savings




1,576,480


1,395,013


13.0

Certificates of deposit and other time deposits

2,697,837


2,428,037


11.1

   Total deposits




11,057,770


9,646,198


14.6

Customer repurchase agreements (6)


751,066


714,540


5.1

   Total deposits and customer repurchase agreements (6)

$11,808,836


$10,360,738


14.0











Average balances








Loans:









Commercial real estate 



$3,424,421


$2,781,961


23.1

Commercial and industrial



1,983,478


1,687,994


17.5

Commercial leases



162,053


131,951


22.8

   Commercial loans and leases



5,569,952


4,601,905


21.0

Direct installment




1,475,595


1,213,547


21.6

Residential mortgages



1,121,161


1,071,915


4.6

Indirect installment



684,235


582,140


17.5

Consumer LOC




1,005,735


834,122


20.6

Other




46,876


40,446


15.9

   Total loans




$9,903,554


$8,344,076


18.7











Deposits:









Non-interest bearing deposits



$2,299,070


$1,823,471


26.1

Interest bearing demand



4,200,940


3,739,948


12.3

Savings




1,535,075


1,315,251


16.7

Certificates of deposit and other time deposits


2,715,794


2,477,507


9.6

   Total deposits




10,750,879


9,356,177


14.9

Customer repurchase agreements (6)


813,020


781,052


4.1

   Total deposits and customer repurchase agreements (6)

$11,563,899


$10,137,229


14.1











 

 

F.N.B. CORPORATION










(Unaudited)











(Dollars in thousands)





















2Q14 -


2Q14 -







2014


2013


1Q14


2Q13







Second


First


Second


Percent


Percent

Asset Quality Data

Quarter


Quarter


Quarter


Variance


Variance

Non-Performing Assets










Non-performing loans (8)










   Non-accrual loans

$59,549


$60,039


$67,034


-0.8


-11.2

   Restructured loans

20,485


19,384


17,488


5.7


17.1

      Non-performing loans

80,034


79,423


84,522


0.8


-5.3

Other real estate owned (9)

40,268


43,216


37,370


-6.8


7.8

   Non-performing loans and OREO

120,302


122,639


121,892


-1.9


-1.3

Non-performing investments 

0


0


610


n/m


n/m

   Total non-performing assets

$120,302


$122,639


$122,502


-1.9


-1.8
















Non-performing loans / total loans

0.77%


0.80%


0.98%





Non-performing loans / total originated loans (10)

0.91%


0.95%


1.11%





Non-performing loans + OREO / total loans + OREO

1.16%


1.23%


1.40%





Non-performing loans + OREO / total originated 










   loans + OREO (10)

1.36%


1.46%


1.59%





Non-performing assets / total assets

0.80%


0.85%


0.97%




















Allowance Rollforward










Allowance for loan losses (originated portfolio) (10)










   Balance at beginning of period

$107,123


$104,884


$102,504


2.1


4.5

   Provision for loan losses

8,900


7,856


6,649


13.3


33.8

   Net loan charge-offs

(4,835)


(5,617)


(6,304)


-13.9


-23.3

   Allowance for loan losses (originated portfolio) (10)

111,188


107,123


102,849


3.8


8.1
















Allowance for loan losses (acquired portfolio) (11)










   Balance at beginning of period

5,096


5,900


5,198





   Provision for loan losses 

1,505


(850)


1,254





   Net loan charge-offs

(1,041)


46


(1,021)





   Allowance for loan losses (acquired portfolio) (11)

5,560


5,096


5,431


9.1


2.4
















      Total allowance for loan losses

$116,748


$112,219


$108,280


4.0


7.8
















Allowance for loan losses / total loans

1.13%


1.13%


1.25%





Allowance for loan losses (originated loans) / total










   originated loans (10)

1.26%


1.28%


1.35%





Allowance for loan losses (originated loans) / total










   non-performing loans  (8)

138.93%


134.88%


121.68%




















Net loan charge-offs (annualized) / total average loans

0.23%


0.23%


0.34%





Net loan charge-offs on originated loans (annualized) / 










   total average originated loans (10)

0.23%


0.28%


0.33%




















Delinquency - Originated Portfolio (10)










Loans 30-89 days past due

$33,822


$32,490


$37,478


4.1


-9.8

Loans 90+ days past due

6,281


5,467


5,377


14.9


16.8

Non-accrual loans

59,549


60,039


67,034


-0.8


-11.2

   Total past due and non-accrual loans

$99,652


$97,996


$109,889


1.7


-9.3
















Total past due and non-accrual loans / total originated loans

1.13%


1.17%


1.44%




















Memo item:










Delinquency - Acquired Portfolio (11) (12)










Loans 30-89 days past due

$30,656


$34,668


$25,218


-11.6


21.6

Loans 90+ days past due

58,636


61,629


45,653


-4.9


28.4

Non-accrual loans

0


0


0


0.0


0.0

   Total past due and non-accrual loans

$89,292


$96,297


$70,871


-7.3


26.0
















 

 

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands)























For the Six Months Ended








June 30,


Percent

Asset Quality Data



2014


2013


Variance

Non-Performing Assets








Non-performing loans (8)








   Non-accrual loans



$59,549


$67,034


-11.2

   Restructured loans



20,485


17,488


17.1

      Non-performing loans



80,034


84,522


-5.3

Other real estate owned (9)



40,268


37,370


7.8

   Non-performing loans and OREO


120,302


121,892


-1.3

Non-performing investments 



0


610


n/m

   Total non-performing assets



$120,302


$122,502


-1.8











Non-performing loans / total loans


0.77%


0.98%



Non-performing loans / total originated loans (10)

0.91%


1.11%



Non-performing loans + OREO / total loans + OREO

1.16%


1.40%



Non-performing loans + OREO / total originated 







   loans + OREO (10)



1.36%


1.59%



Non-performing assets / total assets


0.80%


0.97%













Allowance Rollforward








Allowance for loan losses (originated portfolio) (10)






   Balance at beginning of period


$104,884


$100,194


4.7

   Provision for loan losses



16,756


13,007


28.8

   Net loan charge-offs



(10,452)


(10,352)


1.0

   Allowance for loan losses (originated portfolio) (10)

111,188


102,849


8.1











Allowance for loan losses (acquired portfolio) (11)






   Balance at beginning of period


5,900


4,180



   Provision for loan losses 



655


2,437



   Net loan charge-offs



(995)


(1,186)



   Allowance for loan losses (acquired portfolio) (11)

5,560


5,431


2.4











      Total allowance for loan losses


$116,748


$108,280


7.8











Allowance for loan losses / total loans


1.13%


1.25%



Allowance for loan losses (originated loans) / total






   originated loans (10)



1.26%


1.35%



Allowance for loan losses (originated loans) / total






   non-performing loans  (8)



138.93%


121.68%













Net loan charge-offs (annualized) / total average loans

0.23%


0.28%



Net loan charge-offs on originated loans (annualized) / 






   total average originated loans (10)


0.25%


0.28%













Delinquency - Originated Portfolio (10)







Loans 30-89 days past due



$33,822


$37,478


-9.8

Loans 90+ days past due



6,281


5,377


16.8

Non-accrual loans




59,549


67,034


-11.2

   Total past due and non-accrual loans


$99,652


$109,889


-9.3











Total past due and non-accrual loans / total originated loans

1.13%


1.44%













Memo item:









Delinquency - Acquired Portfolio (11) (12)







Loans 30-89 days past due



$30,656


$25,218


21.6

Loans 90+ days past due



58,636


45,653


28.4

Non-accrual loans




0


0


0.0

   Total past due and non-accrual loans


$89,292


$70,871


26.0











 

 

F.N.B. CORPORATION











(Unaudited)











(Dollars in thousands, except per share data)




























2014






Second Quarter


First Quarter








Interest


Average




Interest


Average






Average


Earned


Yield


Average


Earned


Yield






Outstanding


or Paid


or Rate


Outstanding


or Paid


or Rate

Assets












Interest bearing deposits with banks

$45,725


$21


0.18%


$46,193


$26


0.23%

Taxable investment securities  (13)

2,600,855


13,578


2.04%


2,346,808


12,450


2.07%

Non-taxable investment securities  (14)

150,848


1,987


5.27%


149,611


1,996


5.34%

Residential mortgage loans held for sale

2,751


90


13.08%


4,844


136


11.16%

Loans  (14) (15)

10,109,083


110,455


4.38%


9,695,742


104,994


4.39%

   Total Interest Earning Assets  (14)

12,909,262


126,131


3.92%


12,243,198


119,602


3.95%

Cash and due from banks

193,670






189,619





Allowance for loan losses

(113,009)






(110,385)





Premises and equipment

164,063






160,111





Other assets

1,556,845






1,506,761





Total Assets

$14,710,831






$13,989,304





















Liabilities













Deposits:













   Interest-bearing demand

$4,301,667


1,665


0.16%


$4,099,093


1,515


0.15%

   Savings


1,575,453


182


0.05%


1,494,248


172


0.05%

   Certificates and other time

2,736,294


5,614


0.82%


2,695,067


5,462


0.82%

Customer repurchase agreements

798,351


439


0.22%


827,851


462


0.22%

Other short-term borrowings

551,633


870


0.62%


390,707


757


0.75%

Long-term debt 

266,925


1,136


1.71%


217,894


1,046


1.99%

Junior subordinated debt

58,893


342


2.33%


76,048


641


3.42%

      Total Interest Bearing Liabilities  (14)

10,289,216


10,248


0.40%


9,800,908


10,055


0.42%

Non-interest bearing demand deposits

2,374,516






2,222,786





Other liabilities

146,348






136,009





Total Liabilities

12,810,080






12,159,703





Stockholders' equity

1,900,751






1,829,601





Total Liabilities and Stockholders' Equity

$14,710,831






$13,989,304





















Net Interest Earning Assets

$2,620,046






$2,442,290





















Net Interest Income (FTE)



115,883






109,547



Tax Equivalent Adjustment



(1,691)






(1,722)



Net Interest Income



$114,192






$107,825



















Net Interest Spread





3.52%






3.53%

Net Interest Margin  (14)





3.60%






3.62%

















 

 

F.N.B. CORPORATION






(Unaudited)







(Dollars in thousands, except per share data)




















2013






Second Quarter








Interest


Average






Average


Earned


Yield






Outstanding


or Paid


or Rate

Assets









Interest bearing deposits with banks

$39,302


$18


0.19%

Taxable investment securities  (13)

2,133,972


10,685


1.95%

Non-taxable investment securities  (14)

162,218


2,223


5.48%

Residential mortgage loans held for sale

20,895


203


3.88%

Loans  (14) (15)



8,529,810


96,455


4.53%

   Total Interest Earning Assets  (14)

10,886,197


109,584


4.03%

Cash and due from banks



175,936





Allowance for loan losses



(109,156)





Premises and equipment



146,036





Other assets



1,371,016





Total Assets



$12,470,029















Liabilities









Deposits:









   Interest-bearing demand



$3,829,847


1,433


0.15%

   Savings




1,385,472


162


0.05%

   Certificates and other time



2,461,490


5,748


0.94%

Customer repurchase agreements


755,580


437


0.23%

Other short-term borrowings



224,769


638


1.12%

Long-term debt 



93,273


775


3.33%

Junior subordinated debt



206,603


1,902


3.69%

      Total Interest Bearing Liabilities  (14)


8,957,034


11,095


0.50%

Non-interest bearing demand deposits

1,901,610





Other liabilities



137,440





Total Liabilities



10,996,084





Stockholders' equity



1,473,945





Total Liabilities and Stockholders' Equity

$12,470,029















Net Interest Earning Assets



$1,929,163















Net Interest Income (FTE)





98,489



Tax Equivalent Adjustment




(1,743)



Net Interest Income





$96,746













Net Interest Spread







3.54%

Net Interest Margin  (14)







3.63%











 

 

F.N.B. CORPORATION











(Unaudited)











(Dollars in thousands, except per share data)






























For the Six Months Ended June 30, 






2014


2013








Interest


Average




Interest


Average






Average


Earned


Yield


Average


Earned


Yield






Outstanding


or Paid


or Rate


Outstanding


or Paid


or Rate

Assets












Interest bearing deposits with banks

$45,958


$47


0.21%


$34,712


$32


0.19%

Taxable investment securities  (13)

2,474,533


26,028


2.05%


2,109,605


21,281


1.97%

Non-taxable investment securities  (14)

150,233


3,983


5.30%


165,799


4,560


5.50%

Residential mortgage loans held for sale

3,792


225


11.88%


26,594


483


3.63%

Loans  (14) (15)

9,903,554


215,450


4.38%


8,344,076


190,087


4.58%

   Total Interest Earning Assets  (14)

12,578,070


245,733


3.93%


10,680,786


216,443


4.08%

Cash and due from banks

191,655






174,461





Allowance for loan losses

(111,704)






(107,009)





Premises and equipment

162,098






142,385





Other assets

1,531,942






1,348,056





Total Assets

$14,352,061






$12,238,679





















Liabilities













Deposits:













   Interest-bearing demand

$4,200,940


3,180


0.15%


$3,739,948


2,935


0.16%

   Savings


1,535,075


353


0.05%


1,315,251


330


0.05%

   Certificates and other time

2,715,794


11,077


0.82%


2,477,507


12,343


1.00%

Customer repurchase agreements

813,020


902


0.22%


781,052


921


0.23%

Other short-term borrowings

471,614


1,650


0.68%


216,699


1,261


1.16%

Long-term debt 

242,545


2,158


1.84%


92,210


1,549


3.39%

Junior subordinated debt

67,423


983


2.94%


205,321


3,778


3.71%

      Total Interest Bearing Liabilities  (14)

10,046,411


20,303


0.41%


8,827,988


23,117


0.53%

Non-interest bearing demand deposits

2,299,070






1,823,471





Other liabilities

141,207






144,659





Total Liabilities

12,486,688






10,796,118





Stockholders' equity

1,865,373






1,442,561





Total Liabilities and Stockholders' Equity

$14,352,061






$12,238,679





















Net Interest Earning Assets

$2,531,659






$1,852,798





















Net Interest Income (FTE)



225,430






193,326



Tax Equivalent Adjustment



(3,413)






(3,484)



Net Interest Income



$222,017






$189,842



















Net Interest Spread





3.52%






3.55%

Net Interest Margin  (14)





3.61%






3.64%

















 

 


F.N.B. CORPORATION










(Unaudited)











(Dollars in thousands, except per share data)





















NON-GAAP FINANCIAL MEASURES









We believe the following non-GAAP financial measures used by F.N.B. Corporation provide information useful to investors in understanding F.N.B. Corporation's operating performance and trends, and facilitate comparisons with the performance of F.N.B. Corporation's peers.  The non-GAAP financial measures used by F.N.B. Corporation may differ from the non-GAAP financial measures other financial institutions use to measure their results of operations.  Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, F.N.B. Corporation's reported results prepared in accordance with U.S. GAAP.  The following tables summarize the non-GAAP financial measures included in this press release and derived from amounts reported in F.N.B. Corporation's financial statements.




























2014


2013






Second


First


Second






Quarter


Quarter


Quarter

Return on average tangible equity (2):






Net income (annualized)



$139,709


$140,013


$117,094

Amortization of intangibles, net of tax (annualized)

6,417


6,018


5,400






146,126


146,031


122,494











Average total shareholders' equity


1,900,751


1,829,601


1,473,945

Less:  Average intangibles


(847,815)


(827,344)


(745,458)






1,052,936


1,002,257


728,487











Return on average tangible equity (2)

13.88%


14.57%


16.81%











Return on average tangible common equity (2):






Net income available to common stockholders (annualized)

$131,646


$130,597


$117,094

Amortization of intangibles, net of tax (annualized)

6,417


6,018


5,400






138,063


136,615


122,494











Average total stockholders' equity

1,900,751


1,829,601


1,473,945

Less:  Average preferred stockholders' equity

(106,882)


(106,882)


0

Less:  Average intangibles

(847,815)


(827,344)


(745,458)






946,054


895,375


728,487











Return on average tangible common equity (2)

14.59%


15.26%


16.81%











Return on average tangible assets (3):






Net income (annualized)


$139,709


$140,013


$117,094

Amortization of intangibles, net of tax (annualized)

6,417


6,018


5,400






146,126


146,031


122,494











Average total assets



14,710,831


13,989,304


12,470,029

Less:  Average intangibles


(847,815)


(827,344)


(745,458)






13,863,016


13,161,960


11,724,571











Return on average tangible assets (3)

1.05%


1.11%


1.04%











Tangible book value per share:






Total shareholders' equity

$1,908,077


$1,884,987


$1,468,998

Less:  preferred shareholders' equity

(106,882)


(106,882)


0

Less:  intangibles



(846,830)


(849,563)


(746,981)






954,365


928,541


722,017











Ending shares outstanding


166,559,258


166,377,327


145,151,279











Tangible book value per share

$5.73


$5.58


$4.97











 

 

F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands, except per share data)
















For the Six Months Ended






June 30,






2014


2013

Return on average tangible equity (2):





Net income (annualized)



$139,860


$116,418

Amortization of intangibles, net of tax (annualized)

6,218


5,237






146,078


121,655









Average total shareholders' equity


1,865,373


1,442,561

Less:  Average intangibles



(837,637)


(729,054)






1,027,736


713,507









Return on average tangible equity (2)


14.21%


17.05%









Return on average tangible common equity (2):




Net income available to common stockholders (annualized)

$131,124


$116,418

Amortization of intangibles, net of tax (annualized)

6,218


5,237






137,342


121,655









Average total stockholders' equity


1,865,373


1,442,561

Less:  Average preferred stockholders' equity

(106,882)


0

Less:  Average intangibles



(837,637)


(729,054)






920,854


713,507









Return on average tangible common equity (2)

14.91%


17.05%









Return on average tangible assets (3):





Net income (annualized)



$139,860


$116,418

Amortization of intangibles, net of tax (annualized)

6,218


5,237






146,078


121,655









Average total assets



14,352,061


12,238,679

Less:  Average intangibles



(837,637)


(729,054)






13,514,424


11,509,625









Return on average tangible assets (3)


1.08%


1.06%









Tangible book value per share:





Total shareholders' equity



$1,908,077


$1,468,998

Less:  preferred shareholders' equity


(106,882)


0

Less:  intangibles




(846,830)


(746,981)






954,365


722,018









Ending shares outstanding



166,559,258


145,151,279









Tangible book value per share



$5.73


$4.97









 

 


F.N.B. CORPORATION








(Unaudited)








(Dollars in thousands)























2014


2013






Second


First


Second






Quarter


Quarter


Quarter

Tangible equity / tangible assets (period end):






Total shareholders' equity



$1,908,077


$1,884,987


$1,468,998

Less:  intangibles




(846,830)


(849,563)


(746,981)






1,061,247


1,035,423


722,017











Total assets




15,019,247


14,476,510


12,573,391

Less:  intangibles




(846,830)


(849,563)


(746,981)






14,172,417


13,626,947


11,826,410











Tangible equity / tangible assets (period end)

7.49%


7.60%


6.11%











Tangible common equity / tangible assets (period end):






Total stockholders' equity



$1,908,077


$1,884,987


$1,468,998

Less:  preferred stockholders' equity


(106,882)


(106,882)


0

Less:  intangibles




(846,830)


(849,563)


(746,981)






954,365


928,541


722,017











Total assets




15,019,247


14,476,510


12,573,391

Less:  intangibles




(846,830)


(849,563)


(746,981)






14,172,417


13,626,947


11,826,410











Tangible equity / tangible assets (period end)

6.73%


6.81%


6.11%











Tangible equity, excluding AOCI / tangible






   assets (period end) (7):








Total shareholders' equity



$1,908,077


$1,884,987


$1,468,998

Less:  preferred shareholders' equity


(106,882)


(106,882)


0

Less:  intangibles




(846,830)


(849,563)


(746,981)

Less:  AOCI




36,559


44,041


62,077






990,924


972,582


784,094











Total assets




15,019,247


14,476,510


12,573,391

Less:  intangibles




(846,830)


(849,563)


(746,981)






14,172,417


13,626,947


11,826,410

Tangible equity, excluding AOCI / tangible







   assets (period end) (7)



6.99%


7.14%


6.63%





















(1)

Net interest income is also presented on a fully taxable equivalent (FTE) basis, as the Corporation believes this non-GAAP measure is the preferred industry measurement for this item.

(2)

Return on average tangible equity is calculated by dividing net income excluding amortization of intangibles by average equity less average intangibles.

(3)

Return on average tangible assets is calculated by dividing net income excluding amortization of intangibles by average assets less average intangibles.

(4)

See non-GAAP financial measures for additional information relating to the calculation of this item.

(5)

The efficiency ratio is calculated by dividing non-interest expense less amortization of intangibles, other real estate owned expense and merger and severance costs by the sum of net interest income on a fully taxable equivalent basis plus non-interest income less securities gains.

(6)

Customer repos are included in short-term borrowings on the balance sheet.

(7)

Accumulated other comprehensive income (AOCI) is comprised of unrealized losses on securities, unrealized losses on derivative instruments and unrecognized unrecognized pension and postretirement obligations.

(8)

Does not include loans acquired at fair value ("acquired portfolio").

(9)

Includes all other real estate owned, including those balances acquired through business combinations that have been in acquired loans prior to foreclosure.

(10)

"Originated Portfolio" or "Originated Loans" equals loans and leases not included by definition in the Acquired Portfolio.

(11)

"Acquired Portfolio" or "Acquired Loans" equals loans acquired at fair value, accounted for in accordance with ASC 805 which was effective January 1, 2009.


The risk of credit loss on these loans has been considered by virtue of the Corporation's estimate of acquisition-date fair value and these loans are considered accruing as the Corporation primarily recognizes interest income through accretion of the difference between the carrying value of these loans and their

expected cash flows.  Because acquired loans are initially recorded at an amount estimated to be collectible, losses on such loans, when incurred, are first applied against the non-accretable difference established in purchase accounting and then to any allowance for loan losses recognized subsequent  to acquisition.

(12)

Represents contractual balances.

(13)

The average balances and yields earned on taxable investment securities are based on historical cost.

(14)

The interest income amounts are reflected on a FTE basis, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 35% for each period presented.  The yields on earning assets and the net interest margin are presented on an FTE and annualized basis.  The rates paid on interest-bearing liabilities are also presented on an annualized basis.

(15)

Average balances for loans include non-accrual loans.  Loans consist of average total loans less average unearned income.  The amount of loan fees included in interest income is immaterial.

 

SOURCE F.N.B. Corporation

Related Stocks:
Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.