Close

Form 8-K FNB CORP/PA/ For: Jan 18

January 18, 2017 5:10 PM EST

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): January 18, 2017

 

F.N.B. CORPORATION

 

(Exact name of registrant as specified in its charter)

 

PENNSYLVANIA

 

(State or Other Jurisdiction of Incorporation)

 

001-31940 25-1255406
(Commission File Number) (IRS Employer Identification No.)

 

12 Federal Street, One North Shore Center, Pittsburgh, PA 15212
(Address of Principal Executive Offices) (Zip Code)

 

(800) 555-5455

 

(Registrant's telephone number, including area code)

 

  

 

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 

INFORMATION TO BE INCLUDED IN THE REPORT

 

ITEM 2.02RESULTS OF OPERATIONS AND FINANCIAL CONDITION

 

On January 18, 2017, F.N.B. Corporation (the Corporation) announced financial results for the quarter ended December 31, 2016. A copy of the press release announcing the Corporation’s results for the quarter ended December 31, 2016 is attached hereto as Exhibit 99.1 and incorporated by reference herein.

 

ITEM 9.01.FINANCIAL STATEMENTS AND EXHIBITS

 

Exhibits:

 

99.1Press release dated January 18, 2017 announcing the financial results of F.N.B. Corporation for the quarter ended December 31, 2016.

 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  F.N.B. CORPORATION
  (Registrant)
   
  By:  /s/ Vincent J. Calabrese, Jr.
  Name:
Title:
 
Vincent J. Calabrese, Jr.
Chief Financial Officer
(Principal Financial Officer)

  

Dated: January 18, 2017

 

 

 

 

 

 

Exhibit 99.1

F.N.B. Corporation Reports Fourth Quarter and Full Year 2016 Earnings

PITTSBURGH, Jan. 18, 2017 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) reported earnings for the fourth quarter of 2016 with net income available to common stockholders of $49.3 million, or $0.23 per diluted common share, including $0.01 per share in merger expense. Comparatively, third quarter of 2016 net income available to common stockholders totaled $50.2 million, or $0.24 per diluted common share, and fourth quarter of 2015 net income available to common stockholders totaled $37.1 million, or $0.21 per diluted common share. Net income available to common stockholders for the full year of 2016 totaled $162.9 million, or $0.78 per diluted common share, including $0.12 per share in merger expense, compared to net income available to common stockholders of $151.6 million, or $0.86 per diluted common share in 2015, including $0.01 per share in merger expense. Quarterly and full-year operating results are presented in the tables below.

Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "We are pleased with the quarter's results and another outstanding year at FNB. Fourth quarter operating net income per diluted common share was $0.24 per share and increased 10% from the year-ago quarter. Full-year operating net income per diluted common share increased to $0.90 and we successfully integrated Metro Bancorp, Inc. and 17 Fifth Third branches during 2016. Our financial performance was highlighted by high-single digit organic loan and deposit growth, solid asset quality and continued growth in our fee-based businesses. These ongoing trends led to an outstanding year, as the full-year efficiency ratio improved 76 basis points to 55.4% compared to 2015."

Quarterly Results Summary

4Q16

3Q16

4Q15

 

Reported Results

Net income available to common stockholders ($ in millions)

$49.3

$50.2

$37.1

Net income per diluted common share

$0.23

$0.24

$0.21

Common equity to total assets (period-end)

11.28%

11.41%

11.33%

Book value per common share (period-end)

$11.68

$11.72

$11.34

 

Operating Results (non-GAAP)

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

$50.6

$50.4

$38.1

Operating net income per diluted common share

$0.24

$0.24

$0.22

Tangible common equity to tangible assets (period-end)

6.64%

6.69%

6.71%

Tangible book value per common share (period-end)

$6.53

$6.53

$6.38

Average Diluted Common Shares Outstanding (in 000's)

212,748

211,791

176,907

Full Year Results Summary

2016

2015

 

Reported Results

Net income available to common stockholders ($ in millions)

$162.9

$151.6

Net income per diluted common share

$0.78

$0.86

 

Operating Results (non-GAAP)

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

$187.7

$153.7

Operating net income per diluted common share

$0.90

$0.87

Average Diluted Common Shares Outstanding (in 000's)

207,769

176,339

Operating net income is a non-GAAP measure used by management to measure performance in operating the business that management believes enhances investors' ability to better understand the underlying business performance and trends related to core business activities. See the Data Sheets included with the release for "Non-GAAP Financial Measures and Key Performance Indicators" and additional information.

Fourth Quarter 2016 Highlights
(All comparisons refer to the third quarter of 2016, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances from acquisitions.)

  • Organic growth in total average loans was $179 million, or 4.9% annualized, with average consumer loan growth of $154 million, or 10.3% annualized (including residential mortgage, direct and indirect installment and home-equity related products), and average commercial loan growth of $26 million, or 1.2% annualized
  • On an organic basis, average total deposits increased $296 million, or 7.5% annualized, with organic growth in average non-interest bearing deposits of $103 million, or 10.1% annualized.
  • The reported net interest margin (FTE) (non-GAAP) narrowed 1 basis point to 3.35%, compared to 3.36% in the prior quarter. The core net interest margin (FTE) (non-GAAP) was stable at 3.32% due to $1.5 million of accretable yield benefit, compared to 3.32% and $1.9 million of benefit in the prior quarter.
  • The efficiency ratio on an operating basis (non-GAAP) was 55.4%, compared to 54.4% in the prior quarter and 56.3% in the year-ago quarter.
  • Credit quality results reflect improved non-performing asset levels and slightly increased total delinquency levels. Net originated charge-offs were 0.38% annualized of total average originated loans, compared to 0.41% annualized in the third quarter of 2016 and 0.25% annualized in the year-ago quarter.
  • The tangible common equity to tangible assets ratio (non-GAAP) was 6.64% at December 31, 2016, compared to 6.69% at September 30, 2016. The tangible book value per common share (non-GAAP) was $6.53 at December 31, 2016, which was the same at September 30, 2016.

Fourth Quarter 2016 Results – Comparison to Prior Quarter
(All comparisons refer to the third quarter of 2016, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances from acquisitions.)

Net Interest Income/Loans/Deposits
Net interest income totaled $159.3 million, increasing $1.8 million or 1.1%. The reported net interest margin (FTE) (non-GAAP) narrowed one basis point to 3.35%, compared to 3.36%. The core net interest margin (FTE) (non-GAAP) remained stable at 3.32%, as asset yields and cost of funds remained at the same levels as the prior quarter. Total average earning assets increased $254 million or 1.3%, due to continued loan growth of $179 million and $123 million of growth in the securities portfolio.

Average loans totaled $14.8 billion and increased $179 million, or 4.9% annualized, due to growth in the consumer and commercial portfolios. Average consumer loan growth was $154 million, or 10.3% annualized, led by strong demand and increased origination volume in residential mortgage and indirect auto loans. Average commercial loan growth totaled $26 million or 1.2% annualized, as growth in originated commercial loans was offset by pre-payment activity in the acquired portfolio.

Average deposits totaled $16.0 billion and increased $296 million, or 7.5% annualized. The deposit growth was led by growth in total interest checking and money market accounts and growth in low-cost non-interest bearing deposit accounts of $103 million, or 10.1% annualized, due to seasonally higher balances.

Non-Interest Income
Non-interest income totaled $51.1 million, decreasing $2.2 million, or 4.1%. The decrease in non-interest income was due mainly to lower bank-owned life insurance income of $1.1 million and $0.4 million lower insurance commissions as the third quarter had higher seasonal revenues related to the timing of renewals. This was partially offset by solid performance in mortgage banking and capital markets (defined as swap income, international banking income and syndications income). The increase in mortgage banking income was attributable to the increased production volume. Capital Markets' solid performance was due to deepening relationships with commercial customers across the entire footprint. Non-interest income equaled 24% of total revenue.

Non-Interest Expense
Non-interest expense totaled $123.8 million, increasing $2.8 million, or 2.3%, and included a $1.4 million increase in merger expense compared to $0.3 million in the prior quarter, and a $1.2 million increase in other real estate owned expense due to higher write-downs. Excluding merger expenses, adjusted non-interest expense would have increased $1.4 million, or 1.2%. The $3.0 million increase in other expense was attributable to seasonally higher marketing costs and higher outside service expense, which was partially offset by a $2.0 million decrease in amortization of intangibles. The efficiency ratio (non-GAAP) was 55.4%, compared to 54.4% in the prior quarter.

Credit Quality
Credit quality results remain satisfactory with improved non-performing asset levels. The ratio of non-performing loans and OREO to total loans and OREO improved 13 basis points to 0.79% and, for the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO improved 17 basis points to 0.91%. Total delinquency levels increased slightly, and total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans, increased 4 basis points to 1.04%, compared to 1.00% at September 30, 2016.

Net charge-offs totaled $11.5 million, or 0.31% annualized of total average loans compared to $12.1 million, or 0.33% annualized. For the originated portfolio, net charge-offs were $11.8 million, or 0.38% annualized of total average originated loans, compared to $12.3 million or 0.41% annualized. The ratio of the allowance for loan losses to total originated loans decreased 3 basis points from September 30, 2016 to 1.20% at December 31, 2016, reflecting utilization of previously-established reserves. The total provision for loan losses totaled $12.7 million, compared to $14.6 million in the prior quarter.

Full Year 2016 Results – Comparison to Prior Year
(All comparisons refer to the full year of 2015, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances from acquisitions.)

Results include the impact from the acquisition of 17 Fifth Third Bank branches (Fifth Third) on April 22, 2016, Metro Bancorp, Inc. (METR) on February 13, 2016, and five Bank of America branches (BofA) on September 19, 2015.

Net Interest Income/Loans/Deposits
Net interest income totaled $611.5 million, increasing $113.3 million, or 22.7%, reflecting average earning asset growth of $3.6 billion, or 24.6%. The net interest margin (FTE) (non-GAAP) was 3.38%, compared to 3.42%. The core net interest margin (FTE) (non-GAAP) narrowed 5 basis points to 3.34%, reflecting $1.7 million of greater accretable yield benefit. The core net interest margin (FTE) (non-GAAP) narrowing reflects the lower interest rate environment for the full year of 2016 and competitive landscape for earning assets.

Average loans totaled $14.3 billion, an increase of $2.6 billion, or 22.4%, due to the benefit from continued organic loan growth and the previously mentioned acquired balances. Organic growth in total average loans equaled $929 million, or 8.0%. Organic growth in average commercial loans totaled $485 million, or 7.4%, and organic growth in average consumer loans was $437 million, or 8.6%. Total organic commercial loan growth was led by the Pittsburgh, Baltimore and Cleveland markets. The increased number of opportunities concentrated in Baltimore and Cleveland led to market share gains within these regions. Total average consumer loan growth was led by strong growth in residential mortgage and indirect auto loans, as well as solid growth in home-equity related loans. Average deposits totaled $15.4 billion and increased $3.2 billion, or 26.5%, due to average organic growth of $887 million or 7.2%, and the benefit from acquired balances. On an organic basis, average total transaction deposits increased $1.0 billion or 10.5%. Total loans as a percentage of deposits was 92.7% at December 31, 2016.

Non-Interest Income
Non-interest income totaled $201.8 million, increasing $39.4 million or 24.2%. Non-interest income reflects the benefit of the previously mentioned acquisitions and continued organic growth from capital markets, mortgage banking and insurance.

Non-Interest Expense
Non-interest expense totaled $511.1 million, increasing $120.6 million, or 30.9%. Full year 2016 included merger expenses of $37.4 million and a $2.6 million impairment charge on acquired other assets. Absent these items and merger expenses of $3.0 million in 2015, total adjusted non-interest expense increased $83.6 million, or 21.6%, compared to 2015, with the increase primarily attributable to the expanded operations from the previously mentioned acquisitions. The efficiency ratio (non-GAAP) was 55.4%, improved from 56.1% in 2015.

Credit Quality
Credit quality results continued to reflect solid performance with improvement in total non-performing loan trends. For the originated portfolio, non-performing loans and OREO to total loans and OREO was 0.91%, compared to 0.99%. Total originated delinquency increased 11 basis points to 1.04% at December 31, 2016.

Net charge-offs for the full year of 2016 totaled $39.7 million, or 0.28% of total average loans, compared to 0.21% in the prior year. Net originated charge-offs were 0.34% of total average originated loans, compared to 0.24%. For the originated portfolio, the allowance for loan losses to total originated loans was 1.20%, compared to 1.23% at December 31, 2015. The ratio of the allowance for loan losses to total loans decreased 10 basis points to 1.06%, with the movement due to additional loan balances from acquisitions without a corresponding allowance for loan losses in accordance with accounting for business combinations. The total provision for loan losses was $55.8 million, compared to $40.4 million in the prior year, reflecting the increase in net charge-offs and strong originated loan growth.

Capital Position
The tangible common equity to tangible assets ratio (non-GAAP) was 6.64%, compared to 6.69% at September 30, 2016. Book value per common share decreased to $11.68, from $11.72 at September 30, 2016. Tangible book value per common share (non-GAAP) was $6.53, the same as September 30, 2016, and increased $0.15 from $6.38 at December 31, 2015. The common dividend payout ratio for the full year of 2016 was 62.4%.

Non-GAAP Financial Measures and Key Performance Indicators
We use non-GAAP financial measures, such as operating net income available to common stockholders, operating net income per diluted common share, return on average tangible common equity, return on average tangible assets, tangible book value per common share, the ratio of tangible common equity to tangible assets, efficiency ratio, net interest margin and core net interest margin to provide information useful to investors in understanding our operating performance and trends, and to facilitate comparisons with the performance of our peers. The Data Sheets appended to this release contain the Non-GAAP measures under the sub-heading, "Non-GAAP Financial Measures and Key Performance Indicators." Management uses these measures internally to assess and better understand our underlying business performance and trends related to core business activities. The non-GAAP financial measures and key performance indicators we use may differ from the non-GAAP financial measures and key performance indicators other financial institutions use to measure their performance and trends.

Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, our reported results prepared in accordance with GAAP. Reconciliations of GAAP to non-GAAP operating measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release under the caption "Non-GAAP Financial Measures and Key Performance Indicators."

Operating net income available to common stockholders is a non-GAAP measure used by management to measure performance in operating the business that management believes enhances investors' ability to better understand the underlying business performance and trends related to core business activities. See the Data Sheets that follow for additional information.

We believe merger expenses are not organic costs to run our operations and facilities. These charges represent expenses to satisfy contractual obligations of acquired entities without any useful benefit to us and to convert and consolidate the entity's records onto our platforms. These costs are specific to each individual transaction and may vary significantly based on the size and complexity of the transaction.

For the calculation of net interest margin and the efficiency ratio, net interest income amounts are reflected on a fully taxable equivalent (FTE) basis which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 35.0% for each period presented. We use these measures to provide an economic view believed to be the preferred industry measurement for these items and provides relevant comparison between taxable and non-taxable amounts.

Conference Call
The Company's President and Chief Executive Officer, Vincent J. Delie, Jr., Chief Financial Officer, Vincent J. Calabrese, Jr., and Chief Credit Officer, Gary L. Guerrieri, will host a conference call to discuss the Company's financial results on Thursday, January 19, 2017, at 10:30 AM ET.

Participants are encouraged to pre-register for the conference call at http://dpregister.com/10098259. Callers who pre-register will be provided a conference passcode and unique PIN to gain immediate access to the call and bypass the live operator. Participants may pre-register at any time, including up to and after the call start time.

Dial-in Access: The conference call may be accessed by dialing (844) 802-2440 or (412) 317-5133 for international callers. Participants should ask to be joined into the F.N.B. Corporation call.

Webcast Access: The audio-only call and related presentation materials may be accessed via webcast through the "Shareholder and Investor Relations" section of the Corporation's website at www.fnbcorporation.com. Access to the live webcast will begin approximately 30 minutes prior to the start of the call.

Presentation Materials: Presentation slides and the earnings release will also be available on the Corporation's website on the "About Us" section of our corporate website at www.fnbcorporation.com.

A replay of the call will be available shortly after the completion of the call until midnight ET on Thursday, January 26, 2017. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10098259. Following the call, a transcript and the related presentation materials will be posted to the "Shareholder and Investor Relations" section of F.N.B. Corporation's website 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. On a combined, pro forma basis, giving effect to the proposed acquisition of Yadkin Financial Corporation (Yadkin), FNB will operate in eight states and seven major metropolitan areas. FNB holds a significant retail deposit market share in Pittsburgh, Pennsylvania; Baltimore, Maryland; and Cleveland, Ohio; and, assuming the Yadkin acquisition is completed, will add Charlotte, Raleigh-Durham and the Piedmont Triad (Winston-Salem, Greensboro and High Point) in North Carolina. If the proposed Yadkin acquisition is completed (the proposed Transaction), the Company will have total pro forma assets of nearly $30 billion, and more than 400 banking offices throughout Pennsylvania, Ohio, Maryland, West Virginia, North Carolina and South Carolina.

Completion of the proposed Transaction is subject to regulatory approval and satisfaction of customary closing conditions. FNB 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. FNB's wealth management services include asset management, private banking and insurance. The Company also operates Regency Finance Company, which has more than 75 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 MidCap 400 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 website at www.fnbcorporation.com.

Additional Information About the Proposed Transaction and Where to Find It
Communications in this document do not constitute an offer to sell or the solicitation of an offer to buy any securities. In connection with the proposed Transaction with Yadkin Financial Corporation, F.N.B. Corporation has filed with the SEC a Registration Statement on Form S-4 (File No. 333-213776) and other relevant documents concerning the proposed Transaction.

SHAREHOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS CONTAINED THEREIN REGARDING THE PROPOSED TRANSACTION AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.

The Registration Statement and other relevant materials, and any other documents F.N.B. and Yadkin have filed with the SEC, may be obtained free of charge at the SEC's internet site, http://www.sec.gov. Copies of the documents F.N.B. has filed with the SEC may be obtained, free of charge, by contacting James G. Orie, Chief Legal Officer, F.N.B. Corporation, One F.N.B. Boulevard, Hermitage, PA 16148, telephone: (724) 983-3317; and copies of the documents Yadkin has filed with the SEC may be obtained free of charge at Yadkin's website at www.yadkinbank.com.

Cautionary Statement Regarding Forward-Looking Information
This document contains forward-looking statements which may contain FNB's expectations or predictions of future financial or business performance or conditions, or otherwise anticipate the closing date of the proposed Transaction. This document/communication/information may also contain certain forward-looking statements, including certain plans, goals, projections and statements about the proposed Transaction, plans relative to the proposed Transaction, objectives, expectations and intentions regarding the proposed Transaction, the expected timing of the completion of the proposed Transaction, and other statements that are not historical facts. Forward-looking statements, that do not describe historical or current facts, typically are identified by words such as, "believe", "plan", "expect", "anticipate", "intend", "outlook", "estimate", "forecast", "will", "should", "project", "goal", and other similar words and expressions. These forward-looking statements are subject to numerous assumptions, risks and uncertainties. The forward-looking statements are intended to be subject to the safe harbor provided under Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Act of 1995.

In addition to factors previously disclosed in FNB's reports filed with the Securities and Exchange Commission (SEC), the following risk factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: potential risks and challenges attendant to the successful conversions of core data systems; difficulties and delays in successfully integrating the FNB and Yadkin businesses or fully realizing cost savings and other benefits; business disruption following the completion of the transaction; changes in asset quality and credit risk; changes in general economic, political or industry conditions; uncertainty in U.S. fiscal policy and monetary policy, including interest rate policies of the Federal Reserve Board (FRB); the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer acceptance of FNB products and services; potential difficulties encountered by FNB in expanding into a new and remote geographic market; customer borrowing, repayment, investment and deposit practices; customer disintermediation; the introduction, withdrawal, success and timing of business initiatives; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions and divestitures; the impact, extent and timing of technological changes, capital management activities, competitive pressures on product pricing and services; ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; success, impact and timing of FNB's business strategies, including market acceptance of any new products or services; and implementation of FNB's banking culture, philosophy and strategies.

Additional risks include the nature, extent, timing and results of governmental and regulatory actions, examinations, reviews, reforms, regulations and interpretations, including those related to the Dodd-Frank Wall Street Reform Act and Consumer Protection Act and Basel III regulatory or capital reforms (including DFAST stress-testing protocols), as well as those involving the Office of the Comptroller of the Currency (OCC), FRB, Federal Deposit Insurance Corporation (FDIC), and Consumer Financial Protection Board (CFPB); the possibility that the proposed Transaction does not close when expected or at all because required regulatory or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all; the possibility that the anticipated benefits of the proposed Transaction are not realized when expected or at all, or the transaction is delayed or does not close due to unanticipated circumstances, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the economic conditions and competitive factors in the areas where FNB does business; the possibility that the proposed Transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management's attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the proposed Transaction; and other factors that may affect future results of FNB. There is no assurance that any of the risks, uncertainties or risk factors identified herein is complete and actual results or events may differ materially from those expressed or implied in the forward-looking statements contained in this document.

Additional factors that could cause results to differ materially from those described above can be found in FNB's Annual Report on Form 10-K for the year ended December 31, 2015, and in its subsequent Quarterly Reports on Form 10-Q, including for the quarters ended March 31, June 30 and September 30, 2016, each of which is on file with the SEC and available in the "Investor Relations & Shareholder Services" section of FNB's website, www.fnbcorporation.com, under the heading "Reports and Filings" and in other documents FNB files with the SEC.

All forward-looking statements speak only as of the date they are made and are based on information available at that time. FNB assumes no obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

F.N.B. CORPORATION










(Unaudited)










(Dollars in thousands, except per share data)



























Percent Variance








4Q16 -


4Q16 -

Statement of earnings

4Q16


3Q16


4Q15


3Q16


4Q15

Interest income 

$177,168


$175,110


$140,781


1.2


25.8

Interest expense

17,885


17,604


13,448


1.6


33.0

   Net interest income

159,283


157,506


127,333


1.1


25.1

Provision for credit losses

12,705


14,639


12,664


-13.2


0.3

   Net interest income after provision

146,578


142,867


114,669


2.6


27.8











Service charges

25,605


25,756


18,739


-0.6


36.6

Trust income

5,218


5,268


5,131


-0.9


1.7

Insurance commissions and fees

4,436


4,866


3,919


-8.8


13.2

Securities commissions and fees

3,068


3,404


3,684


-9.9


-16.7

Mortgage banking operations

4,194


3,564


1,880


17.7


123.2

Net securities gains 

116


299


503


n/m


n/m

Other

8,429


10,083


9,261


-16.4


-9.0

   Total non-interest income

51,066


53,240


43,117


-4.1


18.4











Salaries and employee benefits

61,117


60,927


50,509


0.3


21.0

Occupancy and equipment

19,736


20,367


16,551


-3.1


19.2

FDIC insurance

4,858


5,274


3,258


-7.9


49.1

Amortization of intangibles

1,602


3,571


2,157


-55.1


-25.7

Other real estate owned

2,401


1,172


849


104.8


182.6

Merger, acquisition and severance-related

1,649


299


1,350


n/m


n/m

Other

32,443


29,440


26,572


10.2


22.1

   Total non-interest expense

123,806


121,050


101,246


2.3


22.3











Income before income taxes

73,838


75,057


56,540


-1.6


30.6

Income taxes

22,547


22,889


17,418


-1.5


29.4

   Net income

51,291


52,168


39,122


-1.7


31.1

   Preferred stock dividends

2,011


2,010


2,011





   Net income available to common stockholders

$49,280


$50,158


$37,111


-1.8


32.8











Earnings per common share:










   Basic

$0.23


$0.24


$0.21


-4.2


9.5

   Diluted

$0.23


$0.24


$0.21


-4.2


9.5











Reconciliation of Operating Net Income (non-GAAP):










Net income available to common stockholders

$49,280


$50,158


$37,111





Merger, acquisition and severance costs

1,649


299


1,350





Tax benefit of merger, acquisition and severance costs

(341)


(105)


(359)





Operating net income available to common stockholders (non-GAAP)

$50,588


$50,352


$38,102


0.5


32.8











Net income per diluted common share

$0.23


$0.24


$0.21





Effect of merger, acquisition and severance costs

0.01


0.00


0.01





Tax benefit of merger, acquisition and severance costs

(0.00)


(0.00)


(0.00)





Operating net income per diluted common share (non-GAAP)

$0.24


$0.24


$0.22


0.0


9.1











Common stock data










Average diluted shares outstanding

212,748,337


211,790,730


176,906,938


0.5


20.3

Period end shares outstanding

211,059,547


210,224,194


175,441,670


0.4


20.3

Book value per common share

$11.68


$11.72


$11.34


-0.4


3.0

Tangible book value per common share (1)

$6.53


$6.53


$6.38


0.1


2.4

Dividend payout ratio (common)

51.82%


50.69%


57.08%















F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands, except per share data)













For the Year




Ended December 31,


Percent

Statement of earnings

2016


2015


Variance

Interest income 

$678,963


$546,795


24.2

Interest expense

67,451


48,573


38.9

   Net interest income

611,512


498,222


22.7

Provision for credit losses

55,752


40,441


37.9

   Net interest income after provision

555,760


457,781


21.4







Service charges

99,033


70,698


40.1

Trust income

21,173


20,934


1.1

Insurance commissions and fees

18,328


16,270


12.6

Securities commissions and fees

13,468


13,642


-1.3

Mortgage banking operations

12,106


8,619


40.5

Net securities gains 

712


822


     n/m

Other

36,941


31,425


17.6

   Total non-interest income

201,761


162,410


24.2







Salaries and employee benefits

239,798


201,968


18.7

Occupancy and equipment

78,132


65,539


19.2

FDIC insurance

19,203


12,888


49.0

Amortization of intangibles

11,210


8,305


35.0

Other real estate owned

5,154


4,637


11.1

Merger, acquisition and severance-related

37,439


3,033


     n/m

Other

120,197


94,179


27.6

   Total non-interest expense

511,133


390,549


30.9







Income before income taxes

246,388


229,642


7.3

Income taxes

75,497


69,993


7.9

   Net income

170,891


159,649


7.0

   Preferred stock dividends

8,041


8,041



   Net income available to common stockholders

$162,850


$151,608


7.4







Earnings per common share:






   Basic

$0.79


$0.87


-9.2

   Diluted

$0.78


$0.86


-9.3







Reconciliation of Operating Net Income (non-GAAP):






Net income available to common stockholders

$162,850


$151,608



Merger, acquisition and severance costs

37,439


3,033



Tax benefit of merger, acquisition and severance costs

(12,550)


(948)



Operating net income available to common stockholders (non-GAAP)

$187,739


$153,693


22.2







Net income per diluted common share

$0.78


$0.86



Effect of merger, acquisition and severance costs

0.18


0.02



Tax benefit of merger, acquisition and severance costs

(0.06)


(0.01)



Operating net income per diluted common share (non-GAAP)

$0.90


$0.87


3.4







Common stock data






Average diluted shares outstanding

207,768,609


176,338,953


17.8

Period end shares outstanding

211,059,547


175,441,670


20.3

Book value per common share

$11.68


$11.34


3.0

Tangible book value per common share (1)

$6.53


$6.38


2.4

Dividend payout ratio (common)

62.43%


55.74%









F.N.B. CORPORATION










(Unaudited)










(Dollars in thousands, except per share data)






















Percent Variance








4Q16 -


4Q16 -

Balance Sheet (at period end)

4Q16


3Q16


4Q15


3Q16


4Q15

Assets










Cash and due from banks

$303,526


$326,599


$207,399


-7.1


46.3

Interest bearing deposits with banks

67,881


118,651


281,720


-42.8


-75.9

   Cash and cash equivalents

371,407


445,250


489,119


-16.6


-24.1

Securities available for sale

2,231,987


2,077,616


1,630,567


7.4


36.9

Securities held to maturity

2,337,342


2,249,245


1,637,061


3.9


42.8

Residential mortgage loans held for sale

11,908


17,862


4,781


-33.3


149.1

Loans and leases, net of unearned income

14,896,943


14,773,446


12,190,440


0.8


22.2

Allowance for credit losses

(158,059)


(156,894)


(142,012)


0.7


11.3

   Net loans and leases

14,738,884


14,616,552


12,048,428


0.8


22.3

Premises and equipment, net

243,956


228,622


159,080


6.7


53.4

Goodwill

1,032,129


1,022,006


833,086


1.0


23.9

Core deposit and other intangible assets, net

67,327


81,646


45,644


-17.5


47.5

Bank owned life insurance

330,152


327,874


308,192


0.7


7.1

Other assets

479,725


517,241


401,704


-7.3


19.4

Total Assets

$21,844,817


$21,583,914


$17,557,662


1.2


24.4











Liabilities










Deposits:










   Non-interest bearing demand

$4,205,337


$4,082,145


$3,059,949


3.0


37.4

   Interest bearing demand

6,931,381


7,032,744


5,311,589


-1.4


30.5

   Savings

2,352,434


2,299,408


1,786,459


2.3


31.7

   Certificates and other time deposits

2,576,495


2,562,587


2,465,466


0.5


4.5

      Total Deposits

16,065,647


15,976,884


12,623,463


0.6


27.3

Short-term borrowings

2,503,010


2,236,105


2,048,896


11.9


22.2

Long-term borrowings

539,494


587,500


641,480


-8.2


-15.9

Other liabilities

165,049


212,845


147,641


-22.5


11.8

   Total Liabilities

19,273,200


19,013,334


15,461,480


1.4


24.7











Stockholders' Equity










Preferred Stock

106,882


106,882


106,882


0.0


0.0

Common stock

2,125


2,117


1,766


0.4


20.3

Additional paid-in capital

2,234,366


2,223,530


1,808,210


0.5


23.6

Retained earnings

304,397


280,654


243,217


8.5


25.2

Accumulated other comprehensive loss

(61,369)


(27,852)


(51,133)


120.3


20.0

Treasury stock

(14,784)


(14,751)


(12,760)


0.2


15.9

   Total Stockholders' Equity

2,571,617


2,570,580


2,096,182


0.0


22.7

Total Liabilities and Stockholders' Equity

$21,844,817


$21,583,914


$17,557,662


1.2


24.4











Selected average balances










Total assets

$21,609,635


$21,386,156


$17,076,285


1.0


26.5

Earning assets 

19,299,292


19,045,481


15,232,868


1.3


26.7

Interest bearing deposits with banks 

93,481


140,713


53,777


-33.6


73.8

Securities

4,363,935


4,240,563


3,155,624


2.9


38.3

Residential mortgage loans held for sale 

21,639


22,476


9,182


-3.7


135.7

Loans and leases, net of unearned income

14,820,237


14,641,729


12,014,285


1.2


23.4

Allowance for credit losses

158,542


158,901


139,571


-0.2


13.6

Goodwill and intangibles

1,101,797


1,104,328


879,039


-0.2


25.3

Deposits 

15,967,990


15,671,857


12,787,550


1.9


24.9

Short-term borrowings

2,316,169


2,303,389


1,382,073


0.6


67.6

Long-term borrowings

544,236


616,141


640,573


-11.7


-15.0

Total stockholders' equity

2,573,768


2,562,693


2,099,591


0.4


22.6

Preferred stockholders' equity

106,882


106,882


106,882


0.0


0.0











F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands, except per share data)













For the Year




Ended December 31,


Percent

Balance Sheet (at period end)

2016


2015


Variance

Assets






Cash and due from banks

$303,526


$207,399


46.3

Interest bearing deposits with banks

67,881


281,720


-75.9

   Cash and cash equivalents

371,407


489,119


-24.1

Securities available for sale

2,231,987


1,630,567


36.9

Securities held to maturity

2,337,342


1,637,061


42.8

Residential mortgage loans held for sale

11,908


4,781


149.1

Loans and leases, net of unearned income

14,896,943


12,190,440


22.2

Allowance for credit losses

(158,059)


(142,012)


11.3

   Net loans and leases

14,738,884


12,048,428


22.3

Premises and equipment, net

243,956


159,080


53.4

Goodwill

1,032,129


833,086


23.9

Core deposit and other intangible assets, net

67,327


45,644


47.5

Bank owned life insurance

330,152


308,192


7.1

Other assets

479,725


401,704


19.4

Total Assets

$21,844,817


$17,557,662


24.4







Liabilities






Deposits:






   Non-interest bearing demand

$4,205,337


$3,059,949


37.4

   Interest bearing demand

6,931,381


5,311,589


30.5

   Savings

2,352,434


1,786,459


31.7

   Certificates and other time deposits

2,576,495


2,465,466


4.5

      Total Deposits

16,065,647


12,623,463


27.3

Short-term borrowings

2,503,010


2,048,896


22.2

Long-term borrowings

539,494


641,480


-15.9

Other liabilities

165,049


147,641


11.8

   Total Liabilities

19,273,200


15,461,480


24.7







Stockholders' Equity






Preferred Stock

106,882


106,882


0.0

Common stock

2,125


1,766


20.3

Additional paid-in capital

2,234,366


1,808,210


23.6

Retained earnings

304,397


243,217


25.2

Accumulated other comprehensive loss

(61,369)


(51,133)


20.0

Treasury stock

(14,784)


(12,760)


15.9

   Total Stockholders' Equity

2,571,617


2,096,182


22.7

Total Liabilities and Stockholders' Equity

$21,844,817


$17,557,662


24.4







Selected average balances






Total assets

$20,677,717


$16,606,147


24.5

Earning assets 

18,438,962


14,797,502


24.6

Interest bearing deposits with banks 

116,769


70,116


66.5

Securities

4,040,636


3,068,871


31.7

Residential mortgage loans held for sale 

16,525


7,773


112.6

Loans and leases, net of unearned income

14,265,032


11,650,742


22.4

Allowance for credit losses

152,751


133,508


14.4

Goodwill and intangibles

1,070,411


876,773


22.1

Deposits 

15,375,254


12,153,608


26.5

Short-term borrowings

1,975,742


1,664,143


18.7

Long-term borrowings

616,283


566,914


8.7

Total stockholders' equity

2,499,976


2,072,170


20.6

Preferred stockholders' equity

106,882


106,882


0.0







F.N.B. CORPORATION










(Unaudited)










(Dollars in thousands)



























Percent Variance








4Q16 -


4Q16 -


4Q16


3Q16


4Q15


3Q16


4Q15

Performance ratios










Return on average equity

7.93%


8.10%


7.39%





Return on average tangible equity (1) 

14.14%


14.87%


13.20%





Return on average tangible common equity (1) 

14.66%


15.45%


13.75%





Return on average assets

0.94%


0.97%


0.91%





Return on average tangible assets (1) 

1.02%


1.08%


1.00%





Net interest margin (FTE) (1) (2)

3.35%


3.36%


3.38%





Yield on earning assets (FTE) (1) (2)

3.72%


3.72%


3.73%





Cost of interest-bearing liabilities 

0.48%


0.48%


0.45%





Cost of funds 

0.38%


0.38%


0.36%





Efficiency ratio (1)

55.38%


54.38%


56.32%





Effective tax rate

30.54%


30.50%


30.81%















Capital ratios










Equity / assets (period end)

11.77%


11.91%


11.94%





Common equity / assets (period end)

11.28%


11.41%


11.33%





Leverage ratio

7.70%


7.63%


8.14%





Tangible equity / tangible assets (period end) (1)

7.16%


7.22%


7.35%





Tangible common equity / tangible assets (period end) (1)

6.64%


6.69%


6.71%















Balances at period end










Loans and Leases:










Commercial real estate 

$5,435,162


$5,367,291


$4,109,056


1.3


32.3

Commercial and industrial

3,042,781


3,088,405


2,601,722


-1.5


17.0

Commercial leases

196,636


195,271


204,553


0.7


-3.9

   Commercial loans and leases

8,674,579


8,650,967


6,915,331


0.3


25.4

Direct installment

1,844,399


1,837,395


1,706,636


0.4


8.1

Residential mortgages

1,844,574


1,779,867


1,395,971


3.6


32.1

Indirect installment

1,196,313


1,150,812


996,729


4.0


20.0

Consumer LOC

1,301,200


1,303,223


1,137,255


-0.2


14.4

Other

35,878


51,182


38,518


-29.9


-6.9

   Total loans and leases

$14,896,943


$14,773,446


$12,190,440


0.8


22.2











Deposits:










Non-interest bearing deposits

$4,205,337


$4,082,145


$3,059,949


3.0


37.4

Interest bearing demand

6,931,381


7,032,744


5,311,589


-1.4


30.5

Savings

2,352,434


2,299,408


1,786,459


2.3


31.7

Certificates of deposit and other time deposits

2,576,495


2,562,587


2,465,466


0.5


4.5

   Total deposits

$16,065,647


$15,976,884


$12,623,463


0.6


27.3











Average balances










Loans and Leases:










Commercial real estate 

$5,390,877


$5,343,485


$4,007,628


0.9


34.5

Commercial and industrial

3,065,593


3,084,005


2,546,539


-0.6


20.4

Commercial leases

194,111


196,600


201,201


-1.3


-3.5

   Commercial loans and leases

8,650,581


8,624,090


6,755,368


0.3


28.1

Direct installment

1,837,505


1,834,558


1,702,617


0.2


7.9

Residential mortgages

1,807,086


1,721,162


1,393,416


5.0


29.7

Indirect installment

1,169,559


1,109,047


983,028


5.5


19.0

Consumer LOC

1,299,832


1,295,035


1,134,005


0.4


14.6

Other

55,674


57,837


45,851


-3.7


21.4

   Total loans and leases

$14,820,237


$14,641,729


$12,014,285


1.2


23.4











Deposits:










Non-interest bearing deposits

$4,123,539


$4,021,023


$3,025,773


2.5


36.3

Interest bearing demand

6,972,890


6,772,963


5,486,974


3.0


27.1

Savings

2,310,901


2,289,836


1,764,600


0.9


31.0

Certificates of deposit and other time deposits

2,560,660


2,588,035


2,510,203


-1.1


2.0

   Total deposits

$15,967,990


$15,671,857


$12,787,550


1.9


24.9











F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands)













For the Year




Ended December 31,


Percent


2016


2015


Variance

Performance ratios






Return on average equity

6.84%


7.70%



Return on average tangible equity (1) 

12.49%


13.84%



Return on average tangible common equity (1) 

12.89%


14.46%



Return on average assets

0.83%


0.96%



Return on average tangible assets (1) 

0.92%


1.06%



Net interest margin (FTE) (1) (2)

3.38%


3.42%



Yield on earning assets (FTE) (1) (2)

3.74%


3.75%



Cost of interest-bearing liabilities 

0.48%


0.42%



Cost of funds 

0.37%


0.34%



Efficiency ratio (1)

55.36%


56.12%



Effective tax rate

30.64%


30.48%









Capital ratios






Equity / assets (period end)

11.77%


11.94%



Common equity / assets (period end)

11.28%


11.33%



Leverage ratio

7.70%


8.14%



Tangible equity / tangible assets (period end) (1)

7.16%


7.35%



Tangible common equity / tangible assets (period end) (1)

6.64%


6.71%









Balances at period end






Loans and Leases:






Commercial real estate 

$5,435,162


$4,109,056


32.3

Commercial and industrial

3,042,781


2,601,722


17.0

Commercial leases

196,636


204,553


-3.9

   Commercial loans and leases

8,674,579


6,915,331


25.4

Direct installment

1,844,399


1,706,636


8.1

Residential mortgages

1,844,574


1,395,971


32.1

Indirect installment

1,196,313


996,729


20.0

Consumer LOC

1,301,200


1,137,255


14.4

Other

35,878


38,518


-6.9

   Total loans and leases

$14,896,943


$12,190,440


22.2







Deposits:






Non-interest bearing deposits

$4,205,337


$3,059,949


37.4

Interest bearing demand

6,931,381


5,311,589


30.5

Savings

2,352,434


1,786,459


31.7

Certificates of deposit and other time deposits

2,576,495


2,465,466


4.5

   Total deposits

$16,065,647


$12,623,463


27.3







Average balances






Loans and Leases:






Commercial real estate 

$5,229,327


$3,888,261


34.5

Commercial and industrial

2,971,756


2,452,538


21.2

Commercial leases

199,083


191,070


4.2

   Commercial loans and leases

8,400,166


6,531,869


28.6

Direct installment

1,807,024


1,675,856


7.8

Residential mortgages

1,651,143


1,336,212


23.6

Indirect installment

1,082,915


940,834


15.1

Consumer LOC

1,270,713


1,119,719


13.5

Other

53,071


46,252


14.7

   Total loans and leases

$14,265,032


$11,650,742


22.4







Deposits:






Non-interest bearing deposits

$3,884,941


$2,832,982


37.1

Interest bearing demand

6,652,953


5,040,102


32.0

Savings

2,237,020


1,714,587


30.5

Certificates of deposit and other time deposits

2,600,341


2,565,937


1.3

   Total deposits

$15,375,254


$12,153,608


26.5







F.N.B. CORPORATION










(Unaudited)










(Dollars in thousands)



























Percent Variance








4Q16 -


4Q16 -

Asset Quality Data

4Q16


3Q16


4Q15


3Q16


4Q15

Non-Performing Assets










Non-performing loans (3)










   Non-accrual loans

$65,479


$74,828


$49,897


-12.5


31.2

   Restructured loans

20,428


20,638


22,028


-1.0


-7.3

      Non-performing loans

85,907


95,466


71,925


-10.0


19.4

Other real estate owned (OREO) (4)

32,490


40,523


38,918


-19.8


-16.5

   Total non-performing assets

$118,397


$135,989


$110,843


-12.9


6.8











Non-performing loans / total loans and leases

0.58%


0.65%


0.59%





Non-performing loans / total originated loans and leases (5)

0.66%


0.76%


0.64%





Non-performing loans + OREO / total loans and leases + OREO

0.79%


0.92%


0.91%





Non-performing loans + OREO / total originated loans and










   leases + OREO (5)

0.91%


1.08%


0.99%





Non-performing assets / total assets

0.54%


0.63%


0.63%















Allowance Rollforward










Allowance for credit losses (originated portfolio) (5)










   Balance at beginning of period

$150,514


$148,719


$129,619


1.2


16.1

   Provision for credit losses

12,126


14,072


12,387


-13.8


-2.1

   Net loan charge-offs

(11,848)


(12,277)


(6,721)


-3.5


76.3

   Allowance for credit losses (originated portfolio) (5)

150,792


150,514


135,285


0.2


11.5











Allowance for credit losses (acquired portfolio) (6)










   Balance at beginning of period

6,380


5,650


6,564


12.9


-2.8

   Provision for credit losses 

579


567


277


2.1


109.0

   Net loan (charge-offs)/recoveries

308


163


(114)


89.0


-370.2

   Allowance for credit losses (acquired portfolio) (6)

7,267


6,380


6,727


13.9


8.0











      Total allowance for credit losses

$158,059


$156,894


$142,012


0.7


11.3











Allowance for credit losses / total loans and leases

1.06%


1.06%


1.16%





Allowance for credit losses (originated loans and leases) / 










   total originated loans and leases (5)

1.20%


1.23%


1.23%





Allowance for credit losses (originated loans and leases) / 










   total non-performing loans (3)

182.75%


163.36%


190.64%





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

0.31%


0.33%


0.23%





Net loan charge-offs on originated loans and leases 










   (annualized) / total average originated loans and leases (5)

0.38%


0.41%


0.25%















Delinquency - Originated Portfolio (5)










Loans 30-89 days past due

$59,850


$43,071


$46,683


39.0


28.2

Loans 90+ days past due

9,113


6,906


6,864


32.0


32.8

Non-accrual loans

62,083


71,498


48,934


-13.2


26.9

   Total past due and non-accrual loans

$131,046


$121,475


$102,481


7.9


27.9











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

1.04%


1.00%


0.93%















Memo item:










Delinquency - Acquired Portfolio (6) (7)










Loans 30-89 days past due

$24,210


$29,087


$15,034


-16.8


61.0

Loans 90+ days past due

40,524


42,584


29,878


-4.8


35.6

Non-accrual loans

3,396


3,330


963


  n/m


   n/m

   Total past due and non-accrual loans

$68,130


$75,001


$45,875


-9.2


48.5











F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands)













For the Year




Ended December 31,


Percent

Asset Quality Data

2016


2015


Variance

Non-Performing Assets






Non-performing loans (3)






   Non-accrual loans

$65,479


$49,897


31.2

   Restructured loans

20,428


22,028


-7.3

      Non-performing loans

85,907


71,925


19.4

Other real estate owned (OREO) (4)

32,490


38,918


-16.5

   Non-performing loans and OREO

118,397


110,843


6.8

Non-performing investments 

0


0


     n/m

   Total non-performing assets

$118,397


$110,843


6.8







Non-performing loans / total loans and leases

0.58%


0.59%



Non-performing loans / total originated loans and leases (5)

0.66%


0.64%



Non-performing loans + OREO / total loans and leases + OREO

0.79%


0.91%



Non-performing loans + OREO / total originated 






   loans and leases + OREO (5)

0.91%


0.99%



Non-performing assets / total assets

0.54%


0.63%









Allowance Rollforward






Allowance for credit losses (originated portfolio) (5)






   Balance at beginning of period

$135,285


$117,952


14.7

   Provision for credit losses

55,422


41,484


33.6

   Net loan charge-offs

(39,915)


(24,151)


65.3

   Allowance for credit losses (originated portfolio) (5)

150,792


135,285


11.5







Allowance for credit losses (acquired portfolio) (6)






   Balance at beginning of period

6,727


7,974


-15.6

   Provision for credit losses 

330


(1,043)


-131.6

   Net loan (charge-offs)/recoveries

210


(204)


-202.9

   Allowance for credit losses (acquired portfolio) (6)

7,267


6,727


8.0







      Total allowance for credit losses

$158,059


$142,012


11.3







Allowance for credit losses / total loans and leases

1.06%


1.16%



Allowance for credit losses (originated loans and leases) / 






   total originated loans and leases (5)

1.20%


1.23%



Allowance for credit losses (originated loans and leases) / 






   total non-performing loans (3)

182.75%


190.64%



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

0.28%


0.21%



Net loan charge-offs on originated loans and leases 






   (annualized) / total average originated loans and leases (5)

0.34%


0.24%









Delinquency - Originated Portfolio (5)






Loans 30-89 days past due

$59,850


$46,683


28.2

Loans 90+ days past due

9,113


6,864


32.8

Non-accrual loans

62,083


48,934


26.9

   Total past due and non-accrual loans

$131,046


$102,481


27.9







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

1.04%


0.93%









Memo item:






Delinquency - Acquired Portfolio (6) (7)






Loans 30-89 days past due

$24,210


$15,034


61.0

Loans 90+ days past due

40,524


29,878


35.6

Non-accrual loans

3,396


963


      n/m

   Total past due and non-accrual loans

$68,130


$45,875


48.5







F.N.B. CORPORATION












(Unaudited)












(Dollars in thousands, except per share data)




























4Q16






3Q16






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

$93,481


$87


0.37%


$140,713


$143


0.40%

Taxable investment securities  (8)

3,975,670


18,952


1.91%


3,919,203


18,432


1.88%

Non-taxable investment securities  (2)

388,265


4,000


4.12%


321,360


3,456


4.30%

Residential mortgage loans held for sale

21,639


222


4.10%


22,476


235


4.19%

Loans and leases  (2) (9)

14,821,237


157,006


4.22%


14,641,729


155,739


4.23%

   Total Interest Earning Assets  (2)

19,300,292


180,267


3.72%


19,045,481


178,005


3.72%

Cash and due from banks

281,314






287,208





Allowance for loan losses

(158,542)






(158,901)





Premises and equipment

234,783






229,133





Other assets

1,952,788






1,983,235





Total Assets

$21,610,635






$21,386,156

















Liabilities












Deposits:












   Interest-bearing demand

$6,972,890


4,429


0.25%


$6,772,963


4,094


0.24%

   Savings

2,310,901


434


0.07%


2,289,836


449


0.08%

   Certificates and other time

2,560,660


5,989


0.93%


2,588,035


5,934


0.91%

Short-term borrowings

2,316,169


3,656


0.63%


2,303,389


3,607


0.62%

Long-term borrowings

544,236


3,377


2.47%


616,141


3,520


2.27%

      Total Interest Bearing Liabilities  

14,704,856


17,885


0.48%


14,570,364


17,604


0.48%

Non-interest bearing demand deposits

4,123,539






4,021,023





Other liabilities

207,472






232,076





Total Liabilities

19,035,867






18,823,463





Stockholders' equity

2,573,768






2,562,693





Total Liabilities and Stockholders' Equity

$21,609,635






$21,386,156

















Net Interest Earning Assets

$4,595,436






$4,475,117

















Net Interest Income (FTE) (2)



162,382






160,401



Tax Equivalent Adjustment



(3,099)






(2,895)



Net Interest Income



$159,283






$157,506















Net Interest Spread





3.24%






3.24%

Net Interest Margin  (2)





3.35%






3.36%













F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands, except per share data)

















4Q15






Interest


Average


Average


Earned


Yield


Outstanding


or Paid


or Rate

Assets






Interest bearing deposits with banks

$53,777


$27


0.20%

Taxable investment securities  (8)

2,916,736


14,891


2.04%

Non-taxable investment securities  (2)

238,888


2,830


4.74%

Residential mortgage loans held for sale

9,182


125


5.47%

Loans and leases  (2) (9)

12,014,285


125,005


4.14%

   Total Interest Earning Assets  (2)

15,232,868


142,878


3.73%

Cash and due from banks

239,159





Allowance for loan losses

(139,571)





Premises and equipment

161,338





Other assets

1,582,491





Total Assets

$17,076,285











Liabilities






Deposits:






   Interest-bearing demand

$5,486,974


2,480


0.18%

   Savings

1,764,600


224


0.05%

   Certificates and other time

2,510,203


5,470


0.86%

Short-term borrowings

1,382,073


1,726


0.50%

Long-term borrowings

640,573


3,548


2.20%

      Total Interest Bearing Liabilities  

11,784,423


13,448


0.45%

Non-interest bearing demand deposits

3,025,773





Other liabilities

166,498





Total Liabilities

14,976,694





Stockholders' equity

2,099,591





Total Liabilities and Stockholders' Equity

$17,076,285











Net Interest Earning Assets

$3,448,445











Net Interest Income (FTE) (2)



129,430



Tax Equivalent Adjustment



(2,097)



Net Interest Income



$127,333









Net Interest Spread





3.28%

Net Interest Margin  (2)





3.38%







F.N.B. CORPORATION












(Unaudited)












(Dollars in thousands, except per share data)
























For the Year Ended December 31,




2016






2015






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

$116,769


$444


0.38%


$70,116


$117


0.17%

Taxable investment securities  (8)

3,720,800


71,853


1.93%


2,864,795


58,148


2.03%

Non-taxable investment securities  (2)

319,836


13,815


4.32%


204,076


9,853


4.83%

Residential mortgage loans held for sale

16,525


726


4.39%


7,773


382


4.91%

Loans and leases (2) (9)

14,265,032


603,373


4.23%


11,650,742


485,930


4.17%

   Total Interest Earning Assets  (2)

18,438,962


690,211


3.74%


14,797,502


554,430


3.75%

Cash and due from banks

275,432






206,566





Allowance for loan losses

(152,751)






(133,508)





Premises and equipment

219,192






165,253





Other assets

1,896,882






1,570,334





Total Assets

$20,677,717






$16,606,147

















Liabilities












Deposits:












   Interest-bearing demand 

$6,652,953


16,029


0.24%


$5,040,102


8,562


0.17%

   Savings

2,237,020


1,712


0.08%


1,714,587


787


0.05%

   Certificates and other time

2,600,340


23,498


0.90%


2,565,937


21,858


0.85%

Short-term borrowings

1,975,742


12,183


0.62%


1,664,143


7,075


0.43%

Long-term borrowings

616,283


14,029


2.28%


566,914


10,291


1.82%

      Total Interest Bearing Liabilities  

14,082,338


67,451


0.48%


11,551,683


48,573


0.42%

Non-interest bearing demand deposits

3,884,941






2,832,982





Other liabilities

210,462






149,312





Total Liabilities

18,177,741






14,533,977





Stockholders' equity

2,499,976






2,072,170





Total Liabilities and Stockholders' Equity

$20,677,717






$16,606,147

















Net Interest Earning Assets

$4,356,624






$3,245,819

















Net Interest Income (FTE) (2)



622,760






505,857



Tax Equivalent Adjustment



(11,248)






(7,635)



Net Interest Income



$611,512






$498,222















Net Interest Spread





3.26%






3.33%

Net Interest Margin  (2)





3.38%






3.42%













F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands, except per share data)











NON-GAAP FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS

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.








4Q16


3Q16


4Q15

Return on average tangible equity:






Net income (annualized)

$204,050


$207,540


$155,211

Amortization of intangibles, net of tax (annualized)

5,857


10,970


6,965

Tangible net income (annualized)

209,907


218,510


162,176







Average total stockholders' equity

2,573,768


2,562,693


2,099,591

Less:  Average intangibles

(1,089,216)


(1,093,378)


(870,842)

Average tangible stockholders' equity

1,484,552


1,469,315


1,228,749







Return on average tangible equity (non-GAAP)

14.14%


14.87%


13.20%







Return on average tangible common equity:






Net income available to common stockholders (annualized)

$196,049


$199,543


$147,235

Amortization of intangibles, net of tax (annualized)

5,857


10,970


6,965

Tangible net income available to common stockholders (annualized)

201,906


210,513


154,200







Average total stockholders' equity

2,573,768


2,562,693


2,099,591

Less:  Average preferred stockholders' equity

(106,882)


(106,882)


(106,882)

Less:  Average intangibles

(1,089,216)


(1,093,378)


(870,842)

Average tangible common equity

1,377,670


1,362,433


1,121,867







Return on average tangible common equity (non-GAAP)

14.66%


15.45%


13.74%







Return on average tangible assets:






Net income (annualized)

$204,050


$207,540


$155,211

Amortization of intangibles, net of tax (annualized)

5,857


10,970


6,965

Tangible net income (annualized)

209,907


218,510


162,176







Average total assets

21,609,635


21,386,156


17,076,285

Less:  Average intangibles

(1,089,216)


(1,093,378)


(870,842)

Average tangible assets

20,520,419


20,292,778


16,205,443







Return on average tangible assets (non-GAAP)

1.02%


1.08%


1.00%







Tangible book value per common share:






Total stockholders' equity

$2,571,617


$2,570,580


$2,096,182

Less:  preferred stockholders' equity

(106,882)


(106,882)


(106,882)

Less:  intangibles

(1,085,935)


(1,091,876)


(869,809)

Tangible common equity

1,378,800


1,371,822


1,119,491







Ending common shares outstanding

211,059,547


210,224,194


175,441,670







Tangible book value per common share (non-GAAP)

$6.53


$6.53


$6.38







F.N.B. CORPORATION




(Unaudited)




(Dollars in thousands, except per share data)









For the Year


Ended December 31,


2016


2015

Return on average tangible equity:




Net income (annualized)

$170,891


$159,649

Amortization of intangibles, net of tax (annualized)

8,943


6,861

Tangible net income (annualized)

179,834


166,511





Average total stockholders' equity

2,499,976


2,072,170

Less:  Average intangibles

(1,059,856)


(869,347)

Average tangible stockholders' equity

1,440,120


1,202,823





Return on average tangible equity (non-GAAP)

12.49%


13.84%





Return on average tangible common equity:




Net income available to common stockholders (annualized)

$162,850


$151,608

Amortization of intangibles, net of tax (annualized)

8,943


6,861

Tangible net income available to common stockholders (annualized)

171,793


158,469





Average total stockholders' equity

2,499,976


2,072,170

Less:  Average preferred stockholders' equity

(106,882)


(106,882)

Less:  Average intangibles

(1,059,856)


(869,347)

Average tangible common equity

1,333,238


1,095,941





Return on average tangible common equity (non-GAAP)

12.89%


14.46%





Return on average tangible assets:




Net income (annualized)

$170,891


$159,649

Amortization of intangibles, net of tax (annualized)

8,943


6,861

Tangible net income (annualized)

179,834


166,511





Average total assets

20,677,717


16,606,147

Less:  Average intangibles

(1,059,856)


(869,347)

Average tangible assets

19,617,861


15,736,800





Return on average tangible assets (non-GAAP)

0.92%


1.06%





F.N.B. CORPORATION






(Unaudited)






(Dollars in thousands)

























4Q16


3Q16


4Q15

Tangible equity / tangible assets (period end):






Total shareholders' equity

$2,571,617


$2,570,580


$2,096,182

Less:  intangibles

(1,085,935)


(1,091,876)


(869,809)

Tangible equity

1,485,682


1,478,704


1,226,373







Total assets

21,844,817


21,583,914


17,557,662

Less:  intangibles

(1,085,935)


(1,091,876)


(869,809)

Tangible assets

20,758,882


20,492,038


16,687,853







Tangible equity / tangible assets (period end) (non-GAAP)

7.16%


7.22%


7.35%







Tangible common equity / tangible assets (period end):






Total stockholders' equity

$2,571,617


$2,570,580


$2,096,182

Less:  preferred stockholders' equity

(106,882)


(106,882)


(106,882)

Less:  intangibles

(1,085,935)


(1,091,876)


(869,809)

Tangible common equity

1,378,800


1,371,822


1,119,491







Total assets

21,844,817


21,583,914


17,557,662

Less:  intangibles

(1,085,935)


(1,091,876)


(869,809)

Tangible assets

20,758,882


20,492,038


16,687,853







Tangible common equity / tangible assets (period end) (non-GAAP)

6.64%


6.69%


6.71%







KEY PERFORMANCE INDICATORS












Efficiency Ratio (FTE):






Total non-interest expense

$123,806


$121,050


$101,246

Less:  amortization of intangibles

(1,602)


(3,571)


(2,157)

Less:  OREO expense

(2,401)


(1,172)


(849)

Less:  merger costs

(1,649)


(299)


(1,350)

Less:  impairment charge on other assets

0


0


0

  Adjusted non-interest expense

118,154


116,008


96,889







Net interest income

159,283


157,506


127,333

Taxable equivalent adjustment

3,099


2,895


2,097

Non-interest income

51,066


53,240


43,117

Less:  net securities gains

(116)


(299)


(503)

Less:  gain on redemption of trust preferred securities

0


0


0

  Adjusted net interest income (FTE) + non-interest income

213,332


213,342


172,045







Efficiency ratio (FTE) (non-GAAP)

55.38%


54.38%


56.32%







Core Net Interest Margin:






Net interest margin (FTE) (non-GAAP) (2)

3.35%


3.36%


3.38%

Accretable yield adjustment

-0.03%


-0.04%


-0.03%

Core net interest margin (FTE) (non-GAAP) (2)

3.32%


3.32%


3.35%








F.N.B. CORPORATION




(Unaudited)




(Dollars in thousands)











For the Year



Ended December 31,



2016


2015

KEY PERFORMANCE INDICATORS









Efficiency Ratio (FTE):




Total non-interest expense

$511,133


$390,549

Less:  amortization of intangibles

(11,210)


(8,305)

Less:  OREO expense

(5,154)


(4,637)

Less:  merger costs

(37,439)


(3,033)

Less:  impairment charge on other assets

(2,585)


0

  Adjusted non-interest expense

454,745


374,574






Net interest income

611,512


498,222

Taxable equivalent adjustment

11,248


7,636

Non-interest income

201,761


162,410

Less:  net securities gains

(712)


(822)

Less:  gain on redemption of trust preferred securities

(2,422)


0

  Adjusted net interest income (FTE) + non-interest income

821,387


667,447






Efficiency ratio (FTE) (non-GAAP)

55.36%


56.12%






Core Net Interest Margin:




Net interest margin (FTE) (non-GAAP) (2)

3.38%


3.42%

Accretable yield adjustment

-0.04%


-0.03%

Core net interest margin (FTE) (non-GAAP) (2)

3.34%


3.39%






(1)

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

(2)

The net interest margin, core net interest margin and yield on earning assets (all non-GAAP measures) are presented on a fully taxable equivalent (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. 

(3)

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

(4)

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

(5)

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

(6)

"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.

(7)

Represents contractual balances.

(8)

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

(9)

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








CONTACT: Analyst/Institutional Investor Contact: Matthew Lazzaro, 724-983-4254, 412-216-2510 (cell), [email protected]; Media Contact: Jennifer Reel, 724-983-4856, 724-699-6389 (cell), [email protected]



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings