Upgrade to SI Premium - Free Trial

F.N.B. Corporation Reports Second Quarter 2016 Earnings

July 21, 2016 8:23 AM

PITTSBURGH, July 21, 2016 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) reported earnings for the second quarter of 2016 with net income available to common stockholders for the second quarter of 2016 of $39.3 million, or $0.19 per diluted common share, including $0.03 per share in merger-related costs. Comparatively, first quarter of 2016 net income available to common stockholders totaled $24.1 million, or $0.12 per share, including $0.09 per share in merger-related costs, and second quarter of 2015 net income available to common stockholders totaled $38.1 million, or $0.22 per share. Operating results are presented in the tables below.

Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "FNB delivered another strong performance, achieving record revenue and operating net income, as well as an improved efficiency ratio. Additionally, the second quarter revenue growth was led by a 29% increase in non-interest income compared to the year-ago quarter, directly attributable to our acquisition strategy and the strategic investments in our high-value fee-based businesses."

Quarterly Results Summary

2Q16

1Q16

2Q15

Reported Results

Net income available to common stockholders ($ in millions)

$39.3

$24.1

$38.1

Net income per diluted common share

$0.19

$0.12

$0.22

Operating Results (Non-GAAP *)

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

$46.1

$40.7

$38.4

Operating net income per diluted common share

$0.22

$0.21

$0.22

Average Diluted Shares Outstanding (in 000's)

211,675

194,878

176,362

Operating net income is a non-GAAP measure used by management to measure performance of the operation of the business, and management believes that the use of this non-GAAP measure enhances investors' ability to better understand the underlying business performance and trends produced related to core business activities. See Reconciliation of Operating Net Income in the Data Sheets that follow.

Second Quarter 2016 Highlights(All comparisons refer to the first quarter of 2016, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances acquired via an acquisition.)

Results include the impact from the acquisition of Fifth Third Bank Branches (5/3) on April 22, 2016 and Metro Bancorp, Inc. (METR) on February 13, 2016.

  • Organic growth in total average loans was $150 million, or 4.3% annualized, with average commercial loan growth of $6 million, or 0.3% annualized, and average consumer loan growth of $133 million, or 9.7% annualized.
  • On an organic basis, average total deposits and customer repurchase agreements grew $149 million, or 3.8% annualized, primarily due to growth in average transaction deposits and customer repurchase agreements.
  • The net interest margin* increased one basis point to 3.41%, compared to 3.40% in the prior quarter.
  • The efficiency ratio* was 55.4%, compared to 56.4% in the prior quarter and 56.0% in the year-ago quarter.
  • Credit quality results reflect generally consistent non-performing loan levels and slightly increased total delinquency levels. Non-performing loans and other real estate owned (OREO) to total originated loans and OREO was 1.15%, compared to 1.18% in the prior quarter, and total originated delinquency increased slightly to 1.02% at June 30, 2016. Net originated charge-offs were 0.35% annualized of total average originated loans, compared to 0.21% annualized in the first quarter of 2016 and 0.23% annualized in the year-ago quarter.
  • The tangible common equity to tangible assets ratio* was 6.68% at June 30, 2016, compared to 6.93% at March 31, 2016, reflecting the strong loan growth and the addition of Fifth Third balances. The tangible book value per common share* increased $0.04 to $6.40 at June 30, 2016.

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

Results include the impact from the acquisition of Fifth Third Bank branches (5/3) on April 22, 2016 and Metro Bancorp, Inc. (METR) on February 13, 2016.

Net Interest Income/Loans/DepositsNet interest income on a fully taxable equivalent (FTE) basis* totaled $157.2 million, increasing $14.3 million or 10.0%. The reported net interest margin increased slightly to 3.41%, compared to 3.40%, as the second quarter had $2.3 million of greater accretable yield benefit. The core net interest margin* narrowed 3 basis points to 3.35%, reflecting the continued low interest rate environment. Average earning assets grew $1.6 billion, or 9.5%, due to a full quarter of earning assets from the METR and 5/3 branch acquisitions and continued organic loan growth.

Average loans totaled $14.3 billion and increased $1.1 billion, or 8.3%, reflecting the acquired METR and 5/3 average loan balances and organic average loan growth of $150 million, or 4.3% annualized (including the impact of exiting $60 million in adversely classified acquired commercial loan pools through sales in March and June). Average organic consumer loan growth was $133 million, or 9.7% annualized.

Total average deposits and customer repurchase agreements totaled $16.0 billion and increased $1.5 billion, or 10.2%, including the acquired METR and 5/3 balances and average organic growth of $149 million or 3.8% annualized. Organic growth in low-cost transaction deposit accounts and customer repurchase agreements was $140 million, or 4.3% annualized.

Non-Interest IncomeNon-interest income totaled $51.4 million, increasing $5.4 million, or 11.7%. The increase in non-interest income was due to the benefit of a full quarter of METR operations, increased capital markets revenue driven by higher commercial volume, and favorable mortgage and consumer banking performance. Capital markets, mortgage banking, insurance and wealth management organic growth results reflect the benefits from investments made to increase the scale of each business and incremental lift from the newer markets of Cleveland and Baltimore. Non-interest income equaled 25% of total revenue.

Non-Interest ExpenseNon-interest expense totaled $129.6 million, decreasing $7.0 million, or 5.1%, and included merger and severance costs of $10.6 million, compared to $24.9 million of merger and severance costs and a $2.6 million impairment charge on acquired other assets in the prior quarter. Absent these merger and acquisition-related costs, non-interest expense would have increased $10.0 million, or 9.1%, primarily attributable to the additional operating costs for a full quarter of METR and 5/3 branches converted early during the second quarter. The efficiency ratio* improved to 55.4%, compared to 56.4%.

Credit QualityCredit quality results continued to reflect satisfactory performance and slightly increased non-performing loan levels and total delinquency levels. The ratio of non-performing loans and OREO to total loans and OREO was flat at 0.95%, and for the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO decreased 3 basis points to 1.15%. Total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans increased 9 basis points to 1.02%, compared to 0.93% at March 31, 2016. The increase in originated delinquency primarily relates to loans 30 days past due.

Net charge-offs totaled $10.1 million, or 0.28% annualized of total average loans, compared to $6.0 million, or 0.18% annualized. For the originated portfolio, net charge-offs were $9.9 million, or 0.35% annualized of total average originated loans, compared to $5.9 million or 0.21% annualized. The increase in net charge-offs during the quarter was caused by $4.0 million of net charge-offs from a single commercial relationship involving a borrower alleged to have falsified documents and financial information over an extended period of time. The ratio of the allowance for loan losses to total originated loans was stable at 1.26% at June 30, 2016. The provision for loan losses totaled $16.6 million, compared to $11.8 million in the prior quarter, with the increase driven by the above-mentioned charge-off.

June 2016 Year-To-Date Results – Comparison to Prior Year-To-Date Period(All comparisons refer to the first six months of 2015, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances acquired via acquisitions.)

Results include the impact from the acquisition of Fifth Third Bank branches (5/3) on April 22, 2016, Metro Bancorp, Inc. (METR) on February 13, 2016, and the acquisition of five Bank of America branches (BofA) on September 19, 2015.

Net Interest Income/Loans/DepositsNet interest income on a FTE basis* totaled $300.0 million, increasing $50.7 million, or 20.3%, reflecting average earning asset growth of $3.2 billion, or 22.0%. The reported net interest margin was 3.41%, compared to 3.46%. The core net interest margin* narrowed 4 basis points to 3.39%, due to the extended low interest rate environment and competitive landscape for earning assets.

Average loans totaled $13.8 billion and increased $2.4 billion, or 20.9%, including the impact of acquired METR, 5/3 and BofA balances. Organic growth in total average loans equaled $926 million, or 8.1%. Organic growth in average commercial loans totaled $554 million, or 8.7%, and organic growth in average consumer loans was $368 million or 7.4%. Total organic commercial loan growth was led by the increased production levels from the metropolitan markets of Pittsburgh, Baltimore and Cleveland. Total average consumer loan growth was led by foot-print wide growth in the residential and indirect portfolios.

Average deposits and customer repurchase agreements totaled $15.2 billion and increased $2.8 billion, or 22.1%, due to acquired METR, 5/3 and BofA balances and average organic growth of $725 million or 5.8%. On an organic basis, average total transaction deposits and customer repurchase agreements increased $834 million or 8.4%. Total loans as a percentage of deposits and customer repurchase agreements was 92.1% at June 30, 2016.

Non-Interest Income Non-interest income totaled $97.5 million, increasing $19.5 million or 25.0%. Non-interest income reflects the benefit of the METR, 5/3 and BofA acquisitions and strong organic growth from capital markets, mortgage banking, wealth management and positive consumer banking revenue trends.

Non-Interest ExpenseNon-interest expense totaled $266.3 million, increasing $75.1 million, or 39.3%. The first six months of 2016 included merger costs of $35.5 million and a $2.6 million impairment charge on acquired other assets. Absent these items and merger costs of $0.4 million in the first six months of 2015, total non-interest expense increased $37.4 million, or 19.6%, compared to the first six months of 2015, with the increase primarily attributable to the expanded operations of METR, 5/3 and BofA. The efficiency ratio* was 55.9%, improved slightly from 56.3% in the first six months of 2015.

Credit QualityCredit quality results continued to reflect satisfactory performance with slightly increased non-performing loan and total delinquency levels. For the originated portfolio, non-performing loans and OREO to total loans and OREO was 1.15%, compared to 1.05%, and total originated delinquency increased sixteen basis points to 1.02% at June 30, 2016. The increase in originated non-performing levels was due to normal migration at this stage of the economic cycle.

Net charge-offs for the first six months totaled $16.1 million, or 0.23% annualized of total average loans, compared to 0.21% annualized in the prior-year period. Net originated charge-offs were 0.28% annualized of total average originated loans, compared to 0.23% annualized. For the originated portfolio, the allowance for loan losses to total originated loans was 1.26%, compared to 1.21% at June 30, 2015, reflecting additional reserves related to the normal credit migration in this stage of the economic cycle. The ratio of the allowance for loan losses to total loans decreased 7 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 provision for loan losses was $28.4 million, compared to $17.0 million in the prior-year period. The increase is attributable to strong originated loan growth and limited credit migration along with the above-mentioned charge-off.

Capital PositionThe tangible common equity to tangible assets ratio* was 6.68%, compared to 6.93% at March 31, 2016. The book value per common share increased to $11.61, from $11.50 at March 31, 2016. The tangible book value per common share* increased to $6.40, from $6.36 at March 31, 2016. The common dividend payout ratio for the second quarter of 2016 was 64.7%.

* Non-GAAP Financial MeasuresF.N.B. Corporation uses non-GAAP financial measures, such as operating net income available to common stockholders, operating net income per diluted common share, net interest income on a FTE basis, core net interest margin, efficiency ratio, tangible book value per common share and the ratio of tangible common equity to tangible assets, to provide information useful to investors in understanding F.N.B. Corporation's operating performance and trends, and to 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. Reconciliations of GAAP to non-GAAP operating measures to the most directly comparable U.S. GAAP financial measures are included in the tables at the end of this release under the caption "Non-GAAP Financial Measures."

Operating net income is a non-GAAP measure used by management to measure performance in operating the business that management believes provides investors with the ability to better understand recurring business performance and the underlying trends produced by core business activities.

We believe merger expenses are not organic costs to run our operations and facilities. These charges represent expenses to either satisfy contractual obligations of acquired entities without any useful benefit to F.N.B Corporation or to convert and consolidate customer records onto the F.N.B. platforms. These costs are unique to each transaction based on the contracts in existence at the merger date.

Interest income amounts are reflected on an 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. The Corporation believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.

Conference CallF.N.B. Corporation will host a conference call to discuss financial results for the second quarter of 2016 on Thursday, July 21, 2016, at 2:00 p.m. Eastern Time. Participating callers may access the call 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. The Webcast and presentation materials may be accessed through the "About Us - Investor Relations & Shareholder Services" section of the Corporation's Web site at www.fnbcorporation.com.

A replay of the call will be available shortly after the completion of the call on the day of the call until midnight ET on Thursday, July 28, 2016. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10088077. Following the call, a transcript of the call and the related presentation materials will be posted to 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, PA, Baltimore, MD, and Cleveland, OH. The Company has total assets of $21.2 billion and more than 300 banking offices throughout Pennsylvania, Maryland, Ohio and West Virginia. F.N.B. 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 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 web site at www.fnbcorporation.com.

Cautionary Statement Regarding Forward-looking InformationWe make statements in this press release and the 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 of federal regulatory agencies that have oversight or review of F.N.B. Corporation's business and securities activities, including the bank regulatory examination and supervisory process.
    • Actions by the Federal Reserve, U.S. Treasury and other government agencies, including those that impact money supply and market interest rates.
    • Slowing or reversal of the rate of growth in the economy and employment levels and other economic factors that affect our liquidity and the performance of our loan portfolio, particularly in the markets in which we operate.
    • 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 employees. 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.
    • Results of the regulatory examination and supervisory process.
    • Changes to regulations governing bank capital and liquidity standards, including due to the Dodd-Frank Act, Volcker rule, Dodd-Frank stress testing rules (DFAST) 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 our operational or security systems or infrastructure, or those of third-party vendors or other service providers, and rapid technological developments and changes.
  • Business and operating results are affected by judgments and assumptions in our analytical and forecasting models, our reliance on the advice of experienced outside advisors and 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.
  • As demonstrated by our acquisitions, 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; the 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.
  • Challenges encountered in extending into new geographic markets, including management and oversight of remote locations, understanding the economic and business dynamics of new markets, customer acceptance of a new market entrant and other competitive concerns.
  • 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 these and other factors in our 2015 Form 10-K, including the Risk Factors section of that report, 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

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Percent Variance

2Q16 -

2Q16 -

Statement of earnings

2Q16

1Q16

2Q15

1Q16

2Q15

Interest income

$170,931

$155,754

$135,448

9.7

26.2

Interest expense

16,562

15,400

11,681

7.5

41.8

Net interest income

154,369

140,354

123,767

10.0

24.7

Taxable equivalent adjustment

2,791

2,463

1,805

13.3

54.6

Net interest income (FTE) (1)

157,160

142,817

125,572

10.0

25.2

Provision for credit losses

16,640

11,768

8,864

41.4

87.7

Net interest income after provision (FTE)

140,520

131,049

116,708

7.2

20.4

Service charges

26,396

21,276

17,514

24.1

50.7

Trust income

5,405

5,282

5,432

2.3

-0.5

Insurance commissions and fees

4,105

4,921

3,559

-16.6

15.4

Securities commissions and fees

3,622

3,374

3,597

7.4

0.7

Mortgage banking operations

2,753

1,595

2,516

72.6

9.4

Net securities gains

226

71

14

n/m

n/m

Other

8,904

9,525

7,120

-6.5

25.1

Total non-interest income

51,411

46,044

39,752

11.7

29.3

Salaries and employee benefits

61,329

56,425

50,431

8.7

21.6

Occupancy and equipment

20,207

17,822

16,170

13.4

25.0

FDIC insurance

5,103

3,968

2,783

28.6

83.4

Amortization of intangibles

3,388

2,649

1,999

27.9

69.4

Other real estate owned

172

1,409

1,580

-87.8

-89.1

Merger, acquisition and severance-related

10,551

24,940

371

n/m

n/m

Other

28,879

29,435

23,165

-1.9

24.7

Total non-interest expense

129,629

136,648

96,499

-5.1

34.3

Income before income taxes

62,302

40,445

59,961

54.0

3.9

Taxable equivalent adjustment

2,791

2,463

1,805

13.3

54.6

Income taxes

18,211

11,850

18,025

53.7

1.0

Net income

41,300

26,132

40,131

58.0

2.9

Preferred stock dividends

2,010

2,010

2,010

Net income available to common stockholders

$39,290

$24,122

$38,121

62.9

3.1

Earnings per common share:

Basic

$0.19

$0.12

$0.22

58.3

-13.6

Diluted

$0.19

$0.12

$0.22

58.3

-13.6

Reconciliation of Operating Net Income:

Net income available to common stockholders

$39,290

$24,122

$38,121

Merger, acquisition and severance costs

10,551

24,940

371

Tax benefit of merger, acquisition and severance costs

(3,693)

(8,411)

(130)

Operating net income available to common stockholders

$46,148

$40,651

$38,362

13.5

20.3

Net income per diluted common share

$0.19

$0.12

$0.22

Effect of merger, acquisition and severance costs

0.05

0.13

0.00

Tax benefit of merger, acquisition and severance costs

(0.02)

(0.04)

(0.00)

Operating net income per diluted common share

$0.22

$0.21

$0.22

4.8

0.0

Common stock data

Average diluted shares outstanding

211,675,449

194,877,922

176,361,840

8.6

20.0

Period end shares outstanding

210,120,601

209,733,291

175,286,980

0.2

19.9

Book value per common share

$11.61

$11.50

$11.18

0.9

3.8

Tangible book value per common share (4)

$6.40

$6.36

$6.22

0.6

2.9

Dividend payout ratio (common)

64.68%

104.86%

55.51%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

For the Six Months

Ended June 30,

Percent

Statement of earnings

2016

2015

Variance

Interest income

$326,685

$268,817

21.5

Interest expense

31,962

23,129

38.2

Net interest income

294,723

245,688

20.0

Taxable equivalent adjustment

5,254

3,588

46.4

Net interest income (FTE) (1)

299,977

249,276

20.3

Provision for credit losses

28,408

17,000

67.1

Net interest income after provision (FTE)

271,569

232,276

16.9

Service charges

47,672

33,331

43.0

Trust income

10,687

10,593

0.9

Insurance commissions and fees

9,026

7,928

13.8

Securities commissions and fees

6,996

6,654

5.2

Mortgage banking operations

4,348

4,315

0.8

Net securities gains

297

5

n/m

Other

18,429

15,108

22.0

Total non-interest income

97,455

77,934

25.0

Salaries and employee benefits

117,754

99,700

18.1

Occupancy and equipment

38,029

32,794

16.0

FDIC insurance

9,071

6,472

40.2

Amortization of intangibles

6,037

4,114

46.8

Other real estate owned

1,580

2,489

-36.5

Merger, acquisition and severance-related

35,491

371

n/m

Other

58,315

45,214

29.0

Total non-interest expense

266,277

191,154

39.3

Income before income taxes

102,747

119,056

-13.7

Taxable equivalent adjustment

5,254

3,588

46.4

Income taxes

30,061

34,994

-14.1

Net income

67,432

80,474

-16.2

Preferred stock dividends

4,020

4,020

Net income available to common stockholders

$63,412

$76,454

-17.1

Earnings per common share:

Basic

$0.31

$0.44

-29.5

Diluted

$0.31

$0.43

-25.6

Reconciliation of Operating Net Income:

Net income available to common stockholders

$63,412

$76,454

Merger, acquisition and severance costs

35,491

371

Tax benefit of merger, acquisition and severance costs

(12,104)

(130)

Operating net income available to common stockholders

$86,799

$76,695

13.2

Net income per diluted common share

$0.31

$0.43

Effect of merger, acquisition and severance costs

0.17

0.00

Tax benefit of merger, acquisition and severance costs

(0.06)

(0.00)

Operating net income per diluted common share

$0.43

$0.44

-2.3

Common stock data

Average diluted shares outstanding

203,271,405

176,096,938

15.4

Period end shares outstanding

210,120,601

175,286,980

19.9

Book value per common share

$11.61

$11.18

3.8

Tangible book value per common share (4)

$6.40

$6.22

2.9

Dividend payout ratio (common)

79.97%

55.13%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Percent Variance

2Q16 -

2Q16 -

Balance Sheet (at period end)

2Q16

1Q16

2Q15

1Q16

2Q15

Assets

Cash and due from banks

$285,783

$260,426

$196,189

9.7

45.7

Interest bearing deposits with banks

113,244

85,519

41,290

32.4

174.3

Cash and cash equivalents

399,027

345,945

237,479

15.3

68.0

Securities available for sale

2,133,662

2,099,343

1,618,620

1.6

31.8

Securities held to maturity

2,064,305

1,776,020

1,518,060

16.2

36.0

Residential mortgage loans held for sale

12,062

7,683

6,711

57.0

79.7

Loans and leases, net of unearned income

14,563,128

14,165,599

11,626,787

2.8

25.3

Allowance for credit losses

(154,369)

(147,800)

(131,141)

4.4

17.7

Net loans and leases

14,408,759

14,017,799

11,495,646

2.8

25.3

Premises and equipment, net

224,805

208,672

167,010

7.7

34.6

Goodwill

1,021,247

1,006,934

831,333

1.4

22.8

Core deposit and other intangible assets, net

83,744

80,116

45,057

4.5

85.9

Bank owned life insurance

328,127

310,106

304,318

5.8

7.8

Other assets

539,229

471,906

374,367

14.3

44.0

Total Assets

$21,214,967

$20,324,524

$16,598,601

4.4

27.8

Liabilities

Deposits:

Non-interest bearing demand

$3,969,115

$3,896,782

$2,813,488

1.9

41.1

Interest bearing demand

6,657,651

6,512,461

5,226,703

2.2

27.4

Savings

2,284,159

2,291,656

1,730,359

-0.3

32.0

Certificates and other time deposits

2,617,637

2,689,584

2,587,577

-2.7

1.2

Total Deposits

15,528,561

15,390,483

12,358,127

0.9

25.7

Short-term borrowings

2,260,411

1,563,888

1,507,582

44.5

49.9

Long-term borrowings

656,844

657,445

542,578

-0.1

21.1

Other liabilities

223,813

194,687

124,543

15.0

79.7

Total Liabilities

18,669,630

17,806,503

14,532,830

4.8

28.5

Stockholders' Equity

Preferred Stock

106,882

106,882

106,882

0.0

0.0

Common stock

2,116

2,112

1,765

0.2

19.9

Additional paid-in capital

2,220,243

2,214,959

1,803,347

0.2

23.1

Retained earnings

255,921

242,045

210,422

5.7

21.6

Accumulated other comprehensive loss

(25,459)

(33,651)

(43,953)

-24.3

-42.1

Treasury stock

(14,366)

(14,326)

(12,692)

0.3

13.2

Total Stockholders' Equity

2,545,337

2,518,021

2,065,771

1.1

23.2

Total Liabilities and Stockholders' Equity

$21,214,967

$20,324,524

$16,598,601

4.4

27.8

Selected average balances

Total assets

$20,780,413

$18,916,639

$16,457,166

9.9

26.3

Earning assets

18,496,395

16,898,563

14,661,142

9.5

26.2

Interest bearing deposits with banks

109,432

123,445

75,955

-11.4

44.1

Securities

4,026,101

3,526,198

3,045,009

14.2

32.2

Residential mortgage loans held for sale

15,734

6,128

8,049

156.8

95.5

Loans and leases, net of unearned income

14,345,128

13,242,792

11,532,129

8.3

24.4

Allowance for credit losses

150,487

142,943

131,431

5.3

14.5

Goodwill and intangibles

1,100,129

974,672

875,314

12.9

25.7

Deposits and customer repurchase agreements (6)

15,972,093

14,494,799

12,579,811

10.2

27.0

Short-term borrowings

1,400,109

1,260,466

1,127,376

11.1

24.2

Long-term borrowings

657,059

648,490

541,992

1.3

21.2

Total stockholders' equity

2,532,226

2,329,715

2,066,024

8.7

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 Six Months

Ended June 30,

Percent

Balance Sheet (at period end)

2016

2015

Variance

Assets

Cash and due from banks

$285,783

$196,189

45.7

Interest bearing deposits with banks

113,244

41,290

174.3

Cash and cash equivalents

399,027

237,479

68.0

Securities available for sale

2,133,662

1,618,620

31.8

Securities held to maturity

2,064,305

1,518,060

36.0

Residential mortgage loans held for sale

12,062

6,711

79.7

Loans and leases, net of unearned income

14,563,128

11,626,787

25.3

Allowance for credit losses

(154,369)

(131,141)

17.7

Net loans and leases

14,408,759

11,495,646

25.3

Premises and equipment, net

224,805

167,010

34.6

Goodwill

1,021,247

831,333

22.8

Core deposit and other intangible assets, net

83,744

45,057

85.9

Bank owned life insurance

328,127

304,318

7.8

Other assets

539,229

374,367

44.0

Total Assets

$21,214,967

$16,598,601

27.8

Liabilities

Deposits:

Non-interest bearing demand

$3,969,115

$2,813,488

41.1

Interest bearing demand

6,657,651

5,226,703

27.4

Savings

2,284,159

1,730,359

32.0

Certificates and other time deposits

2,617,637

2,587,577

1.2

Total Deposits

15,528,561

12,358,127

25.7

Short-term borrowings

2,260,411

1,507,582

49.9

Long-term borrowings

656,844

542,578

21.1

Other liabilities

223,813

124,543

79.7

Total Liabilities

18,669,630

14,532,830

28.5

Stockholders' Equity

Preferred Stock

106,882

106,882

0.0

Common stock

2,116

1,765

19.9

Additional paid-in capital

2,220,243

1,803,347

23.1

Retained earnings

255,921

210,422

21.6

Accumulated other comprehensive loss

(25,459)

(43,953)

-42.1

Treasury stock

(14,366)

(12,692)

13.2

Total Stockholders' Equity

2,545,337

2,065,771

23.2

Total Liabilities and Stockholders' Equity

$21,214,967

$16,598,601

27.8

Selected average balances

Total assets

$19,848,526

$16,303,055

21.7

Earning assets

17,697,479

14,505,373

22.0

Interest bearing deposits with banks

116,439

75,832

53.5

Securities

3,776,149

3,014,550

25.3

Residential mortgage loans held for sale

10,931

6,450

69.5

Loans and leases, net of unearned income

13,793,960

11,408,541

20.9

Allowance for credit losses

146,715

130,071

12.8

Goodwill and intangibles

1,037,400

875,753

18.5

Deposits and customer repurchase agreements (6)

15,233,446

12,471,785

22.1

Short-term borrowings

1,330,288

1,090,860

21.9

Long-term borrowings

652,775

541,771

20.5

Total stockholders' equity

2,430,970

2,053,214

18.4

Preferred stockholders' equity

106,882

106,882

0.0

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

Percent Variance

2Q16 -

2Q16 -

2Q16

1Q16

2Q15

1Q16

2Q15

Performance ratios

Return on average equity

6.56%

4.51%

7.79%

Return on average tangible equity (2) (4)

12.25%

8.32%

14.00%

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

12.63%

8.39%

14.63%

Return on average assets

0.80%

0.56%

0.98%

Return on average tangible assets (3) (4)

0.90%

0.63%

1.08%

Net interest margin (FTE) (1)

3.41%

3.40%

3.43%

Yield on earning assets (FTE) (1)

3.77%

3.76%

3.75%

Cost of interest-bearing liabilities

0.47%

0.48%

0.41%

Cost of funds

0.37%

0.38%

0.33%

Efficiency ratio (FTE) (1) (5)

55.45%

56.38%

55.99%

Effective tax rate

30.60%

31.20%

30.99%

Capital ratios

Equity / assets (period end)

12.00%

12.39%

12.45%

Leverage ratio

7.72%

8.50%

8.24%

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

7.21%

7.48%

7.61%

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

6.68%

6.93%

6.93%

Balances at period end

Loans and Leases:

Commercial real estate

$5,355,625

$5,253,660

$3,852,607

1.9

39.0

Commercial and industrial

3,079,605

3,046,267

2,453,868

1.1

25.5

Commercial leases

200,350

202,605

190,881

-1.1

5.0

Commercial loans and leases

8,635,580

8,502,532

6,497,356

1.6

32.9

Direct installment

1,830,206

1,790,802

1,676,349

2.2

9.2

Residential mortgages

1,678,646

1,531,379

1,350,502

9.6

24.3

Indirect installment

1,076,817

1,025,727

942,801

5.0

14.2

Consumer LOC

1,290,053

1,261,493

1,118,970

2.3

15.3

Other

51,826

53,666

40,809

-3.4

27.0

Total loans and leases

$14,563,128

$14,165,599

$11,626,787

2.8

25.3

Deposits:

Non-interest bearing deposits

$3,969,115

$3,896,782

$2,813,488

1.9

41.1

Interest bearing demand

6,657,651

6,512,461

5,226,703

2.2

27.4

Savings

2,284,159

2,291,656

1,730,359

-0.3

32.0

Certificates of deposit and other time deposits

2,617,637

2,689,584

2,587,577

-2.7

1.2

Total deposits

15,528,562

15,390,483

12,358,127

0.9

25.7

Customer repurchase agreements (6)

279,730

297,562

212,380

-6.0

31.7

Total deposits and customer repurchase agreements (6)

$15,808,292

$15,688,045

$12,570,507

0.8

25.8

Average balances

Loans and Leases:

Commercial real estate

$5,276,960

$4,751,188

$3,855,761

11.1

36.9

Commercial and industrial

3,062,936

2,823,995

2,425,800

8.5

26.3

Commercial leases

201,481

204,220

186,918

-1.3

7.8

Commercial loans and leases

8,541,377

7,779,403

6,468,479

9.8

32.0

Direct installment

1,807,048

1,748,350

1,665,245

3.4

8.5

Residential mortgages

1,615,438

1,458,402

1,313,181

10.8

23.0

Indirect installment

1,044,870

1,006,943

924,463

3.8

13.0

Consumer LOC

1,281,636

1,205,762

1,113,621

6.3

15.1

Other

54,759

43,932

47,140

24.6

16.2

Total loans and leases

$14,345,128

$13,242,792

$11,532,129

8.3

24.4

Deposits:

Non-interest bearing deposits

$3,941,857

$3,449,230

$2,776,955

14.3

41.9

Interest bearing demand

6,744,744

6,116,380

4,746,091

10.3

42.1

Savings

2,292,185

2,053,764

1,744,837

11.6

31.4

Certificates of deposit and other time deposits

2,676,851

2,576,387

2,588,778

3.9

3.4

Total deposits

15,655,637

14,195,761

11,856,661

10.3

32.0

Customer repurchase agreements (6)

316,456

299,038

723,150

5.8

-56.2

Total deposits and customer repurchase agreements (6)

$15,972,093

$14,494,799

$12,579,811

10.2

27.0

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

For the Six Months

Ended June 30,

Percent

2016

2015

Variance

Performance ratios

Return on average equity

5.58%

7.90%

Return on average tangible equity (2) (4)

10.34%

14.28%

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

10.57%

14.95%

Return on average assets

0.68%

1.00%

Return on average tangible assets (3) (4)

0.77%

1.10%

Net interest margin (FTE) (1)

3.41%

3.46%

Yield on earning assets (FTE) (1)

3.77%

3.78%

Cost of interest-bearing liabilities

0.47%

0.41%

Cost of funds

0.37%

0.33%

Efficiency ratio (FTE) (1) (5)

55.88%

56.29%

Effective tax rate

30.83%

30.31%

Capital ratios

Equity / assets (period end)

12.00%

12.45%

Leverage ratio

7.72%

8.24%

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

7.21%

7.61%

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

6.68%

6.93%

Balances at period end

Loans and Leases:

Commercial real estate

$5,355,625

$3,852,607

39.0

Commercial and industrial

3,079,605

2,453,868

25.5

Commercial leases

200,350

190,881

5.0

Commercial loans and leases

8,635,580

6,497,356

32.9

Direct installment

1,830,206

1,676,349

9.2

Residential mortgages

1,678,646

1,350,502

24.3

Indirect installment

1,076,817

942,801

14.2

Consumer LOC

1,290,053

1,118,970

15.3

Other

51,826

40,809

27.0

Total loans and leases

$14,563,128

$11,626,787

25.3

Deposits:

Non-interest bearing deposits

$3,969,115

$2,813,488

41.1

Interest bearing demand

6,657,651

5,226,703

27.4

Savings

2,284,159

1,730,359

32.0

Certificates of deposit and other time deposits

2,617,637

2,587,577

1.2

Total deposits

15,528,562

12,358,127

25.7

Customer repurchase agreements (6)

279,730

212,380

31.7

Total deposits and customer repurchase agreements (6)

$15,808,292

$12,570,507

25.8

Average balances

Loans and Leases:

Commercial real estate

$5,048,341

$3,821,108

32.1

Commercial and industrial

2,909,198

2,389,871

21.7

Commercial leases

202,851

182,445

11.2

Commercial loans and leases

8,160,390

6,393,424

27.6

Direct installment

1,777,699

1,656,346

7.3

Residential mortgages

1,536,920

1,292,374

18.9

Indirect installment

1,025,906

909,668

12.8

Consumer LOC

1,243,699

1,111,657

11.9

Other

49,346

45,072

9.5

Total loans and leases

$13,793,960

$11,408,541

20.9

Deposits:

Non-interest bearing deposits

$3,695,543

$2,707,566

36.5

Interest bearing demand

6,430,562

4,712,070

36.5

Savings

2,172,975

1,680,916

29.3

Certificates of deposit and other time deposits

2,626,619

2,594,632

1.2

Total deposits

14,925,699

11,695,184

27.6

Customer repurchase agreements (6)

307,747

776,602

-60.4

Total deposits and customer repurchase agreements (6)

$15,233,446

$12,471,785

22.1

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

Percent Variance

2Q16 -

2Q16 -

Asset Quality Data

2Q16

1Q16

2Q15

1Q16

2Q15

Non-Performing Assets

Non-performing loans (7)

Non-accrual loans

$67,475

$63,036

$45,396

7.0

48.6

Restructured loans

22,542

21,453

22,916

5.1

-1.6

Non-performing loans

90,017

84,489

68,312

6.5

31.8

Other real estate owned (8)

48,344

50,526

40,190

-4.3

20.3

Total non-performing assets

$138,361

$135,015

$108,502

2.5

27.5

Non-performing loans / total loans and leases

0.62%

0.60%

0.59%

Non-performing loans / total originated loans and

and leases (9)

0.74%

0.74%

0.67%

Non-performing loans + OREO / total loans and

leases + OREO

0.95%

0.95%

0.93%

Non-performing loans + OREO / total originated

loans and leases + OREO (9)

1.15%

1.18%

1.05%

Non-performing assets / total assets

0.65%

0.66%

0.65%

Allowance Rollforward

Allowance for credit losses (originated portfolio) (9)

Balance at beginning of period

$142,220

$135,285

$121,247

5.1

17.3

Provision for credit losses

16,384

12,840

8,744

27.6

87.4

Net loan charge-offs

(9,885)

(5,905)

(5,795)

67.4

70.6

Allowance for credit losses (originated portfolio) (9)

148,719

142,220

124,196

4.6

19.7

Allowance for credit losses (acquired portfolio) (10)

Balance at beginning of period

5,580

6,727

7,252

-17.1

-23.1

Provision for credit losses

256

(1,072)

120

-123.9

113.3

Net loan charge-offs

(186)

(75)

(427)

148.0

-56.4

Allowance for credit losses (acquired portfolio) (10)

5,650

5,580

6,945

1.3

-18.6

Total allowance for credit losses

$154,369

$147,800

$131,141

4.4

17.7

Allowance for credit losses / total loans and leases

1.06%

1.04%

1.13%

Allowance for credit losses (originated loans and leases) /

total originated loans and leases (9)

1.26%

1.26%

1.21%

Allowance for credit losses (originated loans and leases) /

total non-performing loans (7)

169.89%

170.43%

181.81%

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

and leases

0.28%

0.18%

0.22%

Net loan charge-offs on originated loans and leases

(annualized) / total average originated loans and

leases (9)

0.35%

0.21%

0.23%

Delinquency - Originated Portfolio (9)

Loans 30-89 days past due

$48,706

$36,711

$36,581

32.7

33.1

Loans 90+ days past due

6,186

6,120

5,917

1.1

4.5

Non-accrual loans

64,998

61,997

45,396

4.8

43.2

Total past due and non-accrual loans

$119,890

$104,828

$87,894

14.4

36.4

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

1.02%

0.93%

0.86%

Memo item:

Delinquency - Acquired Portfolio (10) (11)

Loans 30-89 days past due

$42,939

$44,651

$20,838

-3.8

106.1

Loans 90+ days past due

47,085

47,913

30,154

-1.7

56.1

Non-accrual loans

2,477

1,039

0

n/m

n/m

Total past due and non-accrual loans

$92,501

$93,603

$50,992

-1.2

81.4

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

For the Six Months

Ended June 30,

Percent

Asset Quality Data

2016

2015

Variance

Non-Performing Assets

Non-performing loans (7)

Non-accrual loans

$67,475

$45,396

48.6

Restructured loans

22,542

22,916

-1.6

Non-performing loans

90,017

68,312

31.8

Other real estate owned (8)

48,344

40,190

20.3

Non-performing loans and OREO

138,361

108,502

27.5

Non-performing investments

0

0

n/m

Total non-performing assets

$138,361

$108,502

27.5

Non-performing loans / total loans and leases

0.62%

0.59%

Non-performing loans / total originated loans and

and leases (9)

0.74%

0.67%

Non-performing loans + OREO / total loans and

leases + OREO

0.95%

0.93%

Non-performing loans + OREO / total originated

loans and leases + OREO (9)

1.15%

1.05%

Non-performing assets / total assets

0.65%

0.65%

Allowance Rollforward

Allowance for credit losses (originated portfolio) (9)

Balance at beginning of period

$135,285

$117,952

14.7

Provision for credit losses

29,224

17,810

64.1

Net loan charge-offs

(15,790)

(11,566)

36.5

Allowance for credit losses (originated portfolio) (9)

148,719

124,196

19.7

Allowance for credit losses (acquired portfolio) (10)

Balance at beginning of period

6,727

7,974

-15.6

Provision for credit losses

(816)

(810)

0.7

Net loan charge-offs

(261)

(219)

19.2

Allowance for credit losses (acquired portfolio) (10)

5,650

6,945

-18.6

Total allowance for credit losses

$154,369

$131,141

17.7

Allowance for credit losses / total loans and leases

1.06%

1.13%

Allowance for credit losses (originated loans and leases) /

total originated loans and leases (9)

1.26%

1.21%

Allowance for credit losses (originated loans and leases) /

total non-performing loans (7)

169.89%

181.81%

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

and leases

0.23%

0.21%

Net loan charge-offs on originated loans and leases

(annualized) / total average originated loans and

leases (9)

0.28%

0.23%

Delinquency - Originated Portfolio (9)

Loans 30-89 days past due

$48,706

$36,581

33.1

Loans 90+ days past due

6,186

5,917

4.5

Non-accrual loans

64,998

45,396

43.2

Total past due and non-accrual loans

$119,890

$87,894

36.4

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

1.02%

0.86%

Memo item:

Delinquency - Acquired Portfolio (10) (11)

Loans 30-89 days past due

$42,939

$20,838

106.1

Loans 90+ days past due

47,085

30,154

56.1

Non-accrual loans

2,477

0

n/m

Total past due and non-accrual loans

$92,501

$50,992

81.4

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

2Q16

1Q16

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

$109,432

$97

0.36%

$123,445

$117

0.38%

Taxable investment securities (12)

3,728,873

17,977

1.93%

3,254,474

16,493

2.03%

Non-taxable investment securities (13)

297,228

3,266

4.40%

271,724

3,092

4.55%

Residential mortgage loans held for sale

15,734

191

4.86%

6,128

77

5.06%

Loans and leases (13) (14)

14,345,128

152,191

4.27%

13,242,792

138,438

4.20%

Total Interest Earning Assets (13)

18,496,395

173,722

3.77%

16,898,563

158,217

3.76%

Cash and due from banks

284,061

248,949

Allowance for loan losses

(150,487)

(142,943)

Premises and equipment

221,030

191,543

Other assets

1,929,414

1,720,527

Total Assets

$20,780,413

$18,916,639

Liabilities

Deposits:

Interest-bearing demand

$6,744,744

4,051

0.24%

$6,116,380

3,456

0.23%

Savings

2,292,185

465

0.08%

2,053,764

364

0.07%

Certificates and other time

2,676,851

5,908

0.89%

2,576,387

5,666

0.88%

Customer repurchase agreements

316,456

201

0.25%

299,038

180

0.24%

Other short-term borrowings

1,400,109

2,358

0.67%

1,260,466

2,181

0.69%

Long-term borrowings

657,059

3,579

2.19%

648,490

3,553

2.20%

Total Interest Bearing Liabilities (13)

14,087,404

16,562

0.47%

12,954,525

15,400

0.48%

Non-interest bearing demand deposits

3,941,857

3,449,230

Other liabilities

218,926

183,169

Total Liabilities

18,248,187

16,586,924

Stockholders' equity

2,532,226

2,329,715

Total Liabilities and Stockholders' Equity

$20,780,413

$18,916,639

Net Interest Earning Assets

$4,408,991

$3,944,038

Net Interest Income (FTE)

157,160

142,817

Tax Equivalent Adjustment

(2,791)

(2,463)

Net Interest Income

$154,369

$140,354

Net Interest Spread

3.30%

3.28%

Net Interest Margin (13)

3.41%

3.40%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

2Q15

Interest

Average

Average

Earned

Yield

Outstanding

or Paid

or Rate

Assets

Interest bearing deposits with banks

$75,707

$28

0.15%

Taxable investment securities (12)

2,815,252

14,467

2.03%

Non-taxable investment securities (13)

168,501

2,283

4.82%

Residential mortgage loans held for sale

4,833

119

5.93%

Loans and leases (13) (14)

11,283,579

120,356

4.19%

Total Interest Earning Assets (13)

14,347,872

137,253

3.75%

Cash and due from banks

194,598

Allowance for loan losses

(128,697)

Premises and equipment

168,586

Other assets

1,564,873

Total Assets

$16,147,232

Liabilities

Deposits:

Interest-bearing demand

$4,677,671

1,946

0.16%

Savings

1,616,284

193

0.04%

Certificates and other time

2,600,551

5,497

0.85%

Customer repurchase agreements

830,646

391

0.21%

Other short-term borrowings

1,053,939

1,403

0.50%

Long-term borrowings

541,549

2,251

1.67%

Total Interest Bearing Liabilities (13)

11,320,640

11,681

0.41%

Non-interest bearing demand deposits

2,637,405

Other liabilities

148,926

Total Liabilities

14,106,971

Stockholders' equity

2,040,261

Total Liabilities and Stockholders' Equity

$16,147,232

Net Interest Earning Assets

$3,027,232

Net Interest Income (FTE)

125,572

Tax Equivalent Adjustment

(1,805)

Net Interest Income

$123,767

Net Interest Spread

3.34%

Net Interest Margin (13)

3.43%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

For the Six Months Ended June 30,

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

$116,439

$214

0.37%

$75,832

$60

0.16%

Taxable investment securities (12)

3,491,673

34,469

1.98%

2,835,555

28,680

2.02%

Non-taxable investment securities (13)

284,476

6,358

4.47%

178,995

4,400

4.92%

Residential mortgage loans held for sale

10,931

269

4.92%

6,450

182

5.66%

Loans and leases (13) (14)

13,793,960

290,628

4.24%

11,408,541

239,083

4.22%

Total Interest Earning Assets (13)

17,697,479

331,938

3.77%

14,505,373

272,405

3.78%

Cash and due from banks

266,505

193,788

Allowance for loan losses

(146,715)

(130,072)

Premises and equipment

206,286

168,844

Other assets

1,824,971

1,565,122

Total Assets

$19,848,526

$16,303,055

Liabilities

Deposits:

Interest-bearing demand

$6,430,562

7,507

0.23%

$4,712,070

3,842

0.16%

Savings

2,172,975

829

0.08%

1,680,916

365

0.04%

Certificates and other time

2,626,619

11,574

0.89%

2,594,632

10,878

0.85%

Customer repurchase agreements

307,747

380

0.24%

776,601

847

0.22%

Other short-term borrowings

1,330,288

4,540

0.68%

1,090,860

2,715

0.50%

Long-term borrowings

652,775

7,132

2.20%

541,771

4,482

1.67%

Total Interest Bearing Liabilities (13)

13,520,966

31,962

0.48%

11,396,850

23,129

0.41%

Non-interest bearing demand deposits

3,695,543

2,707,566

Other liabilities

201,047

145,425

Total Liabilities

17,417,556

14,249,841

Stockholders' equity

2,430,970

2,053,214

Total Liabilities and Stockholders' Equity

$19,848,526

$16,303,055

Net Interest Earning Assets

$4,176,513

$3,108,523

Net Interest Income (FTE)

299,976

249,276

Tax Equivalent Adjustment

(5,253)

(3,588)

Net Interest Income

$294,723

$245,688

Net Interest Spread

3.29%

3.37%

Net Interest Margin (13)

3.41%

3.46%

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.

2Q16

1Q16

2Q15

Return on average tangible equity (2):

Net income (annualized)

$166,106

$105,101

$160,966

Amortization of intangibles, net of tax (annualized)

10,551

8,404

6,751

176,657

113,505

167,717

Average total shareholders' equity

2,532,226

2,329,715

2,066,024

Less: Average intangibles

(1,090,542)

(965,595)

(868,133)

1,441,684

1,364,120

1,197,891

Return on average tangible equity (2)

12.25%

8.32%

14.00%

Return on average tangible common equity (2):

Net income available to common stockholders (annualized)

$158,025

$97,020

$152,903

Amortization of intangibles, net of tax (annualized)

10,551

8,404

6,751

168,576

105,424

159,654

Average total stockholders' equity

2,532,226

2,329,715

2,066,024

Less: Average preferred stockholders' equity

(106,882)

(106,882)

(106,882)

Less: Average intangibles

(1,090,542)

(965,595)

(868,133)

1,334,802

1,257,238

1,091,009

Return on average tangible common equity (2)

12.63%

8.39%

14.63%

Return on average tangible assets (3):

Net income (annualized)

$166,106

$105,101

$160,966

Amortization of intangibles, net of tax (annualized)

10,551

8,404

6,751

176,657

113,505

167,717

Average total assets

20,780,413

18,916,639

16,457,166

Less: Average intangibles

(1,090,542)

(965,595)

(868,133)

19,689,871

17,951,044

15,589,033

Return on average tangible assets (3)

0.90%

0.63%

1.08%

Tangible book value per share:

Total shareholders' equity

$2,545,337

$2,518,021

$2,065,771

Less: preferred shareholders' equity

(106,882)

(106,882)

(106,882)

Less: intangibles

(1,094,687)

(1,077,809)

(869,052)

1,343,768

1,333,330

1,089,837

Ending shares outstanding

210,120,601

209,733,291

175,286,980

Tangible book value per share

$6.40

$6.36

$6.22

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

For the Six Months

Ended June 30,

2016

2015

Return on average tangible equity (2):

Net income (annualized)

$135,605

$162,283

Amortization of intangibles, net of tax (annualized)

9,477

6,885

145,082

169,168

Average total shareholders' equity

2,430,970

2,053,214

Less: Average intangibles

(1,028,068)

(868,707)

1,402,902

1,184,507

Return on average tangible equity (2)

10.34%

14.28%

Return on average tangible common equity (2):

Net income available to common stockholders (annualized)

$127,520

$154,175

Amortization of intangibles, net of tax (annualized)

9,477

6,885

136,997

161,060

Average total stockholders' equity

2,430,970

2,053,214

Less: Average preferred stockholders' equity

(106,882)

(106,882)

Less: Average intangibles

(1,028,068)

(868,707)

1,296,020

1,077,625

Return on average tangible common equity (2)

10.57%

14.95%

Return on average tangible assets (3):

Net income (annualized)

$135,605

$162,283

Amortization of intangibles, net of tax (annualized)

9,477

6,885

145,082

169,168

Average total assets

19,848,526

16,303,055

Less: Average intangibles

(1,028,068)

(868,707)

18,820,458

15,434,348

Return on average tangible assets (3)

0.77%

1.10%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

2Q16

1Q16

2Q15

Tangible equity / tangible assets (period end):

Total shareholders' equity

$2,545,337

$2,518,021

$2,065,771

Less: intangibles

(1,094,687)

(1,077,809)

(869,052)

1,450,650

1,440,212

1,196,719

Total assets

21,214,967

20,324,524

16,598,601

Less: intangibles

(1,094,687)

(1,077,809)

(869,052)

20,120,280

19,246,713

15,729,549

Tangible equity / tangible assets (period end)

7.21%

7.48%

7.61%

Tangible common equity / tangible assets (period end):

Total stockholders' equity

$2,545,337

$2,518,021

$2,065,771

Less: preferred stockholders' equity

(106,882)

(106,882)

(106,882)

Less: intangibles

(1,094,687)

(1,077,809)

(869,052)

1,343,768

1,333,330

1,089,837

Total assets

21,214,967

20,324,524

16,598,601

Less: intangibles

(1,094,687)

(1,077,809)

(869,052)

20,120,280

19,246,715

15,729,549

Tangible common equity / tangible assets (period end)

6.68%

6.93%

6.93%

Efficiency Ratio:

Total non-interest expense

129,629

136,648

96,499

Less: amortization of intangibles

(3,388)

(2,649)

(1,999)

Less: OREO expense

(172)

(1,409)

(1,580)

Less: merger costs

(10,551)

(24,940)

(371)

Less: other non-recurring items

0

(2,585)

0

Adjusted non-interest expense

115,520

105,065

92,549

Net interest income (FTE)

157,160

142,817

125,572

Non-interest income

51,411

46,044

39,752

Less: net securities gains

(226)

(71)

(14)

Less: other non-recurring items

0

(2,422)

0

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

208,345

186,368

165,310

Efficiency ratio

55.45%

56.38%

55.99%

Net Interest Margin:

Net interest margin (FTE) (13)

3.41%

3.40%

3.43%

Accretable yield adjustment

-0.06%

-0.02%

-0.04%

Core net interest margin

3.35%

3.38%

3.39%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

For the Six Months

Ended June 30,

2016

2015

Efficiency Ratio:

Total non-interest expense

266,277

191,154

Less: amortization of intangibles

(6,037)

(4,114)

Less: OREO expense

(1,580)

(2,489)

Less: merger costs

(35,491)

(371)

Less: other non-recurring items

(2,585)

0

Adjusted non-interest expense

220,583

184,181

Net interest income (FTE)

299,977

249,276

Non-interest income

97,455

77,934

Less: net securities gains

(297)

(5)

Less: OTTI

0

0

Less: other non-recurring items

(2,422)

0

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

394,713

327,205

Efficiency ratio

55.88%

56.29%

Net Interest Margin:

Net interest margin (FTE) (13)

3.41%

3.46%

Accretable yield adjustment

-0.02%

-0.03%

Core net interest margin

3.39%

3.43%

(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. Return

on average tangible common equity is calculated by dividing net income available to common shareholders excluding amortization of intangibles by average

common 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, acquisition and

severance-related costs by the sum of net interest income on a fully taxable equivalent basis plus non-interest income less securities and non-recurring gains.

(6)

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

(7)

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

(8)

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

(9)

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

(10)

"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.

(11)

Represents contractual balances.

(12)

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

(13)

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.

(14)

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.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/fnb-corporation-reports-second-quarter-2016-earnings-300302034.html

SOURCE F.N.B. Corporation

Categories

Press Releases

Next Articles