Attached files

file filename
8-K - FORM 8-K - FNB CORP/PA/v391796_8k.htm

F.N.B. Corporation Reports Continued Revenue Growth and Record Net Income

PITTSBURGH, Oct. 22, 2014 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) today reported third quarter of 2014 results. Net income available to common shareholders for the third quarter of 2014 totaled $33.4 million or $0.20 per diluted common share. Comparatively, second quarter of 2014 net income totaled $32.8 million, or $0.20 per diluted common share, and third quarter of 2013 net income totaled $31.6 million or $0.22 per diluted common share. Operating[1] results are presented in the table below, "Quarterly Results Summary".

Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "This was another very good quarter with record net income. We remain focused on building long-term value for our shareholders as we continue to successfully manage through the current regulatory and economic environment. Operating highlights include expanded revenue, loan and deposit growth, positive asset quality trends and increased capital levels. We are also pleased to have completed the OBA Financial Services acquisition, another milestone in building our presence in the Maryland market. Our expansion into the metropolitan markets of Baltimore, Maryland and Cleveland, Ohio continues to gain momentum and contribute to FNB's results."

Quarterly Results Summary

3Q14

2Q14

3Q13

Reported Results




Net income ($ in millions)

$35.4

$34.8

$31.6

Preferred stock dividend expense ($ in millions)

$2.0

$2.0

-

Net income available to common shareholders ($ in millions)

$33.4

$32.8

$31.6

Net income per diluted common share

$0.20

$0.20

$0.22





Operating Results (Non-GAAP)1




Operating net income ($ in millions)

$37.0

$35.4

$32.2

Preferred stock dividend expense ($ in millions)

$2.0

$2.0

-

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

$35.0

$33.4

$32.2

Operating net income per diluted common share

$0.21

$0.20

$0.22





Average Diluted Shares Outstanding (in 000's)

168,884

167,868

146,466


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

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

  • Organic growth in total average loans was $400 million, or 15.7% annualized, led by organic average commercial loan growth of $221 million or 15.3% annualized.  Average consumer loans grew organically $153 million or 18.9% annualized.
  • On an organic basis, average total deposits and customer repurchase agreements grew $102 million or 3.4% annualized.  Average transaction deposits and customer repurchase agreements grew organically $195 million, or 8.6% annualized, primarily due to organic growth in average non-interest bearing deposits of $144 million or 24% annualized.
  • The net interest margin expanded to 3.63%, compared to 3.60% in the prior quarter, reflecting higher accretable yield adjustments.
  • The efficiency ratio improved to 56.7%, from 57.3% in the prior quarter and 59.7% in the year-ago quarter, reflecting continued revenue growth and expense control.
  • Credit quality results reflect improved non-performing loan and delinquency levels.  For the originated portfolio, non-performing loans and OREO to total loans and OREO improved 11 basis points to 1.25% and total originated delinquency improved 7 basis points to 1.06% at September 30, 2014.  Net charge-offs were 0.29% annualized of total average originated loans.
  • The tangible common equity to tangible assets ratio was 6.89% at September 30, 2014, an increase of 16 basis points from 6.73% at June 30, 2014 and 80 bps from 6.09% at September 30, 2013.  The tangible book value per share increased $0.18 to $5.91 at September 30, 2014.  The linked-quarter increases reflect the benefit of the completion of the OBA Financial Services Inc. (OBAF) acquisition on September 19, 2014.

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

Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $122.4 million, increasing $6.5 million, or 5.6%, as a result of average earning asset growth of $489 million, or 3.8%, and the benefit of higher accretable yield adjustments of $4.1 million. The net interest margin was 3.63% compared to 3.60% in the prior quarter, with the increase due to the higher accretable yield adjustments, partially offset by narrowed spreads on new loan volume reflective of the current competitive and interest rate environment.

Average loans totaled $10.5 billion and increased $436 million, or 17.1% annualized, and included average organic loan growth of $400 million or 15.7% annualized. Organic growth in average commercial loans totaled $221 million, or 15.3% annualized, and organic growth in average consumer loans (consisting of direct, consumer lines of credit and indirect loans) was $153 million or 18.9% annualized. The quarter's loan growth is footprint wide with significant contributions from the metropolitan markets of Pittsburgh, PA, Baltimore, MD and Cleveland, OH.

Average deposits and customer repurchase agreements totaled $11.9 billion and increased $139 million, or 4.7% annualized, and included average organic growth of $102 million or 3.4% annualized. Consistent with prior quarters, growth in transaction deposits and customer repurchase agreements was partially offset by a decline in time deposits. On an organic basis, average total transaction deposits and customer repurchase agreements increased $195 million or 8.6% annualized. Organic growth in average non-interest bearing deposits was $144 million or 24% annualized, primarily reflecting growth in non-interest bearing business accounts and the benefit of seasonally higher balances. Total loans as a percentage of deposits and customer repurchase agreements was 89% at September 30, 2014.

Non-Interest Income
Non-interest income totaled $37.6 million, decreasing $1.6 million or 4.2%. Results for the quarter reflect consistent results from service charges and the fee-based business units of wealth management and insurance, offset by lower other non-interest income primarily due to the higher swap fee revenues in the prior quarter.

Non-Interest Expense
Non-interest expense totaled $95.8 million, increasing $3.3 million, or 3.5%, and included $1.7 million higher merger and severance costs. Excluding merger and severance costs, non-interest expense increased $1.6 million, or 1.7%, as a result of increased accruals for performance-based compensation and seasonally higher marketing expense. The efficiency ratio improved to 56.7%, compared to 57.3% in the second quarter of 2014.

Credit Quality
Credit quality metrics reflect an improvement in the ratio of non-performing loans and OREO to total loans and OREO of 11 basis points to 1.05% at September 30, 2014 and 11 basis points for the originated portfolio to 1.25%. Delinquency, defined as total originated past due and non-accrual loans as a percentage of total originated loans, improved 7 basis points to 1.06% at September 30, 2014.

Net charge-offs for the third quarter totaled $7.3 million, or 0.28% annualized of total average loans, compared to $5.9 million or 0.23% annualized in the prior quarter. For the originated portfolio, net charge-offs as a percentage of average originated loans were 0.29% annualized, compared to 0.23% annualized in the prior quarter. The ratio of the allowance for loan losses to total loans was 1.10%, compared to 1.13%, with the slight decrease primarily reflecting the addition of OBAF. For the originated portfolio, the allowance for loan losses to total originated loans was 1.24%, compared to 1.26% at June 30, 2014, with the slight decline directionally consistent with the quarter's credit quality performance. The provision for loan losses increased $0.8 million to $11.2 million primarily due to the organic loan growth during the third quarter of 2014. The ratio of the allowance for loan losses to total non-performing loans increased to 149.0%, compared to 138.9%.

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

Results include the impact from the completion of the OBAF acquisition completed on September 19, 2014, BCSB Bancorp, Inc. (BCSB) acquisition completed on February 15, 2014, PVF Capital Corp. (PVFC) on October 12, 2013 and Annapolis Bancorp, Inc. (ANNB) on April 6, 2013.

Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $347.8 million, increasing $53.5 million or 18.2%. The net interest margin was 3.62% compared to 3.64% in the prior year-to-date period. Average earning assets grew $2.1 billion, or 19.0%, through consistent organic loan growth and the benefit of acquisition-related growth.

Average loans totaled $10.1 billion and increased $1.6 billion, or 19.4%, reflecting strong organic average loan growth of $850 million, or 10.2%, and loans added in the acquisitions. Growth in the commercial portfolio continued during the first nine months of 2014, with average balances growing organically $495 million or 10.9%. Average organic consumer loan growth (consisting of direct, consumer lines of credit and indirect loans) was $393 million or 14.7%. Organic growth results reflect the benefit of the expanded banking footprint and successful sales management.

Total average deposits and customer repurchase agreements totaled $11.7 billion and increased $1.5 billion or 14.3%, including average organic growth of $348 million or 3.5%. Organic growth in lower-cost transaction deposit accounts and customer repurchase agreements was $576 million, or 7.6%, and was primarily driven by organic growth in average non-interest bearing deposits of $333 million or 18.0%.

Non-Interest Income
Non-interest income totaled $118.8 million, increasing $15.7 million, or 15.2%, with the first nine months of 2014 including a $9.5 million (pre-tax) net gain from the sale of certain securities, including the entire pooled trust preferred securities portfolio. Organic and acquisition-related growth in service charges was offset by $5.1 million in lower customer-related interchange service charges due to the Durbin Amendment. Additionally, the first nine months of 2014 included positive results in the fee-based units, with wealth management revenue (trust income and securities commissions) increasing $2.2 million, or 10.7%, while mortgage banking revenue declined consistent with industry trends. Included in other non-interest income was increased swap fee revenue of $2.8 million.

Non-Interest Expense
Non-interest expense totaled $282.6 million, increasing $36.5 million or 14.8%. The first nine months of 2014 included merger and severance costs of $10.6 million, compared to $4.2 million in the prior year-to-date period. Absent these items, non-interest expense increased $30.1 million or 12.4%, and primarily reflects the additional operating costs related to the expanded operations from acquisitions. The efficiency ratio improved to 57.6% from 59.4%.

Credit Quality
Credit quality results reflect improvement over the prior-year period. The ratio of non-performing loans and OREO to total loans and OREO improved 28 basis points to 1.05%, and for the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO improved 24 basis points to 1.25%. Total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans, improved 38 basis points to 1.06% at September 30, 2014, reflecting a $15.6 million, or 13.7%, reduction in total delinquency.

Net charge-offs totaled $18.8 million, or 0.25% annualized of total average loans, compared to $17.0 million or 0.27% annualized. For the originated portfolio, net charge-offs were $16.9 million or 0.27% annualized of total average originated loans, compared to $15.4 million or 0.27% annualized. The ratio of the allowance for loan losses to total originated loans was 1.24% at September 30, 2014, compared to 1.34% at September 30, 2013, with the change directionally consistent with the performance of the portfolio. The provision for loan losses totaled $28.6 million, compared to $22.7 million in the prior-year period primarily due to the strong organic loan growth.

Capital Position
September 30, 2014 capital ratios reflect the benefit from the completion of the OBAF acquisition. The tangible common equity to tangible assets ratio (non-GAAP measure) was 6.89%, compared to 6.73% and 6.09% at June 30, 2014 and September 30, 2013, respectively. The tangible common book value per share (non-GAAP measure) increased to $5.91 from $5.73 and $5.04 at June 30, 2014 and September 30, 2013, respectively. The common dividend payout ratio for the third quarter of 2014 was 60.25%.

The Corporation's capital levels at September 30, 2014 continue to exceed federal bank regulatory agency "well capitalized" thresholds as the estimated total risk-based capital ratio was 12.4%, the estimated tier 1 risk-based capital ratio was 11.0% and the estimated leverage ratio was 8.7%.

Conference Call
F.N.B. Corporation will host a conference call to discuss third quarter 2014 financial results on Wednesday, October 22, 2014 at 10:00 a.m. Eastern Time. Participating callers may access the call by dialing (877) 407-0613 or (201) 689-8051 for international callers. The Webcast and presentation materials may be accessed through the "Shareholder and Investor Relations" section of the Corporation's Web site at www.fnbcorporation.com.

A replay of the call will be available until Thursday, October 30, 2014 and may be accessed by dialing (877) 660-6853 or (201) 612-7415 for international callers; the conference identification number is 13592444. The call transcript and Webcast will be available on the "Shareholder and Investor Relations" section of F.N.B. Corporation's Web site at www.fnbcorporation.com.

About F.N.B. Corporation
F.N.B. Corporation (NYSE: FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in six states and three major metropolitan areas. It holds a top retail deposit market share in Pittsburgh, PA, Baltimore, MD, and Cleveland, OH. The Company has total assets of $15.8 billion and more than 280 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 SmallCap 600 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation web site at www.fnbcorporation.com.

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

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

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

  • Our businesses, financial results and balance sheet values are affected by business and economic conditions, including the following:
    • Changes in interest rates and valuations in debt, equity and other financial markets.
    • Disruptions in the liquidity and other functioning of U.S. and global financial markets.
    • The impact of federal regulated agencies that have oversight or review of F.N.B. Corporation's business and securities activities.
    • Actions by the Federal Reserve, U.S. Treasury and other government agencies, including those that impact money supply and market interest rates.
    • Changes in customers', suppliers' and other counterparties' performance and creditworthiness which adversely affect loan utilization rates, delinquencies, defaults and counterparty ability to meet credit and other obligations.
    • Slowing or reversal of the current moderate economic recovery.
    • Changes in customer preferences and behavior, whether due to changing business and economic conditions, legislative and regulatory initiatives, or other factors.
  • Legal and regulatory developments could affect our ability to operate our businesses, financial condition, results of operations, competitive position, reputation, or pursuit of attractive acquisition opportunities. Reputational impacts could affect matters such as business generation and retention, liquidity, funding, and ability to attract and retain management. These developments could include:
    • Changes resulting from legislative and regulatory reforms, including broad-based restructuring of financial industry regulation; changes to laws and regulations involving tax, pension, bankruptcy, consumer protection, and other industry aspects; and changes in accounting policies and principles. We will continue to be impacted by extensive reforms provided for in the Dodd-Frank Wall Street Reform and Consumer Protection Act and otherwise growing out of the recent financial crisis, the precise nature, extent and timing of which, and their impact on us, remains uncertain.
    • Changes to regulations governing bank capital and liquidity standards, including due to the Dodd-Frank Act, Volcker rule and Basel III initiatives.
    • Impact on business and operating results of any costs associated with obtaining rights in intellectual property, the adequacy of our intellectual property protection in general and rapid technological developments and changes.
  • Business and operating results are affected by our ability to identify and effectively manage risks inherent in our businesses, including, where appropriate, through effective use of third-party insurance, derivatives, swaps, and capital management techniques, and to meet evolving regulatory capital standards.
  • 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 and extent of deposit attrition; and the potential dilutive effect to our current shareholders.
  • Competition can have an impact on customer acquisition, growth and retention and on credit spreads and product pricing, which can affect market share, deposits and revenues. Industry restructuring in the current environment could also impact our business and financial performance through changes in counterparty creditworthiness and performance and the competitive and regulatory landscape. Our ability to anticipate and respond to technological changes can also impact our ability to respond to customer needs and meet competitive demands.
  • Business and operating results can also be affected by widespread disasters, dislocations, terrorist activities, cyber-attacks or international hostilities through their impacts on the economy and financial markets.

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

DATA SHEETS FOLLOW


F.N.B. CORPORATION











(Unaudited)











(Dollars in thousands, except per share data)



















3Q14 -


3Q14 -







2014


2013


2Q14


3Q13







Third


Second


Third


Percent


Percent


Statement of earnings


Quarter


Quarter


Quarter


Variance


Variance


Interest income



$131,566


$124,440


$109,790


5.7


19.8


Interest expense



10,947


10,248


10,536


6.8


3.9


     Net interest income


120,619


114,192


99,254


5.6


21.5


Taxable equivalent adjustment

1,790


1,691


1,781


5.8


0.5


     Net interest income (FTE) (1)

122,409


115,883


101,035


5.6


21.2


Provision for loan losses


11,197


10,405


7,280


7.6


53.8


     Net interest income after provision (FTE)

111,212


105,478


93,755


5.4


18.6

















Service charges



17,742


17,441


16,427


1.7


8.0


Trust income




4,868


4,862


4,176


0.1


16.6


Insurance commissions and fees

4,169


3,691


4,088


13.0


2.0


Securities commissions and fees

3,132


3,002


2,575


4.3


21.6


Mortgage banking



1,078


928


885


16.2


21.8


Gain on sale of securities


1,178


776


5


n/m 


n/m 


Other



5,385


8,490


4,654


-36.6


15.7


     Total non-interest income

37,552


39,190


32,810


-4.2


14.5

















Salaries and employee benefits



48,981


48,465


45,155


1.1


8.5


Occupancy and equipment


15,359


15,245


12,547


0.8


22.4


FDIC insurance



3,206


3,399


3,161


-5.7


1.4


Amortization of intangibles


2,455


2,461


2,067


-0.2


18.8


Other real estate owned

816


922


277


-11.6


195.0


Merger and severance-related

2,513


832


913


n/m 


n/m 


Other




22,517


21,260


19,053


5.9


18.2


     Total non-interest expense

95,847


92,584


83,173


3.5


15.2

















Income before income taxes

52,917


52,084


43,392


1.6


22.0


Taxable equivalent adjustment

1,790


1,691


1,781


5.8


0.5


Income taxes



15,736


15,562


9,977


1.1


57.7


     Net income



35,391


34,831


31,634


1.6


11.9


     Preferred stock dividends

2,010


2,010


0






     Net income available to common stockholders

$33,381


$32,821


$31,634


1.7


5.5

















Earnings per common share:











     Basic




$0.20


$0.20


$0.22


0.0


-9.1


     Diluted




$0.20


$0.20


$0.22


0.0


-9.1

















Non-GAAP Operating Results:











Operating net income available to common stockholders:











     Net income available to common stockholders

$33,381


$32,821


$31,634






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

0


0


0






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

0


0


0






     Merger and severance costs, net of tax

1,633


541


594






     Operating net income available to common stockholders

$35,014


$33,362


$32,228


5.0


8.6

















Operating diluted earnings per common share:











     Diluted earnings per common share

$0.20


$0.20


$0.22






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

0.00


0.00


0.00






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

0.00


0.00


0.00






     Effect of merger and severance costs, net of tax

0.01


0.00


0.00






     Operating diluted earnings per common share

$0.21


$0.20


$0.22


5.0


0.0



































F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands, except per share data)























For the Nine Months Ended









September 30,


Percent


Statement of earnings



2014


2013


Variance


Interest income




$373,886


$322,749


15.8


Interest expense




31,250


33,653


-7.1


     Net interest income



342,636


289,096


18.5


Taxable equivalent adjustment



5,203


5,265


-1.2


     Net interest income (FTE) (1)



347,839


294,361


18.2


Provision for loan losses



28,608


22,724


25.9


     Net interest income after provision (FTE)


319,231


271,637


17.5













Service charges




50,452


51,416


-1.9


Trust income




14,494


12,428


16.6


Insurance commissions and fees


12,805


12,619


1.5


Securities commissions and fees


8,525


8,365


1.9


Mortgage banking



2,220


3,083


-28.0


Gain on sale of securities



11,415


757


n/m


Other




18,901


14,451


30.8


     Total non-interest income



118,812


103,119


15.2













Salaries and employee benefits



144,469


132,261


9.2


Occupancy and equipment



45,985


37,682


22.0


FDIC insurance




9,599


8,197


17.1


Amortization of intangibles



7,199


6,063


18.7


Other real estate owned



2,517


1,289


95.3


Merger and severance-related



10,593


4,211


151.6


Other




62,235


56,399


10.3


     Total non-interest expense



282,597


246,102


14.8













Income before income taxes



155,446


128,654


20.8


Taxable equivalent adjustment



5,203


5,265


-1.2


Income taxes




45,497


34,024


33.7


     Net income




104,746


89,365


17.2


     Preferred stock dividends



6,342


0




     Net income available to common stockholders

$98,404


$89,365


10.1













Earnings per common share:









     Basic




$0.60


$0.63


-4.8


     Diluted




$0.59


$0.62


-4.8













Non-GAAP Operating Results:








Operating net income available to common stockholders:







     Net income available to common stockholders

$98,404


$89,365




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

(6,150)


0




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

0


(1,013)




     Merger and severance costs, net of tax


6,885


2,738




     Operating net income available to common stockholders

$99,139


$91,089


8.8













Operating diluted earnings per common share:







     Diluted earnings per common share


$0.59


$0.62




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

(0.04)


0.00




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

0.00


(0.01)




     Effect of merger and severance costs, net of tax

0.04


0.02




     Operating diluted earnings per common share

$0.59


$0.63


-6.3


































F.N.B. CORPORATION












(Unaudited)














(Dollars in thousands)






















3Q14 -


3Q14 -







2014


2013


2Q14


3Q13







Third


Second


Third


Percent


Percent


Balance Sheet (at period end)

Quarter


Quarter


Quarter


Variance


Variance


Assets














Cash and due from banks

$205,062


$250,954


$234,746


-18.3


-12.6


Interest bearing deposits with banks

32,906


19,766


48,763


66.5


-32.5


     Cash and cash equivalents

237,968


270,720


283,509


-12.1


-16.1


Securities available for sale

1,439,735


1,384,273


1,115,558


4.0


29.1


Securities held to maturity

1,475,552


1,427,852


1,180,992


3.3


24.9


Residential mortgage loans held for sale

4,431


2,705


8,105


63.8


-45.3


Loans, net of unearned income

10,967,860


10,333,873


8,836,905


6.1


24.1


Allowance for loan losses

(120,601)


(116,748)


(110,052)


3.3


9.6


     Net loans




10,847,259


10,217,125


8,726,853


6.2


24.3


Premises and equipment, net

166,661


162,383


147,406


2.6


13.1


Goodwill




829,271


805,514


713,509


2.9


16.2


Core deposit and other intangible assets, net

50,017


48,292


35,400


3.6


41.3


Bank owned life insurance

299,828


309,750


263,781


-3.2


13.7


Other assets




406,323


390,633


315,166


4.0


28.9


Total Assets




$15,757,045


$15,019,247


$12,790,279


4.9


23.2

















Liabilities














Deposits:














     Non-interest bearing demand

$2,647,081


$2,429,120


$2,115,813


9.0


25.1


     Interest bearing demand

4,551,241


4,354,333


3,869,971


4.5


17.6


     Savings




1,574,187


1,576,480


1,377,951


-0.1


14.2


     Certificates and other time deposits

2,679,584


2,697,837


2,359,636


-0.7


13.6


          Total Deposits



11,452,093


11,057,770


9,723,371


3.6


17.8


Other liabilities



157,230


154,816


133,061


1.6


18.2


Short-term borrowings


1,601,167


1,504,510


1,166,180


6.4


37.3


Long-term debt



483,189


335,854


91,807


43.9


426.3


Junior subordinated debt

58,233


58,220


194,213


0.0


-70.0


     Total Liabilities



13,751,912


13,111,170


11,308,632


4.9


21.6

















Stockholders' Equity












Preferred Stock



106,882


106,882


0


n/m   


n/m     


Common stock



1,747


1,673


1,455


4.4


20.1


Additional paid-in capital

1,791,674


1,700,220


1,440,779


5.4


24.4


Retained earnings



159,812


146,542


112,649


9.1


41.9


Accumulated other comprehensive income

(40,451)


(36,559)


(66,171)


10.6


-38.9


Treasury stock



(14,531)


(10,681)


(7,065)


36.0


105.7


     Total Stockholders' Equity

2,005,133


1,908,077


1,481,647


5.1


35.3


Total Liabilities and Stockholders' Equity

$15,757,045


$15,019,247


$12,790,279


4.9


23.2

















Selected average balances











Total assets




$15,217,695


$14,710,831


$12,615,338


3.4


20.6


Earning assets



13,398,703


12,909,262


11,047,767


3.8


21.3


Interest bearing deposits with banks

54,223


45,725


30,224


18.6


79.4


Securities




2,796,369


2,751,703


2,275,473


1.6


22.9


Residential mortgage loans held for sale

3,330


2,751


12,060


21.0


-72.4


Loans, net of unearned income

10,544,781


10,109,083


8,730,010


4.3


20.8


Allowance for loan losses

120,226


113,009


110,463


6.4


8.8


Goodwill and intangibles

856,795


854,760


748,592


0.2


14.5


Deposits and customer repurchase agreements (6)

11,925,256


11,786,281


10,402,935


1.2


14.6


Short-term borrowings


723,048


551,633


318,023


31.1


127.4


Long-term debt



422,698


266,925


91,659


58.4


361.2


Trust preferred securities

58,226


58,893


194,206


-1.1


-70.0


Total stockholders' equity

1,927,727


1,900,751


1,475,751


1.4


30.6


Preferred stockholders' equity

106,882


106,882


0


0.0


n/m     

















Common stock data











Average diluted shares outstanding

168,884,127


167,867,608


146,446,442


0.6


15.3


Period end shares outstanding

173,495,767


166,559,258


145,263,435


4.2


19.4


Book value per common share

$10.94


$10.81


$10.20


1.2


7.3


Tangible book value per common share (4)

$5.91


$5.73


$5.04


3.2


17.2


Dividend payout ratio (common)

60.25%


61.26%


55.51%







































F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands)

























For the Nine Months Ended









September 30,


Percent


Balance Sheet (at period end)


2014


2013


Variance


Assets










Cash and due from banks



$205,062


$234,746


-12.6


Interest bearing deposits with banks


32,906


48,763


-32.5


     Cash and cash equivalents



237,968


283,509


-16.1


Securities available for sale



1,439,735


1,115,558


29.1


Securities held to maturity



1,475,552


1,180,992


24.9


Residential mortgage loans held for sale


4,431


8,105


-45.3


Loans, net of unearned income



10,967,860


8,836,905


24.1


Allowance for loan losses



(120,601)


(110,052)


9.6


     Net loans




10,847,259


8,726,853


24.3


Premises and equipment, net



166,661


147,406


13.1


Goodwill




829,271


713,509


16.2


Core deposit and other intangible assets, net


50,017


35,400


41.3


Bank owned life insurance



299,828


263,781


13.7


Other assets




406,323


315,166


28.9


Total Assets




$15,757,045


$12,790,279


23.2













Liabilities










Deposits:










     Non-interest bearing demand



$2,647,081


$2,115,813


25.1


     Interest bearing demand



4,551,241


3,869,971


17.6


     Savings




1,574,187


1,377,951


14.2


     Certificates and other time deposits


2,679,584


2,359,636


13.6


          Total Deposits



11,452,093


9,723,371


17.8


Other liabilities




157,230


133,061


18.2


Short-term borrowings



1,601,167


1,166,180


37.3


Long-term debt




483,189


91,807


426.3


Junior subordinated debt



58,233


194,213


-70.0


     Total Liabilities




13,751,912


11,308,632


21.6













Stockholders' Equity









Preferred Stock




106,882


0


n/m


Common stock




1,747


1,455


20.1


Additional paid-in capital



1,791,674


1,440,779


24.4


Retained earnings



159,812


112,649


41.9


Accumulated other comprehensive income


(40,451)


(66,171)


-38.9


Treasury stock




(14,531)


(7,065)


105.7


     Total Stockholders' Equity



2,005,133


1,481,647


35.3


Total Liabilities and Stockholders' Equity


$15,757,045


$12,790,279


23.2













Selected average balances









Total assets




$14,643,776


$12,365,612


18.4


Earning assets




12,854,620


10,804,457


19.0


Interest bearing deposits with banks


48,743


33,199


46.8


Securities




2,682,596


2,275,427


17.9


Residential mortgage loans held for sale


3,636


21,696


-83.2


Loans, net of unearned income



10,119,645


8,474,134


19.4


Allowance for loan losses



114,576


108,173


5.9


Goodwill and intangibles



848,942


735,638


15.4


Deposits and customer repurchase agreements (6)

11,685,675


10,226,771


14.3


Short-term borrowings



556,347


250,845


121.8


Long-term debt




303,256


92,024


229.5


Trust preferred securities



64,324


201,575


-68.1


Total stockholders' equity



1,886,386


1,453,746


29.8


Preferred stockholders' equity



106,882


0


n/m













Common stock data









Average diluted shares outstanding


166,924,843


144,469,817


15.5


Period end shares outstanding



173,495,767


145,263,435


19.4


Book value per common share



$10.94


$10.20


7.3


Tangible book value per common share (4)


$5.91


$5.04


17.2


Dividend payout ratio (common)



61.21%


58.22%


































F.N.B. CORPORATION











(Unaudited)













(Dollars in thousands)






















3Q14 -


3Q14 -







2014


2013


2Q14


3Q13







Third


Second


Third


Percent


Percent







Quarter


Quarter


Quarter


Variance


Variance


Performance ratios











Return on average equity

7.28%


7.35%


8.50%






Return on average tangible equity (2) (4)

13.61%


13.88%


17.99%






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

14.29%


14.59%


17.99%






Return on average assets

0.92%


0.95%


0.99%






Return on average tangible assets (3) (4)

1.02%


1.05%


1.10%






Net interest margin (FTE) (1)

3.63%


3.60%


3.64%






Yield on earning assets (FTE) (1)

3.96%


3.92%


4.01%






Cost of funds


0.41%


0.40%


0.47%






Efficiency ratio (FTE) (1) (5)

56.72%


57.27%


59.71%






Effective tax rate


30.78%


30.88%


23.98%





















Capital ratios













Equity / assets (period end)

12.73%


12.70%


11.58%






Leverage ratio



8.69%


8.44%


8.42%






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

7.61%


7.49%


6.09%






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

6.89%


6.73%


6.09%






Tangible equity, excluding AOCI / tangible assets (period end) (4) (7)

7.16%


6.99%


6.63%





















Balances at period end











Loans:














Commercial real estate

$3,790,164


$3,577,933


$2,920,808


5.9


29.8


Commercial and industrial

2,247,605


2,103,896


1,755,235


6.8


28.1


Commercial leases


171,615


164,676


141,714


4.2


21.1


     Commercial loans and leases

6,209,384


5,846,505


4,817,757


6.2


28.9


Direct installment


1,579,312


1,512,149


1,408,539


4.4


12.1


Residential mortgages

1,231,796


1,145,286


1,031,805


7.6


19.4


Indirect installment


805,836


729,513


638,312


10.5


26.2


Consumer LOC


1,087,271


1,037,519


887,981


4.8


22.4


Other




54,261


62,901


52,511


-13.7


3.3


     Total loans



$10,967,860


$10,333,873


$8,836,905


6.1


24.1

















Deposits:














Non-interest bearing deposits

$2,647,081


$2,429,120


$2,115,813


9.0


25.1


Interest bearing demand

4,551,241


4,354,333


3,869,971


4.5


17.6


Savings




1,574,187


1,576,480


1,377,951


-0.1


14.2


Certificates of deposit and other time deposits

2,679,584


2,697,837


2,359,636


-0.7


13.6


     Total deposits


11,452,093


11,057,770


9,723,371


3.6


17.8


Customer repurchase agreements (6)

857,217


751,066


834,610


14.1


2.7


     Total deposits and customer repurchase agreements (6)

$12,309,310


$11,808,836


$10,557,981


4.2


16.6

















Average balances












Loans:














Commercial real estate

$3,614,717


$3,515,115


$2,891,354


2.8


25.0


Commercial and industrial

2,175,751


2,034,481


1,753,053


6.9


24.1


Commercial leases

168,865


163,720


138,441


3.1


22.0


     Commercial loans and leases

5,959,333


5,713,316


4,782,848


4.3


24.6


Direct installment

1,548,224


1,484,698


1,362,881


4.3


13.6


Residential mortgages

1,160,826


1,134,820


1,043,349


2.3


11.3


Indirect installment


764,585


702,257


621,705


8.9


23.0


Consumer LOC


1,053,739


1,023,963


875,239


2.9


20.4


Other




58,074


50,028


43,988


16.1


32.0


     Total loans



$10,544,781


$10,109,082


$8,730,010


4.3


20.8

















Deposits:














Non-interest bearing deposits

$2,524,568


$2,374,516


$2,033,370


6.3


24.2


Interest bearing demand

4,398,565


4,301,667


3,841,619


2.3


14.5


Savings




1,575,775


1,575,453


1,387,869


0.0


13.5


Certificates of deposit and other time deposits

2,653,535


2,736,294


2,391,828


-3.0


10.9


     Total deposits


11,152,443


10,987,930


9,654,686


1.5


15.5


Customer repurchase agreements (6)

772,813


798,351


748,249


-3.2


3.3


     Total deposits and customer repurchase agreements (6)

$11,925,256


$11,786,281


$10,402,935


1.2


14.6


























F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands)

























For the Nine Months Ended









September 30,


Percent







2014


2013


Variance


Performance ratios









Return on average equity



7.42%


8.22%




Return on average tangible equity (2) (4)


14.01%


17.37%




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

14.70%


17.37%




Return on average assets



0.96%


0.97%




Return on average tangible assets (3) (4)


1.06%


1.07%




Net interest margin (FTE) (1)



3.62%


3.64%




Yield on earning assets (FTE) (1)


3.94%


4.06%




Cost of funds




0.41%


0.51%




Efficiency ratio (FTE) (1) (5)



57.62%


59.35%




Effective tax rate




30.28%


27.57%















Capital ratios










Equity / assets (period end)



12.73%


11.58%




Leverage ratio




8.69%


8.42%




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

7.61%


6.09%




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

6.89%


6.09%




Tangible equity, excluding AOCI / tangible assets (period end) (4) (7)

7.16%


6.63%















Balances at period end









Loans:










Commercial real estate



$3,790,164


$2,920,808


29.8


Commercial and industrial



2,247,605


1,755,235


28.1


Commercial leases



171,615


141,714


21.1


     Commercial loans and leases



6,209,384


4,817,757


28.9


Direct installment




1,579,312


1,408,539


12.1


Residential mortgages



1,231,796


1,031,805


19.4


Indirect installment



805,836


638,312


26.2


Consumer LOC




1,087,271


887,981


22.4


Other




54,261


52,511


3.3


     Total loans




$10,967,859


$8,836,905


24.1













Deposits:










Non-interest bearing deposits



$2,647,081


$2,115,813


25.1


Interest bearing demand



4,551,241


3,869,971


17.6


Savings




1,574,187


1,377,951


14.2


Certificates of deposit and other time deposits

2,679,584


2,359,636


13.6


     Total deposits




11,452,093


9,723,371


17.8


Customer repurchase agreements (6)


857,217


834,610


2.7


     Total deposits and customer repurchase agreements (6)

$12,309,310


$10,557,981


16.6













Average balances









Loans:










Commercial real estate



$3,487,313


$2,823,940


23.5


Commercial and industrial



2,049,510


1,704,804


20.2


Commercial leases



164,349


134,138


22.5


     Commercial loans and leases



5,701,172


4,662,882


22.3


Direct installment




1,500,070


1,263,872


18.7


Residential mortgages



1,134,528


1,062,288


6.8


Indirect installment



711,313


595,474


19.5


Consumer LOC




1,021,912


847,978


20.5


Other




50,650


41,640


21.6


     Total loans




$10,119,645


$8,474,134


19.4













Deposits:










Non-interest bearing deposits



$2,375,062


$1,894,206


25.4


Interest bearing demand



4,267,539


3,774,211


13.1


Savings




1,548,791


1,339,723


15.6


Certificates of deposit and other time deposits

2,694,813


2,448,634


10.1


     Total deposits




10,886,205


9,456,774


15.1


Customer repurchase agreements (6)


799,470


769,997


3.8


     Total deposits and customer repurchase agreements (6)

$11,685,675


$10,226,771


14.3





































F.N.B. CORPORATION











(Unaudited)














(Dollars in thousands)






















3Q14 -


3Q14 -







2014


2013


2Q14


3Q13







Third


Second


Third


Percent


Percent


Asset Quality Data


Quarter


Quarter


Quarter


Variance


Variance


Non-Performing Assets












Non-performing loans (8)











     Non-accrual loans


$55,095


$59,549


$65,451


-7.5


-15.8


     Restructured loans


21,797


20,485


17,252


6.4


26.3


          Non-performing loans

76,892


80,034


82,703


-3.9


-7.0


Other real estate owned (9)

39,040


40,268


35,144


-3.0


11.1


     Non-performing loans and OREO

115,932


120,302


117,847


-3.6


-1.6


Non-performing investments

0


0


733


n/m


n/m


     Total non-performing assets

$115,932


$120,302


$118,580


-3.6


-2.2

















Non-performing loans / total loans

0.70%


0.77%


0.94%






Non-performing loans / total originated loans (10)

0.83%


0.91%


1.05%






Non-performing loans + OREO / total loans + OREO

1.05%


1.16%


1.33%






Non-performing loans + OREO / total originated loans + OREO (10)

1.25%


1.36%


1.49%






Non-performing assets / total assets

0.74%


0.80%


0.93%





















Allowance Rollforward












Allowance for loan losses (originated portfolio) (10)











     Balance at beginning of period

$111,188


$107,123


$102,849


3.8


8.1


     Provision for loan losses

9,860


8,900


7,505


10.8


31.4


     Net loan charge-offs

(6,479)


(4,835)


(5,018)


34.0


29.1


     Allowance for loan losses (originated portfolio) (10)

114,569


111,188


105,336


3.0


8.8

















Allowance for loan losses (acquired portfolio) (11)











     Balance at beginning of period

5,560


5,096


5,431






     Provision for loan losses

1,337


1,505


(226)






     Net loan charge-offs


(865)


(1,041)


(489)






     Allowance for loan losses (acquired portfolio) (11)

6,032


5,560


4,716


8.5


27.9

















          Total allowance for loan losses

$120,601


$116,748


$110,052


3.3


9.6

















Allowance for loan losses / total loans

1.10%


1.13%


1.25%






Allowance for loan losses (originated loans) / total originated loans (10)

1.24%


1.26%


1.34%






Allowance for loan losses (originated loans) / total non-performing loans (8)

149.00%


138.93%


127.37%





















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

0.28%


0.23%


0.25%






Net loan charge-offs on originated loans (annualized) / total average originated loans (10)

0.29%


0.23%


0.26%





















Delinquency - Originated Portfolio (10)











Loans 30-89 days past due

$35,899


$33,821


$41,212


6.1


-12.9


Loans 90+ days past due

7,085


6,282


7,018


12.8


1.0


Non-accrual loans


55,095


59,549


65,451


-7.5


-15.8


     Total past due and non-accrual loans

$98,079


$99,652


$113,681


-1.6


-13.7

















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

1.06%


1.13%


1.44%





















Memo item:














Delinquency - Acquired Portfolio (11) (12)











Loans 30-89 days past due

$29,191


$30,657


$16,968


-4.8


72.0


Loans 90+ days past due

39,236


58,636


41,458


-33.1


-5.4


Non-accrual loans



0


0


0


0.0


0.0


     Total past due and non-accrual loans

$68,427


$89,293


$58,426


-23.4


17.1


























F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands)

























For the Nine Months Ended









September 30,


Percent


Asset Quality Data



2014


2013


Variance


Non-Performing Assets









Non-performing loans (8)









     Non-accrual loans



$55,095


$65,451


-15.8


     Restructured loans



21,797


17,252


26.3


          Non-performing loans



76,892


82,703


-7.0


Other real estate owned (9)



39,040


35,144


11.1


     Non-performing loans and OREO


115,932


117,847


-1.6


Non-performing investments



0


733


n/m


     Total non-performing assets



$115,932


$118,580


-2.2













Non-performing loans / total loans


0.70%


0.94%




Non-performing loans / total originated loans (10)

0.83%


1.05%




Non-performing loans + OREO / total loans + OREO

1.05%


1.33%




Non-performing loans + OREO / total originated loans + OREO (10)

1.25%


1.49%




Non-performing assets / total assets


0.74%


0.93%















Allowance Rollforward









Allowance for loan losses (originated portfolio) (10)







     Balance at beginning of period


$104,884


$100,194


4.7


     Provision for loan losses



26,616


20,513


29.8


     Net loan charge-offs



(16,931)


(15,370)


10.2


     Allowance for loan losses (originated portfolio) (10)

114,569


105,337


8.8













Allowance for loan losses (acquired portfolio) (11)







     Balance at beginning of period


5,900


4,180




     Provision for loan losses



1,992


2,211




     Net loan charge-offs



(1,860)


(1,675)




     Allowance for loan losses (acquired portfolio) (11)

6,032


4,716


27.9













          Total allowance for loan losses


$120,601


$110,053


9.6













Allowance for loan losses / total loans


1.10%


1.25%




Allowance for loan losses (originated loans) / total originated loans (10)

1.24%


1.34%




Allowance for loan losses (originated loans) / total non-performing loans (8)

149.00%


127.37%















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

0.25%


0.27%




Net loan charge-offs on originated loans (annualized) / total average originated loans (10)

0.27%


0.27%















Delinquency - Originated Portfolio (10)








Loans 30-89 days past due



$35,899


$41,212


-12.9


Loans 90+ days past due



7,085


7,018


1.0


Non-accrual loans




55,095


65,451


-15.8


     Total past due and non-accrual loans


$98,079


$113,681


-13.7













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

1.06%


1.44%















Memo item:










Delinquency - Acquired Portfolio (11) (12)








Loans 30-89 days past due



$29,191


$16,968


72.0


Loans 90+ days past due



39,236


41,458


-5.4


Non-accrual loans




0


0


0.0


     Total past due and non-accrual loans


$68,427


$58,426


17.1

























F.N.B. CORPORATION



(Unaudited)
















(Dollars in thousands, except per share data)

































2014







Third Quarter


Second Quarter









Interest


Average




Interest


Average







Average


Earned


Yield


Average


Earned


Yield







Outstanding


or Paid


or Rate


Outstanding


or Paid


or Rate


Assets
















Interest bearing deposits with banks

$54,223


$23


0.17%


$45,725


$21


0.18%


Taxable investment securities (13)

2,636,572


13,711


2.08%


2,600,855


13,578


2.04%


Non-taxable investment securities (14)

159,797


2,086


5.22%


150,848


1,987


5.27%


Residential mortgage loans held for sale

3,330


62


7.44%


2,751


90


13.08%


Loans (14) (15)



10,544,781


117,474


4.43%


10,109,083


110,455


4.38%


     Total Interest Earning Assets (14)

13,398,703


133,356


3.96%


12,909,262


126,131


3.92%


Cash and due from banks

199,157






193,670






Allowance for loan losses

(120,226)






(113,009)






Premises and equipment

163,368






164,063






Other assets




1,576,693






1,556,845






Total Assets



$15,217,695






$14,710,831























Liabilities
















Deposits:
















     Interest-bearing demand

$4,398,565


1,752


0.16%


$4,301,667


1,665


0.16%


     Savings




1,575,775


172


0.04%


1,575,453


182


0.05%


     Certificates and other time

2,653,535


5,533


0.83%


2,736,294


5,614


0.82%


Customer repurchase agreements

772,812


413


0.21%


798,351


439


0.22%


Other short-term borrowings

723,049


1,046


0.57%


551,633


870


0.62%


Long-term debt


422,698


1,692


1.59%


266,925


1,136


1.71%


Junior subordinated debt

58,226


339


2.31%


58,893


342


2.33%


     Total Interest Bearing Liabilities (14)

10,604,660


10,947


0.41%


10,289,216


10,248


0.40%


Non-interest bearing demand deposits

2,524,568






2,374,516






Other liabilities



160,740






146,348






Total Liabilities



13,289,968






12,810,080






Stockholders' equity


1,927,727






1,900,751






Total Liabilities and Stockholders' Equity

$15,217,695






$14,710,831























Net Interest Earning Assets

$2,794,043






$2,620,046























Net Interest Income (FTE)



122,409






115,883




Tax Equivalent Adjustment



(1,790)






(1,691)




Net Interest Income



$120,619






$114,192





















Net Interest Spread





3.55%






3.52%


Net Interest Margin (14)





3.63%






3.60%




























F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands, except per share data)























2013







Third Quarter









Interest


Average







Average


Earned


Yield







Outstanding


or Paid


or Rate


Assets










Interest bearing deposits with banks


$30,224


$13


0.17%


Taxable investment securities (13)


2,117,849


10,889


2.06%


Non-taxable investment securities (14)


157,624


2,122


5.38%


Residential mortgage loans held for sale


12,060


134


4.45%


Loans (14) (15)




8,730,010


98,413


4.48%


     Total Interest Earning Assets (14)


11,047,767


111,571


4.01%


Cash and due from banks



185,419






Allowance for loan losses



(110,463)






Premises and equipment



147,804






Other assets




1,344,811






Total Assets




$12,615,338

















Liabilities










Deposits:










     Interest-bearing demand



$3,841,619


1,391


0.14%


     Savings




1,387,869


162


0.05%


     Certificates and other time



2,391,828


5,342


0.89%


Customer repurchase agreements


748,249


419


0.22%


Other short-term borrowings



318,024


703


0.87%


Long-term debt




91,659


719


3.11%


Junior subordinated debt



194,206


1,800


3.68%


     Total Interest Bearing Liabilities (14)


8,973,454


10,536


0.47%


Non-interest bearing demand deposits


2,033,370






Other liabilities




132,763






Total Liabilities




11,139,587






Stockholders' equity



1,475,751






Total Liabilities and Stockholders' Equity


$12,615,338

















Net Interest Earning Assets



$2,074,313

















Net Interest Income (FTE)





101,035




Tax Equivalent Adjustment





(1,781)




Net Interest Income





$99,254















Net Interest Spread







3.55%


Net Interest Margin (14)







3.64%




































F.N.B. CORPORATION













(Unaudited)
















(Dollars in thousands, except per share data)
































For the Nine Months Ended September 30,







2014


2013









Interest


Average




Interest


Average







Average


Earned


Yield


Average


Earned


Yield







Outstanding


or Paid


or Rate


Outstanding


or Paid


or Rate


Assets
















Interest bearing deposits with banks

$48,743


$70


0.19%


$33,199


$45


0.18%


Taxable investment securities (13)

2,529,140


39,739


2.10%


2,112,382


32,170


2.03%


Non-taxable investment securities (14)

153,456


6,072


5.28%


163,045


6,682


5.46%


Residential mortgage loans held for sale

3,636


287


10.53%


21,696


617


3.79%


Loans (14) (15)



10,119,645


332,921


4.40%


8,474,135


288,500


4.55%


     Total Interest Earning Assets (14)

12,854,620


379,089


3.94%


10,804,457


328,014


4.06%


Cash and due from banks

184,184






178,154






Allowance for loan losses

(114,576)






(108,173)






Premises and equipment

162,526






144,212






Other assets




1,547,022






1,346,962






Total Assets



$14,633,776






$12,365,612























Liabilities
















Deposits:
















     Interest-bearing demand

$4,267,539


4,932


0.15%


$3,774,211


4,326


0.15%


     Savings




1,548,791


526


0.05%


1,339,723


491


0.05%


     Certificates and other time

2,694,813


16,609


0.82%


2,448,634


17,686


0.97%


Customer repurchase agreements

799,470


1,315


0.22%


769,997


1,340


0.23%


Other short-term borrowings

556,347


2,696


0.65%


250,846


1,964


1.04%


Long-term debt



303,255


3,850


1.70%


92,024


2,268


3.30%


Junior subordinated debt

64,324


1,322


2.75%


201,575


5,578


3.70%


     Total Interest Bearing Liabilities (14)

10,234,539


31,250


0.41%


8,877,010


33,653


0.51%


Non-interest bearing demand deposits

2,375,062






1,894,206






Other liabilities



147,789






140,650






Total Liabilities



12,757,390






10,911,866






Stockholders' equity


1,886,386






1,453,746






Total Liabilities and Stockholders' Equity

$14,643,776






$12,365,612























Net Interest Earning Assets

$2,620,081






$1,927,447























Net Interest Income (FTE)



347,839






294,361




Tax Equivalent Adjustment



(5,203)






(5,265)




Net Interest Income




$342,636






$289,096





















Net Interest Spread






3.53%






3.55%


Net Interest Margin (14)





3.62%






3.64%




























F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands, except per share data)

















NON-GAAP FINANCIAL MEASURES







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




























2014


2013







Third


Second


Third







Quarter


Quarter


Quarter


Return on average tangible equity (2):







Net income (annualized)



$140,408


$139,709


$125,505


Amortization of intangibles, net of tax (annualized)

6,332


6,417


5,331







146,740


146,126


130,836













Average total shareholders' equity

1,927,727


1,900,751


1,475,751


Less: Average intangibles



(849,902)


(847,815)


(748,592)







1,077,825


1,052,936


727,159













Return on average tangible equity (2)

13.61%


13.88%


17.99%













Return on average tangible common equity (2):







Net income available to common stockholders (annualized)

$132,437


$131,646


$125,505


Amortization of intangibles, net of tax (annualized)

6,332


6,417


5,331







138,769


138,063


130,836













Average total stockholders' equity

1,927,727


1,900,751


1,475,751


Less: Average preferred stockholders' equity

(106,882)


(106,882)


0


Less: Average intangibles


(849,902)


(847,815)


(748,592)







970,943


946,054


727,159













Return on average tangible common equity (2)

14.29%


14.59%


17.99%













Return on average tangible assets (3):







Net income (annualized)



$140,408


$139,709


$125,505


Amortization of intangibles, net of tax (annualized)

6,332


6,417


5,331







146,740


146,126


130,836













Average total assets



15,217,695


14,710,831


12,615,338


Less: Average intangibles


(849,902)


(847,815)


(748,592)







14,367,793


13,863,016


11,866,746













Return on average tangible assets (3)

1.02%


1.05%


1.10%













Tangible book value per share:







Total shareholders' equity


$2,005,133


$1,908,077


$1,481,647


Less: preferred shareholders' equity

(106,882)


(106,882)


0


Less: intangibles



(872,479)


(846,830)


(748,909)







1,025,772


954,365


732,738













Ending shares outstanding


173,495,767


166,559,258


145,263,435













Tangible book value per share

$5.91


$5.73


$5.04




































F.N.B. CORPORATION







(Unaudited)








(Dollars in thousands, except per share data)



















For the Nine Months Ended







September 30,







2014


2013


Return on average tangible equity (2):






Net income (annualized)



$140,045


$119,480


Amortization of intangibles, net of tax (annualized)

6,257


5,269







146,302


124,749











Average total shareholders' equity


1,886,386


1,453,746


Less: Average intangibles



(841,770)


(735,638)







1,044,616


718,108











Return on average tangible equity (2)


14.01%


17.37%











Return on average tangible common equity (2):





Net income available to common stockholders (annualized)

$131,565


$119,480


Amortization of intangibles, net of tax (annualized)

6,257


5,269







137,822


124,749











Average total stockholders' equity


1,886,386


1,453,746


Less: Average preferred stockholders' equity


(106,882)


0


Less: Average intangibles



(841,770)


(735,638)







937,734


718,108











Return on average tangible common equity (2)


14.70%


17.37%











Return on average tangible assets (3):






Net income (annualized)



$140,045


$119,480


Amortization of intangibles, net of tax (annualized)

6,257


5,269







146,302


124,749











Average total assets



14,643,776


12,365,612


Less: Average intangibles



(841,770)


(735,638)







13,802,006


11,629,974











Return on average tangible assets (3)


1.06%


1.07%











Tangible book value per share:






Total shareholders' equity



$2,005,133


$1,481,647


Less: preferred shareholders' equity


(106,882)


0


Less: intangibles




(872,479)


(748,909)







1,025,772


732,737











Ending shares outstanding



173,495,767


145,263,435











Tangible book value per share



$5.91


$5.04












F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands)

























2014


2013







Third


Second


Third







Quarter


Quarter


Quarter


Tangible equity / tangible assets (period end):







Total shareholders' equity

$2,005,133


$1,908,077


$1,481,647


Less: intangibles



(872,479)


(846,830)


(748,909)







1,132,654


1,061,247


732,738













Total assets




15,757,045


15,019,247


12,790,279


Less: intangibles



(872,479)


(846,830)


(748,909)







14,884,566


14,172,417


12,041,370













Tangible equity / tangible assets (period end)

7.61%


7.49%


6.09%













Tangible common equity / tangible assets (period end):







Total stockholders' equity

$2,005,133


$1,908,077


$1,481,647


Less: preferred stockholders' equity

(106,882)


(106,882)


0


Less: intangibles



(872,479)


(846,830)


(748,909)







1,025,772


954,365


732,738













Total assets




15,757,045


15,019,247


12,790,279


Less: intangibles



(872,479)


(846,830)


(748,909)







14,884,566


14,172,417


12,041,370













Tangible equity / tangible assets (period end)

6.89%


6.73%


6.09%













Tangible equity, excluding AOCI / tangible







     assets (period end) (7):







Total shareholders' equity

$2,005,133


$1,908,077


$1,481,647


Less: preferred shareholders' equity

(106,882)


(106,882)


0


Less: intangibles



(872,479)


(846,830)


(748,909)


Less: AOCI




40,451


36,559


66,171







1,066,223


990,924


798,909













Total assets




15,757,045


15,019,247


12,790,279


Less: intangibles



(872,479)


(846,830)


(748,909)







14,884,566


14,172,417


12,041,370


Tangible equity, excluding AOCI / tangible







     assets (period end) (7)

7.16%


6.99%


6.63%
























(1)

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

(2)

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

(3)

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

(4)

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

(5)

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

(6)

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

(7)

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

(8)

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




(9)

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

(10)

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

(11)

"Acquired Portfolio" or "Acquired Loans" equals loans acquired at fair value, accounted for in accordance with ASC 805 which was effective January 1, 2009. The risk of credit loss on these loans has been considered by virtue of the Corporation's estimate of acquisition-date fair value and these loans are considered accruing as the Corporation primarily recognizes interest income through accretion of the difference between the carrying value of these loans and their expected cash flows. Because acquired loans are initially recorded at an amount estimated to be collectible, losses on such loans, when incurred, are first applied against the non-accretable difference established in purchase accounting and then to any allowance for loan losses recognized subsequent to acquisition.


(12)

Represents contractual balances.








(13)

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


(14)

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


(15)

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










































CONTACT: Analyst/Institutional Investor Contact: Cynthia Christopher, 724-983-3429, 330-507-8723 (cell), christoc@fnb-corp.com; Media Contact: Jennifer Reel, 724-983-4856, 724-699-6389 (cell), reel@fnb-corp.com