Attached files

file filename
8-K - FORM 8-K - FNB CORP/PA/v399110_8k.htm

F.N.B. Corporation Reports Significant Revenue Growth and Record 2014 Net Income

PITTSBURGH, Jan. 22, 2015 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) today reported fourth quarter and full year 2014 results. Net income available to common shareholders for the fourth quarter of 2014 totaled $37.3 million or $0.21 per diluted common share. Comparatively, third quarter of 2014 net income totaled $33.4 million, or $0.20 per diluted common share, and fourth quarter of 2013 net income totaled $28.4 million or $0.18 per diluted common share. Net income available to common shareholders for the full year of 2014 totaled $135.7 million, or $0.80 per diluted common share, compared to net income of $117.8 million, or $0.80 per diluted common share in 2013. Operating1 results are presented in the tables below.

Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "We are pleased to report another great quarter and year, achieving significant revenue growth of 15% and record net income of $136 million for 2014. Through the efforts of our entire team of talented bankers, we continue to deliver high-quality earnings with consistent growth in loans and low-cost deposits, excellent asset quality and operating efficiency. As we enter 2015 we are well-positioned to realize the benefits of our organic and acquisition-related growth strategy, and I am confident in our ability to deliver long-term success for our employees, clients and shareholders."

Quarterly Results Summary

4Q14

3Q14

4Q13

Reported Results




Net income available to common shareholders ($ in millions)

$37.3

$33.4

$28.4

Net income per diluted common share

$0.21

$0.20

$0.18





Operating Results (Non-GAAP)1




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

$36.4

$35.0

$32.5

Operating net income per diluted common share

$0.21

$0.21

$0.21





Average Diluted Shares Outstanding (in 000's)

175,630

168,884

157,858

Full Year Results Summary


2014

2013

Reported Results




Net income available to common shareholders ($ in millions)


$135.7

$117.8

Net income per diluted common share


$0.80

$0.80





Operating Results (Non-GAAP)1




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


$135.6

$123.5

Operating net income per diluted common share


$0.80

$0.84





Average Diluted Shares Outstanding (in 000's)


169,079

147,810





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

Fourth 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 $280 million, or 10.3% annualized, with average commercial loan growth of $93 million, or 6.0% annualized, average consumer loan growth of $93 million, or 14.1% annualized, and average indirect auto loan growth of $82 million.
  • On an organic basis, average total deposits and customer repurchase agreements grew $197 million or 6.4% annualized.  Average transaction deposits and customer repurchase agreements grew organically $286 million, or 12.0% annualized.
  • The net interest margin was 3.54%, compared to 3.63% in the prior quarter, mainly reflecting lower benefit from accretable yield adjustments.
  • The efficiency ratio improved to 56.1%, from 56.7% in the prior quarter and 57.8% in the year-ago quarter.
  • Credit quality results reflect improved non-performing loan and delinquency levels.  For the originated portfolio, non-performing loans and other real estate owned (OREO) to total loans and OREO improved 12 basis points to 1.13% and total originated delinquency improved 7 basis points to 0.99% at December 31, 2014.  Net originated charge-offs were 0.17% annualized of total average originated loans, compared to 0.29% annualized in third quarter of 2014 and 0.30% annualized in the year-ago quarter.
  • The tangible common equity to tangible assets ratio was 6.83% at December 31, 2014.  The tangible book value per share increased $0.08 to $5.99 at December 31, 2014.       

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

Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $125.4 million, increasing $2.9 million, or 2.4%, reflecting average earning asset growth of $690 million, or 5.1%, partially offset by lower accretable yield adjustments of $2.1 million compared to prior quarter. The net interest margin was 3.54%, compared to 3.63% in the prior quarter, with six basis points of the narrowing due to the lower accretable yield adjustments. Excluding accretable yield adjustments, the fourth quarter net interest margin was 3.49%, compared to 3.52% in the third quarter of 2014.

Average loans totaled $11.1 billion and increased $545 million, or 20.5% annualized, as a result of the acquisition that was completed late in the third quarter of 2014 and average organic loan growth of $280 million or 10.3% annualized. Organic growth in average commercial loans totaled $93 million, or 6.0% annualized, and growth in average consumer loans (consisting of direct loans and consumer lines of credit) was strong at $93 million or 14.1% annualized. Commercial and consumer loan growth continues to significantly benefit from the lending opportunities presented in FNB's three metropolitan markets. Average indirect auto loans increased $82 million, reflecting continued increased volume and demand.

Average deposits and customer repurchase agreements totaled $12.4 billion and increased $467 million, or 15.5% annualized, and included average organic growth of $197 million or 6.4% 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 $286 million or 12.0% annualized. Organic growth in average non-interest bearing deposits was $94 million or 14.6% 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 92% at December 31, 2014.

Non-Interest Income
Non-interest income totaled $39.5 million, increasing $1.9 million or 5.1%, and included a non-recurring $2.7 million gain, which was partially offset by $0.9 million lower gain on sale of securities. Adjusting for these items, non-interest income was consistent with the prior quarter, with continued solid results in service charges, wealth management and insurance. Mortgage banking revenue improved slightly due to higher origination volume. Non-interest income represents 24% of total revenue.

Non-Interest Expense
Non-interest expense totaled $96.7 million, increasing $0.8 million, or 0.8%, and included $1.6 million of merger and severance costs, compared to $2.5 million of merger and severance costs in the third quarter. Excluding merger and severance costs, non-interest expense increased $1.8 million, or 1.9%, primarily due to increased OREO expense of $1.1 million related to the disposition of non-strategic properties. The efficiency ratio improved to 56.1%, compared to 56.7% in the third 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 8 basis points to 0.97% at December 31, 2014, and 12 basis points for the originated portfolio to 1.13%. Delinquency, defined as total originated past due and non-accrual loans as a percentage of total originated loans, improved 7 basis points to 0.99% at December 31, 2014.

Net charge-offs for the fourth quarter totaled $4.7 million, or 0.17% annualized of total average loans, compared to $7.3 million or 0.28% annualized in the prior quarter. For the originated portfolio, net charge-offs as a percentage of average originated loans were 0.17% annualized, compared to 0.29% annualized in the prior quarter. For the originated portfolio, the allowance for loan losses to total originated loans was 1.22%, compared to 1.24% at September 30, 2014, with the slight decline directionally consistent with the quarter's credit quality performance. The ratio of the allowance for loan losses to total loans increased slightly to 1.12%, compared to 1.10%. The provision for loan losses decreased $1.2 million to $10.0 million. The ratio of the allowance for loan losses to total non-performing loans increased to 172.1%, compared to 149.0%, through a combination of the increased allowance and reduced levels of total non-performing loans.

Full Year 2014 Results – Comparison to Prior Year
(All comparisons refer to full year 2013, except as noted)

Results include the impact from the completion of the OBA Financial Services, Inc. (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 $473.2 million, increasing $70.2 million or 17.4%. The net interest margin was 3.59%, compared to 3.65%. Average earning assets grew $2.1 billion, or 19.2%, through consistent organic loan growth and the benefit of acquisition-related growth.

Average loans totaled $10.4 billion and increased $1.7 billion, or 19.3%, reflecting strong organic average loan growth of $824 million, or 9.0%, and loans added in the acquisitions. Growth in the commercial portfolio continued throughout 2014, with average balances growing organically $466 million or 9.1%. Average organic consumer loan growth (consisting of direct loans and consumer lines of credit) was $259 million or 11.4%. Average indirect auto loans increased $137 million or 22.5%. Organic growth results reflect the benefit of the increased number of prospects from expansion markets and successful sales management.

Total average deposits and customer repurchase agreements totaled $11.9 billion and increased $1.4 billion or 13.5%, including average organic growth of $209 million or 1.9%. Organic growth in low-cost transaction deposit accounts and customer repurchase agreements was $526 million, or 6.3%, and was largely driven by organic growth in average non-interest bearing deposits of $334 million or 16.2%.

Non-Interest Income
Non-interest income totaled $158.3 million, increasing $22.5 million, or 16.6%, with 2014 including higher gains on the sale of securities of $10.9 million. 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 that went into effect for FNB on July 1, 2013. Wealth management revenue (trust income and securities commissions) increased $2.8 million, or 9.9%, reflecting organic growth, the benefit from the recent expansion into the Cleveland and Maryland markets, and improved market conditions. Higher customer swap fee revenue of $2.9 million reflects strong organic commercial loan growth in 2014 and demand for these products given the interest rate environment. Also included in other non-interest income was a non-recurring $2.7 million gain during the fourth quarter of 2014.

Non-Interest Expense
Non-interest expense totaled $379.3 million, increasing $41.1 million, or 12.1%, and included merger and severance costs of $12.2 million, compared to $8.2 million in 2013. Absent these merger and severance costs, non-interest expense increased $37.1 million, or 11.3%, primarily attributable to the additional operating costs related to the expanded operations from recent acquisitions. The efficiency ratio improved to 57.2% from 58.9%.

Credit Quality
Credit quality results reflect improvement over the prior year. The ratio of non-performing loans and OREO to total loans and OREO improved 27 basis points to 0.97%, and for the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO improved 31 basis points to 1.13%. Total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans, improved 29 basis points to 0.99% at December 31, 2014, reflecting an $8.4 million, or 8.1%, reduction in total delinquency.

Net charge-offs totaled $23.5 million, or 0.23% annualized of total average loans, compared to $24.7 million or 0.28% annualized. For the originated portfolio, net charge-offs were $21.0 million or 0.24% annualized of total average originated loans, compared to $21.5 million or 0.28% annualized. The ratio of the allowance for loan losses to total originated loans was 1.22% at December 31, 2014, compared to 1.29% at December 31, 2013, with the change directionally consistent with the performance of the portfolio. The provision for loan losses totaled $38.6 million, compared to $31.1 million in the prior-year period primarily due to the strong organic loan growth.

Capital Position
The tangible common equity to tangible assets ratio (non-GAAP measure) was 6.83%, compared to 6.89% and 6.71% at September 30, 2014 and December 31, 2013, respectively. The tangible book value per common share (non-GAAP measure) increased to $5.99, from $5.91 and $5.38 at September 30, 2014 and December 31, 2013, respectively. The common dividend payout ratio for the full year of 2014 was 59.9%.

The Corporation's capital levels at December 31, 2014, continue to exceed federal bank regulatory agency "well capitalized" thresholds as the estimated total risk-based capital ratio was 12.3%, the estimated tier 1 risk-based capital ratio was 11.0% and the estimated leverage ratio was 8.4%.

Conference Call
F.N.B. Corporation will host a conference call to discuss fourth quarter and full year 2014 financial results on Thursday, January 22, 2015, at 10:00 a.m. Eastern Time. Participating callers may access the call by dialing (866) 652-5200 or (412) 317-6060 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 shortly after the completion of the call on the day of the call until midnight ET on Thursday, January 29, 2015. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10058502. 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 $16.1 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 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 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.
    • 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 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 and 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.
  • 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)















4Q14 -


4Q14 -






2014


2013


3Q14


4Q13






Fourth


Third


Fourth


Percent


Percent

Statement of earnings



Quarter


Quarter


Quarter


Variance


Variance

Interest income 




$135,097


$131,566


$117,637


2.7


14.8

Interest expense




11,436


10,947


10,691


4.5


7.0

   Net interest income



123,661


120,619


106,946


2.5


15.6

Taxable equivalent adjustment



1,696


1,790


1,704


-5.2


-0.5

   Net interest income (FTE) (1)



125,357


122,409


108,650


2.4


15.4

Provision for loan losses



10,040


11,197


8,366


-10.3


20.0

   Net interest income after provision (FTE)


115,317


111,212


100,284


3.7


15.0















Impairment losses on securities



0


0


(27)


n/m


n/m

Non-credit related losses on securities not











   expected to be sold (recognized in other











   comprehensive income)



0


0


0


n/m


n/m

Net impairment losses on securities


0


0


(27)


n/m


n/m















Service charges




17,815


17,742


16,805


0.4


6.0

Trust income




4,871


4,868


4,323


0.1


12.7

Insurance commissions and fees


3,953


4,169


3,979


-5.2


-0.7

Securities commissions and fees


2,928


3,132


2,921


-6.5


0.2

Mortgage banking



1,485


1,078


369


37.7


302.5

Gain on sale of securities



302


1,178


51


n/m


n/m

Other




8,108


5,385


4,238


50.6


91.3

   Total non-interest income



39,462


37,552


32,659


5.1


20.8















Salaries and employee benefits



48,008


48,981


47,710


-2.0


0.6

Occupancy and equipment



15,541


15,359


14,006


1.2


11.0

FDIC insurance




3,659


3,206


1,995


14.1


83.4

Amortization of intangibles



2,518


2,455


2,344


2.6


7.4

Other real estate owned



1,883


816


1,926


130.8


-2.2

Merger and severance-related



1,557


2,513


3,999


n/m


n/m

Other




23,490


22,517


20,088


4.3


16.9

   Total non-interest expense



96,656


95,847


92,068


0.8


5.0















Income before income taxes



58,123


52,917


40,875


9.8


42.2

Taxable equivalent adjustment



1,696


1,790


1,704


-5.2


-0.5

Income taxes




17,123


15,736


10,732


8.8


59.5

   Net income




39,304


35,391


28,439


11.1


38.2

   Preferred stock dividends



2,010


2,010


0





   Net income available to common stockholders

$37,294


$33,381


$28,439


11.7


31.1















Earnings per common share:












   Basic




$0.21


$0.20


$0.18


5.0


16.7

   Diluted




$0.21


$0.20


$0.18


5.0


16.7















Non-GAAP Operating Results:











Operating net income available to common stockholders:










  Net income available to common stockholders

$37,294


$33,381


$28,439





  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


1,412





  Merger and severance costs, net of tax


1,012


1,633


2,599





  Other net non-recurring items



(1,889)


0


0





  Operating net income available to common stockholders

$36,417


$35,014


$32,450


4.0


12.2















Operating diluted earnings per common share:










  Diluted earnings per common share


$0.21


$0.20


$0.18





  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


0.01





  Effect of merger and severance costs, net of tax

0.01


0.01


0.02





  Effect of other net non-recurring items


(0.01)


0.00


0.00





  Operating diluted earnings per common share

$0.21


$0.21


$0.21


0.0


0.0

F.N.B. CORPORATION






(Unaudited)







(Dollars in thousands, except per share data)




















For the Year Ended









December 31,


Percent


Statement of earnings



2014


2013


Variance


Interest income 




$508,983


$440,386


15.6


Interest expense




42,686


44,344


-3.7


   Net interest income



466,297


396,042


17.7


Taxable equivalent adjustment



6,899


6,969


-1.0


   Net interest income (FTE) (1)



473,196


403,011


17.4


Provision for loan losses



38,648


31,090


24.3


   Net interest income after provision (FTE)


434,548


371,921


16.8













Impairment losses on securities



0


(27)


n/m


Non-credit related losses on securities not








   expected to be sold (recognized in other








   comprehensive income)



0


0


n/m


Net impairment losses on securities


0


(27)


n/m













Service charges




68,267


68,221


0.1


Trust income




19,365


16,751


15.6


Insurance commissions and fees


16,758


16,598


1.0


Securities commissions and fees


11,453


11,286


1.5


Mortgage banking



3,705


3,452


7.3


Gain on sale of securities



11,717


808


n/m


Other




27,009


18,689


44.5


   Total non-interest income



158,274


135,778


16.6













Salaries and employee benefits



192,477


179,971


6.9


Occupancy and equipment



61,526


51,688


19.0


FDIC insurance




13,258


10,192


30.1


Amortization of intangibles



9,717


8,407


15.6


Other real estate owned



4,400


3,215


36.8


Merger and severance-related



12,150


8,210


48.0


Other




85,725


76,487


12.1


   Total non-interest expense



379,253


338,170


12.1













Income before income taxes



213,569


169,529


26.0


Taxable equivalent adjustment



6,899


6,969


-1.0


Income taxes




62,620


44,756


39.9


   Net income




144,050


117,804


22.3


   Preferred stock dividends



8,352


0




   Net income available to common stockholders

$135,698


$117,804


15.2













Earnings per common share:









   Basic




$0.81


$0.81


0.0


   Diluted




$0.80


$0.80


0.0













Non-GAAP Operating Results:








Operating net income available to common stockholders:







  Net income available to common stockholders

$135,698


$117,804




  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


399




  Merger and severance costs, net of tax


7,897


5,337




  Other net non-recurring items



(1,889)


0




  Operating net income available to common stockholders

$135,556


$123,540


9.7













Operating diluted earnings per common share:







  Diluted earnings per common share


$0.80


$0.80




  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


0.00




  Effect of merger and severance costs, net of tax

0.05


0.04




  Effect of other net non-recurring items


(0.01)


0.00




  Operating diluted earnings per common share

$0.80


$0.84


-3.6


F.N.B. CORPORATION







(Unaudited)








(Dollars in thousands)

















4Q14 -


4Q14 -






2014


2013


3Q14


4Q13






Fourth


Third


Fourth


Percent


Percent

Balance Sheet (at period end)


Quarter


Quarter


Quarter


Variance


Variance

Assets













Cash and due from banks



$196,240


$205,062


$197,534


-4.3


-0.7

Interest bearing deposits with banks


91,153


32,906


16,447


177.0


454.2

   Cash and cash equivalents



287,393


237,968


213,981


20.8


34.3

Securities available for sale



1,534,065


1,439,735


1,141,650


6.6


34.4

Securities held to maturity



1,453,355


1,475,552


1,199,169


-1.5


21.2

Residential mortgage loans held for sale


6,180


4,431


7,138


39.5


-13.4

Loans, net of unearned income



11,247,038


10,967,860


9,506,094


2.5


18.3

Allowance for loan losses



(125,926)


(120,601)


(110,784)


4.4


13.7

   Net loans




11,121,112


10,847,259


9,395,310


2.5


18.4

Premises and equipment, net



168,756


166,661


154,032


1.3


9.6

Goodwill




832,213


829,271


764,248


0.4


8.9

Core deposit and other intangible assets, net


47,504


50,017


47,608


-5.0


-0.2

Bank owned life insurance



301,771


299,828


289,402


0.6


4.3

Other assets




374,741


406,323


350,867


-7.8


6.8

Total Assets




$16,127,090


$15,757,045


$13,563,405


2.3


18.9















Liabilities













Deposits:













   Non-interest bearing demand



$2,647,623


$2,647,081


$2,200,081


0.0


20.3

   Interest bearing demand



4,547,628


4,551,241


3,968,679


-0.1


14.6

   Savings




1,575,922


1,574,187


1,423,399


0.1


10.7

   Certificates and other time deposits


2,611,035


2,679,584


2,606,073


-2.6


0.2

      Total Deposits



11,382,208


11,452,093


10,198,232


-0.6


11.6

Other liabilities




140,325


157,230


130,418


-10.8


7.6

Short-term borrowings



2,041,658


1,601,167


1,241,239


27.5


64.5

Long-term debt




483,197


483,189


143,928


0.0


235.7

Junior subordinated debt



58,246


58,233


75,205


0.0


-22.6

   Total Liabilities




14,105,634


13,751,912


11,789,022


2.6


19.7















Stockholders' Equity












Preferred Stock




106,882


106,882


106,882


0.0


0.0

Common stock




1,754


1,747


1,592


0.4


10.2

Additional paid-in capital



1,798,984


1,791,674


1,608,117


0.4


11.9

Retained earnings



176,120


159,812


121,870


10.2


44.5

Accumulated other comprehensive income


(46,003)


(40,451)


(56,924)


13.7


-19.2

Treasury stock




(16,281)


(14,531)


(7,154)


12.0


127.6

   Total Stockholders' Equity



2,021,456


2,005,133


1,774,383


0.8


13.9

Total Liabilities and Stockholders' Equity


$16,127,090


$15,757,045


$13,563,405


2.3


18.9















Selected average balances












Total assets




$15,906,850


$15,217,695


$13,456,936


4.5


18.2

Earning assets 




14,088,224


13,398,703


11,774,690


5.1


19.6

Interest bearing deposits with banks 


57,976


54,223


130,027


6.9


-55.4

Securities




2,935,551


2,796,369


2,315,793


5.0


26.8

Residential mortgage loans held for sale 


4,811


3,330


6,128


44.5


-21.5

Loans, net of unearned income



11,089,886


10,544,781


9,322,742


5.2


19.0

Allowance for loan losses



124,300


120,226


111,654


3.4


11.3

Goodwill and intangibles



880,984


856,795


804,098


2.8


9.6

Deposits and customer repurchase agreements (6)

12,392,431


11,925,256


11,113,386


3.9


11.5

Short-term borrowings



795,857


723,048


173,405


10.1


359.0

Long-term debt




483,324


422,698


138,631


14.3


248.6

Trust preferred securities



58,240


58,226


192,533


0.0


-69.8

Total stockholders' equity



2,021,493


1,927,727


1,694,669


4.9


19.3

Preferred stockholders' equity



106,882


106,882


71,126


0.0


50.3















Common stock data












Average diluted shares outstanding


175,629,620


168,884,127


157,858,351


4.0


11.3

Period end shares outstanding



173,992,258


173,495,767


158,967,211


0.3


9.5

Book value per common share



$11.00


$10.94


$10.49


0.6


4.9

Tangible book value per common share (4)


$5.99


$5.91


$5.38


1.3


11.2

Dividend payout ratio (common)



56.27%


60.25%


67.58%





F.N.B. CORPORATION





(Unaudited)






(Dollars in thousands)




















For the Year Ended








December 31,


Percent

Balance Sheet (at period end)


2014


2013


Variance

Assets









Cash and due from banks



$196,240


$197,534


-0.7

Interest bearing deposits with banks


91,153


16,447


454.2

   Cash and cash equivalents



287,393


213,981


34.3

Securities available for sale



1,534,065


1,141,650


34.4

Securities held to maturity



1,453,355


1,199,169


21.2

Residential mortgage loans held for sale


6,180


7,138


-13.4

Loans, net of unearned income



11,247,038


9,506,094


18.3

Allowance for loan losses



(125,926)


(110,784)


13.7

   Net loans




11,121,112


9,395,310


18.4

Premises and equipment, net



168,756


154,032


9.6

Goodwill




832,213


764,248


8.9

Core deposit and other intangible assets, net


47,504


47,608


-0.2

Bank owned life insurance



301,771


289,402


4.3

Other assets




374,741


350,867


6.8

Total Assets




$16,127,090


$13,563,405


18.9











Liabilities









Deposits:









   Non-interest bearing demand



$2,647,623


$2,200,081


20.3

   Interest bearing demand



4,547,628


3,968,679


14.6

   Savings




1,575,922


1,423,399


10.7

   Certificates and other time deposits


2,611,035


2,606,073


0.2

      Total Deposits



11,382,208


10,198,232


11.6

Other liabilities




140,325


130,418


7.6

Short-term borrowings



2,041,658


1,241,239


64.5

Long-term debt




483,197


143,928


235.7

Junior subordinated debt



58,246


75,205


-22.6

   Total Liabilities




14,105,634


11,789,022


19.7











Stockholders' Equity








Preferred Stock




106,882


106,882


n/m 

Common stock




1,754


1,592


10.2

Additional paid-in capital



1,798,984


1,608,117


11.9

Retained earnings



176,120


121,870


44.5

Accumulated other comprehensive income


(46,003)


(56,924)


-19.2

Treasury stock




(16,281)


(7,154)


127.6

   Total Stockholders' Equity



2,021,456


1,774,383


13.9

Total Liabilities and Stockholders' Equity


$16,127,090


$13,563,405


18.9











Selected average balances








Total assets




$14,962,140


$12,640,685


18.4

Earning assets 




13,165,555


11,049,009


19.2

Interest bearing deposits with banks 


51,070


57,604


-11.3

Securities




2,746,354


2,285,602


20.2

Residential mortgage loans held for sale 


3,932


17,772


-77.9

Loans, net of unearned income



10,364,199


8,688,030


19.3

Allowance for loan losses



117,027


109,050


7.3

Goodwill and intangibles



857,018


752,894


13.8

Deposits and customer repurchase agreements (6)

11,863,816


10,450,247


13.5

Short-term borrowings



616,717


231,326


166.6

Long-term debt




348,643


103,772


236.0

Trust preferred securities



62,790


199,296


-68.5

Total stockholders' equity



1,920,440


1,514,471


26.8

Preferred stockholders' equity



106,882


17,928


n/m











Common stock data








Average diluted shares outstanding


169,078,845


147,809,504


14.4

Period end shares outstanding



173,992,258


158,967,211


9.5

Book value per common share



$11.00


$10.49


4.9

Tangible book value per common share (4)


$5.99


$5.38


11.2

Dividend payout ratio (common)



59.85%


60.48%



F.N.B. CORPORATION







(Unaudited)










(Dollars in thousands)
















4Q14 -


4Q14 -






2014


2013


3Q14


4Q13






Fourth


Third


Fourth


Percent


Percent






Quarter


Quarter


Quarter


Variance


Variance

Performance ratios












Return on average equity



7.71%


7.28%


6.66%





Return on average tangible equity (2) (4)


14.16%


13.61%


13.35%





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

14.85%


14.29%


14.51%





Return on average assets



0.98%


0.92%


0.84%





Return on average tangible assets (3) (4)


1.08%


1.02%


0.94%





Net interest margin (FTE) (1) 



3.54%


3.63%


3.67%





Yield on earning assets (FTE) (1)


3.86%


3.96%


4.03%





Cost of funds




0.41%


0.41%


0.45%





Efficiency ratio (FTE) (1) (5)



56.05%


56.72%


57.77%





Effective tax rate




30.34%


30.78%


27.40%



















Capital ratios













Equity / assets (period end)



12.53%


12.73%


13.08%





Leverage ratio




8.43%


8.69%


8.81%





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

7.53%


7.61%


7.55%





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

6.83%


6.89%


6.71%





Tangible equity, excluding AOCI / tangible











   assets (period end) (4) (7)



7.13%


7.16%


7.16%



















Balances at period end












Loans:













Commercial real estate 



$3,815,708


$3,790,164


$3,245,209


0.7


17.6

Commercial and industrial



2,318,015


2,247,605


1,881,474


3.1


23.2

Commercial leases



177,824


171,615


158,895


3.6


11.9

   Commercial loans and leases



6,311,547


6,209,384


5,285,578


1.6


19.4

Direct installment




1,644,621


1,579,312


1,467,236


4.1


12.1

Residential mortgages



1,263,053


1,231,796


1,086,739


2.5


16.2

Indirect installment



875,551


805,836


655,587


8.7


33.6

Consumer LOC




1,110,976


1,087,271


965,771


2.2


15.0

Other




41,290


54,261


45,183


-23.9


-8.6

   Total loans




$11,247,038


$10,967,860


$9,506,094


2.5


18.3















Deposits:













Non-interest bearing deposits



$2,647,623


$2,647,081


$2,200,081


0.0


20.3

Interest bearing demand



4,547,628


4,551,241


3,968,679


-0.1


14.6

Savings




1,575,922


1,574,187


1,423,399


0.1


10.7

Certificates of deposit and other time deposits

2,611,035


2,679,584


2,606,073


-2.6


0.2

   Total deposits




11,382,208


11,452,093


10,198,232


-0.6


11.6

Customer repurchase agreements (6)


882,696


857,217


841,741


3.0


4.9

   Total deposits and customer repurchase agreements (6)

$12,264,904


$12,309,310


$11,039,973


-0.4


11.1















Average balances












Loans:













Commercial real estate 



$3,779,619


$3,614,717


$3,184,720


4.6


18.7

Commercial and industrial



2,282,810


2,175,751


1,818,355


4.9


25.5

Commercial leases



174,379


168,865


150,308


3.3


16.0

   Commercial loans and leases



6,236,808


5,959,333


5,153,383


4.7


21.0

Direct installment




1,614,300


1,548,224


1,452,597


4.3


11.1

Residential mortgages



1,242,479


1,160,826


1,085,465


7.0


14.5

Indirect installment



846,708


764,585


646,876


10.7


30.9

Consumer LOC




1,100,432


1,053,739


939,646


4.4


17.1

Other




49,159


58,074


44,775


-15.4


9.8

   Total loans




$11,089,886


$10,544,781


$9,322,742


5.2


19.0















Deposits:













Non-interest bearing deposits



$2,666,600


$2,524,568


$2,168,847


5.6


23.0

Interest bearing demand



4,602,828


4,398,565


4,054,525


4.6


13.5

Savings




1,577,553


1,575,775


1,413,765


0.1


11.6

Certificates of deposit and other time deposits

2,640,227


2,653,535


2,609,294


-0.5


1.2

   Total deposits




11,487,208


11,152,443


10,246,431


3.0


12.1

Customer repurchase agreements (6)


905,223


772,813


866,955


17.1


4.4

   Total deposits and customer repurchase agreements (6)

$12,392,431


$11,925,256


$11,113,386


3.9


11.5















F.N.B. CORPORATION




(Unaudited)






(Dollars in thousands)



















For the Year Ended








December 31,


Percent






2014


2013


Variance

Performance ratios








Return on average equity



7.50%


7.78%



Return on average tangible equity (2) (4)


14.05%


16.19%



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

14.74%


16.58%



Return on average assets



0.96%


0.93%



Return on average tangible assets (3) (4)


1.07%


1.04%



Net interest margin (FTE) (1) 



3.59%


3.65%



Yield on earning assets (FTE) (1)


3.92%


4.05%



Cost of funds




0.41%


0.49%



Efficiency ratio (FTE) (1) (5)



57.21%


58.94%



Effective tax rate




30.30%


27.53%













Capital ratios









Equity / assets (period end)



12.53%


13.08%



Leverage ratio




8.43%


8.81%



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

7.53%


7.55%



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

6.83%


6.71%



Tangible equity, excluding AOCI / tangible







   assets (period end) (4) (7)



7.13%


7.16%













Balances at period end








Loans:









Commercial real estate 



$3,815,708


$3,245,209


17.6

Commercial and industrial



2,318,015


1,881,474


23.2

Commercial leases



177,824


158,895


11.9

   Commercial loans and leases



6,311,547


5,285,578


19.4

Direct installment




1,644,621


1,467,236


12.1

Residential mortgages



1,263,053


1,086,739


16.2

Indirect installment



875,551


655,587


33.6

Consumer LOC




1,110,976


965,771


15.0

Other




41,290


45,183


-8.6

   Total loans




$11,247,038


$9,506,094


18.3











Deposits:









Non-interest bearing deposits



$2,647,623


$2,200,081


20.3

Interest bearing demand



4,547,628


3,968,679


14.6

Savings




1,575,922


1,423,399


10.7

Certificates of deposit and other time deposits

2,611,035


2,606,073


0.2

   Total deposits




11,382,208


10,198,232


11.6

Customer repurchase agreements (6)


882,696


841,741


4.9

   Total deposits and customer repurchase agreements (6)

$12,264,904


$11,039,973


11.1











Average balances








Loans:









Commercial real estate 



$3,566,094


$2,908,164


22.6

Commercial and industrial



2,103,211


1,740,138


20.9

Commercial leases



166,877


138,214


20.7

   Commercial loans and leases



5,836,182


4,786,516


21.9

Direct installment




1,528,863


1,311,441


16.6

Residential mortgages



1,161,737


1,068,130


8.8

Indirect installment



745,440


608,430


22.5

Consumer LOC




1,041,704


871,083


19.6

Other




50,273


42,430


18.5

   Total loans




$10,364,199


$8,688,030


19.3











Deposits:









Non-interest bearing deposits



$2,448,546


$1,963,431


24.7

Interest bearing demand



4,352,050


3,844,865


13.2

Savings




1,556,040


1,358,386


14.6

Certificates of deposit and other time deposits

2,681,055


2,489,129


7.7

   Total deposits




11,037,691


9,655,811


14.3

Customer repurchase agreements (6)


826,125


794,436


4.0

   Total deposits and customer repurchase agreements (6)

$11,863,816


$10,450,247


13.5

F.N.B. CORPORATION








(Unaudited)










(Dollars in thousands)
















4Q14 -


4Q14 -






2014


2013


3Q14


4Q13






Fourth


Third


Fourth


Percent


Percent

Asset Quality Data



Quarter


Quarter


Quarter


Variance


Variance

Non-Performing Assets












Non-performing loans (8)












   Non-accrual loans



$45,113


$55,095


$58,755


-18.1


-23.2

   Restructured loans



23,439


21,797


18,698


7.5


25.4

      Non-performing loans



68,552


76,892


77,453


-10.8


-11.5

Other real estate owned (9)



41,466


39,040


40,681


6.2


1.9

   Non-performing loans and OREO


110,018


115,932


118,134


-5.1


-6.9

Non-performing investments 



0


0


797


n/m


n/m

   Total non-performing assets



$110,018


$115,932


$118,931


-5.1


-7.5















Non-performing loans / total loans


0.61%


0.70%


0.81%





Non-performing loans / total originated loans (10)

0.71%


0.83%


0.95%





Non-performing loans + OREO / total loans + OREO

0.97%


1.05%


1.24%





Non-performing loans + OREO / total originated 










   loans + OREO (10)



1.13%


1.25%


1.44%





Non-performing assets / total assets


0.68%


0.74%


0.88%



















Allowance Rollforward












Allowance for loan losses (originated portfolio) (10)










   Balance at beginning of period


$114,569


$111,188


$105,336


3.0


8.8

   Provision for loan losses



7,478


9,860


5,653


-24.2


32.3

   Net loan charge-offs



(4,096)


(6,479)


(6,105)


-36.8


-32.9

   Allowance for loan losses (originated portfolio) (10)

117,951


114,569


104,884


3.0


12.5















Allowance for loan losses (acquired portfolio) (11)










   Balance at beginning of period


6,032


5,560


4,716





   Provision for loan losses 



2,562


1,337


2,713





   Net loan charge-offs



(619)


(865)


(1,529)





   Allowance for loan losses (acquired portfolio) (11)

7,975


6,032


5,900


32.2


35.2















      Total allowance for loan losses


$125,926


$120,601


$110,784


4.4


13.7















Allowance for loan losses / total loans


1.12%


1.10%


1.17%





Allowance for loan losses (originated loans) / total










   originated loans (10)



1.22%


1.24%


1.29%





Allowance for loan losses (originated loans) / total










   non-performing loans  (8)



172.06%


149.00%


135.42%



















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

0.17%


0.28%


0.32%





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










   total average originated loans (10)


0.17%


0.29%


0.30%



















Delinquency - Originated Portfolio (10)











Loans 30-89 days past due



$41,275


$35,899


$37,342


15.0


10.5

Loans 90+ days past due



9,248


7,085


7,971


30.5


16.0

Non-accrual loans




45,113


55,095


58,755


-18.1


-23.2

   Total past due and non-accrual loans


$95,636


$98,079


$104,068


-2.5


-8.1















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

0.99%


1.06%


1.28%



















Memo item:













Delinquency - Acquired Portfolio (11) (12)











Loans 30-89 days past due



$24,678


$29,191


$30,205


-15.5


-18.3

Loans 90+ days past due



38,024


39,236


45,823


-3.1


-17.0

Non-accrual loans




0


0


0


0.0


0.0

   Total past due and non-accrual loans


$62,702


$68,427


$76,028


-8.4


-17.5

F.N.B. CORPORATION







(Unaudited)









(Dollars in thousands)




















For the Year Ended








December 31,


Percent

Asset Quality Data



2014


2013


Variance

Non-Performing Assets








Non-performing loans (8)








   Non-accrual loans



$45,113


$58,755


-23.2

   Restructured loans



23,439


18,698


25.4

      Non-performing loans



68,552


77,453


-11.5

Other real estate owned (9)



41,466


40,681


1.9

   Non-performing loans and OREO


110,018


118,134


-6.9

Non-performing investments 



0


797


n/m

   Total non-performing assets



$110,018


$118,931


-7.5











Non-performing loans / total loans


0.61%


0.81%



Non-performing loans / total originated loans (10)

0.71%


0.95%



Non-performing loans + OREO / total loans + OREO

0.97%


1.24%



Non-performing loans + OREO / total originated 






   loans + OREO (10)



1.13%


1.44%



Non-performing assets / total assets


0.68%


0.88%













Allowance Rollforward








Allowance for loan losses (originated portfolio) (10)






   Balance at beginning of period


$104,884


$100,194


4.7

   Provision for loan losses



34,094


26,165


30.3

   Net loan charge-offs



(21,027)


(21,475)


-2.1

   Allowance for loan losses (originated portfolio) (10)

117,951


104,884


12.5











Allowance for loan losses (acquired portfolio) (11)






   Balance at beginning of period


5,900


4,180



   Provision for loan losses 



4,554


4,924



   Net loan charge-offs



(2,479)


(3,204)



   Allowance for loan losses (acquired portfolio) (11)

7,975


5,900


35.2











      Total allowance for loan losses


$125,926


$110,784


13.7











Allowance for loan losses / total loans


1.12%


1.17%



Allowance for loan losses (originated loans) / total






   originated loans (10)



1.22%


1.29%



Allowance for loan losses (originated loans) / total






   non-performing loans  (8)



172.06%


135.42%













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

0.23%


0.28%



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






   total average originated loans (10)


0.24%


0.28%













Delinquency - Originated Portfolio (10)







Loans 30-89 days past due



$41,275


$37,342


10.5

Loans 90+ days past due



9,248


7,971


16.0

Non-accrual loans




45,113


58,755


-23.2

   Total past due and non-accrual loans


$95,636


$104,068


-8.1











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

0.99%


1.28%













Memo item:









Delinquency - Acquired Portfolio (11) (12)







Loans 30-89 days past due



$24,678


$30,205


-18.3

Loans 90+ days past due



38,024


45,823


-17.0

Non-accrual loans




0


0


0.0

   Total past due and non-accrual loans


$62,702


$76,028


-17.5











F.N.B. CORPORATION












(Unaudited)














(Dollars in thousands, except per share data)






























2014






Fourth Quarter


Third 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


$57,976


$24


0.17%


$54,223


$23


0.17%

Taxable investment securities  (13)


2,773,557


14,320


2.07%


2,636,572


13,711


2.08%

Non-taxable investment securities  (14)


161,994


2,077


5.13%


159,797


2,086


5.22%

Residential mortgage loans held for sale


4,811


68


5.62%


3,330


62


7.44%

Loans  (14) (15)




11,089,886


120,304


4.31%


10,544,781


117,474


4.43%

   Total Interest Earning Assets  (14)


14,088,224


136,793


3.86%


13,398,703


133,356


3.96%

Cash and due from banks



206,190






199,157





Allowance for loan losses



(124,300)






(120,226)





Premises and equipment



168,317






163,368





Other assets




1,568,419






1,576,693





Total Assets




$15,906,850






$15,217,695





















Liabilities















Deposits:















   Interest-bearing demand



$4,602,828


1,881


0.16%


$4,398,565


1,752


0.16%

   Savings




1,577,553


171


0.04%


1,575,775


172


0.04%

   Certificates and other time



2,640,227


5,484


0.82%


2,653,535


5,533


0.83%

Customer repurchase agreements


905,222


501


0.22%


772,812


413


0.21%

Other short-term borrowings



795,858


1,126


0.56%


723,049


1,046


0.57%

Long-term debt 




483,324


1,934


1.59%


422,698


1,692


1.59%

Junior subordinated debt



58,240


339


2.31%


58,226


339


2.31%

      Total Interest Bearing Liabilities  (14)


11,063,252


11,436


0.41%


10,604,660


10,947


0.41%

Non-interest bearing demand deposits


2,666,600






2,524,568





Other liabilities




155,505






160,740





Total Liabilities




13,885,357






13,289,968





Stockholders' equity



2,021,493






1,927,727





Total Liabilities and Stockholders' Equity


$15,906,850






$15,217,695





















Net Interest Earning Assets



$3,024,972






$2,794,043





















Net Interest Income (FTE)





125,357






122,409



Tax Equivalent Adjustment





(1,696)






(1,790)



Net Interest Income





$123,661






$120,619



















Net Interest Spread







3.45%






3.55%

Net Interest Margin  (14)







3.54%






3.63%

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands, except per share data)





















2013






Fourth Quarter








Interest


Average






Average


Earned


Yield






Outstanding


or Paid


or Rate

Assets









Interest bearing deposits with banks


$130,027


$84


0.25%

Taxable investment securities  (13)


2,162,444


11,381


2.10%

Non-taxable investment securities  (14)


153,349


2,054


5.36%

Residential mortgage loans held for sale


6,128


103


6.73%

Loans  (14) (15)




9,322,742


105,719


4.51%

   Total Interest Earning Assets  (14)


11,774,690


119,341


4.03%

Cash and due from banks



199,986





Allowance for loan losses



(111,654)





Premises and equipment



155,310





Other assets




1,438,604





Total Assets




$13,456,936















Liabilities









Deposits:









   Interest-bearing demand



$4,054,525


1,500


0.15%

   Savings




1,413,765


164


0.05%

   Certificates and other time



2,609,294


5,274


0.80%

Customer repurchase agreements


866,955


510


0.23%

Other short-term borrowings



173,405


636


1.45%

Long-term debt 




138,631


820


2.35%

Junior subordinated debt



192,533


1,787


3.68%

      Total Interest Bearing Liabilities  (14)


9,449,108


10,691


0.45%

Non-interest bearing demand deposits


2,168,847





Other liabilities




144,312





Total Liabilities




11,762,267





Stockholders' equity



1,694,669





Total Liabilities and Stockholders' Equity


$13,456,936















Net Interest Earning Assets



$2,325,582















Net Interest Income (FTE)





108,650



Tax Equivalent Adjustment





(1,704)



Net Interest Income





$106,946













Net Interest Spread







3.58%

Net Interest Margin  (14)







3.67%

F.N.B. CORPORATION












(Unaudited)















(Dollars in thousands, except per share data)































For the Year Ended December 31, 






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


$51,070


$94


0.18%


$57,605


$129


0.22%

Taxable investment securities  (13)


2,590,746


54,060


2.09%


2,125,001


43,551


2.05%

Non-taxable investment securities  (14)


155,608


8,148


5.24%


160,601


8,737


5.44%

Residential mortgage loans held for sale


3,932


355


9.02%


17,772


720


4.05%

Loans  (14) (15)




10,364,199


453,225


4.37%


8,688,030


394,218


4.54%

   Total Interest Earning Assets  (14)


13,165,555


515,882


3.92%


11,049,009


447,355


4.05%

Cash and due from banks



197,210






183,656





Allowance for loan losses



(117,027)






(109,050)





Premises and equipment



163,986






147,009





Other assets




1,552,416






1,370,061





Total Assets




$14,962,140






$12,640,685





















Liabilities















Deposits:















   Interest-bearing demand 



$4,352,050


6,812


0.16%


$3,844,865


5,825


0.15%

   Savings




1,556,040


698


0.04%


1,358,386


656


0.05%

   Certificates and other time



2,681,055


22,093


0.82%


2,489,129


22,960


0.92%

Customer repurchase agreements


826,125


1,816


0.22%


794,436


1,850


0.23%

Other short-term borrowings



616,717


3,822


0.62%


231,326


2,600


1.12%

Long-term debt 




348,643


5,784


1.66%


103,772


3,088


2.98%

Junior subordinated debt



62,790


1,661


2.65%


199,296


7,365


3.70%

      Total Interest Bearing Liabilities  (14)


10,443,420


42,686


0.41%


9,021,210


44,344


0.49%

Non-interest bearing demand deposits


2,448,546






1,963,431





Other liabilities




149,734






141,573





Total Liabilities




13,041,700






11,126,214





Stockholders' equity



1,920,440






1,514,471





Total Liabilities and Stockholders' Equity


$14,962,140






$12,640,685





















Net Interest Earning Assets



$2,722,135






$2,027,799





















Net Interest Income (FTE)





473,196






403,011



Tax Equivalent Adjustment





(6,899)






(6,969)



Net Interest Income





$466,297






$396,042



















Net Interest Spread







3.51%






3.56%

Net Interest Margin  (14)







3.59%






3.65%

















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









Fourth


Third


Fourth









Quarter


Quarter


Quarter




Return on average tangible equity (2):










Net income (annualized)



$155,933


$140,408


$112,828




Amortization of intangibles, net of tax (annualized)

6,495


6,332


6,045









162,428


146,740


118,873

















Average total shareholders' equity


2,021,493


1,927,727


1,694,669




Less:  Average intangibles



(874,159)


(849,902)


(804,098)









1,147,334


1,077,825


890,571

















Return on average tangible equity (2)


14.16%


13.61%


13.35%

















Return on average tangible common equity (2):









Net income available to common stockholders (annualized)

$147,961


$132,437


$112,828




Amortization of intangibles, net of tax (annualized)

6,495


6,332


6,045









154,456


138,769


118,873

















Average total stockholders' equity


2,021,493


1,927,727


1,694,669




Less:  Average preferred stockholders' equity


(106,882)


(106,882)


(71,126)




Less:  Average intangibles



(874,159)


(849,902)


(804,098)









1,040,452


970,943


819,445

















Return on average tangible common equity (2)


14.85%


14.29%


14.51%

















Return on average tangible assets (3):










Net income (annualized)



$155,933


$140,408


$112,828




Amortization of intangibles, net of tax (annualized)

6,495


6,332


6,045









162,428


146,740


118,873

















Average total assets



15,906,850


15,217,695


13,456,936




Less:  Average intangibles



(874,159)


(849,902)


(804,098)









15,032,691


14,367,793


12,652,838

















Return on average tangible assets (3)


1.08%


1.02%


0.94%

















Tangible book value per share:










Total shareholders' equity



$2,021,456


$2,005,133


$1,774,383




Less:  preferred shareholders' equity


(106,882)


(106,882)


(106,882)




Less:  intangibles




(872,859)


(872,479)


(811,856)









1,041,715


1,025,772


855,645

















Ending shares outstanding



173,992,258


173,495,767


158,967,211

















Tangible book value per share



$5.99


$5.91


$5.38

















F.N.B. CORPORATION







(Unaudited)








(Dollars in thousands, except per share data)




























For the Year Ended







December 31,







2014


2013


Return on average tangible equity (2):






Net income (annualized)



$144,050


$117,804


Amortization of intangibles, net of tax (annualized)

6,316


5,465







150,366


123,269











Average total shareholders' equity


1,920,440


1,514,471


Less:  Average intangibles



(849,934)


(752,894)







1,070,506


761,577











Return on average tangible equity (2)


14.05%


16.19%











Return on average tangible common equity (2):





Net income available to common stockholders (annualized)

$135,698


$117,804


Amortization of intangibles, net of tax (annualized)

6,316


5,465







142,014


123,269











Average total stockholders' equity


1,920,440


1,514,471


Less:  Average preferred stockholders' equity


(106,882)


(17,928)


Less:  Average intangibles



(849,934)


(752,894)







963,624


743,649











Return on average tangible common equity (2)


14.74%


16.58%











Return on average tangible assets (3):






Net income (annualized)



$144,050


$117,804


Amortization of intangibles, net of tax (annualized)

6,316


5,465







150,366


123,269











Average total assets



14,962,140


12,640,685


Less:  Average intangibles



(849,934)


(752,894)







14,112,206


11,887,791











Return on average tangible assets (3)


1.07%


1.04%











Tangible book value per share:






Total shareholders' equity



$2,021,456


$1,774,383


Less:  preferred shareholders' equity


(106,882)


(106,882)


Less:  intangibles




(872,859)


(811,856)







1,041,715


855,645











Ending shares outstanding



173,992,258


158,967,211











Tangible book value per share



$5.99


$5.38











F.N.B. CORPORATION












(Unaudited)















(Dollars in thousands)

































2014


2013












Fourth


Third


Fourth












Quarter


Quarter


Quarter







Tangible equity / tangible assets (period end):












Total shareholders' equity



$2,021,456


$2,005,133


$1,774,383







Less:  intangibles




(872,859)


(872,479)


(811,856)












1,148,597


1,132,654


962,527























Total assets




16,127,090


15,757,045


13,563,405







Less:  intangibles




(872,859)


(872,479)


(811,856)












15,254,231


14,884,566


12,751,549























Tangible equity / tangible assets (period end)


7.53%


7.61%


7.55%























Tangible common equity / tangible assets (period end):












Total stockholders' equity



$2,021,456


$2,005,133


$1,774,383







Less:  preferred stockholders' equity


(106,882)


(106,882)


(106,882)







Less:  intangibles




(872,859)


(872,479)


(811,856)












1,041,715


1,025,772


855,645























Total assets




16,127,090


15,757,045


13,563,405







Less:  intangibles




(872,859)


(872,479)


(811,856)












15,254,231


14,884,566


12,751,549























Tangible equity / tangible assets (period end)


6.83%


6.89%


6.71%























Tangible equity, excluding AOCI / tangible













   assets (period end) (7):














Total shareholders' equity



$2,021,456


$2,005,133


$1,774,383







Less:  preferred shareholders' equity


(106,882)


(106,882)


(106,882)







Less:  intangibles




(872,859)


(872,479)


(811,856)







Less:  AOCI




46,003


40,451


56,924












1,087,717


1,066,223


912,569























Total assets




16,127,090


15,757,045


13,563,405







Less:  intangibles




(872,859)


(872,479)


(811,856)












15,254,231


14,884,566


12,751,549







Tangible equity, excluding AOCI / tangible













   assets (period end) (7)



7.13%


7.16%


7.16%







































(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



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