Attached files

file filename
8-K - FORM 8-K - FNB CORP/PA/v415975_8k.htm
Exhibit 99.1
 

F.N.B. Corporation Reports Record Revenue and Operating Net Income



Includes 10% Increase in Earnings Per Share

PITTSBURGH, July 23, 2015 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) today reported second quarter 2015 results. Net income available to common shareholders for the second quarter of 2015 totaled $38.1 million, or $0.22 per diluted common share. Comparatively, second quarter of 2014 net income totaled $32.8 million, or $0.20 per diluted common share, and first quarter of 2015 net income totaled $38.3 million, or $0.22 per diluted common share. Operating results are presented in the table below.

Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "The quarter's high-quality results include another double-digit increase in operating earnings per share. The earnings growth was highlighted by record total revenue of $165 million and further improvement in our efficiency ratio to 56%. The second quarter reflects our ability to generate positive operating leverage, continued strong organic growth in loans and deposits and positive asset quality results."





Quarterly Results Summary

2Q15

1Q15

2Q14

Reported Results




  Net income available to common shareholders ($ in millions)

$38.1

$38.3

$32.8

  Net income per diluted common share

$0.22

$0.22

$0.20





Operating Results (Non-GAAP)




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

$38.4

$38.3

$33.4

  Operating net income per diluted common share

$0.22

$0.22

$0.20





Average Diluted Shares Outstanding (in 000's)

176,362

175,826

167,868





Second Quarter 2015 Highlights
(All comparisons are to the prior quarter, except as noted; Organic growth in loans and leases and deposits refers to growth excluding the benefit of initial balances obtained via acquisitions.)

  • Total revenue was $165.3 million, an increase of $3.4 million, or 2.1%.
  • Organic growth in total average loans and leases was $249 million, or 8.8% annualized, with average commercial loan and lease growth of $151 million, or 9.6% annualized, and average consumer loan growth of $93 million, or 7.6% annualized.
  • Organic growth in total average deposits and customer repurchase agreements was $217 million, or 7.0% annualized, with average non-interest demand deposit growth of $140 million, or 21.2% annualized.
  • The net interest margin was 3.43%, compared to 3.48%.
  • The efficiency ratio was 56.0%, improved from both 56.6% in the prior quarter and 57.3% in the second quarter of 2014.
  • Credit quality results reflect favorable non-performing loan and delinquency levels.  For the originated portfolio, non-performing loans and other real estate owned (OREO) to total loans and leases and OREO improved 3 basis points to 1.05% and total originated delinquency was stable at 0.86% at June 30, 2015.  Net originated charge-offs were 0.23% annualized of total average originated loans and leases, compared to 0.24% annualized in the first quarter of 2015 and 0.23% annualized in the second quarter of 2014.
  • The tangible common equity to tangible assets ratio was 6.93% at June 30, 2015.  The tangible book value per share (non-GAAP measure) increased $0.04 to $6.22 at June 30, 2015.       

Second Quarter 2015 Results – Comparison to Prior Quarter
(All comparisons refer to the first quarter of 2015, except as noted)

Net Interest Income/Loans/Deposits

Net interest income on a fully taxable equivalent basis totaled $125.6 million, increasing $1.9 million, or 1.5%, reflecting strong organic loan growth and one more day in the second quarter. The net interest margin was 3.43%, compared to 3.48% in the prior quarter. Excluding accretable yield adjustments, the second quarter core net interest margin was 3.39%, compared to 3.43%. The net interest margin narrowing reflects lower yields on new loans attributable to the extended low interest rate and competitive environment.

Average loans and leases totaled $11.5 billion, and total average organic loan and lease growth totaled $249 million, or 8.8% annualized. Organic growth in average commercial loans and leases totaled $151 million, or 9.6% annualized, and organic growth in average consumer loans was $93 million, or 7.6% annualized. Commercial and consumer loan growth continued to benefit from an expanded footprint, with solid contributions from both the metropolitan markets of Pittsburgh, Baltimore and Cleveland and the Pennsylvania community markets.

Average deposits and customer repurchase agreements totaled $12.6 billion. On an organic basis, average total deposits and customer repurchase agreements increased $217 million, or 7.0% annualized, led by $140 million of growth in organic average non-interest bearing demand deposits. Average customer repurchase agreements were impacted by a planned migration to a new premium sweep deposit product launched in June, with balances shifting from customer repurchase agreements to premium sweep interest-bearing deposits. On an organic basis, average total transaction deposits and customer repurchase agreements increased $229 million, or 9.4% annualized, reflecting seasonally higher average balances for business deposits and growth in total average savings balances. Total loans as a percentage of deposits and customer repurchase agreements was 92% at June 30, 2015.

Non-Interest Income

Non-interest income totaled $39.8 million, increasing $1.6 million, or 4.1%. The second quarter included continued positive results from mortgage banking, wealth management and higher service charges, which were partially offset by seasonally lower insurance revenue. Mortgage banking results reflect record origination volume, stronger purchase activity and successful cross-selling efforts. Wealth management revenues (trust income and securities commissions) increased $0.8 million, reflecting incremental lift from the Cleveland and Baltimore markets and continued organic growth across the footprint. Non-interest income represents 24% of total revenue, consistent with the prior quarter.

Non-Interest Expense

Non-interest expense totaled $96.5 million, increasing $1.8 million, or 1.9%, reflecting a $1.2 million increase in salaries and benefits due to higher accruals for variable performance-based incentive compensation, $0.7 million higher OREO expense, and higher expense levels for marketing and outside professional services. These items were partially offset by lower FDIC insurance expense and seasonally lower occupancy expense. The efficiency ratio was 56.0%, compared to 56.6%.

Credit Quality

Credit quality metrics reflect a slight improvement in the ratio of non-performing loans and OREO to total loans and leases and OREO of 1 basis point to 0.93% at June 30, 2015, and 3 basis points for the originated portfolio to 1.05%. Delinquency remained stable at 0.86% at June 30, 2015.

Net charge-offs for the second quarter totaled $6.2 million, or 0.22% annualized of total average loans and leases, compared to $5.6 million, or 0.20% annualized. For the originated portfolio, net charge-offs as a percentage of average originated loans and leases were 0.23% annualized, compared to 0.24% annualized. For the originated portfolio, the allowance for credit losses to total originated loans and leases was 1.21%, compared to 1.22%. The ratio of the allowance for credit losses to total loans and leases remained flat at 1.13%. The provision for credit losses increased $0.7 million to $8.9 million, due to the difference in provision related to acquired loans. The ratio of the allowance for credit losses to total non-performing loans increased to 182.0%, compared to 180.8%.

Year-to-Date 2015 Results – Comparison to Prior Year-to-Date Period
(All comparisons refer to the first half of 2014, except as noted)

Results include the impact from the OBA Financial Services, Inc. (OBAF) acquisition on September 19, 2014, and the BCSB Bancorp, Inc. (BCSB) acquisition on February 15, 2014.

Net Interest Income/Loans/Deposits

Net interest income on a fully taxable equivalent basis totaled $249.3 million, increasing $23.8 million, or 10.6%, primarily due to strong organic growth and the benefit from OBAF and BSCB acquired balances. The net interest margin was 3.46%, compared to 3.61%. Excluding accretable yield adjustments, the core net interest margin was 3.41%, compared to 3.59%. The net interest margin narrowing reflects lower yields on new loans attributable to the extended low interest rate and competitive environment. Average earning assets grew $1.9 billion, or 15.3%, through consistent organic loan growth and the addition of OBAF and BCSB.

Average loans and leases totaled $11.4 billion, representing an increase of $1.5 billion, or 15.2%, reflecting strong organic average loan and lease growth of $1.1 billion, or 11.3%, and the full benefit of loans added with OBAF and BCSB. Average organic commercial loans and leases increased $560 million, or 10.0%, and average organic consumer loans increased $568 million, or 13.2%.

Average deposits and customer repurchase agreements totaled $12.5 billion, an increase of $0.9 billion, or 7.9%, including average organic growth of $471 million, or 4.0%. Organic growth in low-cost transaction deposit accounts and customer repurchase agreements was $738 million, or 8.3%, led by strong organic growth in average non-interest bearing demand deposits of $344 million, or 14.9%.

Non-Interest Income

Non-interest income totaled $77.9 million, decreasing $3.3 million, or 4.1%, with the first half of 2014 including higher gains on the sale of securities of $10.2 million. Excluding securities gains, non-interest income increased $6.9 million, or 9.7%, due to organic growth across several fee-based businesses. Mortgage banking revenues increased $3.2 million due to record high origination volume in 2015 and enhanced business development efforts. Wealth management revenues (trust income and securities commissions) increased $2.2 million, or 14.8%, reflecting organic sales growth and incremental lift from the two metro markets of Baltimore and Cleveland. Customer swap fee revenue increased by $0.7 million, reflecting higher volume due to the increased number of opportunities from the expanded presence in the metro markets.

Non-Interest Expense

Non-interest expense totaled $191.2 million, increasing $4.4 million, or 2.4%. Excluding merger, acquisition and severance costs, non-interest expense increased $12.1 million, or 6.8%, due to the addition of the full operating costs of BCSB and OBAF. The efficiency ratio improved to 56.3% from 58.1%.

Credit Quality

Credit quality results reflect overall improvement from the prior-year period. The ratio of non-performing loans and OREO to total loans and leases and OREO improved 23 basis points to 0.93%, and for the originated portfolio, the ratio of non-performing loans and OREO to total loans and leases and OREO improved 31 basis points to 1.05%. Total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans and leases, improved 27 basis points to 0.86% at June 30, 2015, reflecting an $11.8 million, or 11.9%, reduction in total originated delinquency.

Net charge-offs totaled $11.8 million, or 0.21% annualized of total average loans and leases, compared to $11.4 million, or 0.23% annualized. For the originated portfolio, net charge-offs were $11.6 million, or 0.24% annualized of total average originated loans and leases, compared to $10.5 million, or 0.25% annualized. The ratio of the allowance for credit losses to total originated loans and leases was 1.21% at June 30, 2015, compared to 1.26%, with the change directionally consistent with the performance of the portfolio. The provision for credit losses totaled $17.0 million, compared to $17.4 million in the prior-year period.

Capital Position

The tangible common equity to tangible assets ratio (non-GAAP measure) was 6.93%, compared to 7.01% and 6.73% at March 31, 2015, and June 30, 2014, respectively. The tangible book value per common share (non-GAAP measure) increased to $6.22, from $6.18 and $5.73 at March 31, 2015, and June 30, 2014, respectively. The common dividend payout ratio for the second quarter of 2015 was 55.5%.

Conference Call

F.N.B. Corporation will host a conference call to discuss second quarter 2015 financial results on Thursday, July 23, 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. Participants should ask to be joined into the F.N.B. Corporation call. 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, July 30, 2015. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10067258. Following the call, a transcript of the call and the related presentation materials will be posted to the "Shareholder and Investor Relations" section of F.N.B. Corporation's Web site at www.fnbcorporation.com.

About F.N.B. Corporation

F.N.B. Corporation (NYSE: FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in six states, including three major metropolitan areas. It holds a top retail deposit market share in Pittsburgh, PA, Baltimore, MD, and Cleveland, OH. F.N.B. has total assets of $16.6 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. F.N.B. 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.

Non-GAAP Financial Measures

F.N.B. Corporation uses certain non-GAAP financial measures, such as operating net income available to common shareholders, operating net income per diluted common share, net interest income on a fully taxable equivalent (FTE), tangible book value per common share, and the ratio of tangible common equity to tangible assets, in addition to capital ratios defined by banking regulators, to 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. Reconciliations of these non-GAAP financial measures to the most directly comparable U.S. GAAP financial measures are included in the tables at the end of this release under the caption "Non-GAAP Financial Measures."

Cautionary Statement Regarding Forward-looking Information

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

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

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

  • Our businesses, financial results and balance sheet values are affected by business and economic conditions, including the following:
    • Changes in interest rates and valuations in debt, equity and other financial markets.
    • Disruptions in the liquidity and other functioning of U.S. and global financial markets.
    • The impact of federal regulatory agencies that have oversight or review of F.N.B. Corporation's business and securities activities.
    • 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, DFAST and Basel III initiatives. 
    • Impact on business and operating results of any costs associated with obtaining rights in intellectual property, the adequacy of our intellectual property protection in general and our operational or security systems or infrastructure, or those of third-party vendors or other service providers, and rapid technological developments and changes.
  • Business and operating results are affected by judgments and assumptions in our analytical and forecasting models, our reliance on the advice of experienced outside advisors and our ability to identify and effectively manage risks inherent in our businesses, including, where appropriate, through effective use of third-party insurance, derivatives, swaps, and capital management techniques, and to meet evolving regulatory capital standards.
  • As demonstrated by our acquisitions, we grow our business in part by acquiring, from time to time, other financial services companies, financial services assets and related deposits.  These acquisitions often present risks and uncertainties, including, the possibility that the transaction cannot be consummated; regulatory issues; cost or difficulties involved in integration and conversion of the acquired businesses after closing; inability to realize expected cost savings, efficiencies and strategic advantages; the extent of credit losses in acquired loan portfolios; the extent of deposit attrition; and the potential dilutive effect to our current shareholders.
  • Competition can have an impact on customer acquisition, growth and retention and on credit spreads and product pricing, which can affect market share, deposits and revenues.  Industry restructuring in the current environment could also impact our business and financial performance through changes in counterparty creditworthiness and performance, and the competitive and regulatory landscape.  Our ability to anticipate and respond to technological changes can also impact our ability to respond to customer needs and meet competitive demands.
  • Business and operating results can also be affected by widespread disasters, dislocations, terrorist activities, cyber-attacks or international hostilities through their impacts on the economy and financial markets.

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

DATA SHEETS FOLLOW

F.N.B. CORPORATION












(Unaudited)













(Dollars in thousands, except per share data)





















2Q15 -


2Q15 -






2015


2014


1Q15


2Q14






Second


First


Second


Percent


Percent

Statement of earnings



Quarter


Quarter


Quarter


Variance


Variance

Interest income 




$135,448


$133,369


$124,440


1.6


8.8

Interest expense




11,681


11,448


10,248


2.0


14.0

   Net interest income



123,767


121,921


114,192


1.5


8.4

Taxable equivalent adjustment



1,805


1,783


1,691


1.2


6.8

   Net interest income (FTE) (1)



125,572


123,704


115,883


1.5


8.4

Provision for credit losses



8,864


8,136


10,405


8.9


-14.8

   Net interest income after provision (FTE)


116,708


115,568


105,478


1.0


10.6















Service charges




17,514


15,817


17,441


10.7


0.4

Trust income




5,432


5,161


4,862


5.2


11.7

Insurance commissions and fees


3,559


4,369


3,691


-18.5


-3.6

Securities commissions and fees


3,597


3,057


3,002


17.6


19.8

Mortgage banking operations



2,516


1,799


928


39.9


171.3

Gain (loss) on sale of securities



14


(9)


776


n/m


n/m

Other




7,120


7,988


8,491


-10.9


-16.2

   Total non-interest income



39,752


38,182


39,190


4.1


1.4















Salaries and employee benefits



50,431


49,269


48,465


2.4


4.1

Occupancy and equipment



16,170


16,624


15,245


-2.7


6.1

FDIC insurance




2,783


3,689


3,399


-24.6


-18.1

Amortization of intangibles



1,999


2,115


2,461


-5.5


-18.8

Other real estate owned



1,580


909


922


73.9


71.3

Merger, acquisition and severance-related


371


0


832


n/m


n/m

Other




23,165


22,049


21,260


5.1


9.0

   Total non-interest expense



96,499


94,655


92,584


1.9


4.2















Income before income taxes



59,961


59,095


52,084


1.5


15.1

Taxable equivalent adjustment



1,805


1,783


1,691


1.2


6.8

Income taxes




18,025


16,969


15,562


6.2


15.8

   Net income




40,131


40,343


34,831


-0.5


15.2

   Preferred stock dividends



2,010


2,010


2,010





   Net income available to common stockholders

$38,121


$38,333


$32,821


-0.6


16.1















Earnings per common share:












   Basic




$0.22


$0.22


$0.20


0.0


10.0

   Diluted




$0.22


$0.22


$0.20


0.0


10.0















Non-GAAP Operating Results:











Operating net income available to common stockholders:










  Net income available to common stockholders

$38,121


38,333


$32,821





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

0


0


0





  Merger, acquisition and severance costs, net of tax

241


0


541





  Operating net income available to common stockholders

$38,362


38,333


$33,362


0.1


15.0















Operating diluted earnings per common share:










  Diluted earnings per common share


$0.22


$0.22


$0.20





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










     net of tax




0.00


0.00


0.00





  Effect of merger, acquisition and severance costs, net of tax

0.00


0.00


0.00





  Operating diluted earnings per common share

$0.22


$0.22


$0.20


0.0


10.0

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands, except per share data)





















For the Six Months








Ended June 30,


Percent

Statement of earnings



2015


2014


Variance

Interest income 




$268,817


$242,319


10.9

Interest expense




23,129


20,303


13.9

   Net interest income



245,688


222,016


10.7

Taxable equivalent adjustment



3,588


3,413


5.1

   Net interest income (FTE) (1)



249,276


225,429


10.6

Provision for credit losses



17,000


17,411


-2.4

   Net interest income after provision (FTE)


232,276


208,018


11.7











Service charges




33,331


32,710


1.9

Trust income




10,593


9,625


10.0

Insurance commissions and fees


7,928


8,635


-8.2

Securities commissions and fees


6,654


5,394


23.4

Mortgage banking operations



4,315


1,141


278.1

Gain (loss) on sale of securities



5


10,237


n/m

Other




15,108


13,518


11.8

   Total non-interest income



77,934


81,260


-4.1











Salaries and employee benefits



99,700


95,489


4.4

Occupancy and equipment



32,794


30,626


7.1

FDIC insurance




6,472


6,392


1.2

Amortization of intangibles



4,114


4,744


-13.3

Other real estate owned



2,489


1,702


46.2

Merger, acquisition and severance-related


371


8,080


n/m

Other




45,214


39,718


13.8

   Total non-interest expense



191,154


186,751


2.4











Income before income taxes



119,056


102,528


16.1

Taxable equivalent adjustment



3,588


3,413


5.1

Income taxes




34,994


29,761


17.6

   Net income




80,474


69,354


16.0

   Preferred stock dividends



4,020


4,332



   Net income available to common stockholders

$76,454


$65,022


17.6











Earnings per common share:








   Basic




$0.44


$0.40


10.0

   Diluted




$0.43


$0.39


10.3











Non-GAAP Operating Results:







Operating net income available to common stockholders:






  Net income available to common stockholders

$76,454


$65,022



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

0


(6,150)



  Merger, acquisition and severance costs, net of tax

241


5,252



  Operating net income available to common stockholders

$76,695


$64,125


19.6











Operating diluted earnings per common share:






  Diluted earnings per common share


$0.43


$0.39



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






     net of tax




0.00


(0.04)



  Effect of merger, acquisition and severance costs, net of tax

0.00


0.03



  Operating diluted earnings per common share

$0.44


$0.39


13.2

F.N.B. CORPORATION












(Unaudited)













(Dollars in thousands)























2Q15 -


2Q15 -






2015


2014


1Q15


2Q14






Second


First


Second


Percent


Percent

Balance Sheet (at period end)


Quarter


Quarter


Quarter


Variance


Variance

Assets













Cash and due from banks



$196,189


$191,347


$250,954


2.5


-21.8

Interest bearing deposits with banks


41,290


42,899


19,766


-3.8


108.9

   Cash and cash equivalents



237,479


234,246


270,720


1.4


-12.3

Securities available for sale



1,618,620


1,537,080


1,384,273


5.3


16.9

Securities held to maturity



1,518,060


1,513,204


1,427,852


0.3


6.3

Residential mortgage loans held for sale


6,711


4,621


2,705


45.2


148.1

Loans and leases, net of unearned income


11,626,787


11,404,099


10,333,873


2.0


12.5

Allowance for credit losses



(131,141)


(128,499)


(116,748)


2.1


12.3

   Net loans and leases



11,495,646


11,275,600


10,217,125


2.0


12.5

Premises and equipment, net



167,010


169,859


162,383


-1.7


2.8

Goodwill




831,333


829,726


805,514


0.2


3.2

Core deposit and other intangible assets, net


45,057


45,520


48,292


-1.0


-6.7

Bank owned life insurance



304,318


303,102


309,750


0.4


-1.8

Other assets




374,367


365,890


390,633


2.3


-4.2

Total Assets




$16,598,601


$16,278,848


$15,019,247


2.0


10.5















Liabilities













Deposits:













   Non-interest bearing demand



$2,813,488


$2,728,599


$2,429,120


3.1


15.8

   Interest bearing demand



5,226,703


4,724,985


4,354,333


10.6


20.0

   Savings




1,730,359


1,763,275


1,576,480


-1.9


9.8

   Certificates and other time deposits


2,587,577


2,589,184


2,697,837


-0.1


-4.1

      Total Deposits



12,358,127


11,806,043


11,057,770


4.7


11.8

Short-term borrowings



1,507,582


1,740,500


1,504,510


-13.4


0.2

Long-term borrowings



542,578


541,474


394,074


0.2


37.7

Other liabilities




124,543


135,555


154,816


-8.1


-19.6

   Total Liabilities




14,532,830


14,223,572


13,111,170


2.2


10.8















Stockholders' Equity












Preferred Stock




106,882


106,882


106,882


0.0


0.0

Common stock




1,765


1,763


1,673


0.1


5.5

Additional paid-in capital



1,803,347


1,805,991


1,700,220


-0.1


6.1

Retained earnings



210,422


193,461


146,542


8.8


43.6

Accumulated other comprehensive income


(43,953)


(34,980)


(36,559)


25.7


20.2

Treasury stock




(12,692)


(17,841)


(10,681)


-28.9


18.8

   Total Stockholders' Equity



2,065,771


2,055,276


1,908,077


0.5


8.3

Total Liabilities and Stockholders' Equity


$16,598,601


$16,278,848


$15,019,247


2.0


10.5















Selected average balances












Total assets




$16,457,166


$16,147,232


$14,710,831


1.9


11.9

Earning assets 




14,661,142


14,347,872


12,909,262


2.2


13.6

Interest bearing deposits with banks 


75,955


75,707


45,725


0.3


66.1

Securities




3,045,009


2,983,753


2,751,703


2.1


10.7

Residential mortgage loans held for sale 


8,049


4,833


2,752


66.5


192.4

Loans and leases, net of unearned income


11,532,129


11,283,579


10,109,082


2.2


14.1

Allowance for credit losses



131,431


128,697


113,009


2.1


16.3

Goodwill and intangibles



875,314


876,196


854,760


-0.1


2.4

Deposits and customer repurchase agreements (6)

12,579,811


12,362,558


11,786,281


1.8


6.7

Short-term borrowings



1,127,376


1,053,938


551,633


7.0


104.4

Long-term borrowings



541,992


541,549


325,818


0.1


66.3

Total stockholders' equity



2,066,024


2,040,261


1,900,751


1.3


8.7

Preferred stockholders' equity



106,882


106,882


106,882


0.0


0.0















Common stock data












Average diluted shares outstanding


176,361,840


175,825,976


167,867,608


0.3


5.1

Period end shares outstanding



175,286,980


174,691,702


166,559,258


0.3


5.2

Book value per common share



$11.18


$11.15


$10.81


0.2


3.3

Tangible book value per common share (4)


$6.22


$6.18


$5.73


0.6


8.5

Dividend payout ratio (common)



55.51%


54.76%


61.26%





F.N.B. CORPORATION











(Unaudited)










(Dollars in thousands)

























For the Six Months









Ended June 30,


Percent


Balance Sheet (at period end)


2015


2014


Variance


Assets










Cash and due from banks



$196,189


$250,954


-21.8


Interest bearing deposits with banks


41,290


19,766


108.9


   Cash and cash equivalents



237,479


270,720


-12.3


Securities available for sale



1,618,620


1,384,273


16.9


Securities held to maturity



1,518,060


1,427,852


6.3


Residential mortgage loans held for sale


6,711


2,705


148.1


Loans and leases, net of unearned income


11,626,787


10,333,873


12.5


Allowance for credit losses



(131,141)


(116,748)


12.3


   Net loans and leases



11,495,646


10,217,125


12.5


Premises and equipment, net



167,010


162,383


2.8


Goodwill




831,333


805,514


3.2


Core deposit and other intangible assets, net


45,057


48,292


-6.7


Bank owned life insurance



304,318


309,750


-1.8


Other assets




374,367


390,633


-4.2


Total Assets




$16,598,601


$15,019,247


10.5













Liabilities










Deposits:










   Non-interest bearing demand



$2,813,488


$2,429,120


15.8


   Interest bearing demand



5,226,703


4,354,333


20.0


   Savings




1,730,359


1,576,480


9.8


   Certificates and other time deposits


2,587,577


2,697,837


-4.1


      Total Deposits



12,358,127


11,057,770


11.8


Short-term borrowings



1,507,582


1,504,510


0.2


Long-term borrowings



542,578


394,074


37.7


Other liabilities




124,543


154,816


-19.6


   Total Liabilities




14,532,830


13,111,170


10.8













Stockholders' Equity









Preferred Stock




106,882


106,882


0.0


Common stock




1,765


1,673


5.5


Additional paid-in capital



1,803,347


1,700,220


6.1


Retained earnings



210,422


146,542


43.6


Accumulated other comprehensive income


(43,953)


(36,559)


20.2


Treasury stock




(12,692)


(10,681)


18.8


   Total Stockholders' Equity



2,065,771


1,908,077


8.3


Total Liabilities and Stockholders' Equity


$16,598,601


$15,019,247


10.5













Selected average balances









Total assets




$16,303,055


$14,352,061


13.6


Earning assets 




14,505,373


12,578,070


15.3


Interest bearing deposits with banks 


75,832


45,958


65.0


Securities




3,014,550


2,624,766


14.9


Residential mortgage loans held for sale 


6,450


3,792


70.1


Loans and leases, net of unearned income


11,408,541


9,903,554


15.2


Allowance for credit losses



130,071


111,704


16.4


Goodwill and intangibles



875,753


844,950


3.6


Deposits and customer repurchase agreements (6)

12,471,785


11,563,899


7.9


Short-term borrowings



1,090,860


471,614


131.3


Long-term borrowings



541,771


309,968


74.8


Total stockholders' equity



2,053,214


1,865,373


10.1


Preferred stockholders' equity



106,882


106,882


0.0













Common stock data









Average diluted shares outstanding


176,096,195


165,928,360


6.1


Period end shares outstanding



175,286,980


166,559,258


5.2


Book value per common share



$11.18


$10.81


3.3


Tangible book value per common share (4)


$6.22


$5.73


8.5


Dividend payout ratio (common)



55.13%


61.71%




F.N.B. CORPORATION












(Unaudited)













(Dollars in thousands)























2Q15 -


2Q15 -






2015


2014


1Q15


2Q14






Second


First


Second


Percent


Percent






Quarter


Quarter


Quarter


Variance


Variance

Performance ratios












Return on average equity



7.79%


8.02%


7.35%





Return on average tangible equity (2) (4)


13.87%


14.45%


13.88%





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

14.49%


15.13%


14.59%





Return on average assets



0.98%


1.01%


0.95%





Return on average tangible assets (3) (4)


1.07%


1.11%


1.05%





Net interest margin (FTE) (1) 



3.43%


3.48%


3.60%





Yield on earning assets (FTE) (1)


3.75%


3.81%


3.92%





Cost of interest-bearing liabilities


0.41%


0.41%


0.40%





Cost of funds




0.33%


0.33%


0.32%





Efficiency ratio (FTE) (1) (5)



55.99%


56.60%


57.27%





Effective tax rate




30.99%


29.61%


30.88%



















Capital ratios













Equity / assets (period end)



12.45%


12.63%


12.70%





Leverage ratio




8.24%


8.29%


8.44%





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

7.61%


7.70%


7.49%





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

6.93%


7.01%


6.73%



















Balances at period end












Loans and Leases:












Commercial real estate 



$3,852,607


$3,817,189


$3,577,933


0.9


7.7

Commercial and industrial



2,453,868


2,397,731


2,103,896


2.3


16.6

Commercial leases



190,881


180,207


164,676


5.9


15.9

   Commercial loans and leases



6,497,356


6,395,127


5,846,505


1.6


11.1

Direct installment




1,676,349


1,653,621


1,512,149


1.4


10.9

Residential mortgages



1,350,502


1,299,097


1,145,286


4.0


17.9

Indirect installment



942,801


905,204


729,513


4.2


29.2

Consumer LOC




1,118,970


1,108,418


1,037,519


1.0


7.9

Other




40,809


42,632


62,901


-4.3


-35.1

   Total loans and leases



$11,626,787


$11,404,099


$10,333,873


2.0


12.5















Deposits:













Non-interest bearing deposits



$2,813,488


$2,728,599


$2,429,120


3.1


15.8

Interest bearing demand



5,226,703


4,724,985


4,354,333


10.6


20.0

Savings




1,730,359


1,763,275


1,576,480


-1.9


9.8

Certificates of deposit and other time deposits

2,587,577


2,589,184


2,697,837


-0.1


-4.1

   Total deposits




12,358,127


11,806,043


11,057,770


4.7


11.8

Customer repurchase agreements (6)


212,380


757,279


751,066


-72.0


-71.7

   Total deposits and customer repurchase agreements (6)

$12,570,507


$12,563,322


$11,808,836


0.1


6.5















Average balances












Loans and Leases:












Commercial real estate 



$3,855,761


$3,781,741


$3,515,115


2.0


9.7

Commercial and industrial



2,425,800


2,357,873


2,034,481


2.9


19.2

Commercial leases



186,918


177,922


163,720


5.1


14.2

   Commercial loans and leases



6,468,479


6,317,536


5,713,316


2.4


13.2

Direct installment




1,665,245


1,647,348


1,484,698


1.1


12.2

Residential mortgages



1,313,181


1,271,336


1,134,820


3.3


15.7

Indirect installment



924,463


894,709


702,257


3.3


31.6

Consumer LOC




1,113,621


1,109,672


1,023,963


0.4


8.8

Other




47,140


42,978


50,028


9.7


-5.8

   Total loans and leases



$11,532,129


$11,283,579


$10,109,082


2.2


14.1















Deposits:













Non-interest bearing deposits



$2,776,955


$2,637,405


$2,374,516


5.3


16.9

Interest bearing demand



4,746,091


4,677,671


4,301,667


1.5


10.3

Savings




1,744,837


1,616,284


1,575,453


8.0


10.8

Certificates of deposit and other time deposits

2,588,778


2,600,551


2,736,294


-0.5


-5.4

   Total deposits




11,856,661


11,531,911


10,987,930


2.8


7.9

Customer repurchase agreements (6)


723,150


830,647


798,351


-12.9


-9.4

   Total deposits and customer repurchase agreements (6)

$12,579,811


$12,362,558


$11,786,281


1.8


6.7

F.N.B. CORPORATION









(Unaudited)









(Dollars in thousands)























For the Six Months








Ended June 30,


Percent






2015


2014


Variance

Performance ratios








Return on average equity



7.90%


7.50%



Return on average tangible equity (2) (4)


14.16%


14.21%



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

14.81%


14.91%



Return on average assets



1.00%


0.97%



Return on average tangible assets (3) (4)


1.09%


1.08%



Net interest margin (FTE) (1) 



3.46%


3.61%



Yield on earning assets (FTE) (1)


3.78%


3.93%



Cost of interest-bearing liabilities


0.41%


0.41%



Cost of funds




0.33%


0.33%



Efficiency ratio (FTE) (1) (5)



56.29%


58.10%



Effective tax rate




30.31%


30.03%













Capital ratios









Equity / assets (period end)



12.45%


12.70%



Leverage ratio




8.24%


8.44%



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

7.61%


7.49%



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

6.93%


6.73%













Balances at period end








Loans and Leases:








Commercial real estate 



$3,852,607


$3,577,933


7.7

Commercial and industrial



2,453,868


2,103,896


16.6

Commercial leases



190,881


164,676


15.9

   Commercial loans and leases



6,497,356


5,846,505


11.1

Direct installment




1,676,349


1,512,149


10.9

Residential mortgages



1,350,502


1,145,286


17.9

Indirect installment



942,801


729,513


29.2

Consumer LOC




1,118,970


1,037,519


7.9

Other




40,809


62,901


-35.1

   Total loans and leases



$11,626,787


$10,333,873


12.5











Deposits:









Non-interest bearing deposits



$2,813,488


$2,429,120


15.8

Interest bearing demand



5,226,703


4,354,333


20.0

Savings




1,730,359


1,576,480


9.8

Certificates of deposit and other time deposits

2,587,577


2,697,837


-4.1

   Total deposits




12,358,127


11,057,770


11.8

Customer repurchase agreements (6)


212,380


751,066


-71.7

   Total deposits and customer repurchase agreements (6)

$12,570,507


$11,808,836


6.5











Average balances








Loans and Leases:








Commercial real estate 



$3,821,108


$3,424,421


11.6

Commercial and industrial



2,389,871


1,983,478


20.5

Commercial leases



182,445


162,053


12.6

   Commercial loans and leases



6,393,424


5,569,952


14.8

Direct installment




1,656,346


1,475,595


12.2

Residential mortgages



1,292,374


1,121,161


15.3

Indirect installment



909,668


684,235


32.9

Consumer LOC




1,111,657


1,005,735


10.5

Other




45,072


46,876


-3.8

   Total loans and leases



$11,408,541


$9,903,554


15.2











Deposits:









Non-interest bearing deposits



$2,707,566


$2,299,070


17.8

Interest bearing demand



4,712,070


4,200,940


12.2

Savings




1,680,916


1,535,075


9.5

Certificates of deposit and other time deposits

2,594,632


2,715,794


-4.5

   Total deposits




11,695,184


10,750,879


8.8

Customer repurchase agreements (6)


776,601


813,020


-4.5

   Total deposits and customer repurchase agreements (6)

$12,471,785


$11,563,899


7.9

F.N.B. CORPORATION













(Unaudited)













(Dollars in thousands)























2Q15 -


2Q15 -






2015


2014


1Q15


2Q14






Second


First


Second


Percent


Percent

Asset Quality Data



Quarter


Quarter


Quarter


Variance


Variance

Non-Performing Assets












Non-performing loans (7)












   Non-accrual loans



$45,332


$45,029


$59,549


0.7


-23.9

   Restructured loans



22,916


22,022


20,485


4.1


11.9

      Non-performing loans



68,248


67,051


80,034


1.8


-14.7

Other real estate owned (8)



40,190


40,796


40,268


-1.5


-0.2

   Total non-performing assets



$108,438


$107,847


$120,302


0.5


-9.9















Non-performing loans / total loans and leases


0.59%


0.59%


0.77%





Non-performing loans / total originated loans and 










   and leases (9)




0.67%


0.68%


0.91%





Non-performing loans + OREO / total loans and 










   leases + OREO




0.93%


0.94%


1.16%





Non-performing loans + OREO / total originated 










   loans and leases + OREO (9)



1.05%


1.08%


1.36%





Non-performing assets / total assets


0.65%


0.66%


0.80%



















Allowance Rollforward












Allowance for credit losses (originated portfolio) (9)










   Balance at beginning of period


$121,248


$117,952


$107,123


2.8


13.2

   Provision for credit losses



8,743


9,067


8,900


-3.6


-1.8

   Net loan charge-offs



(5,795)


(5,771)


(4,835)


0.4


19.9

   Allowance for credit losses (originated portfolio) (9)

124,196


121,248


111,188


2.4


11.7















Allowance for credit losses (acquired portfolio) (10)










   Balance at beginning of period


7,251


7,974


5,096





   Provision for credit losses 



121


(931)


1,505





   Net loan charge-offs



(427)


208


(1,041)





   Allowance for credit losses (acquired portfolio) (10)

6,945


7,251


5,560


-4.2


24.9















      Total allowance for credit losses


$131,141


$128,499


$116,748


2.1


12.3















Allowance for credit losses / total loans and leases

1.13%


1.13%


1.13%





Allowance for credit losses (originated loans and leases) / 










   total originated loans and leases (9)


1.21%


1.22%


1.26%





Allowance for credit losses (originated loans and leases) / 










   total non-performing loans (7)



181.98%


180.83%


138.93%





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










   and leases




0.22%


0.20%


0.23%





Net loan charge-offs on originated loans and leases 










   (annualized) / total average originated loans and 










   leases (9)




0.23%


0.24%


0.23%



















Delinquency - Originated Portfolio (9)











Loans 30-89 days past due



$36,581


$34,042


$33,821


7.5


8.2

Loans 90+ days past due



5,917


6,543


6,282


-9.6


-5.8

Non-accrual loans




45,332


45,029


59,549


0.7


-23.9

   Total past due and non-accrual loans


$87,830


$85,614


$99,652


2.6


-11.9















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

0.86%


0.86%


1.13%



















Memo item:













Delinquency - Acquired Portfolio (10) (11)











Loans 30-89 days past due



$20,838


$19,854


$30,657


5.0


-32.0

Loans 90+ days past due



30,154


35,906


58,636


-16.0


-48.6

Non-accrual loans




0


0


0


0.0


0.0

   Total past due and non-accrual loans


$50,992


$55,760


$89,293


-8.6


-42.9














F.N.B. CORPORATION










(Unaudited)











(Dollars in thousands)



























For the Six Months










Ended June 30,


Percent



Asset Quality Data



2015


2014


Variance



Non-Performing Assets










Non-performing loans (7)










   Non-accrual loans



$45,332


$59,549


-23.9



   Restructured loans



22,916


20,485


11.9



      Non-performing loans



68,248


80,034


-14.7



Other real estate owned (8)



40,190


40,268


-0.2



   Total non-performing assets



$108,438


$120,302


-9.9















Non-performing loans / total loans and leases


0.59%


0.77%





Non-performing loans / total originated loans and 








   and leases (9)




0.67%


0.91%





Non-performing loans + OREO / total loans and 








   leases + OREO




0.93%


1.16%





Non-performing loans + OREO / total originated 








   loans and leases + OREO (9)



1.05%


1.36%





Non-performing assets / total assets


0.65%


0.80%

















Allowance Rollforward










Allowance for credit losses (originated portfolio) (9)








   Balance at beginning of period


$117,952


$104,884


12.5



   Provision for credit losses



17,810


16,756


6.3



   Net loan charge-offs



(11,566)


(10,452)


10.7



   Allowance for credit losses (originated portfolio) (9)

124,196


111,188


11.7















Allowance for credit losses (acquired portfolio) (10)








   Balance at beginning of period


7,974


5,900





   Provision for credit losses 



(810)


655





   Net loan charge-offs



(219)


(995)





   Allowance for credit losses (acquired portfolio) (10)

6,945


5,560


24.9















      Total allowance for credit losses


$131,141


$116,748


12.3















Allowance for credit losses / total loans and leases

1.13%


1.13%





Allowance for credit losses (originated loans and leases) / 








   total originated loans and leases (9)


1.21%


1.26%





Allowance for credit losses (originated loans and leases) / 








   total non-performing loans (7)



181.98%


138.93%





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








   and leases




0.21%


0.23%





Net loan charge-offs on originated loans and leases 








   (annualized) / total average originated loans and 








   leases (9)




0.24%


0.25%

















Delinquency - Originated Portfolio (9)









Loans 30-89 days past due



$36,581


$33,821


8.2



Loans 90+ days past due



5,917


6,282


-5.8



Non-accrual loans




45,332


59,549


-23.9



   Total past due and non-accrual loans


$87,830


$99,652


-11.9















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

0.86%


1.13%

















Memo item:











Delinquency - Acquired Portfolio (10) (11)









Loans 30-89 days past due



$20,838


$30,657


-32.0



Loans 90+ days past due



30,154


58,636


-48.6



Non-accrual loans




0


0


0.0



   Total past due and non-accrual loans


$50,992


$89,293


-42.9



F.N.B. CORPORATION

(Unaudited)















(Dollars in thousands, except per share data)

































2015






Second Quarter




First Quarter












Interest


Average




Interest


Average






Average


Earned


Yield


Average


Earned


Yield






Outstanding


or Paid


or Rate


Outstanding


or Paid


or Rate

Assets















Interest bearing deposits with banks


$75,955


$28


0.15%


$75,707


$32


0.17%

Taxable investment securities  (12)


2,855,637


14,467


2.03%


2,815,252


14,214


2.02%

Non-taxable investment securities  (13)


189,372


2,283


4.82%


168,501


2,116


5.02%

Residential mortgage loans held for sale


8,049


119


5.93%


4,833


63


5.22%

Loans and leases  (13) (14)



11,532,129


120,356


4.19%


11,283,579


118,727


4.26%

   Total Interest Earning Assets  (13)


14,661,142


137,253


3.75%


14,347,872


135,152


3.81%

Cash and due from banks



192,987






194,598





Allowance for loan losses



(131,431)






(128,697)





Premises and equipment



169,098






168,586





Other assets




1,565,370






1,564,873





Total Assets




$16,457,166






$16,147,232





















Liabilities















Deposits:















   Interest-bearing demand



$4,746,091


1,946


0.16%


$4,677,671


1,894


0.16%

   Savings




1,744,837


193


0.04%


1,616,284


173


0.04%

   Certificates and other time



2,588,778


5,497


0.85%


2,600,551


5,382


0.84%

Customer repurchase agreements


723,150


391


0.21%


830,646


456


0.22%

Other short-term borrowings



1,127,376


1,403


0.50%


1,053,939


1,312


0.50%

Long-term borrowings



541,992


2,251


1.67%


541,549


2,231


1.67%

      Total Interest Bearing Liabilities  (13)


11,472,224


11,681


0.41%


11,320,640


11,448


0.41%

Non-interest bearing demand deposits


2,776,955






2,637,405





Other liabilities




141,963






148,926





Total Liabilities




14,391,142






14,106,971





Stockholders' equity



2,066,024






2,040,261





Total Liabilities and Stockholders' Equity


$16,457,166






$16,147,232





















Net Interest Earning Assets



$3,188,918






$3,027,232





















Net Interest Income (FTE)





125,572






123,704



Tax Equivalent Adjustment





(1,805)






(1,783)



Net Interest Income





$123,767






$121,921



















Net Interest Spread







3.34%






3.40%

Net Interest Margin  (13)







3.43%






3.48%

F.N.B. CORPORATION









(Unaudited)









(Dollars in thousands, except per share data)





















2014






Second Quarter








Interest


Average






Average


Earned


Yield






Outstanding


or Paid


or Rate

Assets









Interest bearing deposits with banks


$45,725


$21


0.18%

Taxable investment securities  (12)


2,600,855


13,578


2.09%

Non-taxable investment securities  (13)


150,848


1,987


5.27%

Residential mortgage loans held for sale


2,751


90


13.08%

Loans and leases  (13) (14)



10,109,083


110,455


4.38%

   Total Interest Earning Assets  (13)


12,909,262


126,131


3.92%

Cash and due from banks



193,670





Allowance for loan losses



(113,009)





Premises and equipment



164,063





Other assets




1,556,845





Total Assets




$14,710,831















Liabilities









Deposits:









   Interest-bearing demand



$4,301,667


1,665


0.16%

   Savings




1,575,453


182


0.05%

   Certificates and other time



2,736,294


5,614


0.82%

Customer repurchase agreements


798,351


439


0.22%

Other short-term borrowings



551,633


894


0.65%

Long-term borrowings



325,818


1,454


1.79%

      Total Interest Bearing Liabilities  (13)


10,289,216


10,248


0.40%

Non-interest bearing demand deposits


2,374,516





Other liabilities




146,348





Total Liabilities




12,810,080





Stockholders' equity



1,900,751





Total Liabilities and Stockholders' Equity


$14,710,831















Net Interest Earning Assets



$2,620,046















Net Interest Income (FTE)





115,883



Tax Equivalent Adjustment





(1,691)



Net Interest Income





$114,192













Net Interest Spread







3.52%

Net Interest Margin  (13)







3.60%

F.N.B. CORPORATION















(Unaudited)















(Dollars in thousands, except per share data)

































For the Six Months Ended June 30, 






2015


2014








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


$75,832


$60


0.16%


$45,958


$47


0.21%

Taxable investment securities  (12)


2,835,555


28,680


2.02%


2,474,533


26,028


2.11%

Non-taxable investment securities  (13)


178,995


4,400


4.92%


150,233


3,983


5.30%

Residential mortgage loans held for sale


6,450


182


5.66%


3,792


225


11.88%

Loans and leases (13) (14)



11,408,541


239,083


4.22%


9,903,554


215,450


4.38%

   Total Interest Earning Assets  (13)


14,505,373


272,405


3.78%


12,578,070


245,733


3.93%

Cash and due from banks



193,788






191,655





Allowance for loan losses



(130,072)






(111,704)





Premises and equipment



168,844






162,098





Other assets




1,565,122






1,531,942





Total Assets




$16,303,055






$14,352,061





















Liabilities















Deposits:















   Interest-bearing demand 



$4,712,070


3,842


0.16%


$4,200,940


3,180


0.15%

   Savings




1,680,916


365


0.04%


1,535,075


353


0.05%

   Certificates and other time



2,594,632


10,878


0.85%


2,715,794


11,077


0.82%

Customer repurchase agreements


776,601


847


0.22%


813,020


902


0.22%

Other short-term borrowings



1,090,860


2,715


0.50%


471,614


1,650


0.70%

Long-term borrowings



541,771


4,482


1.67%


309,968


3,141


2.04%

      Total Interest Bearing Liabilities  (13)


11,396,850


23,129


0.41%


10,046,411


20,303


0.41%

Non-interest bearing demand deposits


2,707,566






2,299,070





Other liabilities




145,425






141,207





Total Liabilities




14,249,841






12,486,688





Stockholders' equity



2,053,214






1,865,373





Total Liabilities and Stockholders' Equity


$16,303,055






$14,352,061





















Net Interest Earning Assets



$3,108,523






$2,531,659





















Net Interest Income (FTE)





249,276






225,430



Tax Equivalent Adjustment





(3,588)






(3,413)



Net Interest Income





$245,688






$222,017



















Net Interest Spread







3.37%






3.52%

Net Interest Margin  (13)







3.46%






3.61%

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.









































2015


2014










Second


First


Second










Quarter


Quarter


Quarter





Return on average tangible equity (2):











Net income (annualized)



$160,966


$163,614


$139,709





Amortization of intangibles, net of tax (annualized)

5,212


5,576


6,416










166,178


169,190


146,125



















Average total shareholders' equity


2,066,024


2,040,261


1,900,751





Less:  Average intangibles



(868,133)


(869,286)


(847,815)










1,197,891


1,170,975


1,052,936



















Return on average tangible equity (2)


13.87%


14.45%


13.88%



















Return on average tangible common equity (2):










Net income available to common stockholders (annualized)

$152,903


$155,461


$131,646





Amortization of intangibles, net of tax (annualized)

5,212


5,576


6,416










158,115


161,037


138,062



















Average total stockholders' equity


2,066,024


2,040,261


1,900,751





Less:  Average preferred stockholders' equity


(106,882)


(106,882)


(106,882)





Less:  Average intangibles



(868,133)


(869,286)


(847,815)










1,091,009


1,064,093


946,054



















Return on average tangible common equity (2)


14.49%


15.13%


14.59%



















Return on average tangible assets (3):











Net income (annualized)



$160,966


$163,614


$139,709





Amortization of intangibles, net of tax (annualized)

5,212


5,576


6,416










166,178


169,190


146,125



















Average total assets



16,457,166


16,147,232


14,710,831





Less:  Average intangibles



(868,133)


(869,286)


(847,815)










15,589,033


15,277,946


13,863,016



















Return on average tangible assets (3)


1.07%


1.11%


1.05%



















Tangible book value per share:











Total shareholders' equity



$2,065,771


$2,055,276


$1,908,077





Less:  preferred shareholders' equity


(106,882)


(106,882)


(106,882)





Less:  intangibles




(869,052)


(868,257)


(846,830)










1,089,837


1,080,137


954,365



















Ending shares outstanding



175,286,980


174,691,702


166,559,258



















Tangible book value per share



$6.22


$6.18


$5.73



















F.N.B. CORPORATION






(Unaudited)







(Dollars in thousands, except per share data)

















For the Six Months






Ended June 30,






2015


2014

Return on average tangible equity (2):





Net income (annualized)



$162,283


$139,858

Amortization of intangibles, net of tax (annualized)

5,392


6,219






167,675


146,077









Average total shareholders' equity


2,053,214


1,865,373

Less:  Average intangibles



(868,707)


(837,636)






1,184,507


1,027,737









Return on average tangible equity (2)


14.16%


14.21%









Return on average tangible common equity (2):




Net income available to common stockholders (annualized)

$154,175


$131,122

Amortization of intangibles, net of tax (annualized)

5,392


6,219






159,567


137,341









Average total stockholders' equity


2,053,214


1,865,373

Less:  Average preferred stockholders' equity


(106,882)


(106,882)

Less:  Average intangibles



(868,707)


(837,636)






1,077,625


920,855









Return on average tangible common equity (2)


14.81%


14.91%









Return on average tangible assets (3):





Net income (annualized)



$162,283


$139,858

Amortization of intangibles, net of tax (annualized)

5,392


6,219






167,675


146,077









Average total assets



16,303,055


14,352,061

Less:  Average intangibles



(868,707)


(837,636)






15,434,348


13,514,425









Return on average tangible assets (3)


1.09%


1.08%









Tangible book value per share:





Total shareholders' equity



$2,065,771


$1,908,077

Less:  preferred shareholders' equity


(106,882)


(106,882)

Less:  intangibles




(869,052)


(846,830)






1,089,837


954,365









Ending shares outstanding



175,286,980


166,559,258









Tangible book value per share



$6.22


$5.73

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands)























2015


2014






Second


First


Second






Quarter


Quarter


Quarter

Tangible equity / tangible assets (period end):






Total shareholders' equity



$2,065,771


$2,055,276


$1,908,077

Less:  intangibles




(869,052)


(868,257)


(846,830)






1,196,719


1,187,019


1,061,247











Total assets




16,598,601


16,278,848


15,019,247

Less:  intangibles




(869,052)


(868,257)


(846,830)






15,729,549


15,410,591


14,172,417











Tangible equity / tangible assets (period end)


7.61%


7.70%


7.49%











Tangible common equity / tangible assets (period end):






Total stockholders' equity



$2,065,771


$2,055,276


$1,908,077

Less:  preferred stockholders' equity


(106,882)


(106,882)


(106,882)

Less:  intangibles




(869,052)


(868,257)


(846,830)






1,089,837


1,080,137


954,365











Total assets




16,598,601


16,278,848


15,019,247

Less:  intangibles




(869,052)


(868,257)


(846,830)






15,729,549


15,410,591


14,172,417











Tangible equity / tangible assets (period end)


6.93%


7.01%


6.73%

(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, acquisition 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)

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












(8)

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



(9)

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




(10)

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



The risk of credit loss on these loans has been considered by virtue of the Corporation's estimate of acquisition-date fair value and these loans are considered




accruing as the Corporation primarily recognizes interest income through accretion of the difference between the carrying value of these loans and their




expected cash flows.  Because acquired loans are initially recorded at an amount estimated to be collectible, losses on such loans, when incurred, are first 




applied against the non-accretable difference established in purchase accounting and then to any allowance for loan losses recognized subsequent to acquisition.



(11)

Represents contractual balances.














(12)

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








(13)

The interest income amounts are reflected on a FTE basis, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the




federal statutory tax rate of 35% for each period presented.  The yields on earning assets and the net interest margin are presented on an FTE and annualized




basis.  The rates paid on interest-bearing liabilities are also presented on an annualized basis.









(14)

Average balances for loans include non-accrual loans.  Loans and leases consist of average total loans and leases less average unearned income.  The amount 




of loan fees included in interest income is immaterial.















CONTACT: Analyst/Institutional Investor Contact:Matthew Lazzaro, 724-983-4254, 412-216-2510 (cell), lazzaro@fnb-corp.com; Media Contact: Jennifer Reel, 724-983-4856, 724-699-6389 (cell), reel@fnb-corp.com