Attached files

file filename
8-K - FORM 8-K - FNB CORP/PA/v471102_8k.htm
Exhibit 99.1   
 

F.N.B. Corporation Reports Second Quarter 2017 Earnings



Company Achieves Record Revenue and Record Net Income

PITTSBURGH, July 20, 2017 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) reported earnings for the second quarter of 2017 with net income available to common stockholders of $72.4 million, or $0.22 per diluted common share. Comparatively, first quarter of 2017 reported net income available to common stockholders totaled $21.0 million, or $0.09 per diluted common share, and second quarter of 2016 reported net income available to common stockholders totaled $39.3 million, or $0.19 per diluted common share.

Excluding the after-tax impact of merger-related expenses of approximately $0.9 million, second quarter operating net income per diluted common share was $0.23. Comparatively, excluding the after-tax impact of $35.1 million of merger-related expenses and $1.7 million of merger-related net securities gains, first quarter operating net income per diluted common share was $0.23, and excluding the after-tax impact of $6.9 million of merger-related expenses, second quarter of 2016 operating net income per diluted common share was $0.22.

"FNB delivered solid performance, achieving record revenue and record net income, as well as an improved efficiency ratio," said Vincent J. Delie, Jr., President, and Chief Executive Officer. "We are particularly pleased with the early successes in our new markets and continue to be excited about the potential growth opportunities from the expanded footprint. Across the company, our results reflect success in executing on our key strategic objectives designed to deliver long-term sustainable value for our shareholders."

Second Quarter 2017 Highlights (All comparisons refer to the first quarter of 2017, except as noted)

  • Organic growth in total average loans was $305 million, or 6.1% annualized, with average commercial loan growth of $129 million or 4.1% annualized, and average consumer loan growth of $173 million or 9.5% annualized (including residential mortgage, direct and indirect installment, and home-equity related products).
  • On an organic basis, average total deposits increased $60 million or 1.1% annualized, including an increase in non-interest bearing deposits of $106 million, somewhat offset by a decrease in time deposits, led by a planned decline in higher-cost brokered time deposits.
  • The net interest margin (FTE) (non-GAAP) increased 7 bps to 3.42% from 3.35%, and included 3 basis points of purchase accounting accretion and cash recoveries, compared to 7 basis points in the first quarter.
  • Non-interest income increased $11.0 million or 19.9%, reflecting broad-based improvements in fee-related services and expanded opportunities from the Yadkin acquisition.
  • The efficiency ratio on an operating basis (non-GAAP) was 54.3%, compared to 57.2% in the prior quarter and 55.4% in the year-ago quarter.
  • Annualized originated net charge-offs were 0.38% of total average originated loans, compared to 0.25% annualized in the first quarter of 2017 and 0.35% annualized in the year-ago quarter.

The tangible common equity to tangible assets ratio (non-GAAP) was 6.83% at June 30, 2017, compared to 6.80% at March 31, 2017. The tangible book value per common share (non-GAAP) was $6.00 at June 30, 2017, an increase of $0.14 from March 31, 2017.

Non-GAAP measures referenced in this release are used by management to measure performance in operating the business that management believes enhances investors' ability to better understand the underlying business performance and trends related to core business activities. Reconciliations of GAAP to non-GAAP operating measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release. Organic growth refers to growth excluding the benefit of initial balances from acquisitions.

Quarterly Results Summary


2Q17


1Q17


2Q16

Reported results







Net income available to common stockholders (millions)


$

72.4



$

21.0



$

39.3


Net income per diluted common share


$

0.22



$

0.09



$

0.19


Book value per common share (period-end)


$

13.26



$

13.16



$

11.61


Operating results (non-GAAP)







Operating net income available to common stockholders (millions)


$

73.3



$

54.4



$

46.1


Operating net income per diluted common share


$

0.23



$

0.23



$

0.22


Tangible common equity to tangible assets (period-end)


6.83

%


6.80

%


6.68

%

Tangible book value per common share (period-end)


$

6.00



$

5.86



$

6.40


Average Diluted Common Shares Outstanding (in 000's)


324,868



239,262



211,675


Significant items influencing earnings1 (millions)







Pre-tax merger-related expenses


$

(1.4)



$

(52.7)



$

(10.6)


After-tax impact of merger-related expenses


$

(0.9)



$

(35.1)



$

(6.9)


Pre-tax merger-related net securities gains


$



$

2.6



$


After-tax impact of net merger-related securities gains


$



$

1.7



$


(1) Favorable (unfavorable) impact on earnings

Second Quarter 2017 Results – Comparison to Prior Quarter

Net interest income totaled $218.4 million, increasing $45.7 million or 26.4%. The net interest margin (FTE) (non-GAAP) increased 7 basis points to 3.42% and included $0.5 million of purchase accounting accretion and $1.1 million of cash recoveries, compared to $3.0 million of purchase accounting accretion and $0.3 million of cash recoveries in the first quarter. Total average earning assets increased $4.9 billion or 22.9%, mostly due to the acquired Yadkin balances, as well as organic loan growth of $305 million and a $627 million increase in the securities portfolio, with the increase in average securities commensurate with the larger combined balance sheet.

Average loans totaled $20.4 billion and increased $4.2 billion, or 25.8%, reflecting the acquired Yadkin balances and organic loan growth in the commercial and consumer portfolios. Average organic commercial loan growth totaled $129 million or 4.1% annualized, led by strong origination volume toward the end of the quarter in the Maryland and Cleveland regions. Average organic consumer loan growth was $173 million, or 9.5% annualized, reflecting our expanded footprint, new dealer relationships for indirect auto loans and continued growth in the residential mortgage portfolio.

Average deposits totaled $21.2 billion and increased $4.0 billion, or 23.5%, primarily reflecting the acquired Yadkin deposits. Organic growth in average noninterest bearing deposits and money market balances was mostly offset by planned declines in higher-cost brokered time deposits.

Non-interest income totaled $66.1 million, increasing $11.0 million, or 19.9%. The increase in non-interest income was due primarily to strong performance in capital markets and higher mortgage banking revenues, as well as growth in service charges reflecting increased transaction volume from the expanded customer base. Interest rate swap activity drove growth in capital markets and benefited from a favorable rate environment in the quarter. Increased mortgage banking revenues from higher loan production volume were somewhat offset by seasonal declines in insurance commissions compared to the first quarter.

Non-interest expense totaled $163.7 million, decreasing $23.8 million and including $1.4 million of merger-related expenses. Excluding merger-related expenses, non-interest expense would have increased $27.5 million primarily related to the expanded operations from Yadkin. The efficiency ratio (non-GAAP) was 54.3%, compared to 57.2%.

Credit quality results remained at satisfactory levels. The ratio of non-performing loans and OREO to total loans and OREO increased 1 basis point to 0.78%. For the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO decreased 4 basis points to 1.08%. Total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans, increased 5 basis points to 0.99%, compared to 0.94% at March 31, 2017.

Net charge-offs totaled $11.8 million, or 0.23% annualized of total average loans, compared to $8.1 million, or 0.20% annualized in the first quarter of 2017, and $10.1 million, or 0.28% annualized in the second quarter of 2016. For the originated portfolio, net charge-offs were $12.7 million, or 0.38% annualized of total average originated loans, compared to $7.9 million or 0.25% annualized in the first quarter of 2017, and $9.9 million, or 0.35% annualized in the second quarter of 2016. The ratio of the allowance for loan losses to total loans and leases increased 1 basis point from March 31, 2017, to 0.81% at June 30, 2017. For the originated portfolio, the allowance for loan losses to total originated loans was 1.15%, compared to 1.19% at March 31, 2017, which reflects strong organic loan growth and favorable credit performance in certain portfolios. The total provision for loan losses was $16.8 million, compared to $10.9 million in the prior quarter, and $16.6 million in the year-ago quarter.

June 30, 2017 Year-To-Date Results – Comparison to Prior Year-To-Date Period

Net interest income totaled $391.2 million, increasing $96.4 million, or 32.7%, reflecting average earning asset growth of $6.0 billion, or 34.1%, and including $3.6 million of purchase accounting accretion and $1.5 million of cash recoveries, compared to $2.6 million of purchase accounting accretion and $3.3 million of cash recoveries in the first six months of 2016. The net interest margin (FTE) (non-GAAP) declined 2 basis points to 3.39% and included 4 basis points of purchase accounting accretion and cash recoveries in the first six months of 2017, compared to 7 basis points in the first six months of 2016.

Average loans totaled $18.3 billion, an increase of $4.5 billion, or 32.6%, due to the benefit from continued organic loan growth and acquired balances. Organic growth in total average loans equaled $874 million, or 6.1%. Total average organic consumer loan growth of $616 million, or 10.8%, was led by strong growth in residential mortgage and indirect auto loans. Organic growth in average commercial loans totaled $263 million, or 3.1%. Organic commercial loan growth compared to the year-ago period was somewhat offset by prepayment activity in the total commercial loan portfolio experienced in the second half of 2016. Average deposits totaled $19.2 billion and increased $4.2 billion, or 28.3%, due to the benefit of acquired balances and average organic growth of $294 million or 1.9%. On an organic basis, average total transaction deposits increased $479 million or 3.7%. Total loans as a percentage of total deposits were 97.5% at June 30, 2017

Non-interest income totaled $121.2 million, increasing $23.7 million or 24.4%. Non-interest income reflects the benefit of the Yadkin acquisition and continued expansion of our fee-based businesses of capital markets, wealth management, mortgage banking and insurance for our existing and acquired customer base.

Non-interest expense totaled $351.3 million, increasing $85.0 million, or 31.9%. The first six months of 2017 included merger-related expenses of $54.1 million, compared to $35.5 million. Excluding merger-related expenses, total adjusted non-interest expense increased $66.4 million, or 28.8%, with the increase primarily attributable to the expanded operations from recent acquisitions. The efficiency ratio (non-GAAP) was 55.5%, compared to 55.9%.

Credit quality results remained at satisfactory levels. For the originated portfolio, non-performing loans and OREO to total loans and OREO decreased 7 basis points to 1.08%, compared to 1.15%. Total originated delinquency was 0.99% at June 30, 2017, a 3 basis point decrease from June 30, 2016.

Net charge-offs for the first six months of 2017 totaled $20.0 million, or 0.22% annualized of total average loans, compared to 0.23% annualized. Net originated charge-offs were 0.31% annualized of total average originated loans, compared to 0.28% annualized. For the originated portfolio, the allowance for loan losses to total originated loans decreased 11 basis points to 1.15%, compared to 1.26% at June 30, 2016, reflecting strong organic loan growth and favorable credit performance in certain portfolios. The ratio of the allowance for loan losses to total loans decreased 25 basis points to 0.81%, primarily attributable to additional loan balances from acquisitions that were initially recorded at fair value without a corresponding allowance for loan losses in accordance with accounting for business combinations. The total provision for loan losses was $27.6 million, compared to $28.4 million in the prior period.

Non-GAAP Financial Measures and Key Performance Indicators

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

Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, our reported results prepared in accordance with GAAP. In the event of such a disclosure or release, the Securities and Exchange Commission's (SEC) Regulation G requires: (i) the presentation of the most directly comparable financial measure calculated and presented in accordance with GAAP and (ii) a reconciliation of the differences between the non-GAAP financial measure presented and the most directly comparable financial measure calculated and presented in accordance with GAAP. Reconciliations of GAAP to non-GAAP operating measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release.

Management believes merger-related expenses are not organic costs attendant to operations and facilities. These charges principally represent expenses to satisfy contractual obligations of the acquired entity without any useful benefit to us, to convert and consolidate the entity's records, systems, and data onto our platforms and professional fees related to the transaction. These costs are specific to each individual transaction and may vary significantly based on the size and complexity of the transaction.

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

Cautionary Statement Regarding Forward-Looking Information

A number of statements (i) in this earnings release, (ii) in our presentations, and (iii) in our responses to questions on our conference call discussing our quarterly results and transactions, strategies and plans may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including our expectations relative to business and financial metrics, the execution of the Yadkin transaction, our outlook regarding revenues, expenses, earnings, liquidity, asset quality and statements regarding the impact of technology enhancements and customer and business process improvements.

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

Such forward-looking statements may be expressed in a variety of ways, including the use of future and present tense language expressing expectations or predictions of future financial or business performance or conditions based on current performance and trends. Forward-looking statements are typically identified by words such as "believe," "plan," "expect," "anticipate," "intend," "outlook," "estimate," "forecast," "will," "should," "project," "goal," and other similar words and expressions. These forward-looking statements involve certain risks and uncertainties. In addition to factors previously disclosed in F.N.B.'s reports filed with the SEC, the following factors among others, could cause actual results to differ materially from forward-looking statements or historical performance: changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; potential difficulties encountered in expanding into a new and remote geographic market; customer borrowing, repayment, investment and deposit practices; customer disintermediation; the introduction, withdrawal, success and timing of business and technology initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions and divestitures; economic conditions; and the impact, extent and timing of technological changes, capital management activities, and other actions of the Office of the Comptroller of the Currency, the Board of Governors of the Federal Reserve System and legislative and regulatory actions and reforms.

The forward-looking statements contained in (i) in this earning release, (ii) in our presentations, and (iii) in our responses to questions on our conference call and other "forward-looking statements" contained in other public statements of F.N.B. which make reference to the cautionary factors described in this earnings release are based upon reasonable current beliefs and expectations and are subject to significant risks and uncertainties (some of which are beyond F.N.B.'s control or influence). Actual results may differ materially from those expressed or implied as a result of these risks and uncertainties, including but not limited to, the risk factors and other uncertainties described in F.N.B.'s Annual Report Form 10-K for the year ended December 31, 2016, our first quarter 2017 Form 10-Q (including the risk factors and risk management discussions) and F.N.B.'s other subsequent filings with the SEC. Our forward-looking statements may also be subject to other risks and uncertainties, including those we discuss elsewhere in this earnings release or other SEC filings or on our corporate website at https://www.fnb-online.com/about-us/investor-relations-shareholder-services. We have included our web address as an inactive textual reference only. Information on our website is not part of this earnings release. All forward-looking statements in this earnings release or in the presentation made in connection herewith (including responses to questions) speak only to July 20, 2017, and F.N.B. undertakes no obligation to update any such forward-looking statements to reflect events, occurrences or circumstances after that date or to reflect the occurrence of unanticipated events.

Conference Call

The Company's President and Chief Executive Officer, Vincent J. Delie, Jr., Chief Financial Officer, Vincent J. Calabrese, Jr., and Chief Credit Officer, Gary L. Guerrieri, will host a conference call to discuss the Company's financial results on Thursday, July 20, 2017, at 10:30 AM ET.

Participants are encouraged to pre-register for the conference call at http://dpregister.com/10108931. Callers who pre-register will be provided a conference passcode and unique PIN to gain immediate access to the call and bypass the live operator. Participants may pre-register at any time, including up to and after the call start time.

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

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

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

A replay of the call will be available shortly after the completion of the call until midnight ET on Thursday, July 27, 2017. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10108931. Following the call, the related presentation materials will be posted to the "Shareholder and Investor Relations" section of F.N.B. Corporation's website at www.fnbcorporation.com.

About F.N.B. Corporation

F.N.B. Corporation (NYSE:FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in eight states. FNB holds a significant retail deposit market share in attractive markets including: Pittsburgh, Pennsylvania; Baltimore, Maryland; Cleveland, Ohio; and Charlotte, Raleigh, Durham and the Piedmont Triad (Winston-Salem, Greensboro and High Point) in North Carolina. The Company has total assets of $31 billion, and more than 400 banking offices throughout Pennsylvania, Ohio, Maryland, West Virginia, North Carolina and South Carolina. The Company also operates Regency Finance Company, which has more than 75 consumer finance offices in Pennsylvania, Ohio, Kentucky and Tennessee.

FNB provides a full range of commercial banking, consumer banking and wealth management solutions through its subsidiary network which is led by its largest affiliate, First National Bank of Pennsylvania, founded in 1864. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, international banking, business credit, capital markets and lease financing. The consumer banking segment provides a full line of consumer banking products and services, including deposit products, mortgage lending, consumer lending and a complete suite of mobile and online banking services. FNB's wealth management services include asset management, private banking and insurance.

The common stock of F.N.B. Corporation trades on the New York Stock Exchange under the symbol "FNB" and is included in Standard & Poor's MidCap 400 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation website at www.fnbcorporation.com.

F.N.B. CORPORATION









(Unaudited)









(Dollars in thousands, except per share data)
































Percent Variance












2Q17 -


2Q17 -

Statement of earnings



2Q17


1Q17


2Q16


1Q17


2Q16

Interest income 




$251,034


$194,693


$170,931


28.9


46.9

Interest expense




32,619


21,941


16,562


48.7


96.9

   Net interest income



218,415


172,752


154,369


26.4


41.5















Non-interest income:












Service charges




33,389


24,807


25,805


34.6


29.4

Trust income




5,715


5,747


5,405


-0.6


5.7

Insurance commissions and fees


4,347


5,141


4,105


-15.4


5.9

Securities commissions and fees


3,887


3,623


3,622


7.3


7.3

Capital markets income



5,004


3,847


4,147


30.1


20.7

Mortgage banking operations



5,173


3,790


2,753


36.5


87.9

Net securities gains (losses)



493


2,625


226


n/m


n/m

Other




8,070


5,536


5,348


45.8


50.9

   Total non-interest income



66,078


55,116


51,411


19.9


28.5















Total revenue




284,493


227,868


205,780


24.8


38.3















Provision for credit losses



16,756


10,850


16,640


54.4


0.7















Non-interest expense:












Salaries and employee benefits



84,899


73,578


61,329


15.4


38.4

Occupancy and equipment



26,480


20,979


20,207


26.2


31.0

FDIC insurance




9,376


5,387


5,103


74.0


83.7

Amortization of intangibles



4,813


3,098


3,388


55.4


42.1

Other real estate owned



1,008


983


172


2.6


486.9

Merger-related




1,354


52,724


10,551


n/m


n/m

Other




35,784


30,806


28,879


16.2


23.9

   Total non-interest expense



163,714


187,555


129,629


-12.7


26.3















Income before income taxes



104,023


29,463


59,511


253.1


74.8

Income taxes




29,617


6,484


18,211


356.8


62.6

   Net income




74,406


22,979


41,300


223.8


80.2

   Preferred stock dividends



2,010


2,010


2,010





   Net income available to common stockholders


$72,396


$20,969


$39,290


245.2


84.3















Earnings per common share:












   Basic




$0.22


$0.09


$0.19


144.4


15.8

   Diluted




$0.22


$0.09


$0.19


144.4


15.8















Reconciliation of Operating Net Income (non-GAAP):











Net income available to common stockholders


$72,396


$20,969


$39,290





Pre-tax merger-related expense



1,354


52,724


10,551





Tax impact of merger-related expense


(419)


(17,579)


(3,693)





Pre-tax merger-related net securities gains


0


(2,609)


0





Tax impact of merger-related net securities gains


0


913


0





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

$73,331


$54,418


$46,148


34.8


58.9















Earnings per diluted common share


$0.22


$0.09


$0.19





Effect of pre-tax merger-related expense


0.01


0.22


0.05





Effect of tax impact of merger-related expense


(0.00)


(0.07)


(0.02)





Effect of pre-tax merger-related net securities gains


0.00


(0.01)


0.00





Effect of tax impact of merger-related net securities gains


0.00


0.00


0.00





Operating earnings per diluted common share (non-GAAP)


$0.23


$0.23


$0.22


0.0


4.5















Common stock data












Average diluted shares outstanding


324,867,759


239,261,683


211,675,449


35.8


53.5

Period end shares outstanding



323,226,474


322,906,763


210,120,601


0.1


53.8

Book value per common share



$13.26


$13.16


$11.61


0.8


14.2

Tangible book value per common share (1)


$6.00


$5.86


$6.40


2.4


-6.2

Dividend payout ratio (common)



53.89%


121.83%


64.68%





F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)
















For the Six Months








Ended June 30,


Percent

Statement of earnings



2017


2016


Variance

Interest income 




$445,727


$326,685


36.4

Interest expense




54,560


31,962


70.7

   Net interest income



391,167


294,723


32.7











Service charges




58,196


46,939


24.0

Trust income




11,462


10,687


7.3

Insurance commissions and fees


9,488


9,026


5.1

Securities commissions and fees


7,510


6,996


7.3

Capital markets income



8,851


6,996


26.5

Mortgage banking operations



8,963


4,348


106.1

Net securities gains (losses)



3,118


297


n/m

Other




13,606


12,166


11.8

   Total non-interest income



121,194


97,455


24.4











Total revenue




512,361


392,178


30.6











Provision for credit losses



27,606


28,408


-2.8











Non-interest expense:








Salaries and employee benefits



158,477


117,754


34.6

Occupancy and equipment



47,459


38,029


24.8

FDIC insurance




14,763


9,071


62.8

Amortization of intangibles



7,911


6,037


31.0

Other real estate owned



1,991


1,581


25.9

Merger-related




54,078


35,491


n/m

Other




66,590


58,314


14.2

   Total non-interest expense



351,269


266,277


31.9











Income before income taxes



133,486


97,493


36.9

Income taxes




36,101


30,061


20.1

   Net income




97,385


67,432


44.4

   Preferred stock dividends



4,020


4,020



   Net income available to common stockholders


$93,365


$63,412


47.2











Earnings per common share:








   Basic




$0.33


$0.31


6.5

   Diluted




$0.33


$0.31


3.2











Reconciliation of Operating Net Income (non-GAAP):







Net income available to common stockholders


$93,365


$63,412



Pre-tax merger-related expense



54,078


35,491



Tax impact of merger-related expense


(17,998)


(12,104)



Pre-tax merger-related net securities gains


(2,609)


0



Tax impact of merger-related net securities gains


913


0



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

$127,749


$86,799


47.2











Earnings per diluted common share


$0.33


$0.31



Effect of pre-tax merger-related expense


0.19


0.17



Effect of tax impact of merger-related expense


(0.06)


(0.06)



Effect of pre-tax merger-related net securities gains


(0.01)


0.00



Effect of tax impact of merger-related net securities gains


0.00


0.00



Operating earnings per diluted common share (non-GAAP)


$0.45


$0.43


4.7











Common stock data








Average diluted shares outstanding


282,285,482


203,271,405


38.9

Period end shares outstanding



323,226,474


210,120,601


53.8

Book value per common share



$13.26


$11.61


14.2

Tangible book value per common share (1)


$6.00


$6.40


-6.2

Dividend payout ratio (common)



69.15%


79.97%



F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)


























Percent Variance












2Q17 -


2Q17 -

Balance Sheet (at period end)


2Q17


1Q17


2Q16


1Q17


2Q16

Assets













Cash and due from banks



$397,482


$381,416


$285,783


4.2


39.1

Interest bearing deposits with banks


125,136


68,967


113,244


81.4


10.5

   Cash and cash equivalents



522,618


450,383


399,027


16.0


31.0

Securities available for sale



2,593,455


2,638,815


2,133,662


-1.7


21.5

Securities held to maturity



3,075,634


2,922,152


2,064,305


5.3


49.0

Loans held for sale



168,727


75,270


12,062


124.2


1298.8

Loans and leases, net of unearned income


20,533,298


20,177,650


14,563,128


1.8


41.0

Allowance for credit losses



(165,699)


(160,782)


(154,369)


3.1


7.3

   Net loans and leases



20,367,599


20,016,868


14,408,759


1.8


41.4

Premises and equipment, net



335,297


355,435


224,805


-5.7


49.2

Goodwill




2,244,972


2,250,305


1,021,247


-0.2


119.8

Core deposit and other intangible assets, net


131,410


134,699


83,744


-2.4


56.9

Bank owned life insurance



476,363


467,457


328,127


1.9


45.2

Other assets




837,651


879,310


539,229


-4.7


55.3

Total Assets




$30,753,726


$30,190,695


$21,214,967


1.9


45.0















Liabilities













Deposits:













   Non-interest bearing demand



$5,544,753


$5,537,679


$3,969,115


0.1


39.7

   Interest bearing demand



9,221,408


9,285,393


6,657,651


-0.7


38.5

   Savings




2,562,259


2,623,531


2,284,159


-2.3


12.2

   Certificates and other time deposits


3,723,287


3,879,669


2,617,637


-4.0


42.2

      Total Deposits



21,051,707


21,326,272


15,528,562


-1.3


35.6

Short-term borrowings



4,425,967


3,585,963


2,260,411


23.4


95.8

Long-term borrowings



656,883


696,206


656,844


-5.6


0.0

Other liabilities




226,731


226,459


223,813


0.1


1.3

   Total Liabilities




26,361,288


25,834,900


18,669,630


2.0


41.2















Stockholders' Equity












Preferred Stock




106,882


106,882


106,882


0.0


0.0

Common stock




3,250


3,246


2,116


0.1


53.6

Additional paid-in capital



4,024,576


4,020,527


2,220,243


0.1


81.3

Retained earnings



333,201


299,818


255,921


11.1


30.2

Accumulated other comprehensive loss


(56,383)


(56,969)


(25,459)


-1.0


121.5

Treasury stock




(19,088)


(17,709)


(14,366)


7.8


32.9

   Total Stockholders' Equity



4,392,438


4,355,795


2,545,337


0.8


72.6

Total Liabilities and Stockholders' Equity


$30,753,726


$30,190,695


$21,214,967


1.9


45.0















Selected average balances












Total assets




$30,364,645


$24,062,099


$20,780,413


26.2


46.1

Earning assets 




26,149,066


21,272,715


18,496,395


22.9


41.4

Interest bearing deposits with banks 


87,750


90,242


109,432


-2.8


-19.8

Securities




5,606,957


4,979,645


4,026,101


12.6


39.3

Loans held for sale 



93,312


12,358


15,734


655.1


493.1

Loans and leases, net of unearned income


20,361,047


16,190,470


14,345,128


25.8


41.9

Allowance for credit losses



165,888


161,371


150,487


2.8


10.2

Goodwill and intangibles



2,377,711


1,398,635


1,100,129


70.0


116.1

Deposits 




21,155,452


17,132,627


15,655,637


23.5


35.1

Short-term borrowings



3,886,410


3,202,033


1,716,565


21.4


126.4

Long-term borrowings



680,414


534,762


657,059


27.2


3.6

Total stockholders' equity



4,386,438


3,007,853


2,532,226


45.8


73.2

Preferred stockholders' equity



106,882


106,882


106,882


0.0


0.0

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)
















For the Six Months








Ended June 30,


Percent

Balance Sheet (at period end)


2017


2016


Variance

Assets









Cash and due from banks



$397,482


$285,783


39.1

Interest bearing deposits with banks


125,136


113,244


10.5

   Cash and cash equivalents



522,618


399,027


31.0

Securities available for sale



2,593,455


2,133,662


21.5

Securities held to maturity



3,075,634


2,064,305


49.0

Loans held for sale



168,727


12,062


1298.8

Loans and leases, net of unearned income


20,533,298


14,563,128


41.0

Allowance for credit losses



(165,699)


(154,369)


7.3

   Net loans and leases



20,367,599


14,408,759


41.4

Premises and equipment, net



335,297


224,805


49.2

Goodwill




2,244,972


1,021,247


119.8

Core deposit and other intangible assets, net


131,410


83,744


56.9

Bank owned life insurance



476,363


328,127


45.2

Other assets




837,651


539,229


55.3

Total Assets




$30,753,726


$21,214,967


45.0











Liabilities









Deposits:









   Non-interest bearing demand



$5,544,753


$3,969,115


39.7

   Interest bearing demand



9,221,408


6,657,651


38.5

   Savings




2,562,259


2,284,159


12.2

   Certificates and other time deposits


3,723,287


2,617,637


42.2

      Total Deposits



21,051,707


15,528,562


35.6

Short-term borrowings



4,425,967


2,260,411


95.8

Long-term borrowings



656,883


656,844


0.0

Other liabilities




226,731


223,813


1.3

   Total Liabilities




26,361,288


18,669,630


41.2











Stockholders' Equity








Preferred Stock




106,882


106,882


0.0

Common stock




3,250


2,116


53.6

Additional paid-in capital



4,024,576


2,220,243


81.3

Retained earnings



333,201


255,921


30.2

Accumulated other comprehensive loss


(56,383)


(25,459)


121.5

Treasury stock




(19,088)


(14,366)


32.9

   Total Stockholders' Equity



4,392,438


2,545,337


72.6

Total Liabilities and Stockholders' Equity


$30,753,726


$21,214,967


45.0











Selected average balances








Total assets




$27,230,782


$19,848,526


37.2

Earning assets 




23,724,362


17,697,479


34.1

Interest bearing deposits with banks 


88,989


116,439


-23.6

Securities




5,295,034


3,776,149


40.2

Loans held for sale 



53,059


10,931


385.4

Loans and leases, net of unearned income


18,287,280


13,793,960


32.6

Allowance for credit losses



163,642


146,715


11.5

Goodwill and intangibles



1,890,878


1,037,401


82.3

Deposits 




19,155,152


14,925,699


28.3

Short-term borrowings



3,546,112


1,638,035


116.5

Long-term borrowings



607,991


652,775


-6.9

Total stockholders' equity



3,700,953


2,430,970


52.2

Preferred stockholders' equity



106,882


106,882


0.0

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)


























Percent Variance












2Q17 -


2Q17 -






2Q17


1Q17


2Q16


1Q17


2Q16

Performance ratios












Return on average equity



6.80%


3.10%


6.56%





Return on average tangible equity (1) 


15.26%


6.23%


12.14%





Return on average tangible common equity (1) 


15.69%


6.14%


12.50%





Return on average assets



0.98%


0.39%


0.80%





Return on average tangible assets (1) 


1.11%


0.45%


0.89%





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



3.42%


3.35%


3.41%





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


3.92%


3.77%


3.77%





Cost of interest-bearing liabilities 


0.65%


0.54%


0.47%





Cost of funds 




0.51%


0.43%


0.37%





Efficiency ratio (1)



54.26%


57.15%


55.45%





Effective tax rate




28.47%


22.01%


30.60%



















Capital ratios













Equity / assets (period end)



14.28%


14.43%


12.00%





Common equity / assets (period end)


13.94%


14.07%


11.49%





Leverage ratio




7.63%


9.64%


7.73%





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


7.20%


7.18%


7.21%





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


6.83%


6.80%


6.68%



















Balances at period end












Loans and Leases:












Commercial real estate 



$8,822,929


$8,768,357


$5,355,625


0.6


64.7

Commercial and industrial



3,910,927


3,792,679


3,079,605


3.1


27.0

Commercial leases



226,483


197,071


200,350


14.9


13.0

   Commercial loans and leases



12,960,339


12,758,107


8,635,580


1.6


50.1

Direct installment




1,949,980


1,965,118


1,830,206


-0.8


6.5

Residential mortgages



2,429,843


2,342,167


1,678,646


3.7


44.8

Indirect installment



1,374,524


1,259,947


1,076,817


9.1


27.6

Consumer LOC




1,788,534


1,805,996


1,290,053


-1.0


38.6

Other




30,079


46,315


51,826


-35.1


-42.0

   Total loans and leases



$20,533,299


$20,177,650


$14,563,128


1.8


41.0















Deposits:













Non-interest bearing deposits



$5,544,753


$5,537,679


$3,969,115


0.1


39.7

Interest bearing demand



9,221,408


9,285,393


6,657,651


-0.7


38.5

Savings




2,562,259


2,623,531


2,284,159


-2.3


12.2

Certificates of deposit and other time deposits


3,723,287


3,879,669


2,617,637


-4.0


42.2

   Total deposits




$21,051,707


$21,326,272


$15,528,562


-1.3


35.6















Average balances












Loans and Leases:












Commercial real estate 



$8,779,618


$6,222,381


$5,276,960


41.1


66.4

Commercial and industrial



3,851,803


3,245,732


3,062,936


18.7


25.8

Commercial leases



199,648


196,159


201,481


1.8


-0.9

   Commercial loans and leases



12,831,069


9,664,272


8,541,377


32.8


50.2

Direct installment




1,956,027


1,869,218


1,807,048


4.6


8.2

Residential mortgages



2,412,881


1,969,374


1,615,438


22.5


49.4

Indirect installment



1,310,729


1,226,488


1,044,870


6.9


25.4

Consumer LOC




1,797,266


1,416,184


1,281,636


26.9


40.2

Other




53,075


44,934


54,759


18.1


-3.1

   Total loans and leases



$20,361,047


$16,190,470


$14,345,128


25.8


41.9















Deposits:













Non-interest bearing deposits



$5,466,286


$4,414,354


$3,941,857


23.8


38.7

Interest bearing demand



9,297,726


7,416,346


6,744,744


25.4


37.9

Savings




2,592,726


2,412,798


2,292,185


7.5


13.1

Certificates of deposit and other time deposits


3,798,714


2,889,129


2,676,851


31.5


41.9

   Total deposits




$21,155,452


$17,132,627


$15,655,637


23.5


35.1

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)
















For the Six Months








Ended June 30,


Percent






2017


2016


Variance

Performance ratios








Return on average equity



5.31%


5.58%



Return on average tangible equity (1) 


11.28%


10.23%



Return on average tangible common equity (1) 


11.51%


10.45%



Return on average assets



0.72%


0.68%



Return on average tangible assets (1) 


0.82%


0.76%



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



3.39%


3.41%



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


3.85%


3.77%



Cost of interest-bearing liabilities 


0.60%


0.47%



Cost of funds 




0.47%


0.37%



Efficiency ratio (1)



55.54%


55.88%



Effective tax rate




27.04%


30.83%













Capital ratios









Equity / assets (period end)



14.28%


12.00%



Common equity / assets (period end)


13.94%


11.49%



Leverage ratio




7.63%


7.73%



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


7.20%


7.21%



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


6.83%


6.68%













Balances at period end








Loans and Leases:








Commercial real estate 



$8,822,929


$5,355,625


64.7

Commercial and industrial



3,910,927


3,079,605


27.0

Commercial leases



226,483


200,350


13.0

   Commercial loans and leases



12,960,339


8,635,580


50.1

Direct installment




1,949,980


1,830,206


6.5

Residential mortgages



2,429,843


1,678,646


44.8

Indirect installment



1,374,524


1,076,817


27.6

Consumer LOC




1,788,534


1,290,053


38.6

Other




30,079


51,826


-42.0

   Total loans and leases



$20,533,299


$14,563,128


41.0











Deposits:









Non-interest bearing deposits



$5,544,753


$3,969,115


39.7

Interest bearing demand



9,221,408


6,657,651


38.5

Savings




2,562,259


2,284,159


12.2

Certificates of deposit and other time deposits


3,723,287


2,617,637


42.2

   Total deposits




$21,051,707


$15,528,562


35.6











Average balances








Loans and Leases:








Commercial real estate 



$7,441,408


$5,048,341


47.4

Commercial and industrial



3,617,098


2,909,198


24.3

Commercial leases



197,913


202,851


-2.4

   Commercial loans and leases



11,256,419


8,160,390


37.9

Direct installment




1,912,862


1,777,699


7.6

Residential mortgages



2,192,353


1,536,920


42.6

Indirect installment



1,268,841


1,025,906


23.7

Consumer LOC




1,607,778


1,243,699


29.3

Other




49,027


49,346


-0.6

   Total loans and leases



$18,287,280


$13,793,960


32.6











Deposits:









Non-interest bearing deposits



$4,943,226


$3,695,543


33.8

Interest bearing demand



8,362,233


6,430,562


30.0

Savings




2,503,259


2,172,974


15.2

Certificates of deposit and other time deposits


3,346,434


2,626,619


27.4

   Total deposits




$19,155,152


$14,925,699


28.3

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)


























Percent Variance












2Q17 -


2Q17 -

Asset Quality Data



2Q17


1Q17


2Q16


1Q17


2Q16

Non-Performing Assets












Non-performing loans (3)












   Non-accrual loans



$95,303


$81,390


$67,475


17.1


41.2

   Restructured loans



19,487


23,988


22,542


-18.8


-13.6

      Non-performing loans



114,790


105,378


90,017


8.9


27.5

Other real estate owned (OREO) (4)


45,712


50,088


48,344


-8.7


-5.4

   Total non-performing assets



$160,502


$155,466


$138,361


3.2


16.0















Non-performing loans / total loans and leases


0.56%


0.52%


0.62%





Non-performing loans / total originated loans 











   and leases (5)




0.75%


0.77%


0.74%





Non-performing loans + OREO / total loans and 











   leases + OREO




0.78%


0.77%


0.95%





Non-performing loans + OREO / total originated 











   loans and leases + OREO (5)



1.08%


1.12%


1.15%





Non-performing assets / total assets


0.52%


0.51%


0.65%



















Allowance Rollforward












Allowance for credit losses (originated portfolio) (5)











   Balance at beginning of period


$154,214


$150,792


$142,220


2.3


8.4

   Provision for credit losses



17,538


11,336


16,384


54.7


7.0

   Net loan charge-offs



(12,660)


(7,914)


(9,885)


60.0


28.1

   Allowance for credit losses (originated portfolio) (5)


159,092


154,214


148,719


3.2


7.0















Allowance for credit losses (acquired portfolio) (6)











   Balance at beginning of period


6,568


7,267


5,580


-9.6


17.7

   Provision for credit losses 



(782)


(486)


256


60.9


-405.5

   Net loan (charge-offs)/recoveries


821


(213)


(186)


-485.4


-541.4

   Allowance for credit losses (acquired portfolio) (6)


6,607


6,568


5,650


0.6


16.9















      Total allowance for credit losses


$165,699


$160,782


$154,369


3.1


7.3















Allowance for credit losses / total loans and leases


0.81%


0.80%


1.06%





Allowance for credit losses (originated loans and leases) / 











   total originated loans and leases (5)


1.15%


1.19%


1.26%





Allowance for credit losses (originated loans and leases) / 











   total non-performing loans (3)



152.77%


153.78%


169.89%





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











   and leases




0.23%


0.20%


0.28%





Net loan charge-offs on originated loans and leases 











   (annualized) / total average originated loans and 











   leases (5)




0.38%


0.25%


0.35%



















Delinquency - Originated Portfolio (5)











Loans 30-89 days past due



$43,684


$38,398


$48,706


13.8


-10.3

Loans 90+ days past due



8,448


6,932


6,186


21.9


36.6

Non-accrual loans




84,651


76,294


64,998


11.0


30.2

   Total past due and non-accrual loans


$136,783


$121,624


$119,890


12.5


14.1















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


0.99%


0.94%


1.02%



















Memo item:













Delinquency - Acquired Portfolio (6) (7)











Loans 30-89 days past due



$86,943


$85,170


$42,939


2.1


102.5

Loans 90+ days past due



61,422


69,213


47,085


-11.3


30.4

Non-accrual loans




10,652


5,096


2,477


n/m


n/m

   Total past due and non-accrual loans


$159,017


$159,479


$92,501


-0.3


71.9

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)
















For the Six Months








Ended June 30,


Percent

Asset Quality Data



2017


2016


Variance

Non-Performing Assets








Non-performing loans (3)








   Non-accrual loans



$95,303


$67,475


41.2

   Restructured loans



19,487


22,542


-13.6

      Non-performing loans



114,790


90,017


27.5

Other real estate owned (OREO) (4)


45,712


48,344


-5.4

   Non-performing loans and OREO


160,502


138,361


16.0

Non-performing investments 



0


0


n/m

   Total non-performing assets



$160,502


$138,361


16.0











Non-performing loans / total loans and leases


0.56%


0.62%



Non-performing loans / total originated loans 







   and leases (5)




0.75%


0.74%



Non-performing loans + OREO / total loans and 







   leases + OREO




0.78%


0.95%



Non-performing loans + OREO / total originated 







   loans and leases + OREO (5)



1.08%


1.15%



Non-performing assets / total assets


0.52%


0.65%













Allowance Rollforward








Allowance for credit losses (originated portfolio) (5)







   Balance at beginning of period


$150,792


$135,285


11.5

   Provision for credit losses



28,874


29,224


-1.2

   Net loan charge-offs



(20,574)


(15,790)


30.3

   Allowance for credit losses (originated portfolio) (5)


159,092


148,719


7.0











Allowance for credit losses (acquired portfolio) (6)







   Balance at beginning of period


7,267


6,727


8.0

   Provision for credit losses 



(1,268)


(816)


55.4

   Net loan (charge-offs)/recoveries


608


(261)


-333.0

   Allowance for credit losses (acquired portfolio) (6)


6,607


5,650


16.9











      Total allowance for credit losses


$165,699


$154,369


7.3











Allowance for credit losses / total loans and leases


0.81%


1.06%



Allowance for credit losses (originated loans and leases) / 







   total originated loans and leases (5)


1.15%


1.26%



Allowance for credit losses (originated loans and leases) / 







   total non-performing loans (3)



152.77%


169.89%



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







   and leases




0.22%


0.23%



Net loan charge-offs on originated loans and leases 







   (annualized) / total average originated loans and 







   leases (5)




0.31%


0.28%













Delinquency - Originated Portfolio (5)







Loans 30-89 days past due



$43,684


$48,706


-10.3

Loans 90+ days past due



8,448


6,186


36.6

Non-accrual loans




84,651


64,998


30.2

   Total past due and non-accrual loans


$136,783


$119,890


14.1











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


0.99%


1.02%













Memo item:









Delinquency - Acquired Portfolio (6) (7)







Loans 30-89 days past due



$86,943


$42,939


102.5

Loans 90+ days past due



61,422


47,085


30.4

Non-accrual loans




10,652


2,477


n/m

   Total past due and non-accrual loans


$159,017


$92,501


71.9

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)




























2Q17


1Q17








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


$87,750


$161


0.74%


$85,663


$180


0.85%

Federal funds sold



0


0


0.00%


4,579


8


0.72%

Taxable investment securities  (8)


4,923,492


25,130


2.04%


4,479,439


22,479


2.01%

Non-taxable investment securities  (2)


683,465


7,128


4.17%


500,206


5,190


4.15%

Loans held for sale



93,312


1,702


8.70%


12,358


163


5.61%

Loans and leases  (2) (9)



20,361,047


221,387


4.37%


16,190,470


170,195


4.26%

   Total Interest Earning Assets  (2)


26,149,066


255,508


3.92%


21,272,715


198,215


3.77%

Cash and due from banks



338,752






294,739





Allowance for loan losses



(165,888)






(161,371)





Premises and equipment



350,255






273,908





Other assets




3,692,460






2,382,108





Total Assets




$30,364,645






$24,062,099





















Liabilities















Deposits:















   Interest-bearing demand



$9,297,726


8,256


0.36%


$7,416,346


4,831


0.26%

   Savings




2,592,726


641


0.10%


2,412,798


521


0.09%

   Certificates and other time



3,798,714


7,856


0.83%


2,889,129


6,388


0.90%

Short-term borrowings



3,886,410


10,959


1.13%


3,202,033


6,674


0.84%

Long-term borrowings



680,414


4,907


2.89%


534,762


3,527


2.68%

      Total Interest Bearing Liabilities  


20,255,990


32,619


0.65%


16,455,068


21,941


0.54%

Non-interest bearing demand deposits


5,466,286






4,414,354





Other liabilities




255,931






184,824





Total Liabilities




25,978,207






21,054,246





Stockholders' equity



4,386,438






3,007,853





Total Liabilities and Stockholders' Equity


$30,364,645






$24,062,099





















Net Interest Earning Assets



$5,893,076






$4,817,647





















Net Interest Income (FTE) (2)





222,889






176,274



Tax Equivalent Adjustment





(4,474)






(3,522)



Net Interest Income





$218,415






$172,752



















Net Interest Spread







3.27%






3.23%

Net Interest Margin  (2)







3.42%






3.35%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)






















2Q16








Interest


Average






Average


Earned


Yield






Outstanding


or Paid


or Rate

Assets









Interest bearing deposits with banks


$109,432


$97


0.36%

Federal funds sold



0


0


0.00%

Taxable investment securities  (8)


3,728,873


17,977


1.93%

Non-taxable investment securities  (2)


297,228


3,266


4.40%

Loans held for sale



15,734


191


4.86%

Loans and leases  (2) (9)



14,345,128


152,191


4.27%

   Total Interest Earning Assets  (2)


18,496,395


173,722


3.77%

Cash and due from banks



284,061





Allowance for loan losses



(150,487)





Premises and equipment



221,030





Other assets




1,929,414





Total Assets




$20,780,413















Liabilities









Deposits:









   Interest-bearing demand



$6,744,744


4,051


0.24%

   Savings




2,292,185


465


0.08%

   Certificates and other time



2,676,851


5,908


0.89%

Short-term borrowings



1,716,565


2,559


0.59%

Long-term borrowings



657,059


3,579


2.19%

      Total Interest Bearing Liabilities  


14,087,404


16,562


0.47%

Non-interest bearing demand deposits


3,941,857





Other liabilities




218,926





Total Liabilities




18,248,187





Stockholders' equity



2,532,226





Total Liabilities and Stockholders' Equity


$20,780,413















Net Interest Earning Assets



$4,408,991















Net Interest Income (FTE) (2)





157,160



Tax Equivalent Adjustment





(2,791)



Net Interest Income





$154,369













Net Interest Spread







3.30%

Net Interest Margin  (2)







3.41%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)






















For the Six Months Ended June 30,






2017


2016








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


$86,712


$341


0.79%


$116,439


$214


0.37%

Federal funds sold



2,277


8


0.72%


0


0


0.00%

Taxable investment securities  (8)


4,702,692


47,609


2.02%


3,491,673


34,469


1.98%

Non-taxable investment securities  (2)


592,342


12,318


4.16%


284,476


6,358


4.47%

Loans held for sale



53,059


1,868


7.96%


10,931


269


4.92%

Loans and leases (2) (9)



18,287,280


391,579


4.32%


13,793,960


290,628


4.24%

   Total Interest Earning Assets  (2)


23,724,362


453,723


3.85%


17,697,479


331,938


3.77%

Cash and due from banks



316,867






266,505





Allowance for loan losses



(163,642)






(146,715)





Premises and equipment



312,292






206,286





Other assets




3,040,903






1,824,971





Total Assets




$27,230,782






$19,848,526





















Liabilities















Deposits:















   Interest-bearing demand 



$8,362,233


13,087


0.32%


$6,430,562


7,507


0.23%

   Savings




2,503,259


1,162


0.09%


2,172,975


829


0.08%

   Certificates and other time



3,346,434


14,244


0.86%


2,626,619


11,574


0.89%

Short-term borrowings



3,546,112


17,633


1.00%


1,638,035


4,920


0.60%

Long-term borrowings



607,991


8,434


2.80%


652,775


7,132


2.20%

      Total Interest Bearing Liabilities  


18,366,029


54,560


0.60%


13,520,966


31,962


0.48%

Non-interest bearing demand deposits


4,943,226






3,695,543





Other liabilities




220,574






201,047





Total Liabilities




23,529,829






17,417,556





Stockholders' equity



3,700,953






2,430,970





Total Liabilities and Stockholders' Equity


$27,230,782






$19,848,526





















Net Interest Earning Assets



$5,358,333






$4,176,513





















Net Interest Income (FTE) (2)





399,163






299,976



Tax Equivalent Adjustment





(7,996)






(5,253)



Net Interest Income





$391,167






$294,723



















Net Interest Spread







3.25%






3.29%

Net Interest Margin  (2)







3.39%






3.41%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)















NON-GAAP FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS

We believe the following non-GAAP financial measures provide information useful to investors in understanding our operating performance and trends, and facilitate comparisons with the performance of our peers.  The non-GAAP financial measures we use 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, our 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 our financial statements.













For the Six Months












Ended June 30,






2Q17


1Q17


2Q16


2017


2016

Return on average tangible equity:











Net income (annualized)



$298,443


$93,191


$166,106


$196,384


$135,605

Amortization of intangibles, net of tax (annualized)


12,547


8,166


8,856


10,369


7,891

Tangible net income (annualized)


310,990


101,357


174,962


206,753


143,496















Average total stockholders' equity


4,386,438


3,007,853


2,532,226


3,700,953


2,430,970

Less:  Average intangibles



(2,348,767)


(1,381,712)


(1,090,542)


(1,867,911)


(1,028,069)

Average tangible stockholders' equity


2,037,671


1,626,141


1,441,684


1,833,042


1,402,902















Return on average tangible equity (non-GAAP)


15.26%


6.23%


12.14%


11.28%


10.23%















Return on average tangible common equity:











Net income available to common stockholders (annualized)


$290,381


$85,042


$158,025


$188,277


$127,520

Amortization of intangibles, net of tax (annualized)


12,547


8,166


8,856


10,369


7,891

Tangible net income available to common stockholders (annualized)

302,928


93,209


166,881


198,646


135,411















Average total stockholders' equity


4,386,438


3,007,853


2,532,226


3,700,953


2,430,970

Less:  Average preferred stockholders' equity


(106,882)


(106,882)


(106,882)


(106,882)


(106,882)

Less:  Average intangibles



(2,348,767)


(1,381,712)


(1,090,542)


(1,867,911)


(1,028,069)

Average tangible common equity


1,930,789


1,519,259


1,334,802


1,726,160


1,296,020















Return on average tangible common equity (non-GAAP)


15.69%


6.14%


12.50%


11.51%


10.45%















Return on average tangible assets:











Net income (annualized)



$298,443


$93,191


$166,106


$196,384


$135,605

Amortization of intangibles, net of tax (annualized)


12,547


8,166


8,856


10,369


7,891

Tangible net income (annualized)


310,990


101,357


174,962


206,753


143,496















Average total assets



30,364,645


24,062,099


20,780,413


27,230,782


19,848,526

Less:  Average intangibles



(2,348,767)


(1,381,712)


(1,090,542)


(1,867,911)


(1,028,069)

Average tangible assets



28,015,878


22,680,387


19,689,871


25,362,871


18,820,457















Return on average tangible assets (non-GAAP)


1.11%


0.45%


0.89%


0.82%


0.76%















Tangible book value per common share:











Total stockholders' equity



$4,392,438


$4,355,795


$2,545,337





Less:  preferred stockholders' equity


(106,882)


(106,882)


(106,882)





Less:  intangibles




(2,346,653)


(2,356,800)


(1,094,687)





Tangible common equity



1,938,903


1,892,113


1,343,768



















Common shares outstanding



323,226,474


322,906,763


210,120,601



















Tangible book value per common share (non-GAAP)


$6.00


$5.86


$6.40





F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)


























For the Six Months












Ended June 30,






2Q17


1Q17


2Q16


2017


2016

Tangible equity / tangible assets (period end):











Total shareholders' equity



$4,392,438


$4,355,795


$2,545,337





Less:  intangibles




(2,346,653)


(2,356,800)


(1,094,687)





Tangible equity




2,045,785


1,998,995


1,450,650



















Total assets




30,753,726


30,190,695


21,214,967





Less:  intangibles




(2,346,653)


(2,356,800)


(1,094,687)





Tangible assets




28,407,073


27,833,895


20,120,280



















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


7.20%


7.18%


7.21%



















Tangible common equity / tangible assets (period end):











Total stockholders' equity



$4,392,438


$4,355,795


$2,545,337





Less:  preferred stockholders' equity


(106,882)


(106,882)


(106,882)





Less:  intangibles




(2,346,653)


(2,356,800)


(1,094,687)





Tangible common equity



1,938,903


1,892,113


1,343,768



















Total assets




30,753,726


30,190,695


21,214,967





Less:  intangibles




(2,346,653)


(2,356,800)


(1,094,687)





Tangible assets




28,407,073


27,833,895


20,120,280



















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

6.83%


6.80%


6.68%



















KEY PERFORMANCE INDICATORS

























Efficiency Ratio (FTE):












Total non-interest expense



$163,714


$187,555


$129,629


$351,269


$266,277

Less:  amortization of intangibles


(4,813)


(3,098)


(3,388)


(7,911)


(6,037)

Less:  OREO expense



(1,008)


(983)


(172)


(1,991)


(1,581)

Less:  merger-related expense



(1,354)


(52,724)


(10,551)


(54,078)


(35,491)

Less:  impairment charge on other assets


0


0


0


0


(2,585)

  Adjusted non-interest expense



156,539


130,750


115,520


287,289


220,582















Net interest income



218,415


172,752


154,369


391,167


294,723

Taxable equivalent adjustment



4,474


3,522


2,791


7,996


5,253

Non-interest income



66,078


55,116


51,411


121,194


97,455

Less:  net securities gains



(493)


(2,625)


(226)


(3,118)


(297)

Less:  gain on redemption of trust preferred securities


0


0


0


0


(2,422)

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


288,474


228,765


208,344


517,239


394,712















Efficiency ratio (FTE) (non-GAAP)


54.26%


57.15%


55.45%


55.54%


55.88%

















(1)

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


(2)

The net interest margin and yield on earning assets (all non-GAAP measures) are presented on a fully taxable equivalent (FTE) basis, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 35% for each period presented.


(3)

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


(4)

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


(5)

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


(6)

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


(7)

Represents contractual balances.


(8)

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


(9)

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



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