F.N.B. CORPORATION PITTSBURGH, Oct. 19, 2016 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) reported earnings for the third quarter of 2016 with net income available to common stockholders of $50.2 million, or $0.24 per diluted common share. Comparatively, second quarter of 2016 net income available to common stockholders totaled $39.3 million, or $0.19 per share, including $0.03 per share in merger expense, and third quarter of 2015 net income available to common stockholders totaled $38.0 million, or $0.22 per share. Quarterly results are summarized in the table below.
Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "FNB delivered another strong performance with operating net income per diluted common share increasing 9% compared to the prior quarter and record operating net income of $50.4 million. The third quarter's performance was also highlighted by record levels of revenue and an improved efficiency ratio. Additionally, our results reflect the full realization of cost savings from the Metro and Fifth Third branch acquisitions. The continued improvement in our efficiency ratio coupled with our revenue and earnings growth are additional proof points of successfully executing our organic growth and acquisition strategy."
Quarterly Results Summary 3Q16 2Q16 3Q15
---- ---- ----
Reported Results
Net income available to common
stockholders ($ in millions) $50.2 $39.3 $38.0
Net income per diluted common
share $0.24 $0.19 $0.22
Operating Results (non-GAAP)
Operating net income available
to common stockholders ($ in
millions) $50.4 $46.1 $38.9
Operating net income per
diluted common share $0.24 $0.22 $0.22
Average Diluted Shares
Outstanding (in 000's) 211,791 211,675 176,513
Operating net income is a non-GAAP measure 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. See the Data Sheets that follow for additional information.
Third Quarter 2016 Highlights
(All comparisons refer to the second quarter of 2016, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances from acquisitions.)
Results include the impact from the acquisition of Fifth Third Bank Branches (5/3) on April 22, 2016.
-- Organic growth in total average loans was $274 million, or 7.6%
annualized, with average commercial loan growth of $80 million, or 3.7%
annualized, and average consumer loan growth of $191 million, or 13.1%
annualized (includes residential mortgage, direct and indirect
installment and home-equity related products).
-- On an organic basis, average total deposits declined $57 million, or
1.4% annualized, with organic growth in average non-interest bearing
deposits of $69 million, or 6.9% annualized, offset by an expected
decline in time deposits.
-- The reported net interest margin (non-GAAP) decreased five basis points
to 3.36%, compared to 3.41% in the prior quarter. The core net interest
margin (non-GAAP) narrowed three basis points to 3.32%, compared to
3.35% in the prior quarter.
-- The efficiency ratio (non-GAAP) of 54.4% continued to improve from 55.4%
in the prior quarter and 55.6% in the year-ago quarter.
-- Credit quality results reflect stable non-performing asset levels and
slightly decreased total delinquency levels. Non-performing loans and
other real estate owned (OREO) to total originated loans and OREO was
1.08%, improving 7 basis points from 1.15% in the prior quarter, and
total originated delinquency decreased 2 basis points to 1.00% at
September 30, 2016. Net originated charge-offs were 0.41% annualized of
total average originated loans, compared to 0.35% annualized in the
second quarter of 2016 and 0.22% annualized in the year-ago quarter.
-- The tangible common equity to tangible assets ratio (non-GAAP) was 6.69%
at September 30, 2016, compared to 6.68% at June 30, 2016, reflecting
retained earnings of $24.8 million supporting strong loan growth and the
addition of Fifth Third Bank branches and related balances. The tangible
book value per common share (non-GAAP) increased $0.13 to $6.53 at
September 30, 2016, reflecting net income of $50.2 million, which
translates into retained earnings of $24.8 million after paying out
$25.4 million in quarterly common dividends.
Third Quarter 2016 Results - Comparison to Prior Quarter
(All comparisons refer to the second quarter of 2016, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances from acquisitions.)
Results include the impact from the acquisition of Fifth Third Bank branches (5/3) on April 22, 2016.
Net Interest Income/Loans/Deposits
Net interest income totaled $157.5 million, increasing $3.1 million or 2.0%. The reported net interest margin (non-GAAP) decreased to 3.36%, compared to 3.41%. The core net interest margin (non-GAAP) narrowed 3 basis points to 3.32%, reflecting the extended low interest rate environment that continues to pressure new earning asset yields. Total average earning assets increased $0.5 billion or 3.0%, due to continued organic loan growth and modest growth in the securities portfolio.
Average loans totaled $14.6 billion and increased $297 million, or 8.2% annualized, primarily attributable to organic average loan growth of $274 million, or 7.6% annualized. Average organic consumer loan growth was $191 million, or 13.1% annualized, led by strong demand and increased origination volume in residential mortgage and indirect auto loans.
Total average deposits totaled $15.7 billion and increased $16 million, or 0.4% annualized. Organic growth in low-cost non-interest bearing deposit accounts was $69 million, or 6.9% annualized, which was due mainly to seasonally higher business DDA balances. On an organic basis, growth in average non-interest bearing deposits was offset by an expected decline in time deposits of $97 million, or 14.4% annualized.
Non-Interest Income
Non-interest income totaled $53.2 million, increasing $1.8 million, or 3.6%. The increase in non-interest income was supported by strong performance in our fee-based businesses, notably mortgage banking, capital markets (defined as swap income, international banking and syndications) and insurance. Commercial loan interest rate swaps had increased demand across the footprint resulting in increased fee income. Mortgage banking income increased $0.8 million to $3.6 million, reflecting higher overall production levels. Insurance revenues increased $0.8 million to $4.9 million, reflecting new client acquisition and seasonally higher commissions. Non-interest income equaled 25% of total revenue.
Non-Interest Expense
Non-interest expense totaled $121.1 million, decreasing $8.6 million, or 6.6%, and included a $10.3 million decrease in merger expense to $0.3 million, compared to $10.6 million in the prior quarter. Absent these merger expenses, non-interest expense would have increased $1.7 million, or 1.4%. The efficiency ratio (non-GAAP) improved to 54.4%, compared to 55.4% in the prior quarter, reflecting the full realization of cost savings from the Metro merger.
Credit Quality
Credit quality results continued to reflect solid performance and stable non-performing asset and total delinquency levels. The ratio of non-performing loans and OREO to total loans and OREO improved 3 basis points to 0.92%, and for the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO decreased 7 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, decreased 2 basis points to 1.00%, compared to 1.02% at June 30, 2016.
Net charge-offs totaled $12.1 million, or 0.33% annualized of total average loans, compared to $10.1 million, or 0.28% annualized in the prior quarter. For the originated portfolio, net charge-offs were $12.3 million, or 0.41% annualized of total average originated loans, compared to $9.9 million or 0.35% annualized. The increase in net charge-offs during the quarter was primarily due to the successful exit of some rated credits at slightly better than positioned levels. The ratio of the allowance for loan losses to total originated loans decreased by 3 basis points from June 30, 2016 to 1.23% at September 30, 2016, reflecting the utilization of previously-established reserves. The provision for loan losses totaled $14.6 million, compared to $16.6 million in the prior quarter.
September 2016 Year-To-Date Results - Comparison to Prior Year-To-Date Period
(All comparisons refer to the first nine months of 2015, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances from acquisitions.)
Results include the impact from the acquisition of Fifth Third Bank branches (5/3) on April 22, 2016, Metro Bancorp, Inc. (METR) on February 13, 2016, and the acquisition of five Bank of America branches (BofA) on September 19, 2015.
Net Interest Income/Loans/Deposits
Net interest income totaled $452.2 million, increasing $81.3 million, or 21.9%, reflecting average earning asset growth of $3.5 billion, or 23.9%. The reported net interest margin (non-GAAP) was 3.39%, compared to 3.43%. The core net interest margin (non-GAAP) narrowed 5 basis points to 3.36%, due to the extended low interest rate environment as origination yields on new earning assets remain pressured.
Average loans totaled $14.1 billion and increased $2.6 billion, or 22.1%, due to the benefit from continued organic loan growth and the acquired METR, 5/3 and BofA balances. Organic growth in total average loans equaled $957 million, or 8.3%. Organic growth in average commercial loans totaled $547 million, or 8.5%, and organic growth in average consumer loans was $404 million or 8.0%. Total organic commercial loan growth was led by the incremental lift from more commercial lending opportunities concentrated in the metropolitan markets of Pittsburgh, Baltimore and Cleveland. Total average consumer loan growth was broad-based with good performance across residential mortgage, indirect auto and home-equity related products.
Average deposits totaled $15.2 billion and increased $3.2 billion, or 27.1%, due to average organic growth of $1.0 billion or 8.3%, and the benefit from acquired METR, 5/3 and BofA balances. On an organic basis, average total transaction deposits increased $1.1 billion or 11.9%. Total loans as a percentage of deposits was 92.5% at September 30, 2016.
Non-Interest Income
Non-interest income totaled $150.7 million, increasing $31.4 million or 26.3%. Non-interest income reflects the benefit of the METR, 5/3 and BofA acquisitions and strong organic growth from capital markets, mortgage banking, wealth management and insurance.
Non-Interest Expense
Non-interest expense totaled $387.3 million, increasing $98.0 million, or 33.9%. The first nine months of 2016 included merger expenses of $35.8 million and a $2.6 million impairment charge on acquired other assets. Absent these items and merger expenses of $1.7 million in the first nine months of 2015, total non-interest expense increased $61.3 million, or 21.3%, compared to the first nine months of 2015, with the increase primarily attributable to the expanded operations from the acquisitions of METR, 5/3 and BofA. The efficiency ratio (non-GAAP) was 55.4%, improved from 56.1% in the first nine months of 2015 due to increased scale including the benefit from new customers gained in expanded markets.
Credit Quality
Credit quality results continued to reflect solid performance with modest increases in non-performing loan and total delinquency levels. For the originated portfolio, non-performing loans and OREO to total loans and OREO was 1.08%, compared to 0.99%, and total originated delinquency increased 11 basis points to 1.00% at September 30, 2016.
Net charge-offs for the first nine months totaled $28.2 million, or 0.27% annualized of total average loans, compared to 0.20% annualized in the prior-year period. Net originated charge- offs were 0.32% annualized of total average originated loans, compared to 0.23% annualized. For the originated portfolio, the allowance for loan losses to total originated loans was 1.23%, compared to 1.22% at September 30, 2015. The ratio of the allowance for loan losses to total loans decreased 9 basis points to 1.06%, with the movement due to additional loan balances from acquisitions without a corresponding allowance for loan losses in accordance with accounting for business combinations. The provision for loan losses was $43.0 million, compared to $27.8 million in the prior-year period. The increase is attributable to strong originated loan growth and limited credit migration.
Capital Position
The tangible common equity to tangible assets ratio (non-GAAP) was 6.69%, compared to 6.68% at June 30, 2016. Book value per common share increased to $11.72, from $11.61 at June 30, 2016. Tangible book value per common share (non-GAAP) increased to $6.53, from $6.40 at June 30, 2016. The common dividend payout ratio for the third quarter of 2016 was 50.7%, reflecting net income of $50.2 million, which translates into retained earnings of $24.8 million after paying out $25.4 million in quarterly common and preferred dividends.
Non-GAAP Financial Measures and Key Performance Indicators
F.N.B. Corporation uses non-GAAP financial measures, such as operating net income available to common stockholders, operating net income per diluted common share, tangible book value per common share, the ratio of tangible common equity to tangible assets, efficiency ratio, net interest margin and core net interest margin to provide information useful to investors in understanding F.N.B. Corporation's operating performance and trends, and to facilitate comparisons with the performance of F.N.B. Corporation's peers. Management uses these measures internally to assess performance in operating the business and to better understand the underlying business performance and trends related to core business activities. The non-GAAP financial measures and key performance indicators used by F.N.B. Corporation may differ from the non-GAAP financial measures other financial institutions use to measure their results of operations.
Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, F.N.B. Corporation's reported results prepared in accordance with U.S. GAAP. Reconciliations of GAAP to non-GAAP operating measures to the most directly comparable U.S. GAAP financial measures are included in the tables at the end of this release under the caption "Non- GAAP Financial Measures and Key Performance Indicators."
Operating net income is a non-GAAP measure 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. See the Data Sheets that follow for additional information.
We believe merger expenses are not organic costs to run our operations and facilities. These charges represent expenses to either satisfy contractual obligations of acquired entities without any useful benefit to F.N.B Corporation or to convert and consolidate customer records onto the F.N.B. platforms. These costs are unique to each transaction based on the contracts in existence at the merger date.
For the calculation of net interest margin and the efficiency ratio, 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. The Corporation uses 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.
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, October 20, 2016, at 10:30 AM ET.
Participants are encouraged to pre-register for the conference call at http://dpregister.com/10094097. Callers who pre-register will be given 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 (those who did not pre-register): 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 web site 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 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, October 27, 2016. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10094097. 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. On a combined, pro forma basis, including the proposed acquisition of Yadkin Financial Corporation (Yadkin), FNB will operate in eight states and seven major metropolitan areas. FNB holds a significant retail deposit market share in Pittsburgh, Pennsylvania, Baltimore, Maryland, and Cleveland, Ohio, and, assuming the Yadkin acquisition is completed, will add Charlotte, Raleigh-Durham and the Piedmont Triad (Winston-Salem, Greensboro and High Point) in North Carolina. If the proposed Yadkin acquisition is completed (Transaction), the Company will have total combined, pro forma assets of nearly $30 billion, and more than 400 banking offices throughout Pennsylvania, Ohio, Maryland, West Virginia, North Carolina and South Carolina. 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 Company also operates Regency Finance Company, which has more than 75 consumer finance offices in Pennsylvania, Ohio, Kentucky and Tennessee. The common stock of F.N.B. Corporation trades on the New York Stock Exchange under the symbol "FNB" and is included in Standard & Poor's MidCap 400 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation web site at http://www.fnbcorporation.com.
Cautionary Statement Regarding Forward-Looking Information
This document/communication/information contains forward looking statements which may contain FNB's expectations or predictions of future financial or business performance or conditions. This document/communication/information may also contain certain forward-looking statements, including certain plans, goals, projections and statements about the proposed Transaction, plans relative to the proposed Transaction, objectives, expectations and intentions regarding the proposed Transaction, the expected timing of the completion of the proposed Transaction, and other statements that are not historical facts. Forward-looking statements, that do not describe historical or current facts, typically are 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 are subject to numerous assumptions, risks and uncertainties. The forward-looking statements are intended to be subject to the safe harbor provided under Section 27A of the Securities Act of 1933, Section 27E of the Securities Exchange Act of 1934, and the Private Securities Litigation Act of 1995.
In addition to factors previously disclosed in FNB's and Yadkin's reports filed with the Securities and Exchange Commission (SEC), the following risk factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: failure to obtain all regulatory approvals and meet other closing conditions to the proposed Transaction between FNB and Yadkin, including approval by the shareholders of FNB and Yadkin, respectively, on the expected terms and time schedule; delay in closing the proposed Transaction; potential risks and challenges attendant to the successful conversions of core data systems; difficulties and delays in integrating the FNB and Yadkin businesses or fully realizing cost savings and other benefits; business disruption following the merger; changes in asset quality and credit risk; changes in general economic, political or industry conditions; uncertainty in U.S. fiscal policy and monetary policy, including interest rate policies of the Federal Reserve Board (FRB); the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer acceptance of FNB products and services; potential difficulties encountered by FNB 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 initiatives; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions and divestitures; the impact, extent and timing of technological changes, capital management activities, competitive pressures on product pricing and services; ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; success, impact and timing of FNB's and Yadkin's respective business strategies, including market acceptance of any new products or services; and implementing FNB's banking philosophy and strategies. Additional risks include the nature, extent, timing and results of governmental and regulatory actions, examinations, reviews, reforms, regulations and interpretations, including those related to the Dodd-Frank Wall Street Reform Act and Consumer Protection Act and Basel III regulatory or capital reforms (including DFAST stress-testing protocols), as well as those involving the Office of the Comptroller of the Currency (OCC), FRB, Federal Deposit Insurance Corporation (FDIC), and Consumer Financial Protection Board (CFPB), and the regulatory approval process associated with the proposed Transaction; the possibility that the proposed Transaction does not close when expected or at all because required regulatory or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all; the possibility that the anticipated benefits of the proposed Transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where FNB and Yadkin do business; the possibility that the proposed Transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management's attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the proposed Transaction; FNB's ability to complete the acquisition and integration of Yadkin successfully; and other factors that may affect future results of FNB and Yadkin. There is no assurance that any of the risks, uncertainties or risk factors identified herein is complete and actual results or events may differ materially from those expressed or implied in the forward-looking statements contained in this document/communication/information.
Additional factors that could cause results to differ materially from those described above can be found in FNB's Annual Report on Form 10-K for the year ended December 31, 2015, and in its subsequent Quarterly Reports on Form 10-Q, including quarters ended March 31 and June 30, 2016, each of which is on file with the SEC and available in the "Investor Relations & Shareholder Services" section of FNB's website, http://www.fnbcorporation.com, under the heading "Reports and Filings" and in other documents FNB files with the SEC, and in Yadkin's Annual Report on Form 10-K for the year ended December 31, 2015, and in its subsequent Quarterly Reports on Form 10-Q, including the quarters ended March 31 and June 30, 2016, each of which is on file with the SEC and available in the "Investor Relations" section of Yadkin's website, http://www.yadkinbank.com, under the heading "Documents" and in other documents Yadkin files with the SEC.
All forward-looking statements speak only as of the date they are made and are based on information available at that time. Neither FNB nor Yadkin assumes any 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.
Additional Information About the Merger and Where to Find It
Communications in this document do not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. In connection with the proposed merger, FNB has filed with the SEC a Registration Statement on Form S-4 that includes a Joint Proxy Statement of FNB and Yadkin and a Prospectus of FNB, as well as other relevant documents concerning the proposed Transaction.
SHAREHOLDERS OF F.N.B. CORPORATION AND YADKIN FINANCIAL CORPORATION ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE PROPOSED TRANSACTION AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.
The Joint Proxy Statement/Prospectus and other relevant materials, and any other documents FNB and Yadkin have filed with the SEC, may be obtained free of charge at the SEC's internet site, http://www.sec.gov. Copies of the documents FNB has filed with the SEC may be obtained, free of charge, by contacting James G. Orie, Chief Legal Officer, F.N.B. Corporation, One F.N.B. Boulevard, Hermitage, PA 16148, telephone: (724) 983-3317; and copies of the documents Yadkin has filed with the SEC may be obtained free of charge at Yadkin's website at http://www.yadkinbank.com.
FNB and Yadkin and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of Yadkin and F.N.B. in connection with the proposed Transaction. Information concerning such participants' interests in the proposed transaction are set forth in the Joint Proxy Statement/Prospectus.
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
Percent Variance
----------------
3Q16 - 3Q16 -
Statement of earnings 3Q16 2Q16 3Q15 2Q16 3Q15
--------------------- ---- ----
Interest income $175,110 $170,931 $137,197 2.4 27.6
Interest expense 17,604 16,562 11,996 6.3 46.7
Net interest income 157,506 154,369 125,201 2.0 25.8
Provision for credit losses 14,639 16,640 10,777 -12.0 35.8
Net interest income after provision 142,867 137,729 114,424 3.7 24.9
Service charges 25,756 26,396 18,628 -2.4 38.3
Trust income 5,268 5,405 5,210 -2.5 1.1
Insurance commissions and fees 4,866 4,105 4,423 18.5 10.0
Securities commissions and fees 3,404 3,622 3,304 -6.0 3.0
Mortgage banking operations 3,564 2,753 2,424 29.5 47.0
Net securities gains 299 226 314 n/m n/m
Other 10,083 8,904 7,056 13.2 42.9
Total non-interest income 53,240 51,411 41,359 3.6 28.7
Salaries and employee benefits 60,927 61,329 51,759 -0.7 17.7
Occupancy and equipment 20,367 20,207 16,194 0.8 25.8
FDIC insurance 5,274 5,103 3,158 3.4 67.0
Amortization of intangibles 3,571 3,388 2,034 5.4 75.5
Other real estate owned 1,172 172 1,299 582.6 -9.8
Merger, acquisition and severance-related 299 10,551 1,312 n/m n/m
Other 29,440 28,879 22,393 1.9 31.5
Total non-interest expense 121,050 129,629 98,149 -6.6 23.3
Income before income taxes 75,057 59,511 57,634 26.1 30.2
Income taxes 22,889 18,211 17,581 25.7 30.2
Net income 52,168 41,300 40,053 26.3 30.2
Preferred stock dividends 2,010 2,010 2,010
Net income available to common stockholders $50,158 $39,290 $38,043 27.7 31.8
======= ======= =======
Earnings per common share:
Basic $0.24 $0.19 $0.22 26.3 9.1
Diluted $0.24 $0.19 $0.22 26.3 9.1
Reconciliation of Operating Net Income (non-GAAP):
--------------------------------------------------
Net income available to common stockholders $50,158 $39,290 $38,043
Merger, acquisition and severance costs 299 10,551 1,312
Tax benefit of merger, acquisition and severance costs (105) (3,693) (459)
---- ------ ----
Operating net income available to common stockholders $50,352 $46,148 $38,896 9.1 29.5
======= ======= =======
Net income per diluted common share $0.24 $0.19 $0.22
Effect of merger, acquisition and severance costs 0.00 0.05 0.01
Tax benefit of merger, acquisition and severance costs (0.00) (0.02) (0.00)
----- ----- -----
Operating net income per diluted common share $0.24 $0.22 $0.22 9.1 9.1
===== ===== =====
Common stock data
-----------------
Average diluted shares outstanding 211,790,730 211,675,449 176,512,832 0.1 20.0
Period end shares outstanding 210,224,194 210,120,601 175,363,439 0.0 19.9
Book value per common share $11.72 $11.61 $11.34 1.0 3.4
Tangible book value per common share (1) $6.53 $6.40 $6.36 2.0 2.7
Dividend payout ratio (common) 50.69% 64.68% 55.67%
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
For the Nine Months
Ended September 30, Percent
-------------------
Statement of earnings 2016 2015 Variance
--------------------- ----
Interest income $501,795 $406,014 23.6
Interest expense 49,566 35,125 41.1
------ ------
Net interest income 452,229 370,889 21.9
Provision for credit losses 43,047 27,777 55.0
Net interest income after provision 409,182 343,112 19.3
Service charges 73,428 51,959 41.3
Trust income 15,955 15,803 1.0
Insurance commissions and fees 13,892 12,351 12.5
Securities commissions and fees 10,400 9,958 4.4
Mortgage banking operations 7,912 6,739 17.4
Net securities gains 596 319 n/m
Other 28,512 22,164 28.6
------
Total non-interest income 150,695 119,293 26.3
Salaries and employee benefits 178,681 151,459 18.0
Occupancy and equipment 58,396 48,988 19.2
FDIC insurance 14,345 9,630 49.0
Amortization of intangibles 9,608 6,148 56.3
Other real estate owned 2,752 3,788 -27.3
Merger, acquisition and severance-related 35,790 1,683 n/m
Other 87,755 67,607 29.8
Total non-interest expense 387,327 289,303 33.9
Income before income taxes 172,550 173,102 -0.3
Income taxes 52,950 52,575 0.7
------ ------
Net income 119,600 120,527 -0.8
Preferred stock dividends 6,030 6,030
----- -----
Net income available to common stockholders $113,570 $114,497 -0.8
======== ========
Earnings per common share:
Basic $0.55 $0.65 -15.4
Diluted $0.55 $0.65 -15.4
Reconciliation of Operating Net Income (non-GAAP):
--------------------------------------------------
Net income available to common stockholders $113,570 $114,497
Merger, acquisition and severance costs 35,790 1,683
Tax benefit of merger, acquisition and severance costs (12,209) (589)
------- ----
Operating net income available to common stockholders $137,151 $115,591 18.7
======== ========
Net income per diluted common share $0.55 $0.65
Effect of merger, acquisition and severance costs 0.18 0.01
Tax benefit of merger, acquisition and severance costs (0.06) (0.00)
----- -----
Operating net income per diluted common share $0.67 $0.66 1.5
===== =====
Common stock data
-----------------
Average diluted shares outstanding 206,133,740 176,200,142 17.0
Period end shares outstanding 210,224,194 175,363,439 19.9
Book value per common share $11.72 $11.34 3.4
Tangible book value per common share (1) $6.53 $6.36 2.7
Dividend payout ratio (common) 67.04% 55.31%
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
Percent Variance
----------------
3Q16 - 3Q16 -
Balance Sheet (at period end) 3Q16 2Q16 3Q15 2Q16 3Q15
---------------------------- ---- ---- ---- ---- ----
Assets
Cash and due from banks $326,599 $285,783 $208,560 14.3 56.6
Interest bearing deposits with banks 118,651 113,244 50,206 4.8 136.3
------- ------- ------
Cash and cash equivalents 445,250 399,027 258,766 11.6 72.1
Securities available for sale 2,077,616 2,133,662 1,578,526 -2.6 31.6
Securities held to maturity 2,249,245 2,064,305 1,526,290 9.0 47.4
Residential mortgage loans held for sale 17,862 12,062 3,575 48.1 399.6
Loans and leases, net of unearned income 14,773,446 14,563,128 11,873,645 1.4 24.4
Allowance for credit losses (156,894) (154,369) (136,183) 1.6 15.2
-------- -------- --------
Net loans and leases 14,616,552 14,408,759 11,737,462 1.4 24.5
Premises and equipment, net 228,622 224,805 161,689 1.7 41.4
Goodwill 1,022,006 1,021,247 834,141 0.1 22.5
Core deposit and other intangible assets, net 81,646 83,744 46,417 -2.5 75.9
Bank owned life insurance 327,874 328,127 306,061 -0.1 7.1
Other assets 517,241 539,229 383,146 -4.1 35.0
Total Assets $21,583,914 $21,214,967 $16,836,073 1.7 28.2
=========== =========== ===========
Liabilities
Deposits:
Non-interest bearing demand $4,082,145 $3,969,115 $2,911,435 2.8 40.2
Interest bearing demand 7,032,744 6,657,651 5,558,322 5.6 26.5
Savings 2,299,408 2,284,159 1,736,350 0.7 32.4
Certificates and other time deposits 2,562,587 2,617,637 2,553,629 -2.1 0.4
--------- --------- ---------
Total Deposits 15,976,884 15,528,561 12,759,736 2.9 25.2
Short-term borrowings 2,236,105 2,260,411 1,287,302 -1.1 73.7
Long-term borrowings 587,500 656,844 542,653 -10.6 8.3
Other liabilities 212,845 223,813 151,633 -4.9 40.4
------- ------- -------
Total Liabilities 19,013,334 18,669,630 14,741,324 1.8 29.0
Stockholders' Equity
Preferred Stock 106,882 106,882 106,882 0.0 0.0
Common stock 2,117 2,116 1,766 0.1 19.9
Additional paid-in capital 2,223,530 2,220,243 1,805,926 0.1 23.1
Retained earnings 280,654 255,921 227,287 9.7 23.5
Accumulated other comprehensive loss (27,852) (25,459) (34,397) 9.4 -19.0
Treasury stock (14,751) (14,366) (12,715) 2.7 16.0
Total Stockholders' Equity 2,570,580 2,545,337 2,094,749 1.0 22.7
--------- --------- ---------
Total Liabilities and Stockholders' Equity $21,583,914 $21,214,967 $16,836,073 1.7 28.2
=========== =========== ===========
Selected average balances
-------------------------
Total assets $21,386,156 $20,780,413 $16,732,310 2.9 27.8
Earning assets 19,045,481 18,496,395 14,936,867 3.0 27.5
Interest bearing deposits with banks 140,713 109,432 75,208 28.6 87.1
Securities 4,240,563 4,026,101 3,088,987 5.3 37.3
Residential mortgage loans held for sale 22,476 15,734 8,967 42.9 150.6
Loans and leases, net of unearned income 14,641,729 14,345,128 11,763,705 2.1 24.5
Allowance for credit losses 158,901 150,487 134,206 5.6 18.4
Goodwill and intangibles 1,104,328 1,100,129 876,513 0.4 26.0
Deposits 15,671,857 15,655,637 12,421,564 0.1 26.2
Short-term borrowings 2,303,389 1,716,565 1,546,209 34.2 49.0
Long-term borrowings 616,141 657,059 542,720 -6.2 13.5
Total stockholders' equity 2,562,693 2,532,226 2,082,043 1.2 23.1
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 Nine Months
Ended September 30, Percent
-------------------
Balance
Sheet
(at
period
end) 2016 2015 Variance
------- ---- ---- --------
Assets
Cash
and
due
from
banks $326,599 $208,560 56.6
Interest
bearing
deposits
with
banks 118,651 50,206 136.3
------- ------
Cash
and
cash
equivalents 445,250 258,766 72.1
Securities
available
for
sale 2,077,616 1,578,526 31.6
Securities
held
to
maturity 2,249,245 1,526,290 47.4
Residential
mortgage
loans
held
for
sale 17,862 3,575 399.6
Loans
and
leases,
net
of
unearned
income 14,773,446 11,873,645 24.4
Allowance
for
credit
losses (156,894) (136,183) 15.2
-------- --------
Net
loans
and
leases 14,616,552 11,737,462 24.5
Premises
and
equipment,
net 228,622 161,689 41.4
Goodwill 1,022,006 834,141 22.5
Core
deposit
and
other
intangible
assets,
net 81,646 46,417 75.9
Bank
owned
life
insurance 327,874 306,061 7.1
Other
assets 517,241 383,146 35.0
Total
Assets $21,583,914 $16,836,073 28.2
=========== ===========
Liabilities
Deposits:
Non-
interest
bearing
demand $4,082,145 $2,911,435 40.2
Interest
bearing
demand 7,032,744 5,558,322 26.5
Savings 2,299,408 1,736,350 32.4
Certificates
and
other
time
deposits 2,562,587 2,553,629 0.4
--------- ---------
Total
Deposits 15,976,884 12,759,736 25.2
Short-
term
borrowings 2,236,105 1,287,302 73.7
Long-
term
borrowings 587,500 542,653 8.3
Other
liabilities 212,845 151,633 40.4
------- -------
Total
Liabilities 19,013,334 14,741,324 29.0
Stockholders' Equity
Preferred
Stock 106,882 106,882 0.0
Common
stock 2,117 1,766 19.9
Additional
paid-
in
capital 2,223,530 1,805,926 23.1
Retained
earnings 280,654 227,287 23.5
Accumulated
other
comprehensive
loss (27,852) (34,397) -19.0
Treasury
stock (14,751) (12,715) 16.0
Total
Stockholders'
Equity 2,570,580 2,094,749 22.7
--------- ---------
Total
Liabilities
and
Stockholders'
Equity $21,583,914 $16,836,073 28.2
=========== ===========
Selected average balances
-------------------------
Total
assets $20,364,810 $16,447,712 23.8
Earning
assets 18,150,092 14,650,785 23.9
Interest
bearing
deposits
with
banks 124,589 75,622 64.8
Securities 3,932,084 3,039,635 29.4
Residential
mortgage
loans
held
for
sale 14,807 7,298 102.9
Loans
and
leases,
net
of
unearned
income 14,078,612 11,528,230 22.1
Allowance
for
credit
losses 150,807 131,465 14.7
Goodwill
and
intangibles 1,059,873 876,009 21.0
Deposits 15,176,234 11,939,971 27.1
Short-
term
borrowings 1,861,438 1,759,200 5.8
Long-
term
borrowings 640,474 542,091 18.1
Total
stockholders'
equity 2,475,198 2,062,929 20.0
Preferred
stockholders'
equity 106,882 106,882 0.0
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
Percent Variance
----------------
3Q16 - 3Q16 -
3Q16 2Q16 3Q15 2Q16 3Q15
---- ---- ---- ---- ----
Performance ratios
------------------
Return on average equity 8.10% 6.56% 7.63%
Return on average tangible equity (1) 14.87% 12.25% 13.65%
Return on average tangible common equity (1) 15.45% 12.63% 14.25%
Return on average assets 0.97% 0.80% 0.95%
Return on average tangible assets (1) 1.08% 0.90% 1.04%
Net interest margin (FTE) (1) (2) 3.36% 3.41% 3.39%
Yield on earning assets (FTE) (1) (2) 3.72% 3.77% 3.70%
Cost of interest-bearing liabilities 0.48% 0.47% 0.41%
Cost of funds 0.38% 0.37% 0.33%
Efficiency ratio (1) 54.38% 55.45% 55.59%
Effective tax rate 30.50% 30.60% 30.50%
Capital ratios
--------------
Equity / assets (period end) 11.91% 12.00% 12.44%
Leverage ratio 7.64% 7.73% 8.20%
Tangible equity / tangible assets (period end) (1) 7.22% 7.21% 7.65%
Tangible common equity / tangible assets (period end) (1) 6.69% 6.68% 6.98%
Balances at period end
----------------------
Loans and Leases:
-----------------
Commercial real estate $5,367,291 $5,355,625 $3,949,246 0.2 35.9
Commercial and industrial 3,088,405 3,079,605 2,491,355 0.3 24.0
Commercial leases 195,271 200,350 199,130 -2.5 -1.9
------- ------- -------
Commercial loans and leases 8,650,967 8,635,580 6,639,731 0.2 30.3
Direct installment 1,837,395 1,830,206 1,692,638 0.4 8.6
Residential mortgages 1,779,867 1,678,646 1,386,386 6.0 28.4
Indirect installment 1,150,812 1,076,817 974,028 6.9 18.1
Consumer LOC 1,303,223 1,290,053 1,127,002 1.0 15.6
Other 51,182 51,826 53,860 -1.2 -5.0
Total loans and leases $14,773,446 $14,563,128 $11,873,645 1.4 24.4
=========== =========== ===========
Deposits:
---------
Non-interest bearing deposits $4,082,145 $3,969,115 $2,911,435 2.8 40.2
Interest bearing demand 7,032,744 6,657,651 5,558,322 5.6 26.5
Savings 2,299,408 2,284,159 1,736,350 0.7 32.4
Certificates of deposit and other time deposits 2,562,587 2,617,637 2,553,629 -2.1 0.4
Total deposits $15,976,884 $15,528,562 $12,759,736 2.9 25.2
=========== =========== ===========
Average balances
----------------
Loans and Leases:
-----------------
Commercial real estate $5,343,485 $5,276,960 $3,910,226 1.3 36.7
Commercial and industrial 3,084,005 3,062,936 2,472,612 0.7 24.7
Commercial leases 196,600 201,481 197,907 -2.4 -0.7
------- ------- -------
Commercial loans and leases 8,624,090 8,541,377 6,580,745 1.0 31.1
Direct installment 1,834,558 1,807,048 1,687,477 1.5 8.7
Residential mortgages 1,721,162 1,615,438 1,365,253 6.5 26.1
Indirect installment 1,109,047 1,044,870 959,954 6.1 15.5
Consumer LOC 1,295,035 1,281,636 1,121,294 1.0 15.5
Other 57,837 54,759 48,982 5.6 18.1
Total loans and leases $14,641,729 $14,345,128 $11,763,705 2.1 24.5
=========== =========== ===========
Deposits:
---------
Non-interest bearing deposits $4,021,023 $3,941,857 $2,886,933 2.0 39.3
Interest bearing demand 6,772,963 6,744,744 5,238,598 0.4 29.3
Savings 2,289,836 2,292,185 1,730,818 -0.1 32.3
Certificates of deposit and other time deposits 2,588,035 2,676,851 2,565,215 -3.3 0.9
Total deposits $15,671,857 $15,655,637 $12,421,564 0.1 26.2
=========== =========== ===========
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
For the Nine Months
Ended September 30, Percent
-------------------
2016 2015 Variance
---- ---- --------
Performance ratios
------------------
Return on average equity 6.45% 7.81%
Return on average tangible equity (1) 11.91% 14.07%
Return on average tangible common equity (1) 12.26% 14.71%
Return on average assets 0.78% 0.98%
Return on average tangible assets (1) 0.88% 1.08%
Net interest margin (FTE) (1) (2) 3.39% 3.43%
Yield on earning assets (FTE) (1) (2) 3.75% 3.75%
Cost of interest-bearing liabilities 0.48% 0.41%
Cost of funds 0.37% 0.33%
Efficiency ratio (1) 55.36% 56.05%
Effective tax rate 30.69% 30.37%
Capital ratios
--------------
Equity / assets (period end) 11.91% 12.44%
Leverage ratio 7.64% 8.20%
Tangible equity / tangible assets (period end) (1) 7.22% 7.65%
Tangible common equity / tangible assets (period end) (1) 6.69% 6.98%
Balances at period end
----------------------
Loans and Leases:
-----------------
Commercial real estate $5,367,291 $3,949,246 35.9
Commercial and industrial 3,088,405 2,491,355 24.0
Commercial leases 195,271 199,130 -1.9
------- -------
Commercial loans and leases 8,650,967 6,639,732 30.3
Direct installment 1,837,395 1,692,638 8.6
Residential mortgages 1,779,867 1,386,386 28.4
Indirect installment 1,150,812 974,028 18.1
Consumer LOC 1,303,223 1,127,002 15.6
Other 51,182 53,860 -5.0
Total loans and leases $14,773,446 $11,873,646 24.4
=========== ===========
Deposits:
---------
Non-interest bearing deposits $4,082,145 $2,911,435 40.2
Interest bearing demand 7,032,744 5,558,322 26.5
Savings 2,299,408 1,736,350 32.4
Certificates of deposit and other time deposits 2,562,587 2,553,629 0.4
Total deposits $15,976,884 $12,759,736 25.2
=========== ===========
Average balances
----------------
Loans and Leases:
-----------------
Commercial real estate $5,161,333 $3,853,653 33.9
Commercial and industrial 2,954,000 2,415,242 22.3
Commercial leases 200,752 187,656 7.0
------- -------
Commercial loans and leases 8,316,085 6,456,551 28.8
Direct installment 1,796,790 1,666,837 7.8
Residential mortgages 1,598,782 1,316,934 21.4
Indirect installment 1,053,822 926,614 13.7
Consumer LOC 1,260,936 1,114,905 13.1
Other 52,197 46,389 12.5
Total loans and leases $14,078,612 $11,528,230 22.1
=========== ===========
Deposits:
---------
Non-interest bearing deposits $3,804,828 $2,768,012 37.5
Interest bearing demand 6,545,529 4,889,508 33.9
Savings 2,212,213 1,697,732 30.3
Certificates of deposit and other time deposits 2,613,664 2,584,719 1.1
Total deposits $15,176,234 $11,939,971 27.1
=========== ===========
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
Percent Variance
----------------
3Q16 - 3Q16 -
Asset Quality Data 3Q16 2Q16 3Q15 2Q16 3Q15
------------------ ---- ---- ---- ---- ----
Non-Performing Assets
---------------------
Non-performing loans (3)
Non-accrual loans $74,828 $67,475 $47,298 10.9 58.2
Restructured loans 20,638 22,542 21,221 -8.4 -2.7
------ ------ ------
Non-performing loans 95,466 90,017 68,519 6.1 39.3
Other real estate owned (OREO) (4) 40,523 48,344 38,931 -16.2 4.1
------ ------ ------
Total non-performing assets $135,989 $138,361 $107,450 -1.7 26.6
======== ======== ========
Non-performing loans / total loans and leases 0.65% 0.62% 0.58%
Non-performing loans / total originated loans and
and leases (5) 0.76% 0.74% 0.63%
Non-performing loans + OREO / total loans and
leases + OREO 0.92% 0.95% 0.90%
Non-performing loans + OREO / total originated
loans and leases + OREO (5) 1.08% 1.15% 0.99%
Non-performing assets / total assets 0.63% 0.65% 0.64%
Allowance Rollforward
---------------------
Allowance for credit losses (originated portfolio) (5)
Balance at beginning of period $148,719 $142,220 $124,196 4.6 19.7
Provision for credit losses 14,072 16,384 11,287 -14.1 24.7
Net loan charge-offs (12,277) (9,885) (5,864) 24.2 109.4
Allowance for credit losses (originated portfolio) (5) 150,514 148,719 129,619 1.2 16.1
Allowance for credit losses (acquired portfolio) (6)
Balance at beginning of period 5,650 5,580 6,945 1.3 -18.6
Provision for credit losses 567 256 (510) 121.5 -211.2
Net loan charge-offs 163 (186) 129 -187.6 26.4
--- ---- ---
Allowance for credit losses (acquired portfolio) (6) 6,380 5,650 6,564 12.9 -2.8
Total allowance for credit losses $156,894 $154,369 $136,183 1.6 15.2
======== ======== ========
Allowance for credit losses / total loans and leases 1.06% 1.06% 1.15%
Allowance for credit losses (originated loans and leases) /
total originated loans and leases (5) 1.23% 1.26% 1.22%
Allowance for credit losses (originated loans and leases) /
total non-performing loans (3) 163.36% 169.89% 194.46%
Net loan charge-offs (annualized) / total average loans
and leases 0.33% 0.28% 0.19%
Net loan charge-offs on originated loans and leases
(annualized) / total average originated loans and
leases (5) 0.41% 0.35% 0.22%
Delinquency - Originated Portfolio (5)
-------------------------------------
Loans 30-89 days past due $43,071 $48,706 $43,330 -11.6 -0.6
Loans 90+ days past due 6,906 6,186 6,000 11.6 15.1
Non-accrual loans 71,498 64,998 45,436 10.0 57.4
------ ------ ------
Total past due and non-accrual loans $121,475 $119,890 $94,766 1.3 28.2
======== ======== =======
Total past due and non-accrual loans / total originated loans 1.00% 1.02% 0.89%
Memo item:
Delinquency - Acquired Portfolio (6) (7)
---------------------------------------
Loans 30-89 days past due $29,087 $42,939 $21,604 -32.3 34.6
Loans 90+ days past due 42,584 47,085 28,551 -9.6 49.2
Non-accrual loans 3,330 2,477 1,862 n/m n/m
-----
Total past due and non-accrual loans $75,001 $92,501 $52,017 -18.9 44.2
======= ======= =======
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
For the Nine Months
Ended September 30, Percent
-------------------
Asset Quality Data 2016 2015 Variance
------------------ ---- ---- --------
Non-Performing Assets
---------------------
Non-performing loans (3)
Non-accrual loans $74,828 $47,298 58.2
Restructured loans 20,638 21,221 -2.7
Non-performing loans 95,466 68,519 39.3
Other real estate owned (OREO) (4) 40,523 38,931 4.1
Non-performing loans and OREO 135,989 107,450 26.6
Non-performing investments 0 0 n/m
Total non-performing assets $135,989 $107,450 26.6
Non-performing loans / total loans and leases 0.65% 0.58%
Non-performing loans / total originated loans and
and leases (5) 0.76% 0.63%
Non-performing loans + OREO / total loans and
leases + OREO 0.92% 0.90%
Non-performing loans + OREO / total originated
loans and leases + OREO (5) 1.08% 0.99%
Non-performing assets / total assets 0.63% 0.64%
Allowance Rollforward
---------------------
Allowance for credit losses (originated portfolio) (5)
Balance at beginning of period $135,285 $117,952 14.7
Provision for credit losses 43,296 29,097 48.8
Net loan charge-offs (28,067) (17,430) 61.0
Allowance for credit losses (originated portfolio) (5) 150,514 129,619 16.1
Allowance for credit losses (acquired portfolio) (6)
Balance at beginning of period 6,727 7,974 -15.6
Provision for credit losses (249) (1,320) -81.1
Net loan charge-offs (98) (90) 8.9
--- ---
Allowance for credit losses (acquired portfolio) (6) 6,380 6,564 -2.8
Total allowance for credit losses $156,894 $136,183 15.2
======== ========
Allowance for credit losses / total loans and leases 1.06% 1.15%
Allowance for credit losses (originated loans and leases) /
total originated loans and leases (5) 1.23% 1.22%
Allowance for credit losses (originated loans and leases) /
total non-performing loans (3) 163.36% 194.46%
Net loan charge-offs (annualized) / total average loans
and leases 0.27% 0.20%
Net loan charge-offs on originated loans and leases
(annualized) / total average originated loans and
leases (5) 0.32% 0.23%
Delinquency - Originated Portfolio (5)
-------------------------------------
Loans 30-89 days past due $43,071 $43,330 -0.6
Loans 90+ days past due 6,906 6,000 15.1
Non-accrual loans 71,498 45,436 57.4
Total past due and non-accrual loans $121,475 $94,766 28.2
======== =======
Total past due and non-accrual loans / total originated loans 1.00% 0.89%
Memo item:
Delinquency - Acquired Portfolio (6) (7)
---------------------------------------
Loans 30-89 days past due $29,087 $21,604 34.6
Loans 90+ days past due 42,584 28,551 49.2
Non-accrual loans 3,330 1,862 n/m
Total past due and non-accrual loans $75,001 $52,017 44.2
======= =======
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
3Q16 2Q16
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 $140,713 $143 0.40% $109,432 $97 0.36%
Taxable investment securities (8) 3,919,203 18,432 1.88% 3,728,873 17,977 1.93%
Non-taxable investment securities (2) 321,360 3,456 4.30% 297,228 3,266 4.40%
Residential mortgage loans held for sale 22,476 235 4.19% 15,734 191 4.86%
Loans and leases (2) (9) 14,641,729 155,739 4.23% 14,345,128 152,191 4.27%
Total Interest Earning Assets (2) 19,045,481 178,005 3.72% 18,496,395 173,722 3.77%
----------
Cash and due from banks 287,208 284,061
Allowance for loan losses (158,901) (150,487)
Premises and equipment 229,133 221,030
Other assets 1,983,235 1,929,414
Total Assets $21,386,156 $20,780,413
Liabilities
Deposits:
Interest-bearing demand $6,772,963 4,094 0.24% $6,744,744 4,051 0.24%
Savings 2,289,836 449 0.08% 2,292,185 465 0.08%
Certificates and other time 2,588,035 5,934 0.91% 2,676,851 5,908 0.89%
Short-term borrowings 2,303,389 3,607 0.62% 1,716,565 2,559 0.60%
Long-term borrowings 616,141 3,520 2.27% 657,059 3,579 2.19%
Total Interest Bearing Liabilities (2) 14,570,364 17,604 0.48% 14,087,404 16,562 0.47%
----------
Non-interest bearing demand deposits 4,021,023 3,941,857
Other liabilities 232,076 218,926
Total Liabilities 18,823,463 18,248,187
Stockholders' equity 2,562,693 2,532,226
Total Liabilities and Stockholders' Equity $21,386,156 $20,780,413
Net Interest Earning Assets $4,475,117 $4,408,991
========== ==========
Net Interest Income (FTE) 160,401 157,160
Tax Equivalent Adjustment (2,895) (2,791)
------ ------
Net Interest Income $157,506 $154,369
======== ========
Net Interest Spread 3.24% 3.30%
==== ====
Net Interest Margin (2) 3.36% 3.41%
==== ====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
3Q15
----
Interest Average
Average Earned Yield
Outstanding or Paid or Rate
----------- ------- -------
Assets
Interest bearing deposits with banks $75,208 $30 0.16%
Taxable investment securities (8) 2,870,378 14,577 2.03%
Non-taxable investment securities (2) 218,609 2,624 4.80%
Residential mortgage loans held for sale 8,967 74 3.30%
Loans and leases (2) (9) 11,763,705 121,842 4.11%
Total Interest Earning Assets (2) 14,936,867 139,147 3.70%
----------
Cash and due from banks 199,115
Allowance for loan losses (134,206)
Premises and equipment 162,103
Other assets 1,568,431
Total Assets $16,732,310
===========
Liabilities
Deposits:
Interest-bearing demand $5,238,598 2,241 0.17%
Savings 1,730,818 198 0.05%
Certificates and other time 2,565,215 5,509 0.85%
Short-term borrowings 1,546,209 1,786 0.46%
Long-term borrowings 542,720 2,262 1.66%
Total Interest Bearing Liabilities (2) 11,623,560 11,996 0.41%
----------
Non-interest bearing demand deposits 2,886,933
Other liabilities 139,774
Total Liabilities 14,650,267
Stockholders' equity 2,082,043
Total Liabilities and Stockholders' Equity $16,732,310
===========
Net Interest Earning Assets $3,313,307
==========
Net Interest Income (FTE) 127,151
Tax Equivalent Adjustment (1,950)
------
Net Interest Income $125,201
========
Net Interest Spread 3.29%
====
Net Interest Margin (2) 3.39%
====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
For the Nine Months Ended September 30,
---------------------------------------
2016 2015
Interest Average Interest Average
Average Earned Yield Average Earned Yield
Outstanding or Paid or Rate Outstanding or Paid or Rate
Assets
Interest bearing deposits with banks $124,589 $357 0.38% $75,622 $90 0.16%
Taxable investment securities (8) 3,635,224 52,901 1.94% 2,847,290 43,257 2.03%
Non-taxable investment securities (2) 296,860 9,815 4.41% 192,345 7,024 4.87%
Residential mortgage loans held for sale 14,807 504 4.54% 7,298 256 4.68%
Loans and leases (2) (9) 14,078,612 446,366 4.23% 11,528,230 360,925 4.19%
Total Interest Earning Assets (2) 18,150,092 509,943 3.75% 14,650,785 411,552 3.75%
---------- ----------
Cash and due from banks 273,457 195,583
Allowance for loan losses (150,807) (131,465)
Premises and equipment 213,957 166,572
Other assets 1,878,111 1,566,238
Total Assets $20,364,810 $16,447,713
Liabilities
Deposits:
Interest-bearing demand $6,545,529 11,600 0.24% $4,889,508 6,082 0.17%
Savings 2,212,213 1,278 0.08% 1,697,732 563 0.04%
Certificates and other time 2,613,664 17,509 0.89% 2,584,719 16,388 0.85%
Short-term borrowings 1,861,438 8,527 0.61% 1,759,200 5,348 0.41%
Long-term borrowings 640,474 10,652 2.22% 542,091 6,744 1.66%
Total Interest Bearing Liabilities (2) 13,873,318 49,566 0.48% 11,473,250 35,125 0.41%
---------- ----------
Non-interest bearing demand deposits 3,804,828 2,768,012
Other liabilities 211,466 143,521
Total Liabilities 17,889,612 14,384,783
Stockholders' equity 2,475,198 2,062,930
Total Liabilities and Stockholders' Equity $20,364,810 $16,447,713
Net Interest Earning Assets $4,276,774 $3,177,535
========== ==========
Net Interest Income (FTE) 460,377 376,427
Tax Equivalent Adjustment (8,148) (5,538)
------ ------
Net Interest Income $452,229 $370,889
======== ========
Net Interest Spread 3.27% 3.34%
==== ====
Net Interest Margin (2) 3.39% 3.43%
==== ====
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 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.
3Q16 2Q16 3Q15
---- ---- ----
Return on average tangible equity:
----------------------------------
Net income (annualized) $207,540 $166,106 $158,907
Amortization of intangibles, net of tax (annualized) 10,970 10,551 6,711
------ ------ -----
218,510 176,657 165,618
Average total shareholders' equity 2,562,693 2,532,226 2,082,043
Less: Average intangibles (1,093,378) (1,090,542) (869,110)
---------- ---------- --------
1,469,315 1,441,684 1,212,933
Return on average tangible equity 14.87% 12.25% 13.65%
===== ===== =====
Return on average tangible common equity:
-----------------------------------------
Net income available to common stockholders (annualized) $199,543 $158,025 $150,932
Amortization of intangibles, net of tax (annualized) 10,970 10,551 6,711
------ ------ -----
210,513 168,576 157,643
Average total stockholders' equity 2,562,693 2,532,226 2,082,043
Less: Average preferred stockholders' equity (106,882) (106,882) (106,882)
Less: Average intangibles (1,093,378) (1,090,542) (869,110)
---------- ---------- --------
1,362,433 1,334,802 1,106,051
Return on average tangible common equity 15.45% 12.63% 14.25%
===== ===== =====
Return on average tangible assets:
----------------------------------
Net income (annualized) $207,540 $166,106 $158,907
Amortization of intangibles, net of tax (annualized) 10,970 10,551 6,711
------ ------ -----
218,510 176,657 165,618
Average total assets 21,386,156 20,780,413 16,732,310
Less: Average intangibles (1,093,378) (1,090,542) (869,110)
---------- ---------- --------
20,292,778 19,689,871 15,863,200
Return on average tangible assets 1.08% 0.90% 1.04%
==== ==== ====
Tangible book value per common share:
-------------------------------------
Total shareholders' equity $2,570,580 $2,545,337 $2,094,749
Less: preferred shareholders' equity (106,882) (106,882) (106,882)
Less: intangibles (1,091,876) (1,094,687) (873,102)
---------- ---------- --------
1,371,822 1,343,768 1,114,765
Ending shares outstanding 210,224,194 210,120,601 175,363,439
Tangible book value per common share $6.53 $6.40 $6.36
===== ===== =====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
For the Nine Months
Ended September 30,
-------------------
2016 2015
---- ----
Return on average tangible equity:
----------------------------------
Net income (annualized) $159,757 $161,144
Amortization of intangibles, net of tax (annualized) 9,978 6,826
----- -----
169,735 167,970
Average total shareholders' equity 2,475,198 2,062,929
Less: Average intangibles (1,049,998) (868,843)
---------- --------
1,425,200 1,194,086
Return on average tangible equity 11.91% 14.07%
===== =====
Return on average tangible common equity:
-----------------------------------------
Net income available to common stockholders (annualized) $151,703 $153,082
Amortization of intangibles, net of tax (annualized) 9,978 6,826
----- -----
161,681 159,908
Average total stockholders' equity 2,475,198 2,062,929
Less: Average preferred stockholders' equity (106,882) (106,882)
Less: Average intangibles (1,049,998) (868,843)
---------- --------
1,318,318 1,087,204
Return on average tangible common equity 12.26% 14.71%
===== =====
Return on average tangible assets:
----------------------------------
Net income (annualized) $159,757 $161,144
Amortization of intangibles, net of tax (annualized) 9,978 6,826
----- -----
169,735 167,970
Average total assets 20,364,810 16,447,712
Less: Average intangibles (1,049,998) (868,843)
---------- --------
19,314,812 15,578,869
Return on average tangible assets 0.88% 1.08%
==== ====
Tangible book value per common share:
-------------------------------------
Total shareholders' equity $2,570,580 $2,094,749
Less: preferred shareholders' equity (106,882) (106,882)
Less: intangibles (1,091,876) (873,102)
---------- --------
1,371,822 1,114,765
Ending shares outstanding 210,224,194 175,363,439
Tangible book value per common share $6.53 $6.36
===== =====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
3Q16 2Q16 3Q15
---- ----
Tangible equity / tangible assets (period end):
-----------------------------------------------
Total shareholders' equity $2,570,580 $2,545,337 $2,094,749
Less: intangibles (1,091,876) (1,094,687) (873,102)
---------- ---------- --------
1,478,704 1,450,650 1,221,647
Total assets 21,583,914 21,214,967 16,836,073
Less: intangibles (1,091,876) (1,094,687) (873,102)
---------- ---------- --------
20,492,038 20,120,280 15,962,971
Tangible equity / tangible assets (period end) 7.22% 7.21% 7.65%
==== ==== ====
Tangible common equity / tangible assets (period end):
------------------------------------------------------
Total stockholders' equity $2,570,580 $2,545,337 $2,094,749
Less: preferred stockholders' equity (106,882) (106,882) (106,882)
Less: intangibles (1,091,876) (1,094,687) (873,102)
---------- ---------- --------
1,371,822 1,343,768 1,114,765
Total assets 21,583,914 21,214,967 16,836,073
Less: intangibles (1,091,876) (1,094,687) (873,102)
---------- ---------- --------
20,492,038 20,120,280 15,962,971
Tangible common equity / tangible assets (period end) 6.69% 6.68% 6.98%
==== ==== ====
KEY PERFORMANCE INDICATORS
--------------------------
Efficiency Ratio (FTE):
-----------------------
Total non-interest expense $121,050 $129,629 $98,149
Less: amortization of intangibles (3,571) (3,388) (2,034)
Less: OREO expense (1,172) (172) (1,299)
Less: merger costs (299) (10,551) (1,312)
Less: impairment charge on other assets 0 0 0
--- --- ---
Adjusted non-interest expense 116,008 115,520 93,503
Net interest income 157,506 154,369 125,201
Taxable equivalent adjustment 2,895 2,791 1,950
Non-interest income 53,240 51,411 41,359
Less: net securities gains (299) (226) (314)
Less: gain on redemption of trust preferred securities 0 0 0
--- --- ---
Adjusted net interest income + non-interest income 213,342 208,344 168,197
Efficiency ratio (FTE) 54.38% 55.45% 55.59%
===== ===== =====
Core Net Interest Margin:
-------------------------
Net interest margin (FTE) (2) 3.36% 3.41% 3.39%
Accretable yield adjustment -0.04% -0.06% -0.01%
----- ----- -----
Core net interest margin (FTE) (2) 3.32% 3.35% 3.38%
==== ==== ====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
For the Nine Months
Ended September 30,
-------------------
2016 2015
----
KEY PERFORMANCE INDICATORS
--------------------------
Efficiency Ratio (FTE):
-----------------------
Total non-interest expense $387,327 $289,303
Less: amortization of intangibles (9,608) (6,148)
Less: OREO expense (2,752) (3,788)
Less: merger costs (35,790) (1,683)
Less: impairment charge on other assets (2,585) 0
------ ---
Adjusted non-interest expense 336,592 277,684
Net interest income 452,229 370,889
Taxable equivalent adjustment 8,148 5,539
Non-interest income 150,695 119,293
Less: net securities gains (596) (319)
Less: OTTI 0 0
Less: gain on redemption of trust preferred securities (2,422) 0
------ ---
Adjusted net interest income + non-interest income 608,054 495,402
Efficiency ratio (FTE) 55.36% 56.05%
===== =====
Core Net Interest Margin:
-------------------------
Net interest margin (FTE) (2) 3.39% 3.43%
Accretable yield adjustment -0.03% -0.02%
----- -----
Core net interest margin (FTE) (2) 3.36% 3.41%
==== ====
(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, core 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 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.
(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.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/fnb-corporation-reports-third-quarter-2016-earnings-300347880.html
SOURCE F.N.B. Corporation
