F.N.B. CORPORATION PITTSBURGH, July 22, 2014 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) today reported second quarter of 2014 results. Net income available to common shareholders for the second quarter of 2014 totaled $32.8 million, or $0.20 per diluted common share. Comparatively, first quarter of 2014 net income totaled $32.2 million, or $0.20 per diluted common share, and second quarter of 2013 net income totaled $29.2 million or $0.20 per diluted common share. Operating[1] results are presented in the table below, "Quarterly Results Summary".
Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "FNB reported another quarter of record net income and quality earnings highlighted by revenue growth, strong loan and deposit growth, a stable core net interest margin, consistent asset quality and diligent expense control. We grew total revenue by 8.5% compared to last quarter and improved our efficiency ratio to 57%."
Mr. Delie added, "We are realizing meaningful benefits from our expansion strategy as the Baltimore, Maryland and Cleveland, Ohio markets are fully staffed and completely integrated. Loan production in these markets has exceeded our initial expectations. Additionally, our presence in Maryland will be expanded with the completion of the OBA Financial acquisition expected to close in September. "
Quarterly Results Summary 2Q14 1Q14 2Q13
---- ---- ----
Reported Results
Net income ($ in millions) $34.8 $34.5 $29.2
Preferred stock dividend
expense ($ in millions) $2.0 $2.3 -
Net income available to
common shareholders ($ in
millions) $32.8 $32.2 $29.2
Net income per diluted
common share $0.20 $0.20 $0.20
Operating Results (Non-
GAAP)(1)
Operating net income ($ in
millions) $35.4 $33.1 $30.1
Preferred stock dividend
expense ($ in millions) $2.0 $2.3 -
Operating net income
available to common
shareholders ($ in
millions) $33.4 $30.8 $30.1
Operating net income per
diluted common share $0.20 $0.19 $0.21
Average Diluted Shares
Outstanding (in 000's) 167,868 163,967 145,844
----------------------- ------- ------- -------
Second Quarter 2014 Highlights
(All comparisons to the prior quarter, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances acquired via an acquisition.)
-- Total revenue (excluding securities gains) was $154.3 million,
increasing $12.1 million or 8.5%.
-- Loan growth momentum continued, with average organic loan growth on a
linked-quarter basis of $257 million or 10.5% annualized, led by organic
growth in average commercial loans of $181 million or 13.1% annualized.
Organic growth in total loans on a period-end basis was $391 million or
15.8% annualized.
-- On an organic basis, average transaction deposits and customer
repurchase agreements grew $264 million, or 12.0% annualized, and
included continued solid growth in average non-interest bearing deposits
of $130 million or 23.2% annualized. Transaction deposits and customer
repurchase agreements represent 77% of total deposits and customer
repurchase agreements at June 30, 2014.
-- The net interest margin was 3.60% compared to 3.62% in the prior
quarter.
-- The efficiency ratio improved to 57% from 59% in the prior quarter and
the year ago quarter.
-- Credit quality metrics reflect continued solid performance. For the
originated portfolio, non-performing loans and OREO to total loans and
OREO were 1.36% at June 30, 2014, compared to 1.46% at March 31, 2014,
and net charge-offs were 0.23% annualized of total average originated
loans, compared to 0.28% annualized in the prior quarter.
-- The tangible common equity to tangible assets ratio was 6.73% at June
30, 2014, compared to 6.81% at March 31, 2014 and increased from 6.11%
at June 30, 2013, reflecting the October 2013 capital raise. The
tangible book value per share increased to $5.73 at June 30, 2014,
compared to $5.58 at March 31, 2014 and $4.97 at June 30, 2013.
Second Quarter 2014 Results - Comparison to Prior Quarter
(All comparisons refer to the first quarter of 2014, except as noted)
Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $115.9 million, increasing $6.3 million, or 5.8%, primarily as a result of continued organic growth and partially due to the benefit related to the addition of BCSB Bancorp, Inc. (BCSB) in the first quarter of 2014. The net interest margin of 3.60% compares to 3.62% in the prior quarter, with 1 basis point of the narrowing reflecting slightly lower accretable yield adjustments. The growth in loans and lower-cost transaction deposits and customer repurchase agreements continues to support stability in the net interest margin.
Average loans totaled $10.1 billion and increased $413 million, or 17.1% annualized, and included annualized average organic loan growth of $257 million or 10.5%. Organic growth in average commercial loans totaled $181 million, or 13.1% annualized, and organic growth in average consumer loans (consisting of direct, consumer lines of credit and indirect loans) was $71 million or 9.1% annualized. Organic growth was strong on a period-end basis with total loans growing 15.8% annualized. The growth reflects positive results across the footprint, with the metropolitan markets contributing significantly.
Average deposits and customer repurchase agreements totaled $11.8 billion and increased $447 million, or 15.8% annualized, and included annualized average organic growth of $184 million or 6.4% annualized, reflecting growth in transaction deposits and customer repurchase agreements, partially offset by a decline in time deposits. On an organic basis, average total transaction deposits and customer repurchase agreements increased $264 million or 12.0% annualized. Organic growth in average non-interest bearing deposits was $130 million or 23.2% annualized. Total loans as a percentage of deposits and customer repurchase agreements was 88% at June 30, 2014.
Non-Interest Income
Non-interest income totaled $39.2 million, decreasing $2.9 million, or 6.8%, as a result of the prior quarter gains on the sale of securities of $9.5 million. Excluding gains on the sale of securities, non-interest income increased $5.8 million, or 17.8%, reflecting revenue from higher service charges, mortgage banking, wealth management (trust income and securities commissions) and other income. Service charges increased $2.2 million, or 14.2%, and reflects seasonally higher volume and the benefit of the BCSB acquisition. Swap fee revenue related to commercial clients totaled a record-high $2.6 million and increased $1.8 million, benefitting from the strong commercial activity during the quarter. While mortgage banking increased $0.7 million from $0.2 million in the prior quarter, overall volume remained low.
Non-Interest Expense
Non-interest expense totaled $92.6 million, decreasing $1.6 million, or 1.7%, and included $6.4 million lower merger and severance costs. Excluding merger and severance costs, non-interest expense increased $4.8 million, or 5.6%, and includes additional operating costs related to the BCSB acquisition. Salaries and benefits increased $1.4 million, or 3.1%, reflecting the addition of BCSB and higher performance-based compensation tied to improved production volumes and revenue trends during the second quarter. The efficiency ratio improved to 57.3%, compared to 59.0% in the first quarter of 2014.
Credit Quality
Credit quality metrics reflect continued solid performance. The ratio of non-performing loans and OREO to total loans and OREO improved 7 basis points to 1.16%, and for the originated portfolio, the improvement was 10 basis points to 1.36%. Delinquency (total past due and non-accrual loans as a percentage of total originated loans) improved 4 basis points to 1.13%.
Net charge-offs for the second quarter totaled $5.9 million, or 0.23% annualized, consistent with $5.6 million or 0.23% annualized in the prior quarter. For the originated portfolio, net charge-offs were also 0.23% annualized, improved from 0.28% annualized of average originated loans. The ratio of the allowance for loan losses to total loans remained stable at 1.13%, and for the originated portfolio, the allowance for loan losses to total originated loans was 1.26%, compared to 1.28% at March 31, 2014. The provision for loan losses totaled $10.4 million, compared to $7.0 million in the prior quarter, with the increase primarily related to the strong organic loan growth during the second quarter of 2014 in the originated portfolio and an increase in the acquired portfolio primarily related to the exit of lower-quality credit. The ratio of the allowance for loan losses to total non-performing loans was 138.9%, compared to 134.9%.
Year-to-Date 2014 Results - Comparison to Prior Year-to-Date
(All comparisons refer to the second quarter 2013 year-to-date, except as noted)
Results include the impact from the completion of the BCSB Bancorp Inc. (BCSB) acquisition completed on February 15, 2014, PVF Capital Corp (PVFC) on October 12, 2013 and Annapolis Bancorp, Inc. (ANNB) on April 6, 2013.
Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $225.4 million, increasing $32.1 million or 16.6%. The net interest margin was 3.61%, compared to 3.64%, with 2 basis points of the 3 basis point narrowing attributable to lower accretable yield benefit on acquired loans. Average earning assets grew $1.9 billion, or 17.8%, through consistent organic loan growth and the benefit of acquisition-related growth.
Average loans totaled $9.9 billion and increased $1.6 billion, or 18.7%, reflecting strong organic average loan growth of $653 million, or 7.7%, and loans added in the acquisitions. Growth in the commercial portfolio continued, with average balances growing organically $345 million or 7.3%. Average organic consumer loan growth (consisting of direct, consumer lines of credit and indirect loans) was also solid at $387 million or 14.6%, reflecting successful sales management and the benefit of the expanded banking footprint.
Total average deposits and customer repurchase agreements totaled $11.6 billion and increased $1.4 billion or 14.1%. Organic growth in lower-cost transaction deposit accounts and customer repurchase agreements was strong, growing $438 million, or 5.6%, with growth in average non-interest bearing deposits of $307 million or 16.5%.
Non-Interest Income
Non-interest income totaled $81.3 million, increasing $11.0 million, or 15.6%, with the first six months of 2014 including a $9.5 million (pre-tax) net gain related to the sale of certain securities, including the pooled trust preferred securities portfolio. Organic and acquisition-related growth in service charges was offset by $5.1 million in lower customer-related interchange service charges due to the Durbin Amendment. Additionally, the first six months of 2014 included solid growth in the fee-based units, increased swap fee revenue and lower net mortgage banking revenue consistent with industry trends.
Non-Interest Expense
Non-interest expense totaled $186.8 million, increasing $23.8 million or 14.6%. The first six months of 2014 included merger and severance costs of $8.1 million, compared to $3.3 million in the prior year-to-date period. Absent these items, non-interest expense increased $19.0 million or 11.9%, and primarily reflects the additional operating costs related to the expanded operations from acquisitions. The efficiency ratio was 58.1%, compared to 59.2%.
Credit Quality
Credit quality results reflect improvement over the prior-year period. The ratio of non-performing loans and OREO to total loans and OREO improved 24 basis points to 1.16%. For the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO improved 23 basis points to 1.36%. Total delinquency (total past due and non-accrual loans as a percentage of total originated loans) was 1.13% at June 30, 2014, a 31 basis point improvement reflecting a $10.2 million, or 9.3%, reduction in total delinquency.
Net charge-offs totaled $11.4 million, or 0.23% annualized of total average loans, compared to $11.5 million or 0.28% annualized. For the originated portfolio, net charge-offs were $10.5 million or 0.25% annualized of total average originated loans, compared to $10.4 million or 0.28% annualized. The ratio of the allowance for loan losses to total originated loans was 1.26% at June 30, 2014, compared to 1.35% at June 30, 2013, with the change directionally consistent with the performance of the portfolio. The provision for loan losses totaled $17.4 million, compared to $15.4 million in the prior-year period.
Capital Position
At June 30, 2014, the tangible common equity to tangible assets ratio (non-GAAP measure) was 6.73%, compared to 6.81% and 6.11% at March 31, 2014 and June 30, 2013, respectively. The tangible common book value per share (non-GAAP measure) increased to $5.73 from $5.58 and $4.97 at March 31, 2014 and June 30, 2013, respectively. The common dividend payout ratio for the second quarter of 2014 was 61.3%.
The Corporation's capital levels at June 30, 2014 continue to exceed federal bank regulatory agency "well capitalized" thresholds and the estimated total risk-based capital ratio was 12.2%, the estimated tier 1 risk-based capital ratio was 10.9% and the estimated leverage ratio was 8.4%.
Conference Call
F.N.B. Corporation will host a conference call to discuss second quarter 2014 financial results on Wednesday, July 23, 2014 at 10:00 a.m. Eastern Time. Participating callers may access the call by dialing (877) 485-3103 or (201) 689-8890 for international callers. The Webcast and presentation materials may be accessed through the "Shareholder and Investor Relations" section of the Corporation's Web site at www.fnbcorporation.com.
A replay of the call will be available until Thursday, July 31, 2014 by dialing (877) 660-6853 or (201) 612-7415 for international callers; the confirmation number is 13586798. The call transcript and Webcast will be available on the "Shareholder and Investor Relations" section of F.N.B. Corporation's Web site at www.fnbcorporation.com.
About F.N.B. Corporation
F.N.B. Corporation (NYSE: FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in six states and three major metropolitan areas. It holds a top retail deposit market share in Pittsburgh, Baltimore, MD, and Cleveland, OH. The Company has total assets of $15.0 billion and more than 280 banking offices throughout Pennsylvania, Ohio, West Virginia and Maryland and provides a full range of commercial banking, consumer banking and wealth management solutions through its subsidiary network which is led by its largest affiliate, First National Bank of Pennsylvania, founded in 1864. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, international banking, business credit, capital markets and lease financing. The consumer banking segment provides a full line of consumer banking products and services including deposit products, mortgage lending, consumer lending and a complete suite of mobile and online banking services. F.N.B.'s wealth management services include asset management, private banking and insurance. The Company also operates Regency Finance Company, which has more than 70 consumer finance offices in Pennsylvania, Ohio, Kentucky and Tennessee.
The common stock of F.N.B. Corporation trades on the New York Stock Exchange under the symbol "FNB" and is included in Standard & Poor's SmallCap 600 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation web site at www.fnbcorporation.com.
Cautionary Statement Regarding Forward-looking Information
We make statements in this press release and related conference call, and may from time to time make other statements, regarding our outlook for earnings, revenues, expenses, capital levels, liquidity levels, asset levels, asset quality and other matters regarding or affecting F.N.B. Corporation and its future business and operations that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements are typically identified by words such as "believe," "plan," "expect," "anticipate," "see," "look," "intend," "outlook," "project," "forecast," "estimate," "goal," "will," "should" and other similar words and expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time.
Forward-looking statements speak only as of the date made. We do not assume any duty and do not undertake to update forward-looking statements. Actual results or future events could differ, possibly materially, from those anticipated in forward-looking statements, as well as from historical performance.
Our forward-looking statements are subject to the following principal risks and uncertainties:
-- Our businesses, financial results and balance sheet values are affected
by business and economic conditions, including the following:
-- Changes in interest rates and valuations in debt, equity and other
financial markets.
-- Disruptions in the liquidity and other functioning of U.S. and
global financial markets.
-- The impact on federal regulated agencies that have oversight or
review of F.N.B. Corporation's business and securities activities.
-- Actions by the Federal Reserve, U.S. Treasury and other government
agencies, including those that impact money supply and market
interest rates.
-- Changes in customers', suppliers' and other counterparties'
performance and creditworthiness which adversely affect loan
utilization rates, delinquencies, defaults and counterparty ability
to meet credit and other obligations.
-- Slowing or reversal of the current moderate economic recovery.
-- Changes in customer preferences and behavior, whether due to
changing business and economic conditions, legislative and
regulatory initiatives, or other factors.
-- Legal and regulatory developments could affect our ability to operate
our businesses, financial condition, results of operations, competitive
position, reputation, or pursuit of attractive acquisition
opportunities. Reputational impacts could affect matters such as
business generation and retention, liquidity, funding, and ability to
attract and retain management. These developments could include:
-- Changes resulting from legislative and regulatory reforms, including
broad-based restructuring of financial industry regulation; changes
to laws and regulations involving tax, pension, bankruptcy, consumer
protection, and other industry aspects; and changes in accounting
policies and principles. We will continue to be impacted by
extensive reforms provided for in the Dodd-Frank Wall Street Reform
and Consumer Protection Act and otherwise growing out of the recent
financial crisis, the precise nature, extent and timing of which,
and their impact on us, remains uncertain.
-- Changes to regulations governing bank capital and liquidity
standards, including due to the Dodd-Frank Act, Volcker rule and
Basel III initiatives.
-- Impact on business and operating results of any costs associated
with obtaining rights in intellectual property, the adequacy of our
intellectual property protection in general and rapid technological
developments and changes. Our ability to anticipate and respond to
technological changes can also impact our ability to respond to
customer needs and meet competitive demands.
-- Business and operating results are affected by our ability to identify
and effectively manage risks inherent in our businesses, including,
where appropriate, through effective use of third-party insurance,
derivatives, swaps, and capital management techniques, and to meet
evolving regulatory capital standards.
-- Increased competition, whether due to consolidation among financial
institutions; realignments or consolidation of branch offices, legal and
regulatory developments, industry restructuring or other causes, can
have an impact on customer acquisition, growth and retention and on
credit spreads and product pricing, which can affect market share,
deposits and revenues.
-- As demonstrated by our acquisitions and the pending acquisition of OBA
Financial Services Inc., we grow our business in part by acquiring, from
time to time, other financial services companies, financial services
assets and related deposits. These acquisitions often present risks and
uncertainties, including, the possibility that the transaction cannot be
consummated; regulatory issues; cost, or difficulties, involved in
integration and conversion of the acquired businesses after closing;
inability to realize expected cost savings, efficiencies and strategic
advantages; the extent of credit losses in acquired loan portfolios and
extent of deposit attrition; and the potential dilutive effect to our
current shareholders.
-- Competition can have an impact on customer acquisition, growth and
retention and on credit spreads and product pricing, which can affect
market share, deposits and revenues. Industry restructuring in the
current environment could also impact our business and financial
performance through changes in counterparty creditworthiness and
performance and the competitive and regulatory landscape. Our ability
to anticipate and respond to technological changes can also impact our
ability to respond to customer needs and meet competitive demands.
-- Business and operating results can also be affected by widespread
disasters, dislocations, terrorist activities, cyber-attacks or
international hostilities through their impacts on the economy and
financial markets.
We provide greater detail regarding some of these factors in our 2013 Form 10-K and March 31, 2014 Form 10-Q, including the Risk Factors section of those reports, and our subsequent SEC filings. Our forward-looking statements may also be subject to other risks and uncertainties, including those we may discuss elsewhere in this news release or in SEC filings, accessible on the SEC's website at www.sec.gov and on our corporate website at www.fnbcorporation.com. We have included these web addresses as inactive textual references only. Information on these websites is not part of this document.
DATA SHEETS FOLLOW
[1] Non-GAAP measures, refer to Non-GAAP Disclosures and detail in the accompanying data tables.
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
2Q14 - 2Q14 -
2014 2013 1Q14 2Q13
---- ----
Second First Second Percent Percent
Statement of earnings Quarter Quarter Quarter Variance Variance
--------------------- -------
Interest income $124,440 $117,880 $107,841 5.6 15.4
Interest expense 10,248 10,055 11,095 1.9 -7.6
Net interest income 114,192 107,825 96,746 5.9 18.0
Taxable equivalent
adjustment 1,691 1,722 1,743 -1.8 -3.0
Net interest income
(FTE) (1) 115,883 109,547 98,489 5.8 17.7
Provision for loan
losses 10,405 7,006 7,903 48.5 31.7
Net interest income
after provision (FTE) 105,478 102,541 90,586 2.9 16.4
Service charges 17,441 15,269 18,564 14.2 -6.0
Trust income 4,862 4,764 4,167 2.1 16.7
Insurance commissions
and fees 3,691 4,945 4,101 -25.4 -10.0
Securities commissions
and fees 3,002 2,391 2,867 25.6 4.7
Mortgage banking 928 214 1,114 333.1 -16.6
Gain on sale of
securities 776 9,461 68 n/m n/m
Other 8,490 5,026 5,816 68.9 46.0
Total non-interest
income 39,190 42,070 36,697 -6.8 6.8
Salaries and employee
benefits 48,465 47,023 43,201 3.1 12.2
Occupancy and equipment 15,245 15,381 12,945 -0.9 17.8
FDIC insurance 3,400 2,994 2,672 13.6 27.2
Amortization of
intangibles 2,461 2,283 2,071 7.8 18.8
Other real estate owned 922 779 820 18.3 12.4
Merger and severance-
related 832 7,248 2,946 n/m n/m
Other 21,259 18,458 19,472 15.2 9.2
Total non-interest
expense 92,584 94,166 84,127 -1.7 10.1
Income before income
taxes 52,084 50,445 43,156 3.2 20.7
Taxable equivalent
adjustment 1,691 1,722 1,743 -1.8 -3.0
Income taxes 15,562 14,199 12,220 9.6 27.3
Net income 34,831 34,524 29,193 0.9 19.3
Preferred stock
dividends 2,010 2,322 0
Net income available to
common stockholders $32,821 $32,202 $29,193 1.9 12.4
======= ======= =======
Earnings per common share:
Basic $0.20 $0.20 $0.20 0.0 0.0
Diluted $0.20 $0.20 $0.20 0.0 0.0
Non-GAAP Operating Results:
---------------------------
Operating net income available to common
stockholders:
Net income available to
common stockholders $32,821 32,202 $29,193
Net gain on sale of
pooled TPS and other
securities, net of tax 0 (6,150) 0
(Gain) loss on
extinguishment of debt,
net of tax 0 0 (1,013)
Merger and severance
costs, net of tax 541 4,711 1,915
--- ----- -----
Operating net income
available to common
stockholders $33,362 $30,763 $30,095 8.5 10.9
======= ======= =======
Operating diluted earnings per common share:
Diluted earnings per
common share $0.20 $0.20 $0.20
Effect of net gain on
sale of pooled TPS and
other securities, net
of tax 0.00 (0.04) 0.00
Effect of (gain) loss on
extinguishment of debt,
net of tax 0.00 0.00 (0.01)
Effect of merger and
severance costs, net of
tax 0.00 0.03 0.01
---- ---- ----
Operating diluted
earnings per common
share $0.20 $0.19 $0.21 0.0 -0.1
===== ===== =====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share
data)
For the Six Months Ended
June 30, Percent
--------
Statement of earnings 2014 2013 Variance
--------------------- ----
Interest income $242,320 $212,959 13.8
Interest expense 20,303 23,117 -12.2
------ ------
Net interest income 222,017 189,842 16.9
Taxable equivalent adjustment 3,413 3,484 -2.1
----- -----
Net interest income (FTE) (1) 225,430 193,326 16.6
Provision for loan losses 17,411 15,444 12.7
------
Net interest income after provision
(FTE) 208,019 177,882 16.9
Service charges 32,710 34,989 -6.5
Trust income 9,626 8,252 16.7
Insurance commissions and fees 8,636 8,531 1.2
Securities commissions and fees 5,393 5,790 -6.9
Mortgage banking 1,142 2,198 -48.1
Gain on sale of securities 10,237 752 n/m
Other 13,516 9,797 38.0
------
Total non-interest income 81,260 70,309 15.6
Salaries and employee benefits 95,488 87,106 9.6
Occupancy and equipment 30,626 25,135 21.8
FDIC insurance 6,393 5,036 27.0
Amortization of intangibles 4,744 3,996 18.7
Other real estate owned 1,702 1,012 68.1
Merger and severance-related 8,080 3,298 145.0
Other 39,717 37,346 6.3
Total non-interest expense 186,750 162,929 14.6
Income before income taxes 102,529 85,262 20.3
Taxable equivalent adjustment 3,413 3,484 -2.1
Income taxes 29,761 24,047 23.8
------ ------
Net income 69,355 57,731 20.1
Preferred stock dividends 4,332 0
----- ---
Net income available to common
stockholders $65,023 $57,731 12.6
======= =======
Earnings per common share:
Basic $0.40 $0.41 -2.4
Diluted $0.39 $0.40 -2.5
Non-GAAP Operating Results:
---------------------------
Operating net income available to common
stockholders:
Net income available to common
stockholders $65,023 $57,731
Net gain on sale of pooled TPS and other
securities, net of tax (6,150) 0
(Gain) loss on extinguishment of debt,
net of tax 0 (1,013)
Merger and severance costs, net of tax 5,252 2,144
----- -----
Operating net income available to common
stockholders $64,125 $58,862 8.9
======= =======
Operating diluted earnings per common
share:
Diluted earnings per common share $0.39 $0.40
Effect of net gain on sale of pooled TPS
and other securities, net of tax (0.04) 0.00
Effect of (gain) loss on extinguishment
of debt, net of tax 0.00 (0.01)
Effect of merger and severance costs,
net of tax 0.03 0.01
---- ----
Operating diluted earnings per common
share $0.39 $0.41 -7.3
===== =====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
2Q14 - 2Q14 -
2014 2013 1Q14 2Q13
---- ----
Second First Second Percent Percent
Balance Sheet (at period end) Quarter Quarter Quarter Variance Variance
---------------------------- -------
Assets
Cash and due from banks $250,954 $221,615 $197,879 13.2 26.8
Interest bearing deposits with banks 19,766 24,638 32,223 -19.8 -38.7
------ ------ ------
Cash and cash equivalents 270,720 246,253 230,102 9.9 17.7
Securities available for sale 1,384,273 1,274,070 1,164,903 8.6 18.8
Securities held to maturity 1,427,852 1,420,446 1,149,481 0.5 24.2
Residential mortgage loans held for sale 2,705 3,940 19,614 -31.3 -86.2
Loans, net of unearned income 10,333,873 9,943,136 8,637,089 3.9 19.6
Allowance for loan losses (116,748) (112,219) (108,280) 4.0 7.8
-------- -------- --------
Net loans 10,217,125 9,830,917 8,528,809 3.9 19.8
Premises and equipment, net 162,383 165,603 145,833 -1.9 11.3
Goodwill 805,514 805,788 709,477 0.0 13.5
Core deposit and other intangible assets, net 48,292 51,024 37,503 -5.4 28.8
Bank owned life insurance 309,750 307,872 262,877 0.6 17.8
Other assets 390,633 370,597 324,792 5.4 20.3
Total Assets $15,019,247 $14,476,510 $12,573,391 3.7 19.5
=========== =========== ===========
Liabilities
Deposits:
Non-interest bearing demand $2,429,120 $2,353,444 $1,974,415 3.2 23.0
Interest bearing demand 4,354,333 4,238,715 3,848,733 2.7 13.1
Savings 1,576,480 1,569,090 1,395,013 0.5 13.0
Certificates and other time deposits 2,697,837 2,777,487 2,428,037 -2.9 11.1
--------- --------- ---------
Total Deposits 11,057,770 10,938,736 9,646,198 1.1 14.6
Other liabilities 154,816 131,894 140,958 17.4 9.8
Short-term borrowings 1,504,510 1,216,624 1,030,617 23.7 46.0
Long-term debt 335,854 235,752 92,420 42.5 263.4
Junior subordinated debt 58,220 68,517 194,200 -15.0 -70.0
------ ------ -------
Total Liabilities 13,111,170 12,591,523 11,104,393 4.1 18.1
Stockholders' Equity
Preferred Stock 106,882 106,882 0 n/m n/m
Common stock 1,673 1,671 1,454 0.1 15.1
Additional paid-in capital 1,700,220 1,697,177 1,438,008 0.2 18.2
Retained earnings 146,542 133,828 98,575 9.5 48.7
Accumulated other comprehensive income (36,559) (44,041) (62,077) -17.0 -41.1
Treasury stock (10,681) (10,530) (6,962) 1.4 53.4
Total Stockholders' Equity 1,908,077 1,884,987 1,468,998 1.2 29.9
--------- --------- ---------
Total Liabilities and Stockholders' Equity $15,019,247 $14,476,510 $12,573,391 3.7 19.5
=========== =========== ===========
Selected average balances
-------------------------
Total assets $14,710,831 $13,989,304 $12,470,029 5.2 18.0
Earning assets 12,909,262 12,243,198 10,886,197 5.4 18.6
Interest bearing deposits with banks 45,725 46,193 39,302 -1.0 16.3
Securities 2,751,703 2,496,419 2,296,190 10.2 19.8
Residential mortgage loans held for sale 2,751 4,844 20,896 -43.2 -86.8
Loans, net of unearned income 10,109,083 9,695,742 8,529,810 4.3 18.5
Allowance for loan losses 113,009 110,385 109,156 2.4 3.5
Goodwill and intangibles 854,760 835,031 745,458 2.4 14.7
Deposits and customer repurchase agreements (6) 11,786,281 11,339,046 10,333,999 3.9 14.1
Short-term borrowings 551,633 390,706 224,769 41.2 145.4
Long-term debt 266,925 217,894 93,273 22.5 186.2
Trust preferred securities 58,893 76,048 206,602 -22.6 -71.5
Total stockholders' equity 1,900,751 1,829,601 1,473,945 3.9 29.0
Preferred stockholders' equity 106,882 106,882 0 0.0 n/m
Common stock data
-----------------
Average diluted shares outstanding 167,867,608 163,967,246 145,844,164 2.4 15.1
Period end shares outstanding 166,559,258 166,377,327 145,151,279 0.1 14.7
Book value per common share $10.81 $10.69 $10.12 1.2 6.9
Tangible book value per common share (4) $5.73 $5.58 $4.97 2.7 15.2
Dividend payout ratio (common) 61.26% 62.16% 60.08%
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
For the Six Months Ended
June 30, Percent
--------
Balance Sheet (at period end) 2014 2013 Variance
---------------------------- ----
Assets
Cash and due from banks $250,954 $197,879 26.8
Interest bearing deposits with banks 19,766 32,223 -38.7
------ ------
Cash and cash equivalents 270,720 230,102 17.7
Securities available for sale 1,384,273 1,164,903 18.8
Securities held to maturity 1,427,852 1,149,481 24.2
Residential mortgage loans held for sale 2,705 19,614 -86.2
Loans, net of unearned income 10,333,873 8,637,089 19.6
Allowance for loan losses (116,748) (108,280) 7.8
-------- --------
Net loans 10,217,125 8,528,809 19.8
Premises and equipment, net 162,383 145,833 11.3
Goodwill 805,514 709,477 13.5
Core deposit and other intangible assets, net 48,292 37,503 28.8
Bank owned life insurance 309,750 262,877 17.8
Other assets 390,633 324,792 20.3
Total Assets $15,019,247 $12,573,391 19.5
=========== ===========
Liabilities
Deposits:
Non-interest bearing demand $2,429,120 $1,974,415 23.0
Interest bearing demand 4,354,333 3,848,733 13.1
Savings 1,576,480 1,395,013 13.0
Certificates and other time deposits 2,697,837 2,428,037 11.1
--------- ---------
Total Deposits 11,057,770 9,646,198 14.6
Other liabilities 154,816 140,958 9.8
Short-term borrowings 1,504,510 1,030,617 46.0
Long-term debt 335,854 92,420 263.4
Junior subordinated debt 58,220 194,200 -70.0
------ -------
Total Liabilities 13,111,170 11,104,393 18.1
Stockholders' Equity
Preferred Stock 106,882 0 n/m
Common stock 1,673 1,454 15.1
Additional paid-in capital 1,700,220 1,438,008 18.2
Retained earnings 146,542 98,575 48.7
Accumulated other comprehensive income (36,559) (62,077) -41.1
Treasury stock (10,681) (6,962) 53.4
Total Stockholders' Equity 1,908,077 1,468,998 29.9
--------- ---------
Total Liabilities and Stockholders' Equity $15,019,247 $12,573,391 19.5
=========== ===========
Selected average balances
-------------------------
Total assets $14,352,061 $12,238,679 17.3
Earning assets 12,578,070 10,680,786 17.8
Interest bearing deposits with banks 45,958 34,712 32.4
Securities 2,624,766 2,275,404 15.4
Residential mortgage loans held for sale 3,792 26,595 -85.7
Loans, net of unearned income 9,903,554 8,344,076 18.7
Allowance for loan losses 111,704 107,009 4.4
Goodwill and intangibles 844,951 729,054 15.9
Deposits and customer repurchase agreements
(6) 11,563,899 10,137,229 14.1
Short-term borrowings 471,614 216,700 117.6
Long-term debt 242,545 93,280 160.0
Trust preferred securities 67,423 205,321 -67.2
Total stockholders' equity 1,865,373 1,442,561 29.3
Preferred stockholders' equity 106,882 0 n/m
Common stock data
-----------------
Average diluted shares outstanding 165,928,360 143,465,670 15.7
Period end shares outstanding 166,559,258 145,151,279 14.7
Book value per common share $10.81 $10.12 6.9
Tangible book value per common share (4) $5.73 $4.97 15.2
Dividend payout ratio (common) 61.71% 59.70%
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
2Q14 - 2Q14 -
2014 2013 1Q14 2Q13
---- ----
Second First Second Percent Percent
Quarter Quarter Quarter Variance Variance
------- ------- ------- -------- --------
Performance ratios
------------------
Return on average equity 7.35% 7.65% 7.94%
Return on average tangible equity
(2) (4) 13.88% 14.57% 16.81%
Return on average tangible common
equity (2) (4) 14.59% 15.26% 16.81%
Return on average assets 0.95% 1.00% 0.94%
Return on average tangible assets
(3) (4) 1.05% 1.11% 1.04%
Net interest margin (FTE) (1) 3.60% 3.62% 3.63%
Yield on earning assets (FTE) (1) 3.92% 3.95% 4.03%
Cost of funds 0.40% 0.42% 0.50%
Efficiency ratio (FTE) (1) (5) 57.27% 58.99% 58.62%
Effective tax rate 30.88% 29.14% 29.51%
Capital ratios
--------------
Equity / assets (period end) 12.70% 13.02% 11.68%
Leverage ratio 8.44% 8.84% 8.42%
Tangible equity /tangible assets
(period end) (4) 7.49% 7.60% 6.11%
Tangible common equity /tangible
assets (period end) (4) 6.73% 6.81% 6.11%
Tangible equity, excluding AOCI / tangible
assets (period end) (4) (7) 6.99% 7.14% 6.63%
Balances at period end
----------------------
Loans:
------
Commercial real estate $3,577,933 $3,464,598 $2,866,536 3.3 24.8
Commercial and industrial 2,103,896 1,965,065 1,750,870 7.1 20.2
Commercial leases 164,676 161,494 136,268 2.0 20.8
------- ------- -------
Commercial loans and leases 5,846,505 5,591,157 4,753,674 4.6 23.0
Direct installment 1,512,149 1,467,558 1,301,891 3.0 16.2
Residential mortgages 1,145,286 1,135,790 1,059,644 0.8 8.1
Indirect installment 729,513 678,918 607,958 7.5 20.0
Consumer LOC 1,037,519 1,010,501 868,992 2.7 19.4
Other 62,901 59,212 44,930 6.2 40.0
Total loans $10,333,873 $9,943,136 $8,637,089 3.9 19.6
=========== ==========
Deposits:
---------
Non-interest bearing deposits $2,429,120 $2,353,444 $1,974,415 3.2 23.0
Interest bearing demand 4,354,333 4,238,715 3,848,733 2.7 13.1
Savings 1,576,480 1,569,090 1,395,013 0.5 13.0
Certificates of deposit and other
time deposits 2,697,837 2,777,487 2,428,037 -2.9 11.1
Total deposits 11,057,770 10,938,736 9,646,198 1.1 14.6
Customer repurchase agreements (6) 751,066 787,712 714,540 -4.7 5.1
Total deposits and customer
repurchase agreements (6) $11,808,836 $11,726,448 $10,360,738 0.7 14.0
Average balances
----------------
Loans:
------
Commercial real estate $3,515,115 $3,341,359 $2,868,973 5.2 22.5
Commercial and industrial 2,034,481 1,923,270 1,730,834 5.8 17.5
Commercial leases 163,720 160,367 133,446 2.1 22.7
------- ------- -------
Commercial loans and leases 5,713,316 5,424,996 4,733,253 5.3 20.7
Direct installment 1,484,698 1,466,392 1,245,030 1.2 19.2
Residential mortgages 1,134,820 1,107,349 1,065,577 2.5 6.5
Indirect installment 702,257 666,012 587,537 5.4 19.5
Consumer LOC 1,023,963 987,304 855,741 3.7 19.7
Other 50,028 43,689 42,672 14.5 17.2
Total loans $10,109,082 $9,695,742 $8,529,810 4.3 18.5
Deposits:
---------
Non-interest bearing deposits $2,374,516 $2,222,786 $1,901,610 6.8 24.9
Interest bearing demand 4,301,667 4,099,093 3,829,847 4.9 12.3
Savings 1,575,453 1,494,248 1,385,472 5.4 13.7
Certificates of deposit and other
time deposits 2,736,294 2,695,067 2,461,490 1.5 11.2
Total deposits 10,987,930 10,511,194 9,578,419 4.5 14.7
Customer repurchase agreements (6) 798,351 827,851 755,580 -3.6 5.7
Total deposits and customer
repurchase agreements (6) $11,786,281 $11,339,045 $10,333,999 3.9 14.1
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
For the Six Months Ended
June 30, Percent
--------
2014 2013 Variance
---- ---- --------
Performance ratios
------------------
Return on average equity 7.50% 8.07%
Return on average tangible equity (2) (4) 14.22% 17.05%
Return on average tangible common equity (2) (4) 14.92% 17.05%
Return on average assets 0.97% 0.95%
Return on average tangible assets (3) (4) 1.08% 1.06%
Net interest margin (FTE) (1) 3.61% 3.64%
Yield on earning assets (FTE) (1) 3.93% 4.08%
Cost of funds 0.41% 0.53%
Efficiency ratio (FTE) (1) (5) 58.10% 59.17%
Effective tax rate 30.03% 29.41%
Capital ratios
--------------
Equity / assets (period end) 12.70% 11.68%
Leverage ratio 8.44% 8.42%
Tangible equity / tangible assets (period end) (4) 7.49% 6.11%
Tangible common equity /tangible assets (period
end) (4) 6.73% 6.11%
Tangible equity, excluding AOCI / tangible
assets (period end) (4) (7) 6.99% 6.63%
Balances at period end
----------------------
Loans:
------
Commercial real estate $3,577,933 $2,866,536 24.8
Commercial and industrial 2,103,896 1,750,870 20.2
Commercial leases 164,676 136,268 20.8
------- -------
Commercial loans and leases 5,846,505 4,753,673 23.0
Direct installment 1,512,149 1,301,891 16.2
Residential mortgages 1,145,286 1,059,644 8.1
Indirect installment 729,513 607,958 20.0
Consumer LOC 1,037,519 868,992 19.4
Other 62,901 44,930 40.0
Total loans $10,333,873 $8,637,089 19.6
Deposits:
---------
Non-interest bearing deposits $2,429,120 $1,974,415 23.0
Interest bearing demand 4,354,333 3,848,733 13.1
Savings 1,576,480 1,395,013 13.0
Certificates of deposit and other time deposits 2,697,837 2,428,037 11.1
Total deposits 11,057,770 9,646,198 14.6
Customer repurchase agreements (6) 751,066 714,540 5.1
Total deposits and customer repurchase agreements
(6) $11,808,836 $10,360,738 14.0
Average balances
----------------
Loans:
------
Commercial real estate $3,424,421 $2,781,961 23.1
Commercial and industrial 1,983,478 1,687,994 17.5
Commercial leases 162,053 131,951 22.8
------- -------
Commercial loans and leases 5,569,952 4,601,905 21.0
Direct installment 1,475,595 1,213,547 21.6
Residential mortgages 1,121,161 1,071,915 4.6
Indirect installment 684,235 582,140 17.5
Consumer LOC 1,005,735 834,122 20.6
Other 46,876 40,446 15.9
Total loans $9,903,554 $8,344,076 18.7
Deposits:
---------
Non-interest bearing deposits $2,299,070 $1,823,471 26.1
Interest bearing demand 4,200,940 3,739,948 12.3
Savings 1,535,075 1,315,251 16.7
Certificates of deposit and other time deposits 2,715,794 2,477,507 9.6
Total deposits 10,750,879 9,356,177 14.9
Customer repurchase agreements (6) 813,020 781,052 4.1
Total deposits and customer repurchase agreements
(6) $11,563,899 $10,137,229 14.1
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
2Q14 - 2Q14 -
2014 2013 1Q14 2Q13
---- ----
Second First Second Percent Percent
Asset Quality Data Quarter Quarter Quarter Variance Variance
------------------ -------
Non-Performing Assets
---------------------
Non-performing loans (8)
Non-accrual loans $59,549 $60,039 $67,034 -0.8 -11.2
Restructured loans 20,485 19,384 17,488 5.7 17.1
------ ------ ------
Non-performing loans 80,034 79,423 84,522 0.8 -5.3
Other real estate owned (9) 40,268 43,216 37,370 -6.8 7.8
------ ------ ------
Non-performing loans and OREO 120,302 122,639 121,892 -1.9 -1.3
Non-performing investments 0 0 610 n/m n/m
--- --- ---
Total non-performing assets $120,302 $122,639 $122,502 -1.9 -1.8
======== ======== ========
Non-performing loans / total loans 0.77% 0.80% 0.98%
Non-performing loans /total originated loans
(10) 0.91% 0.95% 1.11%
Non-performing loans + OREO /total loans +
OREO 1.16% 1.23% 1.40%
Non-performing loans + OREO / total originated
loans + OREO (10) 1.36% 1.46% 1.59%
Non-performing assets / total assets 0.80% 0.85% 0.97%
Allowance Rollforward
---------------------
Allowance for loan losses (originated portfolio) (10)
Balance at beginning of period $107,123 $104,884 $102,504 2.1 4.5
Provision for loan losses 8,900 7,856 6,649 13.3 33.8
Net loan charge-offs (4,835) (5,617) (6,304) -13.9 -23.3
Allowance for loan losses (originated
portfolio) (10) 111,188 107,123 102,849 3.8 8.1
Allowance for loan losses (acquired portfolio) (11)
Balance at beginning of period 5,096 5,900 5,198
Provision for loan losses 1,505 (850) 1,254
Net loan charge-offs (1,041) 46 (1,021)
------ --- ------
Allowance for loan losses (acquired portfolio)
(11) 5,560 5,096 5,431 9.1 2.4
Total allowance for loan losses $116,748 $112,219 $108,280 4.0 7.8
======== ======== ========
Allowance for loan losses / total loans 1.13% 1.13% 1.25%
Allowance for loan losses (originated loans) / total
originated loans (10) 1.26% 1.28% 1.35%
Allowance for loan losses (originated loans) / total
non-performing loans (8) 138.93% 134.88% 121.68%
Net loan charge-offs (annualized) /total
average loans 0.23% 0.23% 0.34%
Net loan charge-offs on originated loans (annualized) /
total average originated loans (10) 0.23% 0.28% 0.33%
Delinquency - Originated Portfolio (10)
--------------------------------------
Loans 30-89 days past due $33,822 $32,490 $37,478 4.1 -9.8
Loans 90+ days past due 6,281 5,467 5,377 14.9 16.8
Non-accrual loans 59,549 60,039 67,034 -0.8 -11.2
------ ------ ------
Total past due and non-accrual loans $99,652 $97,996 $109,889 1.7 -9.3
======= ======= ========
Total past due and non-accrual loans /total
originated loans 1.13% 1.17% 1.44%
Memo item:
Delinquency - Acquired Portfolio (11) (12)
-----------------------------------------
Loans 30-89 days past due $30,656 $34,668 $25,218 -11.6 21.6
Loans 90+ days past due 58,636 61,629 45,653 -4.9 28.4
Non-accrual loans 0 0 0 0.0 0.0
--- --- ---
Total past due and non-accrual loans $89,292 $96,297 $70,871 -7.3 26.0
======= ======= =======
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
For the Six Months Ended
June 30, Percent
--------
Asset Quality Data 2014 2013 Variance
------------------ ----
Non-Performing Assets
---------------------
Non-performing loans (8)
Non-accrual loans $59,549 $67,034 -11.2
Restructured loans 20,485 17,488 17.1
Non-performing loans 80,034 84,522 -5.3
Other real estate owned (9) 40,268 37,370 7.8
Non-performing loans and OREO 120,302 121,892 -1.3
Non-performing investments 0 610 n/m
Total non-performing assets $120,302 $122,502 -1.8
Non-performing loans / total loans 0.77% 0.98%
Non-performing loans / total originated loans (10) 0.91% 1.11%
Non-performing loans + OREO / total loans + OREO 1.16% 1.40%
Non-performing loans + OREO / total originated
loans + OREO (10) 1.36% 1.59%
Non-performing assets / total assets 0.80% 0.97%
Allowance Rollforward
---------------------
Allowance for loan losses (originated portfolio)
(10)
Balance at beginning of period $104,884 $100,194 4.7
Provision for loan losses 16,756 13,007 28.8
Net loan charge-offs (10,452) (10,352) 1.0
Allowance for loan losses (originated portfolio)
(10) 111,188 102,849 8.1
Allowance for loan losses (acquired portfolio) (11)
Balance at beginning of period 5,900 4,180
Provision for loan losses 655 2,437
Net loan charge-offs (995) (1,186)
---- ------
Allowance for loan losses (acquired portfolio) (11) 5,560 5,431 2.4
Total allowance for loan losses $116,748 $108,280 7.8
======== ========
Allowance for loan losses / total loans 1.13% 1.25%
Allowance for loan losses (originated loans) /
total
originated loans (10) 1.26% 1.35%
Allowance for loan losses (originated loans) /
total
non-performing loans (8) 138.93% 121.68%
Net loan charge-offs (annualized) /total average
loans 0.23% 0.28%
Net loan charge-offs on originated loans
(annualized) /
total average originated loans (10) 0.25% 0.28%
Delinquency - Originated Portfolio (10)
--------------------------------------
Loans 30-89 days past due $33,822 $37,478 -9.8
Loans 90+ days past due 6,281 5,377 16.8
Non-accrual loans 59,549 67,034 -11.2
Total past due and non-accrual loans $99,652 $109,889 -9.3
======= ========
Total past due and non-accrual loans /total
originated loans 1.13% 1.44%
Memo item:
Delinquency - Acquired Portfolio (11) (12)
-----------------------------------------
Loans 30-89 days past due $30,656 $25,218 21.6
Loans 90+ days past due 58,636 45,653 28.4
Non-accrual loans 0 0 0.0
Total past due and non-accrual loans $89,292 $70,871 26.0
======= =======
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
2014
----
Second Quarter First Quarter
Interest Average Interest Average
Average Earned Yield Average Earned Yield
Outstanding or Paid or Rate Outstanding or Paid or Rate
Assets
Interest bearing deposits with
banks $45,725 $21 0.18% $46,193 $26 0.23%
Taxable investment securities (13) 2,600,855 13,578 2.04% 2,346,808 12,450 2.07%
Non-taxable investment securities
(14) 150,848 1,987 5.27% 149,611 1,996 5.34%
Residential mortgage loans held for
sale 2,751 90 13.08% 4,844 136 11.16%
Loans (14) (15) 10,109,083 110,455 4.38% 9,695,742 104,994 4.39%
Total Interest Earning Assets (14) 12,909,262 126,131 3.92% 12,243,198 119,602 3.95%
Cash and due from banks 193,670 189,619
Allowance for loan losses (113,009) (110,385)
Premises and equipment 164,063 160,111
Other assets 1,556,845 1,506,761
Total Assets $14,710,831 $13,989,304
Liabilities
Deposits:
Interest-bearing demand $4,301,667 1,665 0.16% $4,099,093 1,515 0.15%
Savings 1,575,453 182 0.05% 1,494,248 172 0.05%
Certificates and other time 2,736,294 5,614 0.82% 2,695,067 5,462 0.82%
Customer repurchase agreements 798,351 439 0.22% 827,851 462 0.22%
Other short-term borrowings 551,633 870 0.62% 390,707 757 0.75%
Long-term debt 266,925 1,136 1.71% 217,894 1,046 1.99%
Junior subordinated debt 58,893 342 2.33% 76,048 641 3.42%
Total Interest Bearing Liabilities
(14) 10,289,216 10,248 0.40% 9,800,908 10,055 0.42%
Non-interest bearing demand
deposits 2,374,516 2,222,786
Other liabilities 146,348 136,009
Total Liabilities 12,810,080 12,159,703
Stockholders' equity 1,900,751 1,829,601
Total Liabilities and Stockholders'
Equity $14,710,831 $13,989,304
Net Interest Earning Assets $2,620,046 $2,442,290
========== ==========
Net Interest Income (FTE) 115,883 109,547
Tax Equivalent Adjustment (1,691) (1,722)
------ ------
Net Interest Income $114,192 $107,825
======== ========
Net Interest Spread 3.52% 3.53%
==== ====
Net Interest Margin (14) 3.60% 3.62%
==== ====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
2013
----
Second Quarter
Interest Average
Average Earned Yield
Outstanding or Paid or Rate
Assets
Interest bearing deposits with banks $39,302 $18 0.19%
Taxable investment securities (13) 2,133,972 10,685 1.95%
Non-taxable investment securities (14) 162,218 2,223 5.48%
Residential mortgage loans held for sale 20,895 203 3.88%
Loans (14) (15) 8,529,810 96,455 4.53%
Total Interest Earning Assets (14) 10,886,197 109,584 4.03%
Cash and due from banks 175,936
Allowance for loan losses (109,156)
Premises and equipment 146,036
Other assets 1,371,016
Total Assets $12,470,029
Liabilities
Deposits:
Interest-bearing demand $3,829,847 1,433 0.15%
Savings 1,385,472 162 0.05%
Certificates and other time 2,461,490 5,748 0.94%
Customer repurchase agreements 755,580 437 0.23%
Other short-term borrowings 224,769 638 1.12%
Long-term debt 93,273 775 3.33%
Junior subordinated debt 206,603 1,902 3.69%
Total Interest Bearing Liabilities (14) 8,957,034 11,095 0.50%
Non-interest bearing demand deposits 1,901,610
Other liabilities 137,440
Total Liabilities 10,996,084
Stockholders' equity 1,473,945
Total Liabilities and Stockholders' Equity $12,470,029
Net Interest Earning Assets $1,929,163
==========
Net Interest Income (FTE) 98,489
Tax Equivalent Adjustment (1,743)
------
Net Interest Income $96,746
=======
Net Interest Spread 3.54%
====
Net Interest Margin (14) 3.63%
====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
For the Six Months Ended June 30,
---------------------------------
2014 2013
---- ----
Interest Average Interest Average
Average Earned Yield Average Earned Yield
Outstanding or Paid or Rate Outstanding or Paid or Rate
----------- ------- ------- ----------- ------- -------
Assets
Interest bearing deposits with
banks $45,958 $47 0.21% $34,712 $32 0.19%
Taxable investment securities (13) 2,474,533 26,028 2.05% 2,109,605 21,281 1.97%
Non-taxable investment securities
(14) 150,233 3,983 5.30% 165,799 4,560 5.50%
Residential mortgage loans held for
sale 3,792 225 11.88% 26,594 483 3.63%
Loans (14) (15) 9,903,554 215,450 4.38% 8,344,076 190,087 4.58%
--------- ------- --------- -------
Total Interest Earning Assets (14) 12,578,070 245,733 3.93% 10,680,786 216,443 4.08%
---------- ------- ---------- -------
Cash and due from banks 191,655 174,461
Allowance for loan losses (111,704) (107,009)
Premises and equipment 162,098 142,385
Other assets 1,531,942 1,348,056
--------- ---------
Total Assets $14,352,061 $12,238,679
=========== ===========
Liabilities
Deposits:
Interest-bearing demand $4,200,940 3,180 0.15% $3,739,948 2,935 0.16%
Savings 1,535,075 353 0.05% 1,315,251 330 0.05%
Certificates and other time 2,715,794 11,077 0.82% 2,477,507 12,343 1.00%
Customer repurchase agreements 813,020 902 0.22% 781,052 921 0.23%
Other short-term borrowings 471,614 1,650 0.68% 216,699 1,261 1.16%
Long-term debt 242,545 2,158 1.84% 92,210 1,549 3.39%
Junior subordinated debt 67,423 983 2.94% 205,321 3,778 3.71%
------ --- ------- -----
Total Interest Bearing Liabilities
(14) 10,046,411 20,303 0.41% 8,827,988 23,117 0.53%
---------- ------ --------- ------
Non-interest bearing demand
deposits 2,299,070 1,823,471
Other liabilities 141,207 144,659
------- -------
Total Liabilities 12,486,688 10,796,118
Stockholders' equity 1,865,373 1,442,561
--------- ---------
Total Liabilities and Stockholders'
Equity $14,352,061 $12,238,679
=========== ===========
Net Interest Earning Assets $2,531,659 $1,852,798
========== ==========
Net Interest Income (FTE) 225,430 193,326
Tax Equivalent Adjustment (3,413) (3,484)
------ ------
Net Interest Income $222,017 $189,842
======== ========
Net Interest Spread 3.52% 3.55%
==== ====
Net Interest Margin (14) 3.61% 3.64%
==== ====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands,
except per share data)
NON-GAAP FINANCIAL
MEASURES
------------------
We believe the following non-GAAP financial measures used by F.N.B.
Corporation provide information useful to investors in understanding
F.N.B. Corporation's operating performance and trends, and facilitate
comparisons with the performance of F.N.B. Corporation's peers. The
non-GAAP financial measures used by F.N.B. Corporation may differ from
the non-GAAP financial measures other financial institutions use to
measure their results of operations. Non-GAAP financial measures
should be viewed in addition to, and not as an alternative for, F.N.B.
Corporation's reported results prepared in accordance with U.S. GAAP.
The following tables summarize the non-GAAP financial measures
included in this press release and derived from amounts reported in
2014 2013
---- ----
Second First Second
Quarter Quarter Quarter
------- ------- -------
Return on average tangible equity
(2):
---------------------------------
Net income (annualized) $139,709 $140,013 $117,094
Amortization of intangibles, net of
tax (annualized) 6,417 6,018 5,400
----- ----- -----
146,126 146,031 122,494
Average total shareholders' equity 1,900,751 1,829,601 1,473,945
Less: Average intangibles (847,815) (827,344) (745,458)
-------- -------- --------
1,052,936 1,002,257 728,487
Return on average tangible equity
(2) 13.88% 14.57% 16.81%
===== ===== =====
Return on average tangible common
equity (2):
---------------------------------
Net income available to common
stockholders (annualized) $131,646 $130,597 $117,094
Amortization of intangibles, net of
tax (annualized) 6,417 6,018 5,400
----- ----- -----
138,063 136,615 122,494
Average total stockholders' equity 1,900,751 1,829,601 1,473,945
Less: Average preferred
stockholders' equity (106,882) (106,882) 0
Less: Average intangibles (847,815) (827,344) (745,458)
-------- -------- --------
946,054 895,375 728,487
Return on average tangible common
equity (2) 14.59% 15.26% 16.81%
===== ===== =====
Return on average tangible assets
(3):
---------------------------------
Net income (annualized) $139,709 $140,013 $117,094
Amortization of intangibles, net of
tax (annualized) 6,417 6,018 5,400
----- ----- -----
146,126 146,031 122,494
Average total assets 14,710,831 13,989,304 12,470,029
Less: Average intangibles (847,815) (827,344) (745,458)
-------- -------- --------
13,863,016 13,161,960 11,724,571
Return on average tangible assets
(3) 1.05% 1.11% 1.04%
==== ==== ====
Tangible book value per share:
------------------------------
Total shareholders' equity $1,908,077 $1,884,987 $1,468,998
Less: preferred shareholders'
equity (106,882) (106,882) 0
Less: intangibles (846,830) (849,563) (746,981)
-------- -------- --------
954,365 928,541 722,017
Ending shares outstanding 166,559,258 166,377,327 145,151,279
Tangible book value per share $5.73 $5.58 $4.97
===== ===== =====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands, except per share data)
For the Six Months Ended
June 30,
--------
2014 2013
---- ----
Return on average tangible
equity (2):
--------------------------
Net income
(annualized) $139,860 $116,418
Amortization of intangibles,
net of tax (annualized) 6,218 5,237
----- -----
146,078 121,655
Average total shareholders'
equity 1,865,373 1,442,561
Less: Average
intangibles (837,637) (729,054)
-------- --------
1,027,736 713,507
Return on average tangible
equity (2) 14.21% 17.05%
===== =====
Return on average tangible common equity (2):
---------------------------------------------
Net income available to
common stockholders
(annualized) $131,124 $116,418
Amortization of intangibles,
net of tax (annualized) 6,218 5,237
----- -----
137,342 121,655
Average total stockholders'
equity 1,865,373 1,442,561
Less: Average preferred
stockholders' equity (106,882) 0
Less: Average
intangibles (837,637) (729,054)
-------- --------
920,854 713,507
Return on average tangible
common equity (2) 14.91% 17.05%
===== =====
Return on average tangible
assets (3):
--------------------------
Net income
(annualized) $139,860 $116,418
Amortization of intangibles,
net of tax (annualized) 6,218 5,237
----- -----
146,078 121,655
Average total
assets 14,352,061 12,238,679
Less: Average
intangibles (837,637) (729,054)
-------- --------
13,514,424 11,509,625
Return on average tangible
assets (3) 1.08% 1.06%
==== ====
Tangible book value per
share:
-----------------------
Total shareholders'
equity $1,908,077 $1,468,998
Less: preferred
shareholders' equity (106,882) 0
Less:
intangibles (846,830) (746,981)
-------- --------
954,365 722,018
Ending shares
outstanding 166,559,258 145,151,279
Tangible book value
per share $5.73 $4.97
===== =====
F.N.B. CORPORATION
------------------
(Unaudited)
(Dollars in thousands)
2014 2013
---- ----
Second First Second
Quarter Quarter Quarter
-------
Tangible equity /tangible assets (period
end):
----------------------------------------
Total shareholders' equity $1,908,077 $1,884,987 $1,468,998
Less: intangibles (846,830) (849,563) (746,981)
-------- -------- --------
1,061,247 1,035,423 722,017
Total assets 15,019,247 14,476,510 12,573,391
Less: intangibles (846,830) (849,563) (746,981)
-------- -------- --------
14,172,417 13,626,947 11,826,410
Tangible equity / tangible assets (period end) 7.49% 7.60% 6.11%
==== ==== ====
Tangible common equity /tangible assets
(period end):
---------------------------------------
Total stockholders' equity $1,908,077 $1,884,987 $1,468,998
Less: preferred stockholders' equity (106,882) (106,882) 0
Less: intangibles (846,830) (849,563) (746,981)
-------- -------- --------
954,365 928,541 722,017
Total assets 15,019,247 14,476,510 12,573,391
Less: intangibles (846,830) (849,563) (746,981)
-------- -------- --------
14,172,417 13,626,947 11,826,410
Tangible equity / tangible assets (period end) 6.73% 6.81% 6.11%
==== ==== ====
Tangible equity, excluding AOCI / tangible
------------------------------------------
assets (period end) (7):
------------------------
Total shareholders' equity $1,908,077 $1,884,987 $1,468,998
Less: preferred shareholders' equity (106,882) (106,882) 0
Less: intangibles (846,830) (849,563) (746,981)
Less: AOCI 36,559 44,041 62,077
------ ------ ------
990,924 972,582 784,094
Total assets 15,019,247 14,476,510 12,573,391
Less: intangibles (846,830) (849,563) (746,981)
-------- -------- --------
14,172,417 13,626,947 11,826,410
Tangible equity, excluding AOCI / tangible
assets (period end) (7) 6.99% 7.14% 6.63%
==== ==== ====
(1) Net interest
income is also
presented on a
fully taxable
equivalent
(FTE) basis,
as the
Corporation
believes this
non-GAAP
measure is the
preferred
industry
measurement
for this item.
(2) Return on
average
tangible
equity is
calculated by
dividing net
income
excluding
amortization
of intangibles
by average
equity less
average
intangibles.
(3) Return on
average
tangible
assets is
calculated by
dividing net
income
excluding
amortization
of intangibles
by average
assets less
average
intangibles.
See non-GAAP
financial
measures for
additional
information
relating to
the
calculation of
(4) this item.
(5) The efficiency
ratio is
calculated by
dividing non-
interest
expense less
amortization
of
intangibles,
other real
estate owned
expense and
merger and
severance
costs by the
sum of net
interest
income on a
fully taxable
equivalent
basis plus
non-interest
income less
securities
gains.
Customer repos
are included
in short-term
borrowings on
the balance
(6) sheet.
(7) Accumulated
other
comprehensive
income (AOCI)
is comprised
of unrealized
losses on
securities,
unrealized
losses on
derivative
instruments
and
unrecognized
unrecognized
pension and
postretirement
obligations.
Does not
include loans
acquired at
fair value
("acquired
(8) portfolio").
(9) Includes all
other real
estate owned,
including
those balances
acquired
through
business
combinations
that have been
in acquired
loans prior to
foreclosure.
(10) "Originated
Portfolio" or
"Originated
Loans" equals
loans and
leases not
included by
definition in
the Acquired
Portfolio.
(11) "Acquired
Portfolio" or
"Acquired
Loans" equals
loans acquired
at fair value,
accounted for
in accordance
with ASC 805
which was
effective
January 1,
2009.
The risk of
credit loss on
these loans
has been
considered by
virtue of the
Corporation's
estimate of
acquisition-
date fair
value and
these loans
are considered
accruing as
the
Corporation
primarily
recognizes
interest
income through
accretion of
the difference
between the
carrying value
of these loans
and their
expected cash
flows.
Because
acquired loans
are initially
recorded at an
amount
estimated to
be
collectible,
losses on such
loans, when
incurred, are
first applied
against the
non-
accretable
difference
established in
purchase
accounting and
then to any
allowance for
loan losses
recognized
subsequent to
acquisition.
(12) Represents
contractual
balances.
The average
balances and
yields earned
on taxable
investment
securities are
based on
historical
(13) cost.
(14) The interest
income amounts
are reflected
on a FTE
basis, which
adjusts for
the tax
benefit of
income on
certain tax-
exempt loans
and
investments
using the
federal
statutory tax
rate of 35%
for each
period
presented.
The yields on
earning assets
and the net
interest
margin are
presented on
an FTE and
annualized
basis. The
rates paid on
interest-
bearing
liabilities
are also
presented on
an annualized
basis.
(15) Average
balances for
loans include
non-accrual
loans. Loans
consist of
average total
loans less
average
unearned
income. The
amount of loan
fees included
in interest
income is
immaterial.
SOURCE F.N.B. Corporation
