Attached files

file filename
8-K - FORM 8-K - FNB CORP/PA/d245439d8k.htm

Exhibit 99.1

LOGO

F.N.B. Corporation Reports Net Income of $23.8 Million for Third Quarter 2011

Continued Revenue Growth and Loan Growth

Hermitage, PA – October 19, 2011 – F.N.B. Corporation (NYSE: FNB) today reported third quarter 2011 financial results. Net income for the third quarter of 2011 was $23.8 million, or $0.19 per diluted share, compared to $22.4 million, or $0.18 per diluted share, in the second quarter of 2011 and $17.2 million, or $0.15 per diluted share, in the third quarter of 2010.

“Results for the third quarter of 2011 demonstrate FNB’s ability to consistently grow revenue, loans and deposits. Revenue growth was achieved for the eighth consecutive quarter and total loan growth was achieved for the ninth consecutive quarter,” said Stephen J. Gurgovits, Chief Executive Officer of F.N.B. Corporation. “The net interest margin was stable and credit quality results continued to be good. The third quarter was another positive quarter for FNB and we are very pleased to deliver increased earnings for our shareholders.”

F.N.B. Corporation’s performance ratios for the third quarter of 2011 were as follows: return on average tangible equity (non-GAAP measure) was 16.23%; return on average equity was 7.79%; return on average tangible assets (non-GAAP measure) was 1.06% and return on average assets was 0.95%. A reconciliation of GAAP measures to non-GAAP measures is included in the tables that accompany this press release.

Third Quarter Results

(All comparisons refer to the second quarter of 2011, except as noted)

Net Interest Income

Net interest income on a fully taxable equivalent basis totaled $82.4 million in the third quarter of 2011, increasing $1.7 million, or 8.4% annualized, primarily as a result of the 4.5% annualized growth in average earning assets. Growth in average earnings assets primarily reflects strong loan growth results. The net interest margin expanded one basis point to 3.79%, reflecting a 7 basis point improvement in the cost of funds that more than offset a 6 basis point lower yield on earning assets.

“We continue to demonstrate our ability to generate consistent loan growth. Growth in the Pennsylvania commercial portfolio for ten consecutive quarters comes largely from market share gains through a disciplined focus on winning new relationships,” said Mr. Gurgovits. “Building these relationships is an important strategy for FNB with the benefits also apparent in the transaction deposit and customer repurchase agreements growth results.”

Average loans for the third quarter totaled $6.7 billion, increasing $126.4 million or 7.6% annualized, with strong growth results in the Pennsylvania commercial portfolio and the


F.N.B. Corporation Reports Net Income of $23.8 Million For Third Quarter 2011, Page 2

 

consumer portfolio. The Pennsylvania commercial portfolio (including commercial leases) grew $79.6 million or 8.7% annualized.

Average consumer loan growth totaled $51.5 million, or 7.4% annualized, driven by strong growth of $39.6 million, or 10.1% annualized, in average home equity lending balances (comprised of lines of credit and direct installment loans). This growth reflects greater consumer demand for these products during the third quarter and the success of promotions and marketing efforts to capitalize on this demand.

Average deposits and customer repurchase agreements totaled $8.1 billion, increasing $20.5 million or 1.0% annualized. Success growing relationship-based transaction deposits and customer repurchase agreements continued, with these average balances increasing $80.2 million, or 5.6% annualized. This growth reflects new client acquisition and customers holding higher average balances. Partially offsetting this growth was a planned decline in time deposits. As of September 30, 2011, FNB’s total customer based-funding remained consistent with June 30, 2011 levels at 96% of total deposits and borrowings.

Non-Interest Income

Non-interest income totaled $29.6 million in the third quarter of 2011, increasing $0.4 million, or 1.3%, with growth in all fee income categories except for wealth management-related revenue. Service charge revenue benefitted from normal seasonality and new account growth. Gain on the sale of loans increased as a result of higher volume given the increased demand for these residential mortgage products in the current low rate environment. Wealth-management related revenue (comprised of securities commissions and fees and trust income) declined primarily as a result of the unfavorable stock market conditions during the third quarter.

Non-Interest Expense

Non-interest expense totaled $69.2 million in the third quarter of 2011, increasing $0.8 million or 1.2%. The increased personnel costs reflect seasonally higher part-time salary expense combined with increased profitability and performance-based accruals for incentive compensation. Additionally, occupancy costs are slightly elevated due to $0.3 million in costs related to damage caused by flooding in northeastern Pennsylvania and other expense includes $0.3 million in merger-related costs. The other expense category also includes higher loan related expenses incurred in conjunction with a home equity loan promotion. Other real estate owned (OREO) costs decreased $1.3 million reflecting lower valuation adjustments including realized gains and losses. The efficiency ratio for the third quarter was 59% compared to 58% in the prior quarter.

Income Tax Expense

The effective tax rate for the third quarter was 26.3%, lower than the 27.9% in the second quarter. The lower rate for the third quarter reflects net adjustments totaling $0.5 million primarily related to the reversal of liabilities for uncertain tax positions under ASC 740 based on a recent Internal Revenue Service directive that provides a safe harbor deduction for certain


F.N.B. Corporation Reports Net Income of $23.8 Million For Third Quarter 2011, Page  3

 

merger-related expenses, partially offset by other adjustments. This tax benefit was partially offset by the $0.6 million ($0.4 million after taxes) in flood and merger-related expenses.

Credit Quality

We are pleased to report another quarter of good credit quality performance. The Pennsylvania and Regency portfolios, together representing over 97% of the total loan portfolio, both continue to perform consistently well,” remarked Mr. Gurgovits.

The provision for loan losses of $8.6 million was consistent with the prior quarter. Net loan charge-offs for the third quarter equaled 0.53% annualized of average loans with the increase reflecting higher charge-offs in the Florida portfolio related to reappraisals of Florida land-related credits. The ratio of non-performing loans and OREO to total loans and OREO improved 7 basis points to 2.35% at September 30, 2011, reflecting improvements in the Pennsylvania portfolio partially offset by actions taken in the Florida portfolio. The allowance for loan losses to total loans equaled 1.60% and with the credit mark for the acquired portfolio equaled 1.98% at September 30, 2011 (non-GAAP measure).

The Pennsylvania loan portfolio’s credit quality metrics for the third quarter of 2011 continue to reflect consistent and solid performance. The Pennsylvania loan portfolio totaled $6.5 billion at September 30, 2011, representing 95% of the total loan portfolio. Non-performing loans and OREO were $78.3 million or 1.21% of total loans and OREO at September 30, 2011, improving from $86.4 million or 1.36%. The improvement in non-performing loans and OREO primarily reflects the movement of $9.6 million of residential mortgage troubled debt restructurings (TDR’s) to performing status as these loans have demonstrated consistent sustained performance and it is expected at this time that all contractual amounts under the restructured terms will be collected. Past due and non-accrual loans to total loans totaled 1.78% at September 30, 2011, improving slightly from 1.79% at June 30, 2011. Charge-off performance continues to be very good, with net charge-offs for the third quarter improving 9 basis points to 0.25% annualized of average loans, representing the lowest level in ten quarters. The allowance for loan losses to total loans equaled 1.26% and with the credit mark for the acquired portfolio equaled 1.66% at September 30, 2011 (non-GAAP measure).

The Florida loan portfolio totaled $176.6 million, representing 2.6% of the total loan portfolio. Credit quality results for this portfolio included an $8.4 million increase in non-accrual loans primarily as a result of an $8.1 million credit moving to non-accrual status. Net charge-offs previously reserved for of $3.5 million were mainly related to reappraisals of Florida land-related credits. Total land-related exposure totaled $70.0 million and consisted of $50.0 million in loans and $20.0 million in OREO, representing a reduction of $3.9 million or 5.2%.

Capital Position

The Corporation’s capital levels at September 30, 2011 were essentially the same as June 30, 2011 levels and continue to exceed federal bank regulatory agency “well capitalized” thresholds.


F.N.B. Corporation Reports Net Income of $23.8 Million For Third Quarter 2011, Page  4

 

At September 30, 2011, the estimated total risk-based capital ratio was 13.3%, the estimated tier 1 risk-based capital ratio was 11.7% and the leverage ratio was 9.0%. At September 30, 2011, the tangible common equity to tangible assets ratio (non-GAAP measure) was 6.57% compared to 6.50% and the tangible book value per share (non-GAAP measure) grew $0.10 to $4.83.

The dividend payout ratio for the third quarter of 2011 was 65% down from 69%.

Year-to-Date Results

(All comparisons refer to the prior year-to-date period, except as noted)

Year-to-date results for the nine months ended September 30, 2011 include the impact from the Comm Bancorp, Inc. (CBI) acquisition completed on January 1, 2011.

For the nine months ended September 30, 2011, F.N.B. Corporation’s net income totaled $63.3 million, or $0.51 per diluted share, improved from $51.1 million, or $0.45 per diluted share. For the 2011 year-to-date period, return on average tangible equity (non-GAAP measure) totaled 15.70% compared to 14.88%, return on average equity was 7.24% compared to 6.48%, return on average tangible assets (non-GAAP measure) was 0.97% compared to 0.88%, and return on average assets was 0.86% compared to 0.77%.

Net interest income on a fully taxable equivalent basis totaled $242.4 million for the first nine months of 2011, an increase of $25.2 million or 11.6%, reflecting 11.2% growth in average earning assets and a 1 basis point expansion of the net interest margin. The growth in earning assets reflects a combination of organic growth and the CBI acquisition. For the first nine months of 2011, average loans increased $696 million, or 11.7%, with organic growth of 4.8% driven by continued solid market share gains in the Pennsylvania commercial portfolio. Average deposits and customer repurchase agreements grew $868 million, or 12.2%, with organic growth of 4.2% for the first nine months of 2011 due to continued new customer acquisition and higher average balances partially offset by a planned decline in time deposits.

Non-interest income totaled $87.3 million for the first nine months of 2011, a slight increase of $0.8 million, or 1.0%, with results for the first nine months of 2010 benefiting from several items. The first nine months of 2010 included $3.7 million higher recoveries on impaired loans acquired through acquisitions and a $1.6 million gain related to the successful harvesting of a mezzanine financing relationship by F.N.B. Capital Corporation. When adjusting for these two items in the prior year-to-date period and excluding securities gains and other-than-temporary impairment charges, non-interest income improved $6.3 million or 7.8% due to positive results in a number of fee-based businesses. Service charges increased $3.4 million, or 8.0%, reflecting higher volume, organic growth and the expanded customer base due to the CBI acquisition. Fee income on a year-over-year basis also reflects a $2.6 million, or 18.1%, increase in wealth management-related revenue as a result of revenue-generating initiatives, more favorable market conditions and organic growth. Additionally, swap fee revenue included in other income


F.N.B. Corporation Reports Net Income of $23.8 Million For Third Quarter 2011, Page  5

 

doubled to $3.2 million in the first nine months of 2011 given the successful commercial loan growth results and continued low interest rate environment.

Non-interest expense totaled $212.1 million for the first nine months of 2011, an increase of $19.4 million, or 10.0%, due to adding CBI-related operating costs and $4.6 million in one-time merger-related costs. Expected cost savings related to the acquisition were fully phased in at the beginning of the second quarter of 2011. Additionally, OREO-related costs increased $2.5 million in the first nine months of 2011 due to current valuation adjustments and property maintenance costs related to the Florida portfolio. On a year-to-date basis, F.N.B. Corporation’s efficiency ratio improved to 60% from 61%.

Credit quality results significantly improved for the first nine months of 2011. Provision for loan losses was $25.4 million for the first nine months of 2011, improving $11.2 million mainly due to an $8.1 million lower provision for the Florida portfolio. Net charge-off results for the first nine months of 2011 improved 9 basis points to 0.46% annualized of total loans and reflect continued solid performance for the Pennsylvania and Regency portfolios and improvement in the Florida portfolio. The ratio of the allowance for loan losses to total loans equaled 1.60% at September 30, 2011, compared to 1.94% at September 30, 2010, with the decline principally reflecting the impact of the accounting treatment required for loans acquired in connection with the CBI acquisition. The ratio of the allowance for loan losses plus the credit mark for the acquired portfolio to total loans plus the credit mark equaled 1.98% at September 30, 2011.

Other Highlights

First National Bank of Pennsylvania was recently named as one of “Pittsburgh’s Top Workplaces 2011” by The Pittsburgh Post-Gazette. Recognition as a Top Workplace is awarded based on feedback gathered from an employee survey that measures employee response to leadership, values that drive the organization, attitude about the company’s future and more.

Conference Call

F.N.B. Corporation will host its quarterly conference call to discuss third quarter of 2011 financial results on Thursday, October 20, 2011, at 8:00 AM EDT. Participating callers may access the call by dialing (888) 364-3105 or (719) 325-2192 for international callers; the confirmation number is 4796847. The listen-only audio Webcast 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 from 11:00 AM EDT the day of the call until midnight EDT on Thursday, October 27, 2011. The replay is accessible by dialing (877) 870-5176 or (858) 384-5517 for international callers; the confirmation number is 4796847. 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.


F.N.B. Corporation Reports Net Income of $23.8 Million For Third Quarter 2011, Page  6

 

About F.N.B. Corporation

F.N.B. Corporation, headquartered in Hermitage, PA, is a diversified financial services company with total assets of $9.95 billion. F.N.B. Corporation is a leading provider of commercial and retail banking, leasing, wealth management, insurance, merchant banking and consumer finance services in Pennsylvania and Ohio, where it owns and operates First National Bank of Pennsylvania, First National Trust Company, First National Investment Services Company, LLC, F.N.B. Investment Advisors, Inc., First National Insurance Agency, LLC, F.N.B. Capital Corporation, LLC, Regency Finance Company and F.N.B. Commercial Leasing. It also operates consumer finance offices in Kentucky and Tennessee.

Forward-looking Statements

This press release of F.N.B. Corporation and the reports F.N.B. Corporation files with the Securities and Exchange Commission often contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act, relating to present or future trends or factors affecting the banking industry and, specifically, the financial operations, markets and products of F.N.B. Corporation. Forward-looking statements are typically identified by words such as “believe”, “plan”, “expect”, “anticipate”, “intend”, “outlook”, “estimate”, “forecast”, “will”, “should”, “project”, “goal”, and other similar words and expressions. These forward-looking statements involve certain risks and uncertainties. There are a number of important factors that could cause F.N.B. Corporation’s future results to differ materially from historical performance or projected performance. These factors include, but are not limited to: (1) a significant increase in competitive pressures among financial institutions; (2) changes in the interest rate environment that may reduce net interest margins; (3) changes in prepayment speeds, loan sale volumes, charge-offs and loan loss provisions; (4) general economic conditions; (5) various monetary and fiscal policies and regulations of the U.S. Government that may adversely affect the businesses in which F.N.B. Corporation is engaged; (6) technological issues which may adversely affect F.N.B. Corporation’s financial operations or customers; (7) changes in the securities markets; (8) risk factors mentioned in the reports and registration statements F.N.B. Corporation files with the Securities and Exchange Commission (SEC) which are available on our shareholder and investor relations website at www.fnbcorporation.com and on the SEC website at www.sec.gov; (9) housing prices; (10) job market; (11) consumer confidence and spending habits and (12) estimates of fair value of certain F.N.B. Corporation assets and liabilities. All information provided in this release and in the attachments is based on information only as of the date provided and presently available and F.N.B. Corporation undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.

ADDITIONAL INFORMATION ABOUT THE MERGER

F.N.B. Corporation filed a registration statement on Form S-4 with the SEC on September 28, 2011. The registration statement included a proxy statement/prospectus and other relevant documents filed with the SEC in connection with the merger.


F.N.B. Corporation Reports Net Income of $23.8 Million For Third Quarter 2011, Page  7

 

SHAREHOLDERS OF PARKVALE FINANCIAL CORPORATION ARE ADVISED TO READ THE PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY CONTAIN IMPORTANT INFORMATION.

The proxy statement/prospectus and other relevant materials, and any other documents F.N.B. Corporation has filed with the SEC, may be obtained free of charge at the SEC’s website at www.sec.gov. In addition, investors and security holders may obtain free copies of the documents F.N.B. Corporation has filed with the SEC by contacting James Orie, F.N.B. Corporation, One F.N.B. Boulevard, Hermitage, PA 16148, telephone: (724) 983-3317 or for Parkvale Financial Corporation by contacting Gilbert A. Riazzi, Chief Financial Officer, 4220 William Penn Highway, Monroeville, PA 15146, telephone: (412) 373-4804.

Parkvale Financial Corporation and its directors, executive officers and other members of its management and employees may be deemed to be participants in the solicitation of proxies from its shareholders in connection with the proposed merger. Information concerning such participants’ ownership of Parkvale Financial Corporation common stock are set forth in the proxy statement/prospectus relating to the merger when it becomes available. This communication does not constitute an offer of any securities for sale.

# # #

Analyst/Institutional Investor Contact:

Cynthia Christopher 724-983-3429

724-815-3926 (cell)

christoc@fnb-corp.com

Media Contact:

Jennifer Reel 724-983-4856

724-699-6389 (cell)

reel@fnb-corp.com

DATA SHEETS FOLLOW


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

 

    2011     2010    

3rd Qtr 2011 -

2nd Qtr 2011

   

3rd Qtr 2011 -

3rd Qtr 2010

 
    Third
Quarter
    Second
Quarter
    Third
Quarter
    Percent
Variance
    Percent
Variance
 

Statement of earnings

         

Interest income

  $ 98,702      $ 98,155      $ 93,947        0.6        5.1   

Interest expense

    18,300        19,461        21,688        -6.0        -15.6   
 

 

 

   

 

 

   

 

 

     

Net interest income

    80,402        78,694        72,259        2.2        11.3   

Taxable equivalent adjustment

    2,009        1,999        1,666        0.5        20.6   
 

 

 

   

 

 

   

 

 

     

Net interest income (FTE) (1)

    82,411        80,693        73,925        2.1        11.5   

Provision for loan losses

    8,573        8,551        12,313        0.3        -30.4   
 

 

 

   

 

 

   

 

 

     

Net interest income after provision (FTE)

    73,838        72,142        61,612        2.3        19.8   

Impairment losses on securities

    (473     0        0        n/m        n/m   

Non-credit related losses on securities not expected to be sold (recognized in other comprehensive income)

    436        0        0        n/m        n/m   
 

 

 

   

 

 

   

 

 

     

Net impairment losses on securities

    (37     0        0        n/m        n/m   

Service charges

    16,057        15,666        14,250        2.5        12.7   

Insurance commissions and fees

    4,002        3,664        3,921        9.2        2.1   

Securities commissions and fees

    1,858        2,130        1,794        -12.7        3.6   

Trust income

    3,565        3,947        3,084        -9.7        15.6   

Gain on sale of securities

    49        38        80        30.2        -38.0   

Gain on sale of loans

    657        376        964        74.9        -31.9   

Other

    3,479        3,437        3,662        1.2        -5.0   
 

 

 

   

 

 

   

 

 

     

Total non-interest income

    29,630        29,258        27,754        1.3        6.8   

Salaries and employee benefits

    37,149        36,528        33,831        1.7        9.8   

Occupancy and equipment

    10,263        9,985        9,267        2.8        10.7   

Amortization of intangibles

    1,808        1,805        1,675        0.2        8.0   

Other real estate owned

    1,065        2,342        920        -54.5        15.8   

Other

    18,932        17,709        18,554        6.9        2.0   
 

 

 

   

 

 

   

 

 

     

Total non-interest expense

    69,217        68,369        64,247        1.2        7.7   

Income before income taxes

    34,251        33,031        25,119        3.7        36.4   

Taxable equivalent adjustment

    2,009        1,999        1,666        0.5        20.6   

Income taxes

    8,469        8,670        6,236        -2.3        35.8   
 

 

 

   

 

 

   

 

 

     

Net income

  $ 23,773      $ 22,362      $ 17,217        6.3        38.1   
 

 

 

   

 

 

   

 

 

     

Earnings per share:

         

Basic

  $ 0.19      $ 0.18      $ 0.15        5.6        26.7   

Diluted

  $ 0.19      $ 0.18      $ 0.15        5.6        26.7   

Performance ratios

         

Return on average equity

    7.79     7.69     6.43    

Return on average tangible equity (2) (6)

    16.23     16.77     14.56    

Return on average assets

    0.95     0.91     0.76    

Return on average tangible assets (3) (6)

    1.06     1.02     0.87    

Net interest margin (FTE) (1)

    3.79     3.78     3.78    

Yield on earning assets (FTE) (1)

    4.63     4.69     4.89    

Cost of funds

    0.99     1.06     1.28    

Efficiency ratio (FTE) (1) (4)

    59.01     58.32     60.69    

Effective tax rate

    26.27     27.94     26.59    

Common stock data

         

Average basic shares outstanding

    126,473,473        123,254,895        113,983,990        2.6        11.0   

Average diluted shares outstanding

    127,341,543        124,094,789        114,486,251        2.6        11.2   

Ending shares outstanding

    127,127,599        127,024,899        114,632,850        0.1        10.9   

Book value per share

  $ 9.55      $ 9.47      $ 9.29        0.9        2.8   

Tangible book value per share (6)

  $ 4.83      $ 4.73      $ 4.38        2.1        10.3   

Tangible book value per share excluding AOCI (5) (6)

  $ 5.07      $ 4.97      $ 4.58        1.9        10.6   

Dividend payout ratio

    64.62     68.64     80.31    


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

 

     For the Nine Months Ended
September 30,
    Percent  
     2011     2010     Variance  

Statement of earnings

      

Interest income

   $ 294,228      $ 280,855        4.8   

Interest expense

     57,849        68,709        -15.8   
  

 

 

   

 

 

   

Net interest income

     236,379        212,146        11.4   

Taxable equivalent adjustment

     5,973        4,969        20.2   
  

 

 

   

 

 

   

Net interest income (FTE) (1)

     242,352        217,115        11.6   

Provision for loan losses

     25,352        36,515        -30.6   
  

 

 

   

 

 

   

Net interest income after provision (FTE)

     217,000        180,600        20.2   

Impairment losses on securities

     (473     (9,539     n/m   

Non-credit related losses on securities not expected to be sold (recognized in other comprehensive income)

     436        7,251        n/m   
  

 

 

   

 

 

   

Net impairment losses on securities

     (37     (2,288     n/m   

Service charges

     46,058        42,633        8.0   

Insurance commissions and fees

     11,812        12,094        -2.3   

Securities commissions and fees

     5,960        5,122        16.4   

Trust income

     11,222        9,430        19.0   

Gain on sale of securities

     141        2,517        -94.4   

Gain on sale of loans

     1,800        2,340        -23.1   

Other

     10,364        14,625        -29.1   
  

 

 

   

 

 

   

Total non-interest income

     87,320        86,473        1.0   

Salaries and employee benefits

     112,059        100,348        11.7   

Occupancy and equipment

     30,633        28,785        6.4   

Amortization of intangibles

     5,409        5,040        7.3   

Other real estate owned

     4,986        2,446        103.8   

Other

     59,056        56,155        5.2   
  

 

 

   

 

 

   

Total non-interest expense

     212,143        192,774        10.0   

Income before income taxes

     92,177        74,299        24.1   

Taxable equivalent adjustment

     5,973        4,969        20.2   

Income taxes

     22,894        18,208        25.7   
  

 

 

   

 

 

   

Net income

   $ 63,310      $ 51,121        23.8   
  

 

 

   

 

 

   

Earnings per share:

      

Basic

   $ 0.51      $ 0.45        13.3   

Diluted

   $ 0.51      $ 0.45        13.3   

Performance ratios

      

Return on average equity

     7.24     6.48  

Return on average tangible equity (2) (6)

     15.70     14.88  

Return on average assets

     0.86     0.77  

Return on average tangible assets (3) (6)

     0.97     0.88  

Net interest margin (FTE) (1)

     3.79     3.78  

Yield on earning assets (FTE) (1)

     4.70     4.97  

Cost of funds

     1.05     1.37  

Efficiency ratio (FTE) (1) (4)

     59.86     61.09  

Effective tax rate

     26.56     26.26  

Common stock data

      

Average basic shares outstanding

     123,330,205        113,871,635        8.3   

Average diluted shares outstanding

     124,150,533        114,288,600        8.6   

Ending shares outstanding

     127,127,599        114,632,850        10.9   

Book value per share

   $ 9.55      $ 9.29        2.8   

Tangible book value per share (6)

   $ 4.83      $ 4.38        10.3   

Tangible book value per share excluding AOCI (5) (6)

   $ 5.07      $ 4.58        10.6   

Dividend payout ratio

     71.26     81.01  


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

    2011     2010    

3rd Qtr 2011 -

2nd Qtr 2011

   

3rd Qtr 2011 -

3rd Qtr 2010

 
    Third     Second     Third     Percent     Percent  
    Quarter     Quarter     Quarter     Variance     Variance  

Average balances

         

Total assets

  $ 9,971,847      $ 9,866,025      $ 8,958,692        1.1        11.3   

Earning assets

    8,655,608        8,557,590        7,773,915        1.1        11.3   

Securities

    1,804,937        1,766,329        1,612,612        2.2        11.9   

Interest bearing deposits with banks

    100,944        167,924        162,377        -39.9        -37.8   

Loans, net of unearned income

    6,749,727        6,623,337        5,998,926        1.9        12.5   

Allowance for loan losses

    111,647        109,489        117,982        2.0        -5.4   

Goodwill and intangibles

    601,010        603,552        563,631        -0.4        6.6   

Deposits and customer repos (7)

    8,061,672        8,041,138        7,247,270        0.3        11.2   

Short-term borrowings

    157,188        144,301        129,752        8.9        21.1   

Long-term debt

    221,206        206,201        208,433        7.3        6.1   

Trust preferred securities

    203,947        203,934        204,287        0.0        -0.2   

Shareholders’ equity

    1,210,953        1,166,305        1,062,512        3.8        14.0   

Asset quality data

         

Non-accrual loans

  $ 113,416      $ 107,091      $ 135,661        5.9        -16.4   

Restructured loans

    12,017        20,146        18,735        -40.4        -35.9   
 

 

 

   

 

 

   

 

 

     

Non-performing loans

    125,433        127,237        154,396        -1.4        -18.8   

Other real estate owned

    34,640        35,793        32,345        -3.2        7.1   
 

 

 

   

 

 

   

 

 

     

Total non-performing loans and OREO

    160,073        163,030        186,741        -1.8        -14.3   

Non-performing investments

    5,685        6,605        5,163        -13.9        10.1   
 

 

 

   

 

 

   

 

 

     

Non-performing assets

  $ 165,758      $ 169,635      $ 191,904        -2.3        -13.6   
 

 

 

   

 

 

   

 

 

     

Net loan charge-offs

  $ 8,984      $ 6,939      $ 9,726        29.5        -7.6   

Allowance for loan losses

    108,813        109,224        116,627        -0.4        -6.7   

Non-performing loans / total loans

    1.85     1.90     2.57    

Non-performing loans + OREO / total loans + OREO

    2.35     2.42     3.09    

Non-performing assets / total assets

    1.67     1.72     2.13    

Allowance for loan losses / total loans

    1.60     1.63     1.94    

Allowance for loan losses + credit marks / total loans + credit marks (6)

    1.98     2.02     n/a       

Allowance for loan losses / non-performing loans

    86.75     85.84     75.54    

Net loan charge-offs (annualized) / average loans

    0.53     0.42     0.64    

Balances at period end

         

Total assets

  $ 9,951,344      $ 9,857,163      $ 8,993,043        1.0        10.7   

Earning assets

    8,620,484        8,560,768        7,794,305        0.7        10.6   

Loans, net of unearned income

    6,788,540        6,702,595        6,004,577        1.3        13.1   

Deposits and customer repos (7)

    8,041,155        7,960,415        7,284,967        1.0        10.4   

Total equity

    1,214,491        1,203,150        1,064,846        0.9        14.1   

Capital ratios

         

Equity / assets (period end)

    12.20     12.21     11.84    

Leverage ratio

    9.01     8.97     8.63    

Tangible equity / tangible assets (period end) (6)

    6.57     6.50     5.96    

Tangible equity, excluding AOCI / tangible assets (period end) (5) (6)

    6.89     6.83     6.23    


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     For the Nine Months        
     Ended September 30,     Percent
Variance
 
     2011     2010    

Average balances

      

Total assets

   $ 9,845,310      $ 8,860,202        11.1   

Earning assets

     8,541,706        7,680,608        11.2   

Securities

     1,767,928        1,565,199        13.0   

Interest bearing deposits with banks

     135,250        172,755        -21.7   

Loans, net of unearned income

     6,638,528        5,942,654        11.7   

Allowance for loan losses

     109,811        113,292        -3.1   

Goodwill and intangibles

     600,020        565,291        6.1   

Deposits and customer repos (7)

     8,006,819        7,138,823        12.2   

Short-term borrowings

     148,390        129,810        14.3   

Long-term debt

     208,899        233,238        -10.4   

Trust preferred securities

     203,947        204,454        -0.2   

Shareholders’ equity

     1,169,258        1,054,115        10.9   

Asset quality data

      

Non-accrual loans

   $ 113,416      $ 135,661        -16.4   

Restructured loans

     12,017        18,735        -35.9   
  

 

 

   

 

 

   

Non-performing loans

     125,433        154,396        -18.8   

Other real estate owned

     34,640        32,345        7.1   
  

 

 

   

 

 

   

Total non-performing loans and OREO

     160,073        186,741        -14.3   

Non-performing investments

     5,685        5,163        10.1   
  

 

 

   

 

 

   

Non-performing assets

   $ 165,758      $ 191,904        -13.6   
  

 

 

   

 

 

   

Net loan charge-offs

   $ 22,659      $ 24,544        -7.7   

Allowance for loan losses

     108,813        116,627        -6.7   

Non-performing loans / total loans

     1.85     2.57  

Non-performing loans + OREO / total loans + OREO

     2.35     3.09  

Non-performing assets / total assets

     1.67     2.13  

Allowance for loan losses / total loans

     1.60     1.94  

Allowance for loan losses + credit marks / total loans + credit marks (6)

     1.98     n/a     

Allowance for loan losses / non-performing loans

     86.75     75.54  

Net loan charge-offs (annualized) / average loans

     0.46     0.55  

Balances at period end

      

Total assets

   $ 9,951,344      $ 8,993,043        10.7   

Earning assets

     8,620,484        7,794,305        10.6   

Loans, net of unearned income

     6,788,540        6,004,577        13.1   

Deposits and customer repos (7)

     8,041,155        7,284,967        10.4   

Total equity

     1,214,491        1,064,846        14.1   

Capital ratios

      

Equity / assets (period end)

     12.20     11.84  

Leverage ratio

     9.01     8.63  

Tangible equity / tangible assets (period end) (6)

     6.57     5.96  

Tangible equity, excluding AOCI / tangible assets (period end) (5) (6)

     6.89     6.23  


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

                          3rd Qtr 2011 -      3rd Qtr 2011 -  
     2011      2010      2nd Qtr 2011      3rd Qtr 2010  
     Third      Second      Third      Percent      Percent  
     Quarter      Quarter      Quarter      Variance      Variance  

Average balances

              

Loans:

              

Commercial

   $ 3,788,735       $ 3,721,871       $ 3,301,993         1.8         14.7   

Direct installment

     1,037,714         1,029,808         990,453         0.8         4.8   

Residential mortgages

     686,097         682,570         625,167         0.5         9.7   

Indirect installment

     537,234         528,792         521,815         1.6         3.0   

Consumer LOC

     559,791         528,144         455,971         6.0         22.8   

Commercial leases

     99,274         90,831         67,452         9.3         47.2   

Other

     40,882         41,321         36,075         -1.1         13.3   
  

 

 

    

 

 

    

 

 

       

Total loans

   $ 6,749,727       $ 6,623,337       $ 5,998,926         1.9         12.5   
  

 

 

    

 

 

    

 

 

       

Deposits:

              

Non-interest bearing deposits

   $ 1,299,859       $ 1,248,029       $ 1,077,797         4.2         20.6   

Savings and NOW

     3,888,462         3,888,716         3,307,256         0.0         17.6   

Certificates of deposit and other time deposits

     2,256,182         2,315,829         2,201,454         -2.6         2.5   
  

 

 

    

 

 

    

 

 

       

Total deposits

     7,444,503         7,452,574         6,586,507         -0.1         13.0   

Customer repos (7)

     617,169         588,564         660,763         4.9         -6.6   
  

 

 

    

 

 

    

 

 

       

Total deposits and customer repos (7)

   $ 8,061,672       $ 8,041,138       $ 7,247,270         0.3         11.2   
  

 

 

    

 

 

    

 

 

       

Balances at period end

              

Loans:

              

Commercial

   $ 3,819,806       $ 3,776,287       $ 3,299,230         1.2         15.8   

Direct installment

     1,033,688         1,039,270         994,614         -0.5         3.9   

Residential mortgages

     673,598         676,574         612,484         -0.4         10.0   

Indirect installment

     538,366         535,191         519,366         0.6         3.7   

Consumer LOC

     580,968         542,470         473,606         7.1         22.7   

Commercial leases

     103,764         93,273         72,304         11.2         43.5   

Other

     38,350         39,530         32,973         -3.0         16.3   
  

 

 

    

 

 

    

 

 

       

Total loans

   $ 6,788,540       $ 6,702,595       $ 6,004,577         1.3         13.1   
  

 

 

    

 

 

    

 

 

       

Deposits:

              

Non-interest bearing deposits

   $ 1,335,417       $ 1,267,554       $ 1,103,393         5.4         21.0   

Savings and NOW

     3,794,127         3,853,257         3,307,698         -1.5         14.7   

Certificates of deposit and other time deposits

     2,238,745         2,276,408         2,186,737         -1.7         2.4   

Total deposits

     7,368,289         7,397,219         6,597,828         -0.4         11.7   

Customer repos (7)

     672,866         563,196         687,139         19.5         -2.1   
  

 

 

    

 

 

    

 

 

       

Total deposits and customer repos (7)

   $ 8,041,155       $ 7,960,415       $ 7,284,967         1.0         10.4   
  

 

 

    

 

 

    

 

 

       


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     For the Nine Months         
     Ended September 30,      Percent  
     2011      2010      Variance  

Average balances

        

Loans:

        

Commercial

   $ 3,722,214       $ 3,298,253         12.9   

Direct installment

     1,027,163         978,249         5.0   

Residential mortgages

     696,832         618,130         12.7   

Indirect installment

     528,134         519,205         1.7   

Consumer LOC

     531,971         431,532         23.3   

Commercial leases

     91,489         62,729         45.8   

Other

     40,724         34,555         17.9   
  

 

 

    

 

 

    

Total loans

   $ 6,638,528       $ 5,942,654         11.7   
  

 

 

    

 

 

    

Deposits:

        

Non-interest bearing deposits

   $ 1,241,760       $ 1,025,847         21.0   

Savings and NOW

     3,844,198         3,274,280         17.4   

Certificates of deposit and other time deposits

     2,303,746         2,213,130         4.1   
  

 

 

    

 

 

    

Total deposits

     7,389,704         6,513,256         13.5   

Customer repos (7)

     617,115         625,567         -1.4   
  

 

 

    

 

 

    

Total deposits and customer repos (7)

   $ 8,006,819       $ 7,138,823         12.2   
  

 

 

    

 

 

    

Balances at period end

        

Loans:

        

Commercial

   $ 3,819,806       $ 3,299,230         15.8   

Direct installment

     1,033,688         994,614         3.9   

Residential mortgages

     673,598         612,484         10.0   

Indirect installment

     538,366         519,366         3.7   

Consumer LOC

     580,968         473,606         22.7   

Commercial leases

     103,764         72,304         43.5   

Other

     38,350         32,973         16.3   
  

 

 

    

 

 

    

Total loans

   $ 6,788,540       $ 6,004,577         13.1   
  

 

 

    

 

 

    

Deposits:

        

Non-interest bearing deposits

   $ 1,335,417       $ 1,103,393         21.0   

Savings and NOW

     3,794,127         3,307,698         14.7   

Certificates of deposit and other time deposits

     2,238,745         2,186,737         2.4   
  

 

 

    

 

 

    

Total deposits

     7,368,288         6,597,829         11.7   

Customer repos (7)

     672,866         687,139         -2.1   
  

 

 

    

 

 

    

Total deposits and customer repos (7)

   $ 8,041,154       $ 7,284,968         10.4   
  

 

 

    

 

 

    


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     Third Quarter 2011  

Asset quality data, by core portfolio

   Bank - PA     Bank - FL     Regency     Total  

Non-accrual loans

   $ 58,782      $ 53,254      $ 1,380      $ 113,416   

Restructured loans

     6,938        0        5,079        12,017   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans

     65,720        53,254        6,459        125,433   

Other real estate owned

     12,616        20,477        1,547        34,640   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans and OREO

     78,336        73,731        8,006        160,073   

Non-performing investments

     5,685        0        0        5,685   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets

   $ 84,021      $ 73,731      $ 8,006      $ 165,758   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loan charge-offs

   $ 4,094      $ 3,481      $ 1,409      $ 8,984   

Provision for loan losses

     3,278        3,941        1,353        8,573   

Allowance for loan losses

     81,538        20,478        6,797        108,813   

Loans, net of unearned income

     6,450,130        176,578        161,832        6,788,540   

Non-performing loans / total loans

     1.02     30.16     3.99     1.85

Non-performing loans + OREO / total loans + OREO

     1.21     37.42     4.90     2.35

Non-performing assets / total assets

     0.88     41.76     4.67     1.67

Allowance for loan losses / total loans

     1.26     11.60     4.20     1.60

Allowance for loan losses + credit marks / total loans + credit marks (6)

     1.66     11.60     4.20     1.98

Allowance for loan losses / non-performing loans

     124.07     38.45     105.24     86.75

Net loan charge-offs (annualized) / average loans

     0.25     7.74     3.42     0.53

Loans 30 - 89 days past due

   $ 41,877      $ 0      $ 2,540      $ 44,417   

Loans 90+ days past due

     14,393        0        2,217        16,610   

Non-accrual loans

     58,782        53,254        1,380        113,416   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total past due and non-accrual loans

   $ 115,052      $ 53,254      $ 6,137      $ 174,443   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loans 90+ days past due and non-accrual loans / total loans

     1.13     30.16     2.22     1.92

Total past due and non-accrual loans / total loans

     1.78     30.16     3.79     2.57
     Second Quarter 2011  

Asset quality data, by core portfolio

   Bank - PA     Bank - FL     Regency     Total  

Non-accrual loans

   $ 60,565      $ 44,890      $ 1,636      $ 107,091   

Restructured loans

     15,340        0        4,806        20,146   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans

     75,905        44,890        6,442        127,237   

Other real estate owned

     10,472        23,868        1,453        35,793   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans and OREO

     86,377        68,758        7,895        163,030   

Non-performing investments

     6,605        0        0        6,605   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets

   $ 92,982      $ 68,758      $ 7,895      $ 169,635   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loan charge-offs

   $ 5,346      $ 160      $ 1,433      $ 6,939   

Provision for loan losses

     4,655        2,240        1,656        8,551   

Allowance for loan losses

     82,353        20,018        6,853        109,224   

Loans, net of unearned income

     6,359,213        180,232        163,150        6,702,595   

Non-performing loans / total loans

     1.19     24.91     3.95     1.90

Non-performing loans + OREO / total loans + OREO

     1.36     33.69     4.80     2.42

Non-performing assets / total assets

     0.98     37.35     4.65     1.72

Allowance for loan losses / total loans

     1.30     11.11     4.20     1.63

Allowance for loan losses + credit marks / total loans + credit marks (6)

     1.71     11.11     4.20     2.02

Allowance for loan losses / non-performing loans

     108.50     44.59     106.38     85.84

Net loan charge-offs (annualized) / average loans

     0.34     0.35     3.62     0.42

Loans 30 - 89 days past due

   $ 39,205      $ 23      $ 2,182      $ 41,410   

Loans 90+ days past due

     14,034        0        2,081        16,115   

Non-accrual loans

     60,565        44,890        1,636        107,091   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total past due and non-accrual loans

   $ 113,804      $ 44,913      $ 5,899      $ 164,616   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loans 90+ days past due and non-accrual loans / total loans

     1.17     24.91     2.28     1.84

Total past due and non-accrual loans / total loans

     1.79     24.92     3.62     2.46


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

      Third Quarter 2010  

Asset quality data, by core portfolio

   Bank - PA     Bank - FL     Regency     Total  

Non-accrual loans

   $ 62,634      $ 71,210      $ 1,817      $ 135,661   

Restructured loans

     12,670        0        6,065        18,735   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans

     75,304        71,210        7,882        154,396   

Other real estate owned

     9,458        21,548        1,339        32,345   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans and OREO

     84,762        92,758        9,221        186,741   

Non-performing investments

     5,163        0        0        5,163   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets

   $ 89,925      $ 92,758      $ 9,221      $ 191,904   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loan charge-offs

   $ 4,462      $ 3,694      $ 1,570      $ 9,726   

Provision for loan losses

     4,796        5,867        1,650        12,313   

Allowance for loan losses

     80,729        29,114        6,784        116,627   

Loans, net of unearned income

     5,629,633        213,436        161,508        6,004,577   

Non-performing loans / total loans

     1.34     33.36     4.88     2.57

Non-performing loans + OREO / total loans + OREO

     1.50     39.47     5.66     3.09

Non-performing assets / total assets

     1.05     45.06     5.48     2.13

Allowance for loan losses / total loans

     1.43     13.64     4.20     1.94

Allowance for loan losses + credit marks / total loans + credit marks (6)

     n/a        n/a        n/a        n/a   

Allowance for loan losses / non-performing loans

     107.20     40.88     86.07     75.54

Net loan charge-offs (annualized) / average loans

     0.32     6.59     3.84     0.64

Loans 30 - 89 days past due

   $ 32,846      $ 1,000      $ 2,402      $ 36,248   

Loans 90+ days past due

     7,007        0        2,187        9,194   

Non-accrual loans

     62,634        71,210        1,817        135,661   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total past due and non-accrual loans

   $ 102,487      $ 72,210      $ 6,406      $ 181,103   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loans 90+ days past due and non-accrual loans / total loans

     1.24     33.36     2.48     2.41

Total past due and non-accrual loans / total loans

     1.82     33.83     3.97     3.02


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     2011     2010    

3rd Qtr 2011 -

2nd Qtr 2011

    

3rd Qtr 2011 -

3rd Qtr 2010

 
     Third     Second     Third     Percent      Percent  

Balance Sheet (at period end)

   Quarter     Quarter     Quarter     Variance      Variance  

Assets

           

Cash and due from banks

   $ 197,753      $ 172,401      $ 142,615        14.7         38.7   

Interest bearing deposits with banks

     34,982        16,732        164,406        109.1         -78.7   
  

 

 

   

 

 

   

 

 

      

Cash and cash equivalents

     232,735        189,133        307,021        23.1         -24.2   

Securities available for sale

     802,455        820,847        738,828        -2.2         8.6   

Securities held to maturity

     984,201        1,010,672        869,765        -2.6         13.2   

Residential mortgage loans held for sale

     10,307        9,922        16,729        3.9         -38.4   

Loans, net of unearned income

     6,788,540        6,702,595        6,004,577        1.3         13.1   

Allowance for loan losses

     (108,813     (109,224     (116,627     -0.4         -6.7   
  

 

 

   

 

 

   

 

 

      

Net loans

     6,679,727        6,593,371        5,887,950        1.3         13.4   

Premises and equipment, net

     125,748        126,061        114,320        -0.2         10.0   

Goodwill

     567,511        567,378        528,720        0.0         7.3   

Core deposit and other intangible assets, net

     32,772        34,580        34,100        -5.2         -3.9   

Bank owned life insurance

     207,600        208,714        207,402        -0.5         0.1   

Other assets

     308,288        296,485        288,209        4.0         7.0   
  

 

 

   

 

 

   

 

 

      

Total Assets

   $ 9,951,344      $ 9,857,163      $ 8,993,043        1.0         10.7   
  

 

 

   

 

 

   

 

 

      

Liabilities

           

Deposits:

           

Non-interest bearing demand

   $ 1,335,417      $ 1,267,554      $ 1,103,393        5.4         21.0   

Savings and NOW

     3,794,127        3,853,257        3,307,698        -1.5         14.7   

Certificates and other time deposits

     2,238,746        2,276,408        2,186,737        -1.7         2.4   
  

 

 

   

 

 

   

 

 

      

Total Deposits

     7,368,289        7,397,219        6,597,828        -0.4         11.7   

Other liabilities

     124,479        103,492        105,326        20.3         18.2   

Short-term borrowings

     817,343        728,300        817,582        12.2         0.0   

Long-term debt

     222,788        221,061        203,257        0.8         9.6   

Junior subordinated debt

     203,954        203,941        204,204        0.0         -0.1   
  

 

 

   

 

 

   

 

 

      

Total Liabilities

     8,736,853        8,654,013        7,928,197        1.0         10.2   

Stockholders’ Equity

           

Common stock

     1,268        1,267        1,142        0.1         11.0   

Additional paid-in capital

     1,222,123        1,219,663        1,092,828        0.2         11.8   

Retained earnings

     24,760        16,348        (3,126     51.5         -892.0   

Accumulated other comprehensive income

     (30,248     (30,716     (23,481     -1.5         28.8   

Treasury stock

     (3,412     (3,412     (2,517     0.0         35.6   
  

 

 

   

 

 

   

 

 

      

Total Stockholders’ Equity

     1,214,491        1,203,150        1,064,846        0.9         14.1   
  

 

 

   

 

 

   

 

 

      

Total Liabilities and Stockholders’ Equity

   $ 9,951,344      $ 9,857,163      $ 8,993,043        1.0         10.7   
  

 

 

   

 

 

   

 

 

      


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

NON-GAAP FINANCIAL MEASURES

We believe the following non-GAAP financial measures used by F.N.B. Corporation provide information useful to investors in understanding F.N.B. Corporation’s operating performance and trends, and facilitate comparisons with the performance of F.N.B. Corporation’s peers. The non-GAAP financial measures used by F.N.B. Corporation may differ from the non-GAAP financial measures other financial institutions use to measure their results of operations. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, F.N.B. Corporation’s reported results prepared in accordance with U.S. GAAP. The following tables summarize the non-GAAP financial measures included in this press release and derived from amounts reported in F.N.B. Corporation’s financial statements.

 

     2011     2010  
     Third     Second     Third  
     Quarter     Quarter     Quarter  

Return on average tangible equity (2):

      

Net income (annualized)

   $ 94,315      $ 89,695      $ 68,308   

Amortization of intangibles, net of tax (annualized)

     4,663        4,707        4,319   
  

 

 

   

 

 

   

 

 

 
     98,978        94,402        72,627   

Average total shareholders’ equity

     1,210,953        1,166,305        1,062,512   

Less: Average intangibles

     (601,010     (603,552     (563,631
  

 

 

   

 

 

   

 

 

 
     609,943        562,753        498,881   

Return on average tangible equity (2)

     16.23     16.78     14.56
  

 

 

   

 

 

   

 

 

 

Return on average tangible assets (3):

      

Net income (annualized)

   $ 94,315      $ 89,695      $ 68,308   

Amortization of intangibles, net of tax (annualized)

     4,663        4,707        4,319   
  

 

 

   

 

 

   

 

 

 
     98,978        94,402        72,627   

Average total assets

     9,971,847        9,866,025        8,958,692   

Less: Average intangibles

     (601,010     (603,552     (563,631
  

 

 

   

 

 

   

 

 

 
     9,370,837        9,262,473        8,395,061   

Return on average tangible assets (3)

     1.06     1.02     0.87
  

 

 

   

 

 

   

 

 

 

Tangible book value per share:

      

Total shareholders’ equity

   $ 1,214,491      $ 1,203,150      $ 1,064,846   

Less: intangibles

     (600,283     (601,958     (562,820
  

 

 

   

 

 

   

 

 

 
     614,208        601,192        502,026   

Ending shares outstanding

     127,127,599        127,024,899        114,632,850   

Tangible book value per share

   $ 4.83      $ 4.73      $ 4.38   
  

 

 

   

 

 

   

 

 

 


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     For the Nine Months
Ended September 30,
 
     2011     2010  

Return on average tangible equity (2):

    

Net income (annualized)

   $ 84,646      $ 68,349   

Amortization of intangibles, net of tax (annualized)

     4,701        4,380   
  

 

 

   

 

 

 
     89,347        72,729   

Average total shareholders’ equity

     1,169,258        1,054,115   

Less: Average intangibles

     (600,020     (565,291
  

 

 

   

 

 

 
     569,238        488,824   

Return on average tangible equity (2)

     15.70     14.88
  

 

 

   

 

 

 

Return on average tangible assets (3):

    

Net income (annualized)

   $ 84,646      $ 68,349   

Amortization of intangibles, net of tax (annualized)

     4,701        4,380   
  

 

 

   

 

 

 
     89,347        72,729   

Average total assets

     9,845,310        8,860,202   

Less: Average intangibles

     (600,020     (565,291
  

 

 

   

 

 

 
     9,245,290        8,294,912   

Return on average tangible assets (3)

     0.97     0.88
  

 

 

   

 

 

 

Tangible book value per share:

    

Total shareholders’ equity

   $ 1,214,491      $ 1,064,847   

Less: intangibles

     (600,283     (562,820
  

 

 

   

 

 

 
     614,208        502,026   

Ending shares outstanding

     127,127,599        114,632,850   

Tangible book value per share

   $ 4.83      $ 4.38   
  

 

 

   

 

 

 


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     2011     2010  
     Third     Second     Third  
     Quarter     Quarter     Quarter  

Tangible book value per share excluding AOCI (5):

      

Total shareholders’ equity

   $ 1,214,491      $ 1,203,150      $ 1,064,846   

Less: intangibles

     (600,283     (601,958     (562,820

Less: AOCI

     30,248        30,716        23,481   
  

 

 

   

 

 

   

 

 

 
     644,456        631,908        525,507   

Ending shares outstanding

     127,127,599        127,024,899        114,632,850   

Tangible book value per share excluding AOCI (5)

   $ 5.07      $ 4.97      $ 4.58   
  

 

 

   

 

 

   

 

 

 

Tangible equity / tangible assets (period end):

      

Total shareholders’ equity

   $ 1,214,491      $ 1,203,150      $ 1,064,846   

Less: intangibles

     (600,283     (601,958     (562,820
  

 

 

   

 

 

   

 

 

 
     614,208        601,192        502,026   

Total assets

     9,951,344        9,857,163        8,993,043   

Less: intangibles

     (600,283     (601,958     (562,820
  

 

 

   

 

 

   

 

 

 
     9,351,061        9,255,205        8,430,223   

Tangible equity / tangible assets (period end)

     6.57     6.50     5.96
  

 

 

   

 

 

   

 

 

 

Tangible equity, excluding AOCI / tangible assets (period end) (5):

      

Total shareholders’ equity

   $ 1,214,491      $ 1,203,150      $ 1,064,846   

Less: intangibles

     (600,283     (601,958     (562,820

Less: AOCI

     30,248        30,716        23,481   
  

 

 

   

 

 

   

 

 

 
     644,456        631,908        525,507   

Total assets

     9,951,344        9,857,163        8,993,043   

Less: intangibles

     (600,283     (601,958     (562,820
  

 

 

   

 

 

   

 

 

 
     9,351,061        9,255,205        8,430,223   

Tangible equity, excluding AOCI / tangible assets (period end) (5)

     6.89     6.83     6.23
  

 

 

   

 

 

   

 

 

 

Allowance for loan losses + credit marks / total loans + credit marks:

      

Allowance for loan losses

   $ 108,813      $ 109,224     

Credit marks

     25,932        26,622     
  

 

 

   

 

 

   
     134,745        135,846     

Total loans

     6,788,540        6,702,595     

Credit marks

     25,932        26,622     
  

 

 

   

 

 

   
     6,814,472        6,729,217     

Allowance for loan losses + credit marks / total loans + credit marks

     1.98     2.02  
  

 

 

   

 

 

   

 

(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 less amortization of intangibles by average equity less average intangibles.
(3) Return on average tangible assets is calculated by dividing net income less amortization of intangibles by average assets less average intangibles.
(4) The efficiency ratio is calculated by dividing non-interest expense less amortization of intangibles, other real estate owned expense and merger costs by the sum of net interest income on a fully taxable equivalent basis plus non-interest income less securities gains and net impairment losses on securities.
(5) Accumulated other comprehensive income (AOCI) is comprised of unrealized losses on securities, non-credit impairment losses on other-than-temporarily impaired securities and unrecognized pension and postretirement obligations.
(6) See non-GAAP financial measures for additional information relating to the calculation of this item.
(7) Customer repos are included in short-term borrowings on the balance sheet.