Attached files

file filename
8-K - 8-K - FNB CORP/PA/d287131d8k.htm
EX-99.2 - EX-99.2 - FNB CORP/PA/d287131dex992.htm

Exhibit 99.1

 

LOGO    Press Release

F.N.B. Corporation Reports Net Income of $23.7 Million for Fourth Quarter 2011

Hermitage, PA – January 23, 2012 – F.N.B. Corporation (NYSE: FNB) today reported financial results for the fourth quarter and full year ended December 31, 2011. Net income for the fourth quarter of 2011 was $23.7 million, or $0.19 per diluted share, compared with third quarter of 2011 net income of $23.8 million, or $0.19 per diluted share, and fourth quarter of 2010 net income of $23.5 million, or $0.21 per diluted share. The fourth quarter of 2010 results included the benefit of a one-time credit to pension expense for $6.9 million (after-tax), which increased net income by $0.06 per diluted share.

Net income for the full year of 2011 totaled $87.0 million, or $0.70 per diluted share, compared to $74.7 million, or $0.65 per diluted share, for the full year ended December 31, 2010. Full year 2011 net income included merger costs of $3.2 million (after-tax), or $0.02 per diluted share, and full year 2010 net income included the benefit of a one-time credit to pension expense for $6.9 million (after-tax) and merger costs of $0.4 million (after-tax), which increased full year net income by $0.06 per diluted share.

Vincent J. Delie, Jr., President and Chief Executive Officer of F.N.B. Corporation commented, “The fourth quarter of 2011 proved to be a strong finish to a successful year for FNB, with financial results demonstrating our consistent positive momentum. The fourth quarter includes continued strong loan growth, solid deposit growth, a stable net interest margin and credit quality reflecting further improvement from previous good levels. We are very pleased to deliver these results for our shareholders.”

Mr. Delie continued, “We enter 2012 well positioned to build on our positive momentum, with ten consecutive quarters of total loan growth, an excellent team of bankers in place and an enhanced presence in the Pittsburgh market with the recently completed Parkvale Financial acquisition.”

F.N.B. Corporation’s performance ratios for the fourth quarter of 2011 were as follows: return on average tangible equity (non-GAAP measure) was 15.94%; return on average equity was 7.72%; 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.

Fourth Quarter 2011 Results

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

Net Interest Income

Net interest income on a fully taxable equivalent basis totaled $82.1 million in the fourth quarter of 2011, a slight 0.4% decline from $82.4 million in the prior quarter. The fourth quarter net interest margin of 3.79% remained stable given the continued strong loan growth and actions taken to better position the balance sheet such as the pre-payment of FHLB borrowings.


“Through the execution of our relationship-based strategy, we have successfully achieved loan growth for eleven consecutive quarters in the Pennsylvania commercial portfolio, a testament to the quality, effectiveness and diligent efforts of the FNB team,” said Mr. Delie. “Winning and building these relationships is an important strategy for FNB with the benefits also apparent in the growth generated in transaction deposits and customer repurchase agreements.”

Average loans for the fourth quarter totaled $6.8 billion, increasing $86.5 million or 5.1% annualized, with strong growth results in the Pennsylvania commercial and consumer loan portfolios. The Pennsylvania commercial portfolio grew $63.9 million or 6.8% annualized, with positive results seen across nearly all regions, particularly the Pittsburgh region. Average consumer loan growth totaled $35.4 million, or 5.0% annualized, driven by strong growth of $28.6 million, or 7.1% annualized, in average home equity lending balances (comprised of lines of credit and direct installment loans) through a focus in our branch network to increase our market share for these products.

Average deposits and customer repurchase agreements totaled $8.0 billion, decreasing $13.4 million or 0.7% annualized, with growth in relationship-based transaction accounts and customer repurchase agreements offset by a continued planned decline in time deposits. Transaction deposits and customer repurchase agreements increased $40.7 million, or 2.8% annualized, as a result of new client acquisition and customers holding higher average balances. As of December 31, 2011, FNB’s total customer-based funding was 97% of total deposits and borrowings.

Non-Interest Income

Non-interest income totaled $32.6 million in the fourth quarter of 2011, increasing $3.0 million, or 10.0%. Excluding the $3.5 million in gains on the sale of securities, non-interest income declined slightly by $0.5 million or 1.7%. During the fourth quarter, higher gains on the sale of securities were partially offset by seasonally lower fee revenue from service charges, seasonally lower insurance commissions and fees, and lower securities commissions and fees and trust income reflecting the volatile market conditions in the fourth quarter. Non-interest income excluding gains on the sale of securities and other-than-temporary impairment charges represented 26% of revenue in the fourth quarter of 2011, consistent with the prior quarter.

To better position the balance sheet, investment securities of $88.0 million with a book yield of 2.10% were sold during the quarter at a gain of $3.4 million. Offsetting these gains were $3.3 million in charges associated with the pre-payment of $136.0 million of Federal Home Loan Bank (FHLB) borrowings with an effective rate of 2.36%.

Non-Interest Expense

Non-interest expense totaled $71.6 million in the fourth quarter of 2011, increasing $2.4 million or 3.4%, reflecting the $3.3 million in FHLB pre-payment charges. Excluding the FHLB prepayment charges, non-interest expense declined $1.0 million, or 1.4%. This decline was primarily the result of other real estate owned (OREO) costs decreasing $0.8 million, reflecting fewer valuation adjustments and lower than planned tax assessments. Additionally, lower other non-interest expense partially offset higher personnel costs reflecting increased incentive compensation resulting from higher profitability and performance-based awards. Merger-related costs were $0.4 million, compared to $0.3 million in the prior quarter. The efficiency ratio for the fourth quarter was 59%, consistent with the prior quarter.

 

Page 2


Income Tax Expense

The effective tax rate for the fourth quarter was 27.7%, compared to 26.3%. The rate difference reflects net adjustments in the third quarter of 2011 totaling $0.5 million primarily related to the reversal of liabilities for uncertain tax positions under ASC 740 based on an Internal Revenue Service directive that provides a safe harbor deduction for certain merger-related expenses, partially offset by other adjustments.

Credit Quality

“We are very pleased with the overall credit quality results. Credit quality metrics continued to trend positively, with the Pennsylvania portfolio seeing improvements from already very good levels and Regency performing consistently well. The Florida portfolio, which was reduced nearly 13% during the fourth quarter, performed within our expectations,” remarked Mr. Delie.

At December 31, 2011, levels of non-performing loans and OREO to total loans and OREO and past due and non-accrual loans to total loans were at their lowest points since September 30, 2008. The ratio of non-performing loans and OREO to total loans and OREO declined 30 basis points to 2.05% at December 31, 2011, reflecting improvements from already good levels for the Pennsylvania and Regency portfolios combined with improvements in the Florida portfolio. Past due and non-accrual loans to total loans equaled 2.31%, improving 26 basis points from September 30, 2011. The allowance for loan losses to total loans equaled 1.47% and with the credit mark for the acquired portfolio equaled 1.83% at December 31, 2011 (non-GAAP measure).

In total, the provision for loan losses equaled $8.3 million for the fourth quarter of 2011, while net charge-offs totaled $16.4 million, reflecting the utilization of previously-provided reserves in the Florida portfolio. Based on our analysis of the loan growth and improved trends in credit quality in the fourth quarter, reserves as a percentage of loans for the Pennsylvania portfolio decreased slightly by 2 basis points to 1.24% compared to 1.26% at September 30, 2011. For the Florida portfolio, net loan charge-offs of $9.8 million exceeded provision for loan losses of $2.3 million, reflecting the completion of the annual appraisal process during the fourth quarter for the Florida land-related segment and the corresponding utilization of previously-provided reserves.

The Pennsylvania loan portfolio’s credit quality metrics for the fourth quarter of 2011 continue to reflect consistent solid performance. The Pennsylvania loan portfolio totaled $6.5 billion at December 31, 2011 and comprised 95% of the total loan portfolio. Non-performing loans and OREO were $73.9 million or 1.13% of total loans and OREO at December 31, 2011, improving from $78.3 million or 1.21%. Past due and non-accrual loans to total loans were 1.73% at December 31, 2011, improving from 1.78% primarily the result of lower non-accrual loans. Charge-off performance continues to be very good, with net charge-offs for the fourth quarter totaling 0.30% annualized of average loans and full year 2011 net charge-offs totaling 0.29% of average loans, the lowest full year level since 2008. The allowance for loan losses to total loans equaled 1.24% and with the credit mark for the acquired portfolio equaled 1.62% at December 31, 2011 (non-GAAP measure).

The Florida loan portfolio totaled $154.1 million and represented 2.2% of the total loan portfolio, decreasing $22.5 million, or 12.7%, following principal payoffs and a note sale during the fourth quarter of 2011, which reduced balances by $17.4 million. Total land-related exposure totaled

 

Page 3


$64.2 million and consisted of $44.8 million in loans and $19.4 million in OREO, representing a reduction of $5.8 million or 8.2%.

Capital Position

The Corporation’s capital levels at December 31, 2011 were essentially the same as September 30, 2011 levels and continue to exceed federal bank regulatory agency “well capitalized” thresholds.

At December 31, 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 9.15%. At December 31, 2011, the tangible equity to tangible assets ratio (non-GAAP measure) was 6.65% compared to 6.57% and the tangible book value per share (non-GAAP measure) was $4.80.

The dividend payout ratio for the fourth quarter of 2011 was 66%.

Full Year 2011 Results

(All comparisons refer to the full year 2010 results, except as noted)

Full year 2011 results include the impact from the Comm Bancorp, Inc. (CBI) acquisition completed on January 1, 2011.

F.N.B. Corporation’s full year 2011 net income increased to $87.0 million, or $0.70 per diluted share, improved from $74.7 million, or $0.65 per diluted share. Full year 2011 net income included merger costs of $3.2 million (after-tax), or $0.02 per diluted share. Full year 2010 net income included the benefit of a one-time credit to pension expense for $6.9 million (after-tax) and merger costs of $0.4 million (after-tax) which increased full year net income by $0.06 per diluted share.

For the full year of 2011, return on average tangible equity (non-GAAP measure) totaled 15.76% compared to 16.02%, return on average equity was 7.36% compared to 7.06%, return on average tangible assets (non-GAAP measure) was 0.99% compared to 0.95%, and return on average assets was 0.88% compared to 0.84%.

Net interest income on a fully taxable equivalent basis totaled $324.4 million for 2011, an increase of $32.8 million or 11.2%, reflecting 10.8% growth in average earning assets and a 2 basis point expansion of the net interest margin. The growth in earning assets reflects a combination of organic growth and the CBI acquisition. For 2011, average loans increased $719.8 million, or 12.1%, with organic growth of 5.1% primarily driven by continued strong market share gains in the Pennsylvania commercial portfolio. Average deposits and customer repurchase agreements grew $830.6 million, or 11.6%, with organic growth of 3.6% due to continued new customer acquisition and higher average balances partially offset by a planned decline in time deposits.

Non-interest income totaled $119.9 million for 2011, an increase of $3.9 million or 3.4%. Fee income on a year-over-year basis reflects a $2.8 million, or 14.2%, increase in wealth management-related revenue as a result of revenue-generating initiatives, more favorable market conditions and organic growth. Service charges increased $5.1 million, or 9.0%, reflecting higher volume, organic growth and the expanded customer base due to the CBI acquisition. Additionally, swap fee revenue included in other income increased 64.6% to $4.3

 

Page 4


million for 2011, historically high results given the successful commercial loan growth and continued low interest rate environment. Gain on the sale of loans declined $1.0 million, or 26.4%, reflecting lower volume in 2011. Additionally, 2011 benefited from $2.3 million lower other-than-temporary impairment charges and $0.7 million higher gains on the sale of securities, while 2010 benefited from $3.7 million higher recoveries on impaired loans acquired through acquisitions and $2.5 million in gains related to the successful harvesting of mezzanine financing relationships by F.N.B. Capital Corporation.

Non-interest expense totaled $283.7 million for 2011, an increase of $32.6 million, or 13.0%, due to the addition of CBI-related operating costs and $4.4 million in higher merger-related costs in 2011 and the benefit of the one-time $10.5 million credit to pension expense in 2010. Expected cost savings related to the CBI acquisition were fully phased in at the beginning of the second quarter of 2011. Additionally, FDIC insurance expense declined by $2.5 million, or 23.8%, reflecting the benefit of a revised assessment methodology, while 2011 included $1.1 million in higher debt pre-payment charges. F.N.B. Corporation’s efficiency ratio for 2011 was 60% compared to 58% in 2010.

Credit quality results showed consistent improvement in 2011. Provision for loan losses was $33.6 million, improving $13.7 million, or 28.9%, due to a $7.1 million lower provision for the Florida portfolio and a $6.6 million lower provision for the Pennsylvania portfolio. Net charge-off results improved 19 basis points to 0.58% of total loans and reflect improved performance for all portfolios. The ratio of the allowance for loan losses to total loans equaled 1.47% at December 31, 2011, compared to 1.74% at December 31, 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 1.83% at December 31, 2011.

Other Highlights

F.N.B. Corporation has received recognition for distinctive quality in Small Business and Middle Market Banking in the 2011 Greenwich Excellence Awards. F.N.B. Corporation is pleased to be the recipient of six 2011 Excellence Awards from Greenwich Associates including recognition as a national winner of the 2011 Greenwich Small Business Banking Excellence Awards for overall satisfaction, relationship manager performance, branch satisfaction and as a Northeast regional winner of overall satisfaction and Treasury Management overall satisfaction. In addition, FNB received the 2011 Greenwich Excellence Award for Middle Market Banking overall satisfaction in the Northeast region.

Conference Call

F.N.B. Corporation will host its quarterly conference call to discuss fourth quarter and full year 2011 financial results on Tuesday, January 24, 2012 at 8:00 AM EST. Participating callers may access the call by dialing (877) 723-9523 or (719) 325-4768 for international callers; the confirmation number is 8184850. The audio-only 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 EST the day of the call until midnight EST on Tuesday, January 31, 2012. The replay is accessible by dialing (877) 870-5176 or (858) 384-5517 for international callers; the confirmation number is 8184850. The call transcript and

 

Page 5


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, headquartered in Hermitage, PA, is a diversified financial services company with total assets of $9.8 billion at December 31, 2011. 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.

# # #

 

Page 6


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

 

Page 7


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

 

                       4th Qtr 2011 -      4th Qtr 2011 -  
     2011     2010     3rd Qtr 2011      4th Qtr 2010  
     Fourth     Third     Fourth     Percent      Percent  

Statement of earnings

   Quarter     Quarter     Quarter     Variance      Variance  

Interest income

   $ 96,897      $ 98,702      $ 92,867        -1.8         4.3   

Interest expense

     16,768        18,300        20,022        -8.4         -16.2   
  

 

 

   

 

 

   

 

 

      

Net interest income

     80,129        80,402        72,845        -0.3         10.0   

Taxable equivalent adjustment

     1,922        2,009        1,683        -4.3         14.2   
  

 

 

   

 

 

   

 

 

      

Net interest income (FTE) (1)

     82,051        82,411        74,528        -0.4         10.1   

Provision for loan losses

     8,289        8,573        10,807        -3.3         -23.3   
  

 

 

   

 

 

   

 

 

      

Net interest income after provision (FTE)

     73,762        73,838        63,721        -0.1         15.8   

Impairment losses on securities

     (422     (473     (51     n/m         n/m   

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

     393        436        0        n/m         n/m   
  

 

 

   

 

 

   

 

 

      

Net impairment losses on securities

     (29     (37     (51     n/m         n/m   

Service charges

     15,833        16,057        14,146        -1.4         11.9   

Insurance commissions and fees

     3,373        4,002        3,678        -15.7         -8.3   

Securities commissions and fees

     1,602        1,858        1,717        -13.8         -6.7   

Trust income

     3,560        3,565        3,289        -0.1         8.3   

Gain on sale of securities

     3,511        49        443        6994.9         692.9   

Gain on sale of loans

     968        657        1,423        47.3         -32.0   

Other

     3,780        3,479        4,855        8.7         -22.1   
  

 

 

   

 

 

   

 

 

      

Total non-interest income

     32,598        29,630        29,500        10.0         10.5   

Salaries and employee benefits

     37,758        37,149        25,911        1.6         45.7   

Occupancy and equipment

     10,205        10,263        9,477        -0.6         7.7   

Amortization of intangibles

     1,819        1,808        1,673        0.6         8.7   

Other real estate owned

     231        1,065        2,440        -78.3         -90.5   

FHLB prepayment penalty

     3,328        0        0        n/m         n/m   

Other

     18,250        18,932        18,828        -3.6         -3.1   
  

 

 

   

 

 

   

 

 

      

Total non-interest expense

     71,591        69,217        58,329        3.4         22.7   

Income before income taxes

     34,769        34,251        34,892        1.5         -0.4   

Taxable equivalent adjustment

     1,922        2,009        1,683        -4.3         14.2   

Income taxes

     9,110        8,469        9,676        7.6         -5.8   
  

 

 

   

 

 

   

 

 

      

Net income

   $ 23,737      $ 23,773      $ 23,533        -0.1         0.9   
  

 

 

   

 

 

   

 

 

      

Earnings per share:

           

Basic

   $ 0.19      $ 0.19      $ 0.21        0.0         -9.5   

Diluted

   $ 0.19      $ 0.19      $ 0.21        0.0         -9.5   

Performance ratios

           

Return on average equity

     7.72     7.79     8.74     

Return on average tangible equity (2) (6)

     15.94     16.23     19.28     

Return on average assets

     0.95     0.95     1.03     

Return on average tangible assets (3) (6)

     1.06     1.06     1.15     

Net interest margin (FTE) (1)

     3.79     3.79     3.77     

Yield on earning assets (FTE) (1)

     4.56     4.63     4.78     

Cost of funds

     0.92     0.99     1.17     

Efficiency ratio (FTE) (1) (4)

     59.27     59.01     51.73     

Effective tax rate

     27.73     26.27     29.14     

Common stock data

           

Average basic shares outstanding

     126,566,483        126,473,473        114,077,849        0.1         10.9   

Average diluted shares outstanding

     127,615,744        127,364,526        114,596,166        0.2         11.4   

Ending shares outstanding

     127,220,759        127,127,599        114,747,085        0.1         10.9   

Book value per share

   $ 9.51      $ 9.55      $ 9.29        -0.4         2.4   

Tangible book value per share (6)

   $ 4.80      $ 4.83      $ 4.40        -0.6         9.1   

Dividend payout ratio

     65.60     64.62     58.82     


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

 

     For the Year Ended        
     December 31,     Percent  

Statement of earnings

   2011     2010     Variance  

Interest income

   $ 391,125      $ 373,721        4.7   

Interest expense

     74,617        88,731        -15.9   
  

 

 

   

 

 

   

Net interest income

     316,508        284,990        11.1   

Taxable equivalent adjustment

     7,895        6,652        18.7   
  

 

 

   

 

 

   

Net interest income (FTE) (1)

     324,403        291,642        11.2   

Provision for loan losses

     33,641        47,323        -28.9   
  

 

 

   

 

 

   

Net interest income after provision (FTE)

     290,762        244,319        19.0   

Impairment losses on securities

     (895     (9,590     n/m   

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

     829        7,251        n/m   
  

 

 

   

 

 

   

Net impairment losses on securities

     (66     (2,339     n/m   

Service charges

     61,891        56,780        9.0   

Insurance commissions and fees

     15,185        15,772        -3.7   

Securities commissions and fees

     7,562        6,839        10.6   

Trust income

     14,782        12,719        16.2   

Gain on sale of securities

     3,652        2,960        23.4   

Gain on sale of loans

     2,768        3,762        -26.4   

Other

     14,144        19,479        -27.4   
  

 

 

   

 

 

   

Total non-interest income

     119,918        115,972        3.4   

Salaries and employee benefits

     149,817        126,259        18.7   

Occupancy and equipment

     40,838        38,261        6.7   

Amortization of intangibles

     7,228        6,714        7.7   

Other real estate owned

     5,217        4,886        6.8   

FHLB prepayment penalty

     3,328        2,269        46.7   

Other

     77,306        72,714        6.3   
  

 

 

   

 

 

   

Total non-interest expense

     283,734        251,103        13.0   

Income before income taxes

     126,946        109,188        16.3   

Taxable equivalent adjustment

     7,895        6,652        18.7   

Income taxes

     32,004        27,884        14.8   
  

 

 

   

 

 

   

Net income

   $ 87,047      $ 74,652        16.6   
  

 

 

   

 

 

   

Earnings per share:

      

Basic

   $ 0.70      $ 0.66        6.1   

Diluted

   $ 0.70      $ 0.65        7.7   

Performance ratios

      

Return on average equity

     7.36     7.06  

Return on average tangible equity (2) (6)

     15.76     16.02  

Return on average assets

     0.88     0.84  

Return on average tangible assets (3) (6)

     0.99     0.95  

Net interest margin (FTE) (1)

     3.79     3.77  

Yield on earning assets (FTE) (1)

     4.66     4.92  

Cost of funds

     1.02     1.32  

Efficiency ratio (FTE) (1) (4)

     59.71     58.15  

Effective tax rate

     26.88     27.19  

Common stock data

      

Average basic shares outstanding

     124,145,924        113,923,612        9.0   

Average diluted shares outstanding

     125,012,078        114,281,733        9.4   

Ending shares outstanding

     127,220,759        114,747,085        10.9   

Book value per share

   $ 9.51      $ 9.29        2.4   

Tangible book value per share (6)

   $ 4.80      $ 4.40        9.1   

Dividend payout ratio

     69.72     74.02  


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     2011     2010     4th Qtr 2011 -
3rd Qtr 2011
     4th Qtr 2011 -
4th Qtr 2010
 
     Fourth     Third     Fourth     Percent      Percent  

Average balances

   Quarter     Quarter     Quarter     Variance      Variance  

Total assets

   $ 9,947,884      $ 9,971,847      $ 9,044,812        -0.2         10.0   

Earning assets

     8,619,185        8,655,608        7,856,410        -0.4         9.7   

Securities

     1,713,209        1,804,937        1,642,219        -5.1         4.3   

Interest bearing deposits with banks

     69,713        100,944        168,729        -30.9         -58.7   

Loans, net of unearned income

     6,836,263        6,749,727        6,045,462        1.3         13.1   

Allowance for loan losses

     109,588        111,647        118,187        -1.8         -7.3   

Goodwill and intangibles

     599,352        601,010        561,946        -0.3         6.7   

Deposits and customer repos (7)

     8,048,276        8,061,672        7,328,829        -0.2         9.8   

Short-term borrowings

     171,555        157,188        134,456        9.1         27.6   

Long-term debt

     174,220        221,206        199,007        -21.2         -12.5   

Trust preferred securities

     203,960        203,947        204,118        0.0         -0.1   

Shareholders’ equity

     1,219,575        1,210,953        1,068,468        0.7         14.1   

Asset quality data

           

Non-accrual loans

   $ 94,335      $ 113,416      $ 115,589        -16.8         -18.4   

Restructured loans

     11,893        12,017        19,705        -1.0         -39.6   
  

 

 

   

 

 

   

 

 

      

Non-performing loans

     106,228        125,433        135,294        -15.3         -21.5   

Other real estate owned

     34,719        34,640        32,702        0.2         6.2   
  

 

 

   

 

 

   

 

 

      

Total non-performing loans and OREO

     140,947        160,073        167,996        -11.9         -16.1   

Non-performing investments

     8,972        5,685        5,974        57.8         50.2   
  

 

 

   

 

 

   

 

 

      

Non-performing assets

   $ 149,919      $ 165,758      $ 173,970        -9.6         -13.8   
  

 

 

   

 

 

   

 

 

      

Net loan charge-offs

   $ 16,440      $ 8,984      $ 21,314        83.0         -22.9   

Allowance for loan losses

     100,662        108,813        106,120        -7.5         -5.1   

Non-performing loans / total loans

     1.55     1.85     2.22     

Non-performing loans + OREO / total loans + OREO

     2.05     2.35     2.74     

Non-performing assets / total assets

     1.53     1.67     1.94     

Allowance for loan losses / total loans

     1.47     1.60     1.74     

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

     1.83     1.98     n/a        

Allowance for loan losses / non-performing loans

     94.76     86.75     78.44     

Net loan charge-offs (annualized) / average loans

     0.95     0.53     1.40     

Balances at period end

           

Total assets

   $ 9,786,483      $ 9,951,344      $ 8,959,915        -1.7         9.2   

Earning assets

     8,440,329        8,620,484        7,795,476        -2.1         8.3   

Loans, net of unearned income

     6,856,667        6,788,540        6,088,155        1.0         12.6   

Deposits and customer repos (7)

     7,936,428        8,041,155        7,258,045        -1.3         9.3   

Total equity

     1,210,199        1,214,491        1,066,124        -0.4         13.5   

Capital ratios

           

Equity / assets (period end)

     12.37     12.20     11.90     

Leverage ratio

     9.15     9.01     8.69     

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

     6.65     6.57     6.01     

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

     7.14     6.89     6.41     


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     For the Year Ended        
     December 31,     Percent  

Average balances

   2011     2010     Variance  

Total assets

   $ 9,871,164      $ 8,906,734        10.8   

Earning assets

     8,561,235        7,724,919        10.8   

Securities

     1,754,136        1,584,612        10.7   

Interest bearing deposits with banks

     118,731        171,740        -30.9   

Loans, net of unearned income

     6,688,368        5,968,567        12.1   

Allowance for loan losses

     109,754        114,526        -4.2   

Goodwill and intangibles

     599,851        564,448        6.3   

Deposits and customer repos (7)

     8,017,269        7,186,715        11.6   

Short-term borrowings

     154,228        130,981        17.7   

Long-term debt

     200,158        224,610        -10.9   

Trust preferred securities

     203,950        204,370        -0.2   

Shareholders’ equity

     1,181,941        1,057,732        11.7   

Asset quality data

      

Non-accrual loans

   $ 94,335      $ 115,589        -18.4   

Restructured loans

     11,893        19,705        -39.6   
  

 

 

   

 

 

   

Non-performing loans

     106,228        135,294        -21.5   

Other real estate owned

     34,719        32,702        6.2   
  

 

 

   

 

 

   

Total non-performing loans and OREO

     140,947        167,996        -16.1   

Non-performing investments

     8,972        5,974        50.2   
  

 

 

   

 

 

   

Non-performing assets

   $ 149,919      $ 173,970        -13.8   
  

 

 

   

 

 

   

Net loan charge-offs

   $ 39,099      $ 45,858        -14.7   

Allowance for loan losses

     100,662        106,120        -5.1   

Non-performing loans / total loans

     1.55     2.22  

Non-performing loans + OREO / total loans + OREO

     2.05     2.74  

Non-performing assets / total assets

     1.53     1.94  

Allowance for loan losses / total loans

     1.47     1.74  

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

     1.83     n/a     

Allowance for loan losses / non-performing loans

     94.76     78.44  

Net loan charge-offs (annualized) / average loans

     0.58     0.77  

Balances at period end

      

Total assets

   $ 9,786,483      $ 8,959,915        9.2   

Earning assets

     8,440,329        7,795,476        8.3   

Loans, net of unearned income

     6,856,667        6,088,155        12.6   

Deposits and customer repos (7)

     7,936,428        7,258,045        9.3   

Total equity

     1,210,199        1,066,124        13.5   

Capital ratios

      

Equity / assets (period end)

     12.37     11.90  

Leverage ratio

     9.15     8.69  

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

     6.65     6.01  

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

     7.14     6.41  


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     2011      2010      4th Qtr 2011 -
3rd Qtr 2011
     4th Qtr 2011 -
4th Qtr 2010
 
     Fourth      Third      Fourth      Percent      Percent  

Average balances

   Quarter      Quarter      Quarter      Variance      Variance  

Loans:

              

Commercial

   $ 3,832,640       $ 3,788,735       $ 3,303,222         1.2         16.0   

Commercial leases

     106,160         99,274         75,131         6.9         41.3   
  

 

 

    

 

 

    

 

 

       

Commercial loans and leases

     3,938,800         3,888,009         3,378,353         1.3         16.6   

Direct installment

     1,032,022         1,037,714         1,001,104         -0.5         3.1   

Residential mortgages

     691,839         686,097         631,423         0.8         9.6   

Indirect installment

     538,283         537,234         515,341         0.2         4.5   

Consumer LOC

     594,070         559,791         484,560         6.1         22.6   

Other

     41,249         40,882         34,681         0.9         18.9   
  

 

 

    

 

 

    

 

 

       

Total loans

   $ 6,836,263       $ 6,749,727       $ 6,045,462         1.3         13.1   
  

 

 

    

 

 

    

 

 

       

Deposits:

              

Non-interest bearing deposits

   $ 1,339,484       $ 1,299,859       $ 1,105,157         3.0         21.2   

Savings and NOW

     3,809,265         3,888,462         3,380,143         -2.0         12.7   

Certificates of deposit and other time deposits

     2,202,129         2,256,182         2,159,718         -2.4         2.0   
  

 

 

    

 

 

    

 

 

       

Total deposits

     7,350,878         7,444,503         6,645,018         -1.3         10.6   

Customer repos (7)

     697,398         617,169         683,811         13.0         2.0   
  

 

 

    

 

 

    

 

 

       

Total deposits and customer repos (7)

   $ 8,048,276       $ 8,061,672       $ 7,328,829         -0.2         9.8   
  

 

 

    

 

 

    

 

 

       

Balances at period end

              

Loans:

              

Commercial

   $ 3,859,419       $ 3,819,806       $ 3,337,992         1.0         15.6   

Commercial leases

     110,795         103,764         79,429         6.8         39.5   
  

 

 

    

 

 

    

 

 

       

Commercial loans and leases

     3,970,214         3,923,570         3,417,421         1.2         16.2   

Direct installment

     1,029,187         1,033,688         1,002,725         -0.4         2.6   

Residential mortgages

     670,936         673,598         622,242         -0.4         7.8   

Indirect installment

     540,789         538,366         514,369         0.4         5.1   

Consumer LOC

     607,280         580,968         493,881         4.5         23.0   

Other

     38,261         38,350         37,517         -0.2         2.0   
  

 

 

    

 

 

    

 

 

       

Total loans

   $ 6,856,667       $ 6,788,540       $ 6,088,155         1.0         12.6   
  

 

 

    

 

 

    

 

 

       

Deposits:

              

Non-interest bearing deposits

   $ 1,340,465       $ 1,335,417       $ 1,093,230         0.4         22.6   

Savings and NOW

     3,790,863         3,794,127         3,423,844         -0.1         10.7   

Certificates of deposit and other time deposits

     2,158,440         2,238,745         2,129,069         -3.6         1.4   
  

 

 

    

 

 

    

 

 

       

Total deposits

     7,289,768         7,368,289         6,646,143         -1.1         9.7   

Customer repos (7)

     646,660         672,866         611,902         -3.9         5.7   
  

 

 

    

 

 

    

 

 

       

Total deposits and customer repos (7)

   $ 7,936,428       $ 8,041,155       $ 7,258,045         -1.3         9.3   
  

 

 

    

 

 

    

 

 

       


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     For the Year Ended         
     December 31,      Percent  

Average balances

   2011      2010      Variance  

Loans:

        

Commercial

   $ 3,750,048       $ 3,299,506         13.7   

Commercial leases

     95,187         65,855         44.5   
  

 

 

    

 

 

    

Commercial loans and leases

     3,845,235         3,365,361         14.3   

Direct installment

     1,028,388         984,010         4.5   

Residential mortgages

     695,573         621,480         11.9   

Indirect installment

     530,692         518,231         2.4   

Consumer LOC

     547,624         444,898         23.1   

Other

     40,856         34,587         18.1   
  

 

 

    

 

 

    

Total loans

   $ 6,688,368       $ 5,968,567         12.1   
  

 

 

    

 

 

    

Deposits:

        

Non-interest bearing deposits

   $ 1,266,392       $ 1,045,837         21.1   

Savings and NOW

     3,835,393         3,300,963         16.2   

Certificates of deposit and other time deposits

     2,278,133         2,199,667         3.6   
  

 

 

    

 

 

    

Total deposits

     7,379,918         6,546,467         12.7   

Customer repos (7)

     637,351         640,248         -0.5   
  

 

 

    

 

 

    

Total deposits and customer repos (7)

   $ 8,017,269       $ 7,186,715         11.6   
  

 

 

    

 

 

    

Balances at period end

        

Loans:

        

Commercial

   $ 3,859,419       $ 3,337,992         15.6   

Commercial leases

     110,795         79,429         39.5   
  

 

 

    

 

 

    

Commercial loans and leases

     3,970,214         3,417,421         16.2   

Direct installment

     1,029,187         1,002,725         2.6   

Residential mortgages

     670,936         622,242         7.8   

Indirect installment

     540,789         514,369         5.1   

Consumer LOC

     607,280         493,881         23.0   

Other

     38,261         37,517         2.0   
  

 

 

    

 

 

    

Total loans

   $ 6,856,667       $ 6,088,155         12.6   
  

 

 

    

 

 

    

Deposits:

        

Non-interest bearing deposits

   $ 1,340,465       $ 1,093,230         22.6   

Savings and NOW

     3,790,863         3,423,844         10.7   

Certificates of deposit and other time deposits

     2,158,440         2,129,069         1.4   
  

 

 

    

 

 

    

Total deposits

     7,289,768         6,646,143         9.7   

Customer repos (7)

     646,660         611,902         5.7   
  

 

 

    

 

 

    

Total deposits and customer repos (7)

   $ 7,936,428       $ 7,258,045         9.3   
  

 

 

    

 

 

    


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     Fourth Quarter 2011  

Asset quality data, by core portfolio

   Bank - PA     Bank - FL     Regency     Total  

Non-accrual loans

   $ 53,871      $ 39,122      $ 1,342      $ 94,335   

Restructured loans

     6,849        0        5,044        11,893   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans

     60,720        39,122        6,386        106,228   

Other real estate owned

     13,216        19,921        1,582        34,719   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans and OREO

     73,936        59,043        7,968        140,947   

Non-performing investments

     8,972        0        0        8,972   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets

   $ 82,908      $ 59,043      $ 7,968      $ 149,919   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loan charge-offs

   $ 4,898      $ 9,812      $ 1,730      $ 16,440   

Provision for loan losses

     4,195        2,280        1,815        8,289   

Allowance for loan losses

     80,834        12,946        6,882        100,662   

Loans, net of unearned income

     6,538,730        154,081        163,856        6,856,667   

Non-performing loans / total loans

     0.93     25.39     3.90     1.55

Non-performing loans + OREO / total loans + OREO

     1.13     33.93     4.82     2.05

Non-performing assets / total assets

     0.88     36.66     4.65     1.53

Allowance for loan losses / total loans

     1.24     8.40     4.20     1.47

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

     1.62     8.40     4.20     1.83

Allowance for loan losses / non-performing loans

     133.13     33.09     107.77     94.76

Net loan charge-offs (annualized) / average loans

     0.30     23.55     4.21     0.95

Loans 30—89 days past due

   $ 43,857      $ 0      $ 2,317      $ 46,174   

Loans 90+ days past due

     15,639        0        2,492        18,131   

Non-accrual loans

     53,871        39,122        1,342        94,335   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total past due and non-accrual loans

   $ 113,367      $ 39,122      $ 6,151      $ 158,640   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     1.06     25.39     2.34     1.64

Total past due and non-accrual loans / total loans

     1.73     25.39     3.75     2.31

 

     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


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     Fourth Quarter 2010  

Asset quality data, by core portfolio

   Bank - PA     Bank - FL     Regency     Total  

Non-accrual loans

   $ 58,528      $ 55,222      $ 1,839      $ 115,589   

Restructured loans

     13,433        0        6,272        19,705   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans

     71,961        55,222        8,111        135,294   

Other real estate owned

     10,520        20,860        1,322        32,702   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans and OREO

     82,481        76,082        9,433        167,996   

Non-performing investments

     5,974        0        0        5,974   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets

   $ 88,455      $ 76,082      $ 9,433      $ 173,970   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loan charge-offs

   $ 6,870      $ 12,901      $ 1,543      $ 21,314   

Provision for loan losses

     7,939        1,271        1,597        10,807   

Allowance for loan losses

     81,797        17,485        6,838        106,120   

Loans, net of unearned income

     5,730,069        195,281        162,805        6,088,155   

Non-performing loans / total loans

     1.26     28.28     4.98     2.22

Non-performing loans + OREO / total loans + OREO

     1.44     35.20     5.75     2.74

Non-performing assets / total assets

     1.03     38.30     5.50     1.94

Allowance for loan losses / total loans

     1.43     8.95     4.20     1.74

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

     113.67     31.66     84.30     78.44

Net loan charge-offs (annualized) / average loans

     0.48     25.05     3.78     1.40

Loans 30—89 days past due

   $ 38,600      $ 2,499      $ 2,523      $ 43,622   

Loans 90+ days past due

     6,127        0        2,507        8,634   

Non-accrual loans

     58,528        55,222        1,839        115,589   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total past due and non-accrual loans

   $ 103,255      $ 57,721      $ 6,869      $ 167,845   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     1.13     28.28     2.67     2.04

Total past due and non-accrual loans / total loans

     1.80     29.56     4.22     2.76


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

      2011     2010     4th Qtr 2011 -
3rd Qtr 2011

Percent
Variance
     4th Qtr 2011 -
4th Qtr 2010

Percent
Variance
 

Balance Sheet (at period end)

   Fourth
Quarter
    Third
Quarter
    Fourth
Quarter
      

Assets

           

Cash and due from banks

   $ 197,349      $ 197,753      $ 115,556        -0.2         70.8   

Interest bearing deposits with banks

     11,604        34,982        16,015        -66.8         -27.5   
  

 

 

   

 

 

   

 

 

      

Cash and cash equivalents

     208,953        232,735        131,571        -10.2         58.8   

Securities available for sale

     640,571        802,455        738,125        -20.2         -13.2   

Securities held to maturity

     917,212        984,201        940,481        -6.8         -2.5   

Residential mortgage loans held for sale

     14,275        10,307        12,700        38.5         12.4   

Loans, net of unearned income

     6,856,667        6,788,540        6,088,155        1.0         12.6   

Allowance for loan losses

     (100,662     (108,813     (106,120     -7.5         -5.1   
  

 

 

   

 

 

   

 

 

      

Net loans

     6,756,005        6,679,727        5,982,035        1.1         12.9   

Premises and equipment, net

     130,043        125,748        115,956        3.4         12.1   

Goodwill

     568,462        567,511        528,720        0.2         7.5   

Core deposit and other intangible assets, net

     30,953        32,772        32,428        -5.6         -4.6   

Bank owned life insurance

     208,927        207,600        208,051        0.6         0.4   

Other assets

     311,082        308,288        269,848        0.9         15.3   
  

 

 

   

 

 

   

 

 

      

Total Assets

   $ 9,786,483      $ 9,951,344      $ 8,959,915        -1.7         9.2   
  

 

 

   

 

 

   

 

 

      

Liabilities

           

Deposits:

           

Non-interest bearing demand

   $ 1,340,465      $ 1,335,417      $ 1,093,230        0.4         22.6   

Savings and NOW

     3,790,863        3,794,127        3,423,844        -0.1         10.7   

Certificates and other time deposits

     2,158,440        2,238,746        2,129,069        -3.6         1.4   
  

 

 

   

 

 

   

 

 

      

Total Deposits

     7,289,768        7,368,289        6,646,143        -1.1         9.7   

Other liabilities

     143,239        124,479        97,951        15.1         46.2   

Short-term borrowings

     851,294        817,343        753,603        4.2         13.0   

Long-term debt

     88,016        222,788        192,058        -60.5         -54.2   

Junior subordinated debt

     203,967        203,954        204,036        0.0         0.0   
  

 

 

   

 

 

   

 

 

      

Total Liabilities

     8,576,284        8,736,853        7,893,791        -1.8         8.6   

Stockholders’ Equity

           

Common stock

     1,268        1,268        1,143        0.1         11.0   

Additional paid-in capital

     1,224,572        1,222,123        1,094,713        0.2         11.9   

Retained earnings

     32,925        24,760        6,564        33.0         401.6   

Accumulated other comprehensive income

     (45,148     (30,248     (33,732     49.3         33.8   

Treasury stock

     (3,418     (3,412     (2,564     0.2         33.3   
  

 

 

   

 

 

   

 

 

      

Total Stockholders’ Equity

     1,210,199        1,214,491        1,066,124        -0.4         13.5   
  

 

 

   

 

 

   

 

 

      

Total Liabilities and Stockholders’ Equity

   $ 9,786,483      $ 9,951,344      $ 8,959,915        -1.7         9.2   
  

 

 

   

 

 

   

 

 

      


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  
      Fourth
Quarter
    Third
Quarter
    Fourth
Quarter
 

Return on average tangible equity (2):

      

Net income (annualized)

   $ 94,175      $ 94,315      $ 93,364   

Amortization of intangibles, net of tax (annualized)

     4,692        4,663        4,315   
  

 

 

   

 

 

   

 

 

 
     98,867        98,978        97,679   

Average total shareholders’ equity

     1,219,575        1,210,953        1,068,468   

Less: Average intangibles

     (599,352     (601,010     (561,946
  

 

 

   

 

 

   

 

 

 
     620,223        609,943        506,522   

Return on average tangible equity (2)

     15.94     16.23     19.28
  

 

 

   

 

 

   

 

 

 

Return on average tangible assets (3):

      

Net income (annualized)

   $ 94,175      $ 94,315      $ 93,364   

Amortization of intangibles, net of tax (annualized)

     4,692        4,663        4,315   
  

 

 

   

 

 

   

 

 

 
     98,867        98,978        97,679   

Average total assets

     9,947,884        9,971,847        9,044,812   

Less: Average intangibles

     (599,352     (601,010     (561,946
  

 

 

   

 

 

   

 

 

 
     9,348,532        9,370,837        8,482,866   

Return on average tangible assets (3)

     1.06     1.06     1.15
  

 

 

   

 

 

   

 

 

 

Tangible book value per share:

      

Total shareholders’ equity

   $ 1,210,199      $ 1,214,491      $ 1,066,124   

Less: intangibles

     (599,414     (600,283     (561,148
  

 

 

   

 

 

   

 

 

 
     610,785        614,208        504,976   

Ending shares outstanding

     127,220,759        127,127,599        114,747,085   

Tangible book value per share

   $ 4.80      $ 4.83      $ 4.40   
  

 

 

   

 

 

   

 

 

 


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

      For the Year Ended December 31,  
     2011     2010  

Return on average tangible equity (2):

    

Net income

   $ 87,047      $ 74,652   

Amortization of intangibles, net of tax

     4,698        4,364   
  

 

 

   

 

 

 
     91,745        79,016   

Average total shareholders’ equity

     1,181,941        1,057,732   

Less: Average intangibles

     (599,851     (564,448
  

 

 

   

 

 

 
     582,090        493,285   

Return on average tangible equity (2)

     15.76     16.02
  

 

 

   

 

 

 

Return on average tangible assets (3):

    

Net income

   $ 87,047      $ 74,652   

Amortization of intangibles, net of tax

     4,698        4,364   
  

 

 

   

 

 

 
     91,745        79,016   

Average total assets

     9,871,164        8,906,734   

Less: Average intangibles

     (599,851     (564,448
  

 

 

   

 

 

 
     9,271,313        8,342,286   

Return on average tangible assets (3)

     0.99     0.95
  

 

 

   

 

 

 

Tangible book value per share:

    

Total shareholders’ equity

   $ 1,210,199      $ 1,066,124   

Less: intangibles

     (599,414     (561,149
  

 

 

   

 

 

 
     610,785        504,975   

Ending shares outstanding

     127,220,759        114,747,085   

Tangible book value per share

   $ 4.80      $ 4.40   
  

 

 

   

 

 

 


F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

 

     2011     2010  
      Fourth
Quarter
    Third
Quarter
    Fourth
Quarter
 

Tangible equity / tangible assets (period end):

      

Total shareholders’ equity

   $ 1,210,199      $ 1,214,491      $ 1,066,124   

Less: intangibles

     (599,414     (600,283     (561,148
  

 

 

   

 

 

   

 

 

 
     610,785        614,208        504,976   

Total assets

     9,786,483        9,951,344        8,959,915   

Less: intangibles

     (599,414     (600,283     (561,148
  

 

 

   

 

 

   

 

 

 
     9,187,069        9,351,061        8,398,767   

Tangible equity / tangible assets (period end)

     6.65     6.57     6.01
  

 

 

   

 

 

   

 

 

 

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

      

Total shareholders’ equity

   $ 1,210,199      $ 1,214,491      $ 1,066,124   

Less: intangibles

     (599,414     (600,283     (561,148

Less: AOCI

     45,148        30,248        33,732   
  

 

 

   

 

 

   

 

 

 
     655,933        644,456        538,708   

Total assets

     9,786,483        9,951,344        8,959,915   

Less: intangibles

     (599,414     (600,283     (561,148
  

 

 

   

 

 

   

 

 

 
     9,187,069        9,351,061        8,398,767   

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

     7.14     6.89     6.41
  

 

 

   

 

 

   

 

 

 

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

      

Allowance for loan losses

   $ 100,662      $ 108,813     

Credit marks

     25,350        25,932     
  

 

 

   

 

 

   
     126,012        134,745     

Total loans

     6,856,667        6,788,540     

Credit marks

     25,350        25,932     
  

 

 

   

 

 

   
     6,882,017        6,814,472     

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

     1.83     1.98  
  

 

 

   

 

 

   

 

(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, FHLB prepayment penalties 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.