Attached files

file filename
8-K - FORM 8-K - FNB CORP/PA/v429290_8k.htm
Exhibit 99.1
 

F.N.B. Corporation Reports Significant Revenue Growth and Record 2015 Net Income

PITTSBURGH, Jan. 21, 2016 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) today reported results for the fourth quarter and full year of 2015. Net income available to common shareholders for the fourth quarter of 2015 totaled $37.1 million or $0.21 per diluted common share. Comparatively, third quarter of 2015 net income totaled $38.0 million, or $0.22 per diluted common share, and fourth quarter of 2014 net income totaled $37.3 million or $0.21 per diluted common share. Net income available to common shareholders for the full year of 2015 totaled $151.6 million, or $0.86 per diluted common share, compared to net income of $135.7 million, or $0.80 per diluted common share in 2014. Operating results are presented in the tables below.

Vincent J. Delie, Jr., President and Chief Executive Officer, commented, "We are pleased with this quarter's results and another tremendous year. We were able to achieve record operating net income of $154 million, full-year operating earnings per share growth of 9% and significant revenue growth of 8% with strong contributions from our fee-based businesses. Through excellent teamwork from our employees, we delivered outstanding performance in 2015, led by continued growth in loans and low-cost deposits, solid asset quality and further improvement in the efficiency ratio. As we enter 2016, we are well-positioned to realize the benefits of our added scale to continue generating positive operating leverage. I am confident in our team's ability to execute our strategy and deliver long-term success for our employees, customers and shareholders."

Quarterly Results Summary

4Q15

3Q15

4Q14

Reported Results




Net income available to common shareholders ($ in millions)

$37.1

$38.0

$37.3

Net income per diluted common share

$0.21

$0.22

$0.21





Operating Results (Non-GAAP)




Operating net income available to common shareholders ($ in millions)

$38.1

$38.9

$36.4

Operating net income per diluted common share

$0.22

$0.22

$0.21





Average Diluted Shares Outstanding (in 000's)

176,907

176,513

175,630

Full Year Results Summary


2015

2014

Reported Results




Net income available to common shareholders ($ in millions)


$151.6

$135.7

Net income per diluted common share


$0.86

$0.80





Operating Results (Non-GAAP)




Operating net income available to common shareholders ($ in millions)


$153.7

$135.6

Operating net income per diluted common share


$0.87

$0.80





Average Diluted Shares Outstanding (in 000's)


176,339

169,079





Fourth Quarter 2015 Highlights
(All comparisons to the prior quarter, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances acquired via an acquisition.)

  • Organic growth in total average loans was $250 million, or 8.4% annualized, with average commercial loan growth of $174 million, or 10.5% annualized, and average consumer loan growth of $79 million, or 6.1% annualized.
  • On an organic basis, average total deposits and customer repurchase agreements grew $284 million, or 8.8% annualized.  Average transaction deposits and customer repurchase agreements grew organically $360 million, or 14.0% annualized.
  • The net interest margin was stable at 3.38%, compared to 3.39% in the prior quarter.
  • The efficiency ratio was 56.3%, compared to 55.6% in the prior quarter and 56.1% in the year-ago quarter.
  • Credit quality results reflect consistent non-performing loan and delinquency levels.  For the originated portfolio, non-performing loans and other real estate owned (OREO) to total loans and OREO was 0.99%, the same as the prior quarter, and total originated delinquency increased 4 basis points to 0.93% at December 31, 2015.  Net originated charge-offs were 0.25% annualized of total average originated loans, compared to 0.22% annualized in third quarter of 2015 and 0.17% annualized in the year-ago quarter.
  • The tangible common equity to tangible assets ratio was 6.71% at December 31, 2015.  The tangible book value per share increased $0.02 to $6.38 at December 31, 2015.       

Fourth Quarter 2015 Results – Comparison to Prior Quarter
(All comparisons refer to the third quarter of 2015, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances acquired via an acquisition.)

Results include the impact from the acquisition of five Bank of America branches (BofA) on September 18, 2015.

Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis (FTE) totaled $129.4 million, increasing $2.3 million, or 1.8%, reflecting average earning asset growth of $296 million, or 7.9% annualized, and a higher benefit from accretable yield adjustments. The net interest margin was 3.38%, compared to 3.39% in the prior quarter. During the fourth quarter, the core net interest margin was reduced by 3 basis points from the issuance of $100 million in subordinated debt on October 2, 2015, which was issued for general corporate purposes and, among other reasons, to support growth of our principal subsidiary and its businesses. Excluding accretable yield adjustments and the impact of the subordinated debt issuance, the core net interest margin would have remained stable at 3.38%.

Average loans totaled $12.0 billion and increased $251 million, or 8.5% annualized. Organic growth in average commercial loans totaled $174 million, or 10.5% annualized, and growth in average consumer loans was $79 million or 6.1% annualized. Total commercial loan growth was led by strong production from the metropolitan markets of Pittsburgh, Cleveland and Baltimore and total consumer growth was led by nearly equal contributions from the residential, indirect and home equity-related loan portfolios.

Average deposits and customer repurchase agreements totaled $13.1 billion and increased $409 million, or 12.8% annualized, and included average organic growth of $284 million or 8.8% annualized. Consistent with prior quarters, growth in transaction deposits and customer repurchase agreements was partially offset by a decline in time deposits. On an organic basis, average total transaction deposits and customer repurchase agreements increased $360 million or 14.0% annualized. Organic growth in average non-interest bearing deposits was $104 million or 14.2% annualized, primarily reflecting growth in non-interest bearing business accounts and money market balances. Total loans as a percentage of deposits and customer repurchase agreements was 95% at December 31, 2015.

Non-Interest Income
Non-interest income totaled $43.1 million, increasing $1.8 million or 4.3%. Non-interest income was a record high for the quarter, with continued positive results in service charges, wealth management, mortgage banking and capital markets. Non-interest income represented 25% of total revenue.

Non-Interest Expense
Non-interest expense totaled $101.2 million, increasing $3.1 million, or 3.2%, and included $1.4 million of merger costs, compared to $1.3 million of merger costs in the third quarter. The increase in non-interest expense was primarily due to seasonally higher marketing expense and higher outside professional services. The efficiency ratio was 56.3%, compared to 55.6% in the third quarter of 2015.

Credit Quality
Credit quality metrics were generally consistent and the ratio of non-performing loans and OREO to total loans and OREO increased slightly by 1 basis point to 0.91% at December 31, 2015, and was consistent with the third quarter at 0.99% for the originated portfolio. Delinquency, defined as total originated past due and non-accrual loans as a percentage of total originated loans, increased 4 basis points to 0.93% at December 31, 2015.

Net charge-offs for the fourth quarter totaled $6.8 million, or 0.23% annualized of total average loans, compared to $5.7 million, or 0.19% annualized, in the prior quarter. For the originated portfolio, net charge-offs as a percentage of average originated loans were 0.25% annualized, compared to 0.22% annualized in the prior quarter. For the originated portfolio, the allowance for loan losses to total originated loans was 1.23%, compared to 1.22% at September 30, 2015, with the slight increase directionally consistent with the quarter's credit quality performance. The ratio of the allowance for loan losses to total loans increased slightly to 1.16%, compared to 1.15%. The provision for loan losses increased $1.9 million to $12.7 million, attributable to strong originated loan growth and slight credit migration during the quarter. The ratio of the originated allowance for loan losses to originated non-performing loans decreased to 190.6%, compared to 194.5% September 30, 2015.

Full Year 2015 Results – Comparison to Prior Year
(All comparisons refer to full year 2014, except as noted; Organic growth in loans and deposits refers to growth excluding the benefit of initial balances acquired via acquisitions.)

Results include the impact from the acquisition of five Bank of America branches (BofA) on September 18, 2015, the OBA Financial Services, Inc. (OBAF) acquisition on September 19, 2014, and the BCSB Bancorp, Inc. (BCSB) acquisition on February 15, 2014.

Net Interest Income/Loans/Deposits
Net interest income on a FTE basis totaled $505.9 million, increasing $32.7 million or 6.9%. The net interest margin was 3.42%, compared to 3.59%. Excluding accretable yield adjustments, the 2015 net interest margin would have been 3.39%, compared to 3.54%, reflecting the extended low interest rate and competitive environment. Average earning assets grew $1.6 billion, or 12.4%, through consistent organic loan growth and the benefit of a full year of BCSB and OBAF.

Average loans totaled $11.7 billion and increased $1.3 billion, or 12.4%, reflecting strong organic average loan growth of $1.0 billion, or 9.7%, and the benefit from a full year of the acquired balances. Growth in the commercial portfolio continued throughout 2015, with average balances growing organically $518 million or 8.6%. Average organic consumer loan growth was $517 million or 11.4%. Organic growth results reflect the benefit of the increased number of prospects from an expanded footprint.

Total average deposits and customer repurchase agreements totaled $12.7 billion and increased $805 million or 6.8%, including average organic growth of $477 million or 3.9%. Organic growth in low-cost transaction deposit accounts and customer repurchase agreements was $691 million, or 7.4%, and was largely driven by organic growth in average non-interest bearing deposits of $329 million or 13.2%.

Non-Interest Income
Non-interest income totaled $162.4 million, increasing $4.1 million, or 2.6%, with 2014 including higher gains on the sale of securities of $10.9 million. Excluding securities gains and a non-recurring gain in 2014, total non-interest income would have increased $17.7 million, or 12.3%. Wealth management revenue (trust income and securities commissions) increased $3.8 million, or 12.2%, reflecting positive organic growth results and incremental lift from the Cleveland and Maryland markets. Mortgage banking revenues increased $4.9 million to $8.6 million, representing the benefits from investments made during 2014 to increase the scale of this line of business. Increased capital markets revenue reflect increased swap revenue driven by higher volumes and successful cross-selling efforts for syndications and international banking products and services. Total non-interest income was 24% of total revenue.

Non-Interest Expense
Non-interest expense totaled $390.5 million, increasing $11.3 million, or 3.0%, and included merger and severance costs of $3.0 million, compared to $12.2 million in 2014. Absent these merger and severance costs, non-interest expense would have increased $20.4 million, or 5.6%, primarily attributable to the additional operating costs related to the expanded operations from BCSB, OBAF and the BofA branch acquisition. The efficiency ratio improved to 56.1% from 57.2%.

Credit Quality
Credit quality results reflect improvement over the prior year. The ratio of non-performing loans and OREO to total loans and OREO improved 6 basis points to 0.91%, and for the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO improved 14 basis points to 0.99%. Total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans, improved 6 basis points to 0.93% at December 31, 2015.

Net charge-offs totaled $24.4 million, or 0.21% annualized of total average loans, compared to $23.5 million, or 0.23% annualized. For the originated portfolio, net charge-offs were $24.2 million, or 0.23% annualized of total average originated loans, compared to $21.0, million or 0.24% annualized. The ratio of the allowance for loan losses to total originated loans was 1.23% at December 31, 2015, compared to 1.22% at December 31, 2014. The provision for loan losses totaled $40.4 million, compared to $38.6 million in the prior-year period, and is attributable to strong organic loan growth and slight credit migration.

Capital Position
The tangible common equity to tangible assets ratio (non-GAAP measure) was 6.71%, compared to 6.98% and 6.83% at September 30, 2015 and December 31, 2014, respectively. The tangible book value per common share (non-GAAP measure) increased to $6.38, from $6.36 and $5.99 at September 30, 2015 and December 31, 2014, respectively. The common dividend payout ratio for the full year of 2015 was 55.7%.

Conference Call
F.N.B. Corporation will host a conference call to discuss financial results for the fourth quarter and full year of 2015 on Thursday, January 21, 2016, at 10:30 a.m. Eastern Time. Participating callers may access the call by dialing (866) 652-5200 or (412) 317-6060 for international callers. Participants should ask to be joined into the F.N.B. Corporation call. The Webcast and presentation materials may be accessed through the "About Us - Investor Relations & Shareholder Services" section of the Corporation's Web site at www.fnbcorporation.com.

A replay of the call will be available shortly after the completion of the call until midnight ET on Thursday, January 28, 2016. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10077464. Following the call, a transcript and the related presentation materials will be posted to the "About Us - Investor Relations & Shareholder Services" section of F.N.B. Corporation's web site at www.fnbcorporation.com.

About F.N.B. Corporation
F.N.B. Corporation (NYSE: FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in six states, including three major metropolitan areas. It holds a top retail deposit market share in Pittsburgh, PA, Baltimore, MD, and Cleveland, OH. F.N.B. has total pro-forma assets (with the proposed merger of Metro Bancorp, Inc.) of $20.6 billion and more than 300 banking offices throughout Pennsylvania, Maryland, Ohio and West Virginia. F.N.B. provides a full range of commercial banking, consumer banking and wealth management solutions through its subsidiary network, which is led by its largest affiliate, First National Bank of Pennsylvania, founded in 1864. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, international banking, business credit, capital markets and lease financing. The consumer banking segment provides a full line of consumer banking products and services including deposit products, mortgage lending, consumer lending and a complete suite of mobile and online banking services. F.N.B.'s wealth management services include asset management, private banking and insurance. F.N.B. also operates Regency Finance Company, which has more than 70 consumer finance offices in Pennsylvania, Ohio, Kentucky and Tennessee. The common stock of F.N.B. Corporation trades on the New York Stock Exchange under the symbol "FNB" and is included in Standard & Poor's SmallCap 600 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation web site at www.fnbcorporation.com.

Non-GAAP Financial Measures
F.N.B. Corporation uses certain non-GAAP financial measures, such as operating net income available to common shareholders, operating diluted earnings per common share, net interest income on a fully taxable equivalent basis (FTE), core net interest margin, tangible book value per common share and the ratio of tangible common equity to tangible assets, to provide information useful to investors in understanding F.N.B. Corporation's operating performance and trends, and to facilitate comparisons with the performance of F.N.B. Corporation's peers. 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. Reconciliations of these non-GAAP financial measures to the most directly comparable U.S. GAAP financial measures are included in the tables at the end of this release under the caption "Non-GAAP Financial Measures."

Cautionary Statement Regarding Forward-looking Information
We make statements in this press release and the related conference call, and may from time to time make other statements, regarding our outlook for earnings, revenues, expenses, capital levels, liquidity levels, asset levels, asset quality and other matters regarding or affecting F.N.B. Corporation and its future business and operations that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements are typically identified by words such as "believe," "plan," "expect," "anticipate," "see," "look," "intend," "outlook," "project," "forecast," "estimate," "goal," "will," "should" and other similar words and expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time.

Forward-looking statements speak only as of the date made. We do not assume any duty and do not undertake to update forward-looking statements. Actual results or future events could differ, possibly materially, from those anticipated in forward-looking statements, as well as from historical performance.

Our forward-looking statements are subject to the following principal risks and uncertainties:

  • Our businesses, financial results and balance sheet values are affected by business and economic conditions, including the following:
    • Changes in interest rates and valuations in debt, equity and other financial markets.
    • Disruptions in the liquidity and other functioning of U.S. and global financial markets.
    • The impact of federal regulatory agencies that have oversight or review of F.N.B. Corporation's business and securities activities, including the bank regulatory examination and supervisory process.
    • Actions by the Federal Reserve, U.S. Treasury and other government agencies, including those that impact money supply and market interest rates.
    • Slowing or reversal of the rate of growth in the economy and employment levels and other economic factors that affect our liquidity and the performance of our loan portfolio, particularly in the markets in which we operate.
    • Changes in customer preferences and behavior, whether due to changing business and economic conditions, legislative and regulatory initiatives, or other factors. 
  • Legal and regulatory developments could affect our ability to operate our businesses, financial condition, results of operations, competitive position, reputation, or pursuit of attractive acquisition opportunities.  Reputational impacts could affect matters such as business generation and retention, liquidity, funding, and ability to attract and retain management.  These developments could include:
    • Changes resulting from legislative and regulatory reforms, including broad-based restructuring of financial industry regulation; changes to laws and regulations involving tax, pension, bankruptcy, consumer protection, and other industry aspects; and changes in accounting policies and principles.  We will continue to be impacted by extensive reforms provided for in the Dodd-Frank Wall Street Reform and Consumer Protection Act and otherwise growing out of the recent financial crisis, the precise nature, extent and timing of which, and their impact on us, remains uncertain. 
    • Results of the regulatory examination and supervisory process.
    • Changes to regulations governing bank capital and liquidity standards, including the Dodd-Frank Act, Volcker rule, Dodd-Frank stress testing rules (DFAST) and Basel III initiatives. 
    • Impact on business and operating results of any costs associated with obtaining rights in intellectual property, the adequacy of our intellectual property protection in general and our operational or security systems or infrastructure, or those of third-party vendors or other service providers, and rapid technological developments and changes.
  • Business and operating results are affected by judgments and assumptions in our analytical and forecasting models, our reliance on the advice of experienced outside advisors and our ability to identify and effectively manage risks inherent in our businesses, including, where appropriate, through effective use of third-party insurance, derivatives, swaps, and capital management techniques, and to meet evolving regulatory capital standards.
  • As demonstrated by our acquisitions, we grow our business in part by acquiring, from time to time, other financial services companies, financial services assets and related deposits.  These acquisitions often present risks and uncertainties, including, the possibility that the transaction cannot be consummated; regulatory issues; cost or difficulties involved in integration and conversion of the acquired businesses after closing; inability to realize expected cost savings, efficiencies and strategic advantages; the extent of credit losses in acquired loan portfolios; the extent of deposit attrition; and the potential dilutive effect to our current shareholders.
  • Competition can have an impact on customer acquisition, growth and retention and on credit spreads and product pricing, which can affect market share, deposits and revenues.  Industry restructuring in the current environment could also impact our business and financial performance through changes in counterparty creditworthiness and performance, and the competitive and regulatory landscape.  Our ability to anticipate and respond to technological changes can also impact our ability to respond to customer needs and meet competitive demands.
  • Business and operating results can also be affected by widespread disasters, dislocations, terrorist activities, cyber-attacks or international hostilities through their impacts on the economy and financial markets.

We provide greater detail regarding these and other factors in our 2014 Form 10-K, including the Risk Factors section of that report, and our subsequent SEC filings. Our forward-looking statements may also be subject to other risks and uncertainties, including those we may discuss elsewhere in this news release or in SEC filings, accessible on the SEC's website at www.sec.gov and on our corporate website at www.fnbcorporation.com. We have included these web addresses as inactive textual references only. Information on these websites is not part of this document.

DATA SHEETS FOLLOW

F.N.B. CORPORATION












(Unaudited)













(Dollars in thousands, except per share data)





















4Q15 -


4Q15 -






2015


2014


3Q15


4Q14






Fourth


Third


Fourth


Percent


Percent

Statement of earnings



Quarter


Quarter


Quarter


Variance


Variance

Interest income 




$140,781


$137,197


$135,097


2.6


4.2

Interest expense




13,448


11,996


11,436


12.1


17.6

   Net interest income



127,333


125,201


123,661


1.7


3.0

Taxable equivalent adjustment



2,097


1,950


1,696


7.5


23.7

   Net interest income (FTE) (1)



129,430


127,151


125,357


1.8


3.2

Provision for credit losses



12,664


10,777


10,040


17.5


26.1

   Net interest income after provision (FTE)


116,766


116,374


115,317


0.3


1.3















Service charges




18,739


18,628


17,815


0.6


5.2

Trust income




5,131


5,210


4,871


-1.5


5.3

Insurance commissions and fees


3,919


4,423


3,953


-11.4


-0.8

Securities commissions and fees


3,684


3,304


2,928


11.5


25.8

Mortgage banking operations



1,880


2,424


1,485


-22.5


26.6

Net securities gains



503


314


302


n/m


n/m

Other




9,261


7,056


8,108


31.3


14.2

   Total non-interest income



43,117


41,359


39,462


4.3


9.3















Salaries and employee benefits



50,509


51,759


48,008


-2.4


5.2

Occupancy and equipment



16,551


16,194


15,541


2.2


6.5

FDIC insurance




3,258


3,158


3,659


3.2


-11.0

Amortization of intangibles



2,157


2,034


2,518


6.0


-14.4

Other real estate owned



849


1,299


1,884


-34.6


-54.9

Merger, acquisition and severance-related


1,350


1,312


1,557


n/m


n/m

Other




26,572


22,393


23,489


18.7


13.1

   Total non-interest expense



101,246


98,149


96,656


3.2


4.7















Income before income taxes



58,637


59,584


58,123


-1.6


0.9

Taxable equivalent adjustment



2,097


1,950


1,696


7.5


23.7

Income taxes




17,418


17,581


17,123


-0.9


1.7

   Net income




39,122


40,053


39,304


-2.3


-0.5

   Preferred stock dividends



2,011


2,010


2,010





   Net income available to common stockholders

$37,111


$38,043


$37,294


-2.4


-0.5















Earnings per common share:












   Basic




$0.21


$0.22


$0.21


-4.5


0.0

   Diluted




$0.21


$0.22


$0.21


-4.5


0.0















Non-GAAP Operating Results:











Operating net income available to common stockholders:










  Net income available to common stockholders

$37,111


$38,043


$37,294





  Net gain on sale of pooled TPS and other securities, net of tax

0


0


0





  Merger, acquisition and severance costs, net of tax

991


853


1,012





  Other net non-recurring items



0


0


(1,889)





  Operating net income available to common stockholders

$38,102


$38,896


$36,417


-2.0


4.6















Operating diluted earnings per common share:










  Diluted earnings per common share


$0.21


$0.22


$0.21





  Effect of net gain on sale of pooled TPS and other securities, net of tax

0.00


0.00


0.00





  Effect of merger, acquisition and severance costs, net of tax

0.01


0.00


0.01





  Effect of other net non-recurring items


0.00


0.00


(0.01)





  Operating diluted earnings per common share

$0.22


$0.22


$0.21


0.0


4.8

F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands, except per share data)























For the Year









Ended December 31,


Percent


Statement of earnings



2015


2014


Variance


Interest income 




$546,795


$508,983


7.4


Interest expense




48,573


42,686


13.8


   Net interest income



498,222


466,297


6.8


Taxable equivalent adjustment



7,635


6,898


10.7


   Net interest income (FTE) (1)



505,857


473,195


6.9


Provision for credit losses



40,441


38,648


4.6


   Net interest income after provision (FTE)


465,416


434,547


7.1













Service charges




70,698


68,267


3.6


Trust income




20,934


19,365


8.1


Insurance commissions and fees


16,270


16,758


-2.9


Securities commissions and fees


13,642


11,453


19.1


Mortgage banking operations



8,619


3,705


132.6


Net securities gains



822


11,717


n/m


Other




31,425


27,009


16.4


   Total non-interest income



162,410


158,274


2.6













Salaries and employee benefits



201,968


192,477


4.9


Occupancy and equipment



65,539


61,526


6.5


FDIC insurance




12,888


13,258


-2.8


Amortization of intangibles



8,305


9,717


-14.5


Other real estate owned



4,637


4,401


5.4


Merger, acquisition and severance-related


3,033


12,150


n/m


Other




94,179


85,724


9.9


   Total non-interest expense



390,549


379,253


3.0













Income before income taxes



237,277


213,568


11.1


Taxable equivalent adjustment



7,635


6,898


10.7


Income taxes




69,993


62,620


11.8


   Net income




159,649


144,050


10.8


   Preferred stock dividends



8,041


8,352




   Net income available to common stockholders

$151,608


$135,698


11.7













Earnings per common share:









   Basic




$0.87


$0.81


7.4


   Diluted




$0.86


$0.80


7.5













Non-GAAP Operating Results:








Operating net income available to common stockholders:







  Net income available to common stockholders

$151,608


$135,698




  Net gain on sale of pooled TPS and other securities, net of tax

0


(6,150)




  Merger, acquisition and severance costs, net of tax

2,084


7,897




  Other net non-recurring items



0


(1,889)




  Operating net income available to common stockholders

$153,692


$135,557


13.4













Operating diluted earnings per common share:







  Diluted earnings per common share


$0.86


$0.80




  Effect of net gain on sale of pooled TPS and other securities, net of tax

0.00


(0.04)




  Effect of merger, acquisition and severance costs, net of tax

0.01


0.05




  Effect of other net non-recurring items


0.00


(0.01)




  Operating diluted earnings per common share

$0.87


$0.80


8.7


F.N.B. CORPORATION












(Unaudited)













(Dollars in thousands, except per share data)





















4Q15 -


4Q15 -






2015


2014


3Q15


4Q14






Fourth


Third


Fourth


Percent


Percent

Balance Sheet (at period end)


Quarter


Quarter


Quarter


Variance


Variance

Assets













Cash and due from banks



$207,399


$208,560


$196,240


-0.6


5.7

Interest bearing deposits with banks


281,720


50,206


91,153


461.1


209.1

   Cash and cash equivalents



489,119


258,766


287,393


89.0


70.2

Securities available for sale



1,630,567


1,578,526


1,534,065


3.3


6.3

Securities held to maturity



1,637,061


1,526,290


1,453,355


7.3


12.6

Residential mortgage loans held for sale


4,781


3,575


6,180


33.7


-22.6

Loans and leases, net of unearned income


12,190,440


11,873,645


11,247,038


2.7


8.4

Allowance for credit losses



(142,012)


(136,183)


(125,926)


4.3


12.8

   Net loans and leases



12,048,428


11,737,462


11,121,112


2.6


8.3

Premises and equipment, net



159,080


161,689


168,756


-1.6


-5.7

Goodwill




833,086


834,141


832,213


-0.1


0.1

Core deposit and other intangible assets, net


45,644


46,417


47,504


-1.7


-3.9

Bank owned life insurance



308,192


306,061


301,771


0.7


2.1

Other assets




401,704


383,146


374,741


4.8


7.2

Total Assets




$17,557,662


$16,836,073


$16,127,090


4.3


8.9















Liabilities













Deposits:













   Non-interest bearing demand



$3,059,949


$2,911,435


$2,647,623


5.1


15.6

   Interest bearing demand



5,311,589


5,558,322


4,547,628


-4.4


16.8

   Savings




1,786,459


1,736,350


1,575,922


2.9


13.4

   Certificates and other time deposits


2,465,466


2,553,629


2,611,035


-3.5


-5.6

      Total Deposits



12,623,463


12,759,736


11,382,208


-1.1


10.9

Short-term borrowings



2,048,896


1,287,302


2,041,658


59.2


0.4

Long-term borrowings



641,480


542,653


541,443


18.2


18.5

Other liabilities




147,641


151,633


140,325


-2.6


5.2

   Total Liabilities




15,461,480


14,741,324


14,105,634


4.9


9.6















Stockholders' Equity












Preferred Stock




106,882


106,882


106,882


0.0


0.0

Common stock




1,766


1,766


1,754


0.0


0.7

Additional paid-in capital



1,808,210


1,805,926


1,798,984


0.1


0.5

Retained earnings



243,217


227,287


176,120


7.0


38.1

Accumulated other comprehensive loss


(51,133)


(34,397)


(46,003)


48.7


11.2

Treasury stock




(12,760)


(12,715)


(16,281)


0.3


-21.6

   Total Stockholders' Equity



2,096,182


2,094,749


2,021,456


0.1


3.7

Total Liabilities and Stockholders' Equity


$17,557,662


$16,836,073


$16,127,090


4.3


8.9















Selected average balances












Total assets




$17,076,285


$16,732,310


$15,906,850


2.1


7.4

Earning assets 




15,232,868


14,936,867


14,088,224


2.0


8.1

Interest bearing deposits with banks 


53,777


75,208


57,976


-28.5


-7.2

Securities




3,155,624


3,088,987


2,935,551


2.2


7.5

Residential mortgage loans held for sale 


9,182


8,967


4,811


2.4


90.9

Loans and leases, net of unearned income


12,014,285


11,763,705


11,089,886


2.1


8.3

Allowance for credit losses



139,571


134,206


124,300


4.0


12.3

Goodwill and intangibles



879,039


876,513


880,984


0.3


-0.2

Deposits and customer repurchase agreements (6)

13,066,736


12,658,134


12,392,431


3.2


5.4

Short-term borrowings



1,102,887


1,309,639


795,857


-15.8


38.6

Long-term borrowings



640,573


542,720


541,564


18.0


18.3

Total stockholders' equity



2,099,591


2,082,043


2,021,493


0.8


3.9

Preferred stockholders' equity



106,882


106,882


106,882


0.0


0.0















Common stock data












Average diluted shares outstanding


176,906,938


176,512,832


175,629,620


0.2


0.7

Period end shares outstanding



175,441,670


175,363,439


173,992,258


0.0


0.8

Book value per common share



$11.34


$11.34


$11.00


0.0


3.0

Tangible book value per common share (4)


$6.38


$6.36


$5.99


0.4


6.6

Dividend payout ratio (common)



57.08%


55.67%


56.27%



















F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands, except per share data)





















For the Year








Ended December 31,


Percent

Balance Sheet (at period end)


2015


2014


Variance

Assets









Cash and due from banks



$207,399


$196,240


5.7

Interest bearing deposits with banks


281,720


91,153


209.1

   Cash and cash equivalents



489,119


287,393


70.2

Securities available for sale



1,630,567


1,534,065


6.3

Securities held to maturity



1,637,061


1,453,355


12.6

Residential mortgage loans held for sale


4,781


6,180


-22.6

Loans and leases, net of unearned income


12,190,440


11,247,038


8.4

Allowance for credit losses



(142,012)


(125,926)


12.8

   Net loans and leases



12,048,428


11,121,111


8.3

Premises and equipment, net



159,080


168,756


-5.7

Goodwill




833,086


832,213


0.1

Core deposit and other intangible assets, net


45,644


47,504


-3.9

Bank owned life insurance



308,192


301,771


2.1

Other assets




401,704


374,741


7.2

Total Assets




$17,557,662


$16,127,089


8.9











Liabilities









Deposits:









   Non-interest bearing demand



$3,059,949


$2,647,623


15.6

   Interest bearing demand



5,311,589


4,547,628


16.8

   Savings




1,786,459


1,575,922


13.4

   Certificates and other time deposits


2,465,466


2,611,035


-5.6

      Total Deposits



12,623,463


11,382,207


10.9

Short-term borrowings



2,048,896


2,041,658


0.4

Long-term borrowings



641,480


541,443


18.5

Other liabilities




147,641


140,325


5.2

   Total Liabilities




15,461,480


14,105,633


9.6











Stockholders' Equity








Preferred Stock




106,882


106,882


0.0

Common stock




1,766


1,754


0.7

Additional paid-in capital



1,808,210


1,798,984


0.5

Retained earnings



243,217


176,120


38.1

Accumulated other comprehensive loss


(51,133)


(46,003)


11.2

Treasury stock




(12,760)


(16,281)


-21.6

   Total Stockholders' Equity



2,096,182


2,021,456


3.7

Total Liabilities and Stockholders' Equity


$17,557,662


$16,127,088


8.9











Selected average balances








Total assets




$16,606,147


$14,962,140


11.0

Earning assets 




14,797,502


13,165,555


12.4

Interest bearing deposits with banks 


70,116


51,070


37.3

Securities




3,068,871


2,746,354


11.7

Residential mortgage loans held for sale 


7,773


3,932


97.7

Loans and leases, net of unearned income


11,650,742


10,364,199


12.4

Allowance for credit losses



133,508


117,027


14.1

Goodwill and intangibles



876,773


857,018


2.3

Deposits and customer repurchase agreements (6)

12,668,716


11,863,816


6.8

Short-term borrowings



1,149,035


616,717


86.3

Long-term borrowings



566,914


411,433


37.8

Total stockholders' equity



2,072,170


1,920,440


7.9

Preferred stockholders' equity



106,882


106,882


0.0











Common stock data








Average diluted shares outstanding


176,338,953


169,078,845


4.3

Period end shares outstanding



175,441,670


173,992,258


0.8

Book value per common share



$11.34


$11.00


3.0

Tangible book value per common share (4)


$6.38


$5.99


6.6

Dividend payout ratio (common)



55.74%


59.85%



F.N.B. CORPORATION













(Unaudited)














(Dollars in thousands)
























4Q15 -


4Q15 -







2015


2014


3Q15


4Q14







Fourth


Third


Fourth


Percent


Percent







Quarter


Quarter


Quarter


Variance


Variance


Performance ratios













Return on average equity



7.39%


7.63%


7.71%






Return on average tangible equity (2) (4)


13.08%


13.53%


14.16%






Return on average tangible common equity (2) (4)

13.62%


14.12%


14.85%






Return on average assets



0.91%


0.95%


0.98%






Return on average tangible assets (3) (4)


0.99%


1.03%


1.08%






Net interest margin (FTE) (1) 



3.38%


3.39%


3.54%






Yield on earning assets (FTE) (1)


3.73%


3.70%


3.86%






Cost of interest-bearing liabilities


0.45%


0.41%


0.41%






Cost of funds




0.36%


0.33%


0.33%






Efficiency ratio (FTE) (1) (5)



56.32%


55.59%


56.05%






Effective tax rate




30.81%


30.50%


30.34%





















Capital ratios














Equity / assets (period end)



11.94%


12.44%


12.53%






Leverage ratio




8.14%


8.20%


8.43%






Tangible equity / tangible assets (period end) (4)

7.35%


7.65%


7.53%






Tangible common equity / tangible assets (period end) (4)

6.71%


6.98%


6.83%





















Balances at period end













Loans and Leases:













Commercial real estate 



$4,109,056


$3,949,246


$3,815,708


4.0


7.7


Commercial and industrial



2,601,722


2,491,355


2,318,015


4.4


12.2


Commercial leases



204,553


199,130


177,824


2.7


15.0


   Commercial loans and leases



6,915,331


6,639,731


6,311,547


4.2


9.6


Direct installment




1,706,636


1,692,638


1,644,621


0.8


3.8


Residential mortgages



1,395,971


1,386,386


1,263,053


0.7


10.5


Indirect installment



996,729


974,028


875,551


2.3


13.8


Consumer LOC




1,137,255


1,127,002


1,110,976


0.9


2.4


Other




38,518


53,860


41,290


-28.5


-6.7


   Total loans and leases



$12,190,440


$11,873,645


$11,247,038


2.7


8.4

















Deposits:














Non-interest bearing deposits



$3,059,949


$2,911,435


$2,647,623


5.1


15.6


Interest bearing demand



5,311,589


5,558,322


4,547,628


-4.4


16.8


Savings




1,786,459


1,736,350


1,575,922


2.9


13.4


Certificates of deposit and other time deposits

2,465,466


2,553,629


2,611,035


-3.5


-5.6


   Total deposits




12,623,463


12,759,736


11,382,208


-1.1


10.9


Customer repurchase agreements (6)


266,732


256,320


882,696


4.1


-69.8


   Total deposits and customer repurchase agreements (6)

$12,890,195


$13,016,056


$12,264,904


-1.0


5.1

















Average balances













Loans and Leases:













Commercial real estate 



$4,007,628


$3,910,226


$3,779,619


2.5


6.0


Commercial and industrial



2,546,539


2,472,612


2,282,810


3.0


11.6


Commercial leases



201,201


197,907


174,379


1.7


15.4


   Commercial loans and leases



6,755,368


6,580,745


6,236,808


2.7


8.3


Direct installment




1,702,617


1,687,477


1,614,300


0.9


5.5


Residential mortgages



1,393,416


1,365,253


1,242,479


2.1


12.1


Indirect installment



983,028


959,954


846,708


2.4


16.1


Consumer LOC




1,134,005


1,121,294


1,100,432


1.1


3.1


Other




45,851


48,982


49,159


-6.4


-6.7


   Total loans and leases



$12,014,285


$11,763,705


$11,089,886


2.1


8.3

















Deposits:














Non-interest bearing deposits



$3,025,773


$2,886,933


$2,666,600


4.8


13.5


Interest bearing demand



5,486,974


5,238,598


4,602,828


4.7


19.2


Savings




1,764,600


1,730,818


1,577,553


2.0


11.9


Certificates of deposit and other time deposits

2,510,203


2,565,215


2,640,227


-2.1


-4.9


   Total deposits




12,787,550


12,421,564


11,487,208


2.9


11.3


Customer repurchase agreements (6)


279,186


236,570


905,223


18.0


-69.2


   Total deposits and customer repurchase agreements (6)

$13,066,736


$12,658,134


$12,392,431


3.2


5.4


F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands)























For the Year








Ended December 31,


Percent






2015


2014


Variance

Performance ratios








Return on average equity



7.70%


7.50%



Return on average tangible equity (2) (4)


13.72%


14.05%



Return on average tangible common equity (2) (4)

14.33%


14.74%



Return on average assets



0.96%


0.96%



Return on average tangible assets (3) (4)


1.05%


1.07%



Net interest margin (FTE) (1) 



3.42%


3.59%



Yield on earning assets (FTE) (1)


3.75%


3.92%



Cost of interest-bearing liabilities


0.42%


0.41%



Cost of funds




0.34%


0.33%



Efficiency ratio (FTE) (1) (5)



56.12%


57.21%



Effective tax rate




30.48%


30.30%













Capital ratios









Equity / assets (period end)



11.94%


12.53%



Leverage ratio




8.14%


8.43%



Tangible equity / tangible assets (period end) (4)

7.35%


7.53%



Tangible common equity / tangible assets (period end) (4)

6.71%


6.83%













Balances at period end








Loans and Leases:








Commercial real estate 



$4,109,056


$3,815,708


7.7

Commercial and industrial



2,601,722


2,318,015


12.2

Commercial leases



204,553


177,824


15.0

   Commercial loans and leases



6,915,331


6,311,547


9.6

Direct installment




1,706,636


1,644,621


3.8

Residential mortgages



1,395,971


1,263,053


10.5

Indirect installment



996,729


875,551


13.8

Consumer LOC




1,137,255


1,110,976


2.4

Other




38,518


41,290


-6.7

   Total loans and leases



$12,190,440


$11,247,038


8.4











Deposits:









Non-interest bearing deposits



$3,059,949


$2,647,623


15.6

Interest bearing demand



5,311,589


4,547,628


16.8

Savings




1,786,459


1,575,922


13.4

Certificates of deposit and other time deposits

2,465,466


2,611,035


-5.6

   Total deposits




12,623,463


11,382,207


10.9

Customer repurchase agreements (6)


266,732


882,696


-69.8

   Total deposits and customer repurchase agreements (6)

$12,890,195


$12,264,903


5.1











Average balances








Loans and Leases:








Commercial real estate 



$3,888,261


$3,566,094


9.0

Commercial and industrial



2,452,538


2,103,211


16.6

Commercial leases



191,070


166,877


14.5

   Commercial loans and leases



6,531,869


5,836,182


11.9

Direct installment




1,675,856


1,528,863


9.6

Residential mortgages



1,336,212


1,161,737


15.0

Indirect installment



940,834


745,440


26.2

Consumer LOC




1,119,719


1,041,704


7.5

Other




46,252


50,274


-8.0

   Total loans and leases



$11,650,742


$10,364,199


12.4











Deposits:









Non-interest bearing deposits



$2,832,982


$2,448,546


15.7

Interest bearing demand



5,040,102


4,352,050


15.8

Savings




1,714,587


1,556,041


10.2

Certificates of deposit and other time deposits

2,565,937


2,681,054


-4.3

   Total deposits




12,153,608


11,037,690


10.1

Customer repurchase agreements (6)


515,108


826,125


-37.6

   Total deposits and customer repurchase agreements (6)

$12,668,716


$11,863,816


6.8

F.N.B. CORPORATION












(Unaudited)













(Dollars in thousands)























4Q15 -


4Q15 -






2015


2014


3Q15


4Q14






Fourth


Third


Fourth


Percent


Percent

Asset Quality Data



Quarter


Quarter


Quarter


Variance


Variance

Non-Performing Assets












Non-performing loans (7)












   Non-accrual loans



$49,897


$47,298


$45,113


5.5


10.6

   Restructured loans



22,028


21,221


23,439


3.8


-6.0

      Non-performing loans



71,925


68,519


68,552


5.0


4.9

Other real estate owned (8)



38,918


38,931


41,466


0.0


-6.1

   Total non-performing assets



$110,843


$107,450


$110,018


3.2


0.8















Non-performing loans / total loans and leases


0.59%


0.58%


0.61%





Non-performing loans / total originated loans and 










   and leases (9)




0.64%


0.63%


0.71%





Non-performing loans + OREO / total loans and 










   leases + OREO




0.91%


0.90%


0.97%





Non-performing loans + OREO / total originated 










   loans and leases + OREO (9)



0.99%


0.99%


1.13%





Non-performing assets / total assets


0.63%


0.64%


0.68%



















Allowance Rollforward












Allowance for credit losses (originated portfolio) (9)










   Balance at beginning of period


$129,619


$124,196


$114,569


4.4


13.1

   Provision for credit losses



12,387


11,287


7,478


9.7


65.6

   Net loan charge-offs



(6,722)


(5,864)


(4,095)


14.6


64.2

   Allowance for credit losses (originated portfolio) (9)

135,284


129,619


117,952


4.4


14.7















Allowance for credit losses (acquired portfolio) (10)










   Balance at beginning of period


6,564


6,945


6,032





   Provision for credit losses 



278


(510)


2,562





   Net loan charge-offs



(114)


129


(620)





   Allowance for credit losses (acquired portfolio) (10)

6,728


6,564


7,974


2.5


-15.6















      Total allowance for credit losses


$142,012


$136,183


$125,926


4.3


12.8















Allowance for credit losses / total loans and leases

1.16%


1.15%


1.12%





Allowance for credit losses (originated loans and leases) / 










   total originated loans and leases (9)


1.23%


1.22%


1.22%





Allowance for credit losses (originated loans and leases) / 










   total non-performing loans (7)



190.64%


194.46%


172.06%





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










   and leases




0.23%


0.19%


0.17%





Net loan charge-offs on originated loans and leases 










   (annualized) / total average originated loans and 










   leases (9)




0.25%


0.22%


0.17%



















Delinquency - Originated Portfolio (9)











Loans 30-89 days past due



$46,683


$43,330


$41,275


7.7


13.1

Loans 90+ days past due



6,864


6,000


9,248


14.4


-25.8

Non-accrual loans




48,934


45,436


45,113


7.7


8.5

   Total past due and non-accrual loans


$102,481


$94,766


$95,636


8.1


7.2















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

0.93%


0.89%


0.99%



















Memo item:













Delinquency - Acquired Portfolio (10) (11)











Loans 30-89 days past due



$15,034


$21,604


$24,678


-30.4


-39.1

Loans 90+ days past due



29,878


28,551


38,024


4.6


-21.4

Non-accrual loans




963


1,862


0


n/m


n/m

   Total past due and non-accrual loans


$45,875


$52,017


$62,702


-11.8


-26.8

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands)























For the Year








Ended December 31,


Percent

Asset Quality Data



2015


2014


Variance

Non-Performing Assets








Non-performing loans (7)








   Non-accrual loans



$49,897


$45,113


10.6

   Restructured loans



22,028


23,439


-6.0

      Non-performing loans



71,925


68,552


4.9

Other real estate owned (8)



38,918


41,466


-6.1

   Non-performing loans and OREO


110,843


110,018


0.8

Non-performing investments 



0


0


n/m

   Total non-performing assets



$110,843


$110,018


0.8











Non-performing loans / total loans and leases


0.59%


0.61%



Non-performing loans / total originated loans and 






   and leases (9)




0.64%


0.71%



Non-performing loans + OREO / total loans and 






   leases + OREO




0.91%


0.97%



Non-performing loans + OREO / total originated 






   loans and leases + OREO (9)



0.99%


1.13%



Non-performing assets / total assets


0.63%


0.68%













Allowance Rollforward








Allowance for credit losses (originated portfolio) (9)






   Balance at beginning of period


$117,952


$104,884


12.5

   Provision for credit losses



41,484


34,094


21.7

   Net loan charge-offs



(24,152)


(21,026)


14.9

   Allowance for credit losses (originated portfolio) (9)

135,284


117,952


14.7











Allowance for credit losses (acquired portfolio) (10)






   Balance at beginning of period


7,974


5,900



   Provision for credit losses 



(1,042)


4,554



   Net loan charge-offs



(204)


(2,480)



   Allowance for credit losses (acquired portfolio) (10)

6,728


7,974


-15.6











      Total allowance for credit losses


$142,012


$125,926


12.8











Allowance for credit losses / total loans and leases

1.16%


1.12%



Allowance for credit losses (originated loans and leases) / 






   total originated loans and leases (9)


1.23%


1.22%



Allowance for credit losses (originated loans and leases) / 






   total non-performing loans (7)



190.64%


172.06%



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






   and leases




0.21%


0.23%



Net loan charge-offs on originated loans and leases 






   (annualized) / total average originated loans and 






   leases (9)




0.23%


0.24%













Delinquency - Originated Portfolio (9)







Loans 30-89 days past due



$46,683


$41,275


13.1

Loans 90+ days past due



6,864


9,248


-25.8

Non-accrual loans




48,934


45,113


8.5

   Total past due and non-accrual loans


$102,481


$95,636


7.2











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

0.93%


0.99%













Memo item:









Delinquency - Acquired Portfolio (10) (11)







Loans 30-89 days past due



$15,034


$24,678


-39.1

Loans 90+ days past due



29,878


38,024


-21.4

Non-accrual loans




963


0


n/m

   Total past due and non-accrual loans


$45,875


$62,702


-26.8

F.N.B. CORPORATION














(Unaudited)















(Dollars in thousands, except per share data)

































2015






Fourth Quarter


Third Quarter








Interest


Average




Interest


Average






Average


Earned


Yield


Average


Earned


Yield






Outstanding


or Paid


or Rate


Outstanding


or Paid


or Rate

Assets















Interest bearing deposits with banks


$53,777


$27


0.20%


$75,208


$30


0.16%

Taxable investment securities  (12)


2,916,736


14,891


2.04%


2,870,378


14,577


2.03%

Non-taxable investment securities  (13)


238,888


2,830


4.74%


218,609


2,624


4.80%

Residential mortgage loans held for sale


9,182


125


5.47%


8,967


74


3.30%

Loans and leases  (13) (14)



12,014,285


125,005


4.14%


11,763,705


121,842


4.11%

   Total Interest Earning Assets  (13)


15,232,868


142,878


3.73%


14,936,867


139,147


3.70%

Cash and due from banks



239,159






199,115





Allowance for loan losses



(139,571)






(134,206)





Premises and equipment



161,338






162,103





Other assets




1,582,491






1,568,431





Total Assets




$17,076,285






$16,732,310





















Liabilities















Deposits:















   Interest-bearing demand



$5,486,974


2,480


0.18%


$5,238,598


2,241


0.17%

   Savings




1,764,600


224


0.05%


1,730,818


198


0.05%

   Certificates and other time



2,510,203


5,470


0.86%


2,565,215


5,509


0.85%

Customer repurchase agreements


279,186


133


0.19%


236,570


113


0.19%

Other short-term borrowings



1,102,887


1,593


0.57%


1,309,639


1,673


0.50%

Long-term borrowings



640,573


3,548


2.20%


542,720


2,262


1.65%

      Total Interest Bearing Liabilities  (13)


11,784,423


13,448


0.45%


11,623,560


11,996


0.41%

Non-interest bearing demand deposits


3,025,773






2,886,933





Other liabilities




166,498






139,774





Total Liabilities




14,976,694






14,650,267





Stockholders' equity



2,099,591






2,082,043





Total Liabilities and Stockholders' Equity


$17,076,285






$16,732,310





















Net Interest Earning Assets



$3,448,445






$3,313,307





















Net Interest Income (FTE)





129,430






127,151



Tax Equivalent Adjustment





(2,097)






(1,950)



Net Interest Income





$127,333






$125,201



















Net Interest Spread







3.28%






3.30%

Net Interest Margin  (13)







3.38%






3.39%

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands, except per share data)





















2014






Fourth Quarter








Interest


Average






Average


Earned


Yield






Outstanding


or Paid


or Rate

Assets









Interest bearing deposits with banks


$57,976


$24


0.17%

Taxable investment securities  (12)


2,773,556


14,320


2.07%

Non-taxable investment securities  (13)


161,994


2,077


5.13%

Residential mortgage loans held for sale


4,811


68


5.62%

Loans and leases  (13) (14)



11,089,886


120,304


4.31%

   Total Interest Earning Assets  (13)


14,088,223


136,793


3.86%

Cash and due from banks



206,190





Allowance for loan losses



(124,300)





Premises and equipment



168,317





Other assets




1,568,419





Total Assets




$15,906,849















Liabilities









Deposits:









   Interest-bearing demand



$4,602,827


1,881


0.16%

   Savings




1,577,553


171


0.04%

   Certificates and other time



2,640,227


5,484


0.82%

Customer repurchase agreements


905,222


501


0.22%

Other short-term borrowings



795,858


1,126


0.56%

Long-term borrowings



541,563


2,273


1.67%

      Total Interest Bearing Liabilities  (13)


11,063,250


11,436


0.41%

Non-interest bearing demand deposits


2,666,600





Other liabilities




1,555,505





Total Liabilities




15,285,355





Stockholders' equity



2,021,493





Total Liabilities and Stockholders' Equity


$17,306,848















Net Interest Earning Assets



$3,024,973















Net Interest Income (FTE)





125,357



Tax Equivalent Adjustment





(1,696)



Net Interest Income





$123,661













Net Interest Spread







3.45%

Net Interest Margin  (13)







3.54%

F.N.B. CORPORATION














(Unaudited)















(Dollars in thousands, except per share data)

































For the Year Ended December 31, 






2015


2014








Interest


Average




Interest


Average






Average


Earned


Yield


Average


Earned


Yield






Outstanding


or Paid


or Rate


Outstanding


or Paid


or Rate

Assets















Interest bearing deposits with banks


$70,116


$117


0.17%


$51,070


$94


0.18%

Taxable investment securities  (12)


2,864,795


58,148


2.03%


2,590,746


54,060


2.09%

Non-taxable investment securities  (13)


204,076


9,853


4.83%


155,608


8,148


5.24%

Residential mortgage loans held for sale


7,773


382


4.91%


3,932


355


9.02%

Loans and leases (13) (14)



11,650,742


485,930


4.17%


10,364,199


453,225


4.37%

   Total Interest Earning Assets  (13)


14,797,502


554,430


3.75%


13,165,555


515,882


3.92%

Cash and due from banks



206,566






197,210





Allowance for loan losses



(133,508)






(117,027)





Premises and equipment



165,253






163,986





Other assets




1,570,334






1,552,416





Total Assets




$16,606,147






$14,962,140





















Liabilities















Deposits:















   Interest-bearing demand 



$5,040,102


8,562


0.17%


$4,352,050


6,812


0.16%

   Savings




1,714,587


787


0.05%


1,556,040


698


0.04%

   Certificates and other time



2,565,937


21,858


0.85%


2,681,055


22,093


0.82%

Customer repurchase agreements


515,108


1,094


0.21%


826,125


1,816


0.22%

Other short-term borrowings



1,149,035


5,981


0.52%


616,717


3,822


0.62%

Long-term borrowings



566,914


10,291


1.82%


411,433


7,445


1.81%

      Total Interest Bearing Liabilities  (13)


11,551,683


48,573


0.42%


10,443,420


42,686


0.41%

Non-interest bearing demand deposits


2,832,982






2,448,546





Other liabilities




149,312






149,734





Total Liabilities




14,533,977






13,041,700





Stockholders' equity



2,072,170






1,920,440





Total Liabilities and Stockholders' Equity


$16,606,147






$14,962,140





















Net Interest Earning Assets



$3,245,819






$2,722,135





















Net Interest Income (FTE)





505,857






473,196



Tax Equivalent Adjustment





(7,635)






(3,899)



Net Interest Income





$498,222






$469,297



















Net Interest Spread







3.33%






3.51%

Net Interest Margin  (13)







3.42%






3.59%

F.N.B. CORPORATION











(Unaudited)












(Dollars in thousands, except per share data)






















NON-GAAP FINANCIAL MEASURES










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
































2015


2014









Fourth


Third


Fourth









Quarter


Quarter


Quarter




Return on average tangible equity (2):










Net income (annualized)



$155,211


$158,907


$155,933




Amortization of intangibles, net of tax (annualized)

5,562


5,246


6,495









160,773


164,153


162,428

















Average total shareholders' equity


2,099,591


2,082,043


2,021,493




Less:  Average intangibles



(870,842)


(869,110)


(874,159)









1,228,749


1,212,933


1,147,334

















Return on average tangible equity (2)


13.08%


13.53%


14.16%

















Return on average tangible common equity (2):









Net income available to common stockholders (annualized)

$147,235


$150,932


$147,961




Amortization of intangibles, net of tax (annualized)

5,562


5,246


6,495









152,797


156,178


154,456

















Average total stockholders' equity


2,099,591


2,082,043


2,021,493




Less:  Average preferred stockholders' equity


(106,882)


(106,882)


(106,882)




Less:  Average intangibles



(870,842)


(869,110)


(874,159)









1,121,867


1,106,051


1,040,452

















Return on average tangible common equity (2)


13.62%


14.12%


14.85%

















Return on average tangible assets (3):










Net income (annualized)



$155,211


$158,907


$155,933




Amortization of intangibles, net of tax (annualized)

5,562


5,246


6,495









160,773


164,153


162,428

















Average total assets



17,076,285


16,732,310


15,906,850




Less:  Average intangibles



(870,842)


(869,110)


(874,159)









16,205,443


15,863,200


15,032,691

















Return on average tangible assets (3)


0.99%


1.03%


1.08%

















Tangible book value per share:










Total shareholders' equity



$2,096,182


$2,094,749


$2,021,456




Less:  preferred shareholders' equity


(106,882)


(106,882)


(106,882)




Less:  intangibles




(869,809)


(873,102)


(872,859)









1,119,491


1,114,765


1,041,715

















Ending shares outstanding



175,441,670


175,363,439


173,992,258

















Tangible book value per share



$6.38


$6.36


$5.99

















F.N.B. CORPORATION






(Unaudited)







(Dollars in thousands, except per share data)

















For the Year






Ended December 31,






2015


2014

Return on average tangible equity (2):





Net income (annualized)



$159,649


$144,050

Amortization of intangibles, net of tax (annualized)

5,398


6,316






165,047


150,366









Average total shareholders' equity


2,072,170


1,920,440

Less:  Average intangibles



(869,347)


(849,934)






1,202,823


1,070,506









Return on average tangible equity (2)


13.72%


14.05%









Return on average tangible common equity (2):




Net income available to common stockholders (annualized)

$151,608


$135,698

Amortization of intangibles, net of tax (annualized)

5,398


6,316






157,006


142,014









Average total stockholders' equity


2,072,170


1,920,440

Less:  Average preferred stockholders' equity


(106,882)


(106,882)

Less:  Average intangibles



(869,347)


(849,934)






1,095,941


963,624









Return on average tangible common equity (2)


14.33%


14.74%









Return on average tangible assets (3):





Net income (annualized)



$159,649


$144,050

Amortization of intangibles, net of tax (annualized)

5,398


6,316






165,047


150,366









Average total assets



16,606,147


14,962,140

Less:  Average intangibles



(869,347)


(849,934)






15,736,800


14,112,206









Return on average tangible assets (3)


1.05%


1.07%

F.N.B. CORPORATION









(Unaudited)










(Dollars in thousands)

























2015


2014







Fourth


Third


Fourth







Quarter


Quarter


Quarter


Tangible equity / tangible assets (period end):







Total shareholders' equity



$2,096,182


$2,094,749


$2,021,456


Less:  intangibles




(869,809)


(873,102)


(872,859)







1,226,373


1,221,647


1,148,597













Total assets




17,557,662


16,836,073


16,127,090


Less:  intangibles




(869,809)


(873,102)


(872,859)







16,687,853


15,962,971


15,254,231













Tangible equity / tangible assets (period end)


7.35%


7.65%


7.53%













Tangible common equity / tangible assets (period end):







Total stockholders' equity



$2,096,182


$2,094,749


$2,021,456


Less:  preferred stockholders' equity


(106,882)


(106,882)


(106,882)


Less:  intangibles




(869,809)


(873,102)


(872,859)







1,119,491


1,114,765


1,041,715













Total assets




17,557,662


16,836,073


16,127,090


Less:  intangibles




(869,809)


(873,102)


(872,859)







16,687,853


15,962,971


15,254,231













Tangible equity / tangible assets (period end)


6.71%


6.98%


6.83%


















(1)

Net interest income is also presented on a fully taxable equivalent (FTE) basis, as the Corporation believes this non-GAAP measure is the preferred industry measurement for this item.

(2)

Return on average tangible equity is calculated by dividing net income excluding amortization of intangibles by average equity less average intangibles. Return on average tangible common equity is calculated by dividing net income available to common shareholders excluding amortization of intangibles by average 

common equity less average intangibles.



(3)

Return on average tangible assets is calculated by dividing net income excluding amortization of intangibles by average assets less average intangibles.

(4)

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


(5)

The efficiency ratio is calculated by dividing non-interest expense less amortization of intangibles, other real estate owned expense and merger, acquisition and severance costs by the sum of net interest income on a fully taxable equivalent basis plus non-interest income less securities gains.


(6)

Customer repos are included in short-term borrowings on the balance sheet.





(7)

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






(8)

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

(9)

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

(10)

"Acquired Portfolio" or "Acquired Loans" equals loans acquired at fair value, accounted for in accordance with ASC 805 which was effective January 1, 2009.

The risk of credit loss on these loans has been considered by virtue of the Corporation's estimate of acquisition-date fair value and these loans are considered accruing as the Corporation primarily recognizes interest income through accretion of the difference between the carrying value of these loans and their

expected cash flows.  Because acquired loans are initially recorded at an amount estimated to be collectible, losses on such loans, when incurred, are first applied against the non-accretable difference established in purchase accounting and then to any allowance for loan losses recognized subsequent to acquisition.





(11)

Represents contractual balances.










(12)

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

(13)

The interest income amounts are reflected on a FTE basis, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 35% for each period presented.  The yields on earning assets and the net interest margin are presented on an FTE and annualized basis.  The rates paid on interest-bearing liabilities are also presented on an annualized basis.



(14)

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




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