Attached files

file filename
8-K - FORM 8-K - FNB CORP/PA/v437600_8k.htm

F.N.B. Corporation Reports First Quarter 2016 Results

PITTSBURGH, April 22, 2016 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) reported results for the first quarter of 2016. Net income available to common stockholders for the first quarter of 2016 totaled $24.1 million, or $0.12 per diluted common share, including $0.09 per diluted common share in merger-related costs. Comparatively, fourth quarter of 2015 net income available to common stockholders totaled $37.1 million, or $0.21 per diluted common share, and first quarter of 2015 net income available to common stockholders totaled $38.3 million, or $0.22 per diluted common share. 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, including the successful integration of Metro Bancorp which was the largest acquisition in our history and positions FNB with another top market share in Central Pennsylvania. We achieved record revenue of $186 million and record operating net income of $40.8 million. Our employees delivered strong results through new client acquisition and successful cross-selling as evidenced by continued organic growth in loans and low-cost deposits, as well as strong growth in fee-income from mortgage banking, wealth management, insurance and capital markets."

Quarterly Results Summary

1Q16

4Q15

1Q15

Reported Results




Net income available to common stockholders ($ in millions)

$24.1

$37.1

$38.3

Net income per diluted common share

$0.12

$0.21

$0.22





Operating Results (Non-GAAP)




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

$40.8

$38.1

$38.3

Operating net income per diluted common share

$0.21

$0.22

$0.22





Average Diluted Shares Outstanding (in 000's)

194,878

176,907

175,826

First Quarter 2016 Highlights
(All comparisons to the fourth 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 Metro Bancorp, Inc. (METR) on February 13, 2016.

  • Organic growth in total average loans was $246 million, or 8.2% annualized, with average commercial loan growth of $190 million, or 11.3% annualized, and average consumer loan growth of $58 million, or 4.5% annualized.
  • On an organic basis, average total deposits and customer repurchase agreements grew $201 million, or 6.2% annualized.  Average transaction deposits and customer repurchase agreements grew organically $207 million, or 7.9% annualized.
  • The net interest margin increased two basis points to 3.40%, compared to 3.38% in the prior quarter.
  • The efficiency ratio was 56.4%, compared to 56.3% in the prior quarter and 56.6% in the year-ago quarter.
  • Credit quality results reflect slightly increased non-performing loan levels and generally consistent total delinquency levels. For the originated portfolio, non-performing loans and other real estate owned (OREO) were impacted by $13 million in Metro OREO transfers, the majority of which are bank-owned facilities and one energy-related commercial relationship. Non-performing loans and OREO to total loans and OREO was 1.18%, compared to 0.99% in the prior quarter and total originated delinquency remained stable at 0.93% at March 31, 2016.  Net originated charge-offs were 0.21% annualized of total average originated loans, compared to 0.25% annualized in the fourth quarter of 2015, and 0.24% annualized in the year-ago quarter.
  • The tangible common equity to tangible assets ratio was 6.93% at March 31, 2016, compared to 6.71% at December 31, 2015. The tangible book value per share decreased $0.02 to $6.36 at March 31, 2016.       

First Quarter 2016 Results – Comparison to Prior Quarter
(All comparisons refer to the fourth quarter of 2015, 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 Metro Bancorp, Inc. (METR) on February 13, 2016, and Bank of America branches (BofA) on September 19, 2015.

Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent (FTE) basis totaled $142.8 million, increasing $13.4 million or 10.3%. The reported net interest margin increased slightly to 3.40%, compared to 3.38%. Average earning assets grew $1.7 billion, or 10.9%, mostly due to the benefit of Metro balances and continued strong organic loan growth.

Average loans totaled $13.2 billion and increased $1.2 billion, or 10.2%, reflecting the acquired METR average loan balances and organic average loan growth of $246 million, or 8.2% annualized. Organic total average commercial loan growth totaled $190 million or 11.3% annualized, with a majority of the contributions coming from Pittsburgh, Baltimore and Cleveland. Average organic consumer loan growth was $58 million, or 4.5% annualized.

Total average deposits and customer repurchase agreements totaled $14.5 billion and increased $1.4 billion, or 10.9%, including average organic growth of $201 million or 6.2% annualized. Organic growth in low-cost transaction deposit accounts and customer repurchase agreements was $207 million, or 7.9% annualized.

Non-Interest Income
Non-interest income totaled $46.0 million, increasing $2.9 million, or 6.8%. The first quarter of 2016 included a $2.4 million gain on redemption of trust preferred securities. The increase in total non-interest income was driven by positive results in insurance and wealth management, with solid contributions from mortgage banking and capital markets. Total non-interest income was 24% of total revenue.

Non-Interest Expense
Non-interest expense totaled $136.6 million, increasing $35.4 million, or 35.0%, and included merger and severance costs of $24.9 million, compared to $1.4 million of merger and severance costs in the prior quarter. The first quarter of 2016 included a $2.6 million impairment charge on investments in low income housing tax credit projects from previous acquisitions. Absent these merger-related costs, non-interest expense would have increased $9.2 million, or 9.2%, primarily attributable to the additional costs related to the expanded operations from METR. The efficiency ratio remained stable at 56.4%, compared to 56.3%.

Credit Quality
Credit quality results reflect slightly increased non-performing loan levels and generally consistent total delinquency levels. The increase in non-performing loans and OREO reflects $13 million in Metro OREO transfers, the majority of which are bank-owned facilities and one energy-related commercial relationship. The ratio of non-performing loans and OREO to total loans and OREO increased 4 basis points to 0.95%, and for the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO increased 19 basis points to 1.18%, largely driven by a single commercial relationship in the energy sector and Metro OREO transfers. Total originated delinquency, defined as total past due and non-accrual originated loans as a percentage of total originated loans was 0.93% at March 31, 2016 and December 31, 2015.

Net charge-offs totaled $6.0 million, or 0.18% annualized of total average loans, compared to $6.8 million, or 0.23% annualized. For the originated portfolio, net charge-offs were $5.9 million, or 0.21% annualized of total average originated loans, compared to $6.7 million or 0.25% annualized. The ratio of the allowance for loan losses to total originated loans was 1.26% at March 31, 2016, compared to 1.23% at December 31, 2015. The provision for loan losses totaled $11.8 million, compared to $12.7 million in the prior quarter.

First Quarter 2016 Results – Comparison to Prior-Year Quarter
(All comparisons refer to the first quarter of 2015, 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 Metro Bancorp, Inc. (METR) on February 13, 2016, and the acquisition of five Bank of America branches (BofA) on September 19, 2015.

Net Interest Income/Loans/Deposits
Net interest income on a FTE basis totaled $142.8 million, increasing $19.1 million, or 15.5%, reflecting average earning asset growth of $2.6 billion, or 17.8%. The reported net interest margin was 3.40%, compared to 3.48%, due to the extended low interest rate environment and competitive landscape for earning assets.

Average loans totaled $13.2 billion and increased $2.0 billion, or 17.4%. Organic growth in total average loans equaled $976 million, or 8.6%. Organic growth in average commercial loans totaled $627 million, or 9.9%, and organic growth in average consumer loans was $348 million or 7.1%. Total organic commercial loan growth was led by the increased production levels from the metropolitan markets of Pittsburgh, Baltimore and Cleveland. Total average consumer loan growth was primarily due to broad-based organic growth in the residential, indirect and home equity-related loan portfolios.

Average deposits and customer repurchase agreements totaled $14.5 billion and increased $2.1 billion, or 17.2%, supported by the acquired METR and BofA balances and included average organic growth of $760 million or 6.1%. On an organic basis, average total transaction deposits and customer repurchase agreements increased $879 million or 9.0%. Total loans as a percentage of deposits and customer repurchase agreements was 90.3% at March 31, 2016.

Non-Interest Income
Non-interest income totaled $46.0 million, increasing $7.9 million or 20.6%. Non-interest income reflects the benefit of METR and BofA acquisitions, with continued positive organic growth results in service charges and wealth management, as well as solid contributions from mortgage banking and capital markets.

Non-Interest Expense
Non-interest expense totaled $136.6 million, increasing $42.0 million, or 44.4%. The first quarter of 2016 included merger costs of $24.9 million and a $2.6 million impairment charge on acquired other assets. Absent these items, total non-interest expense increased $14.5 million, or 15.3% compared to the first quarter of 2015, with the increase primarily attributable to the expanded operations of BofA and METR. The efficiency ratio was 56.4%, improved slightly from 56.6% in the first quarter of 2015.

Credit Quality
Credit quality results reflect slightly increased non-performing loan levels and generally consistent total delinquency levels. For the originated portfolio, non-performing loans and OREO to total loans and OREO was 1.18%, compared to 1.08%, and total originated delinquency increased seven basis points to 0.93% at March 31, 2016. The increase in non-performing loans and OREO levels was largely driven by a single commercial relationship in the energy sector and Metro OREO transfers.

Net charge-offs for the first quarter totaled $6.0 million, or 0.18% annualized of total average loans, compared to 0.20% annualized, in the prior-year quarter. Net originated charge-offs were 0.21% annualized of total average originated loans, compared to 0.24% annualized in the first quarter of 2015. For the originated portfolio, the allowance for loan losses to total originated loans was 1.26%, compared to 1.22% at March 31, 2015, reflecting additional reserves related to the energy and metals-related credits. The ratio of the allowance for loan losses to total loans decreased 9 basis points to 1.04%, with the movement due to additional loan balances from the METR acquisition without a corresponding allowance for loan losses in accordance with accounting for business combinations. The provision for loan losses was $11.8 million compared to $8.1 million in the prior-year quarter. The increase is attributable to strong originated loan growth and limited credit migration in the energy and metals sectors.

Capital Position
The tangible common equity to tangible assets ratio (non-GAAP measure) was 6.93%, compared to 6.71% at December 31, 2015. The tangible book value per common share (non-GAAP measure) decreased to $6.36, from $6.38 at December 31, 2015. The common dividend payout ratio for the first quarter of 2016 was 104.86%.

Conference Call
F.N.B. Corporation will host a conference call to discuss financial results for the first quarter of 2016 on Friday, April 22, 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 Friday, April 29, 2016. The replay can be accessed by dialing (877) 344-7529 or (412) 317-0088 for international callers; the conference replay access code is 10082208. 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 assets of over $20 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 MidCap 400 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation web site at 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 certain 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 employees. 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 due to 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 2015 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)


































Percent Variance












1Q16 -


1Q16 -

Statement of earnings



1Q16


4Q15


1Q15


4Q15


1Q15

Interest income 




$155,754


$140,781


$133,369


10.6


16.8

Interest expense




15,400


13,448


11,448


14.5


34.5

   Net interest income



140,354


127,333


121,921


10.2


15.1

Taxable equivalent adjustment



2,463


2,097


1,783


17.4


38.1

   Net interest income (FTE) (1)



142,817


129,430


123,704


10.3


15.5

Provision for credit losses



11,768


12,664


8,136


-7.1


44.6

   Net interest income after provision (FTE)


131,049


116,766


115,568


12.2


13.4















Service charges




21,276


18,739


15,817


13.5


34.5

Trust income




5,282


5,131


5,161


2.9


2.3

Insurance commissions and fees


4,921


3,919


4,369


25.6


12.6

Securities commissions and fees


3,374


3,684


3,057


-8.4


10.4

Mortgage banking operations



1,595


1,880


1,799


-15.1


-11.3

Net securities gains (losses)



71


503


(9)


n/m


n/m

Other




9,525


9,261


7,988


2.8


19.2

   Total non-interest income



46,044


43,117


38,182


6.8


20.6















Salaries and employee benefits



56,425


50,509


49,269


11.7


14.5

Occupancy and equipment



17,822


16,551


16,624


7.7


7.2

FDIC insurance




3,968


3,258


3,689


21.8


7.6

Amortization of intangibles



2,649


2,157


2,115


22.8


25.2

Other real estate owned



1,409


849


909


65.8


55.0

Merger, acquisition and severance-related


24,940


1,350


0


n/m


n/m

Other




29,435


26,572


22,049


10.8


33.5

   Total non-interest expense



136,648


101,246


94,655


35.0


44.4















Income before income taxes



40,445


58,637


59,095


-31.0


-31.6

Taxable equivalent adjustment



2,463


2,097


1,783


17.4


38.1

Income taxes




11,850


17,418


16,969


-32.0


-30.2

   Net income




26,132


39,122


40,343


-33.2


-35.2

   Preferred stock dividends



2,010


2,011


2,010





   Net income available to common stockholders


$24,122


$37,111


$38,333


-35.0


-37.1















Earnings per common share:












   Basic




$0.12


$0.21


$0.22


-42.9


-45.5

   Diluted




$0.12


$0.21


$0.22


-42.9


-45.5















Non-GAAP Operating Results:











Operating net income available to common stockholders:










  Net income available to common stockholders

24,122


$37,111


$38,333





  Merger, acquisition and severance costs, net of tax

16,529


991


0





  Impairment charge on other assets, net of tax


1,680


0


0





  Gain on redemption of trust preferred securities, net of tax

(1,574)


0


0





  Operating net income available to common stockholders

40,757


$38,102


$38,333


7.0


6.3















Operating diluted earnings per common share:










  Diluted earnings per common share


$0.12


$0.21


$0.22





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

0.09


0.01


0.00





  Effect of impairment charge on other assets, net of tax

0.01


0.00


0.00





  Effect of gain on redemption of trust preferred securities, net of tax

(0.01)


0.00


0.00





  Operating diluted earnings per common share

$0.21


$0.22


$0.22


-4.5


-4.5

F.N.B. CORPORATION












(Unaudited)














(Dollars in thousands, except per share data)



































Percent Variance













1Q16 -


1Q16 -


Balance Sheet (at period end)


1Q16


4Q15


1Q15


4Q15


1Q15


Assets














Cash and due from banks



$260,426


$207,399


$191,347


25.6


36.1


Interest bearing deposits with banks


85,519


281,720


42,899


-69.6


99.3


   Cash and cash equivalents



345,945


489,119


234,246


-29.3


47.7


Securities available for sale



2,099,343


1,630,567


1,537,080


28.7


36.6


Securities held to maturity



1,776,020


1,637,061


1,513,204


8.5


17.4


Residential mortgage loans held for sale


7,683


4,781


4,621


60.7


66.3


Loans and leases, net of unearned income


14,165,599


12,190,440


11,404,099


16.2


24.2


Allowance for credit losses



(147,800)


(142,012)


(128,499)


4.1


15.0


   Net loans and leases



14,017,799


12,048,428


11,275,600


16.3


24.3


Premises and equipment, net



208,672


159,080


169,859


31.2


22.9


Goodwill




1,006,934


833,086


829,726


20.9


21.4


Core deposit and other intangible assets, net


80,116


45,644


45,520


75.5


76.0


Bank owned life insurance



310,106


308,192


303,102


0.6


2.3


Other assets




471,906


401,704


365,890


17.5


29.0


Total Assets




$20,324,524


$17,557,662


$16,278,848


15.8


24.9

















Liabilities














Deposits:














   Non-interest bearing demand



$3,896,782


$3,059,949


$2,728,599


27.3


42.8


   Interest bearing demand



6,512,461


5,311,589


4,724,985


22.6


37.8


   Savings




2,291,656


1,786,459


1,763,275


28.3


30.0


   Certificates and other time deposits


2,689,584


2,465,466


2,589,184


9.1


3.9


      Total Deposits



15,390,483


12,623,463


11,806,043


21.9


30.4


Short-term borrowings



1,563,888


2,048,896


1,740,500


-23.7


-10.1


Long-term borrowings



657,445


641,480


541,474


2.5


21.4


Other liabilities




194,687


147,641


135,555


31.9


43.6


   Total Liabilities




17,806,503


15,461,480


14,223,572


15.2


25.2

















Stockholders' Equity













Preferred Stock




106,882


106,882


106,882


0.0


0.0


Common stock




2,112


1,766


1,763


19.6


19.8


Additional paid-in capital



2,214,959


1,808,210


1,805,991


22.5


22.6


Retained earnings



242,045


243,217


193,461


-0.5


25.1


Accumulated other comprehensive loss


(33,651)


(51,133)


(34,980)


-34.2


-3.8


Treasury stock




(14,326)


(12,760)


(17,841)


12.3


-19.7


   Total Stockholders' Equity



2,518,021


2,096,182


2,055,276


20.1


22.5


Total Liabilities and Stockholders' Equity


$20,324,524


$17,557,662


$16,278,848


15.8


24.9

















Selected average balances













Total assets




$18,916,639


$17,076,285


$16,147,232


10.8


17.2


Earning assets 




16,898,563


15,232,868


14,347,872


10.9


17.8


Interest bearing deposits with banks 


123,445


53,777


75,707


129.6


63.1


Securities




3,526,198


3,155,624


2,983,753


11.7


18.2


Residential mortgage loans held for sale 


6,128


9,182


4,833


-33.3


26.8


Loans and leases, net of unearned income


13,242,792


12,014,285


11,283,579


10.2


17.4


Allowance for credit losses



142,943


139,571


128,697


2.4


11.1


Goodwill and intangibles



974,672


879,039


876,196


10.9


11.2


Deposits and customer repurchase agreements (6)


14,494,799


13,066,736


12,362,558


10.9


17.2


Short-term borrowings



1,260,466


1,102,887


1,053,938


14.3


19.6


Long-term borrowings



648,490


640,573


541,549


1.2


19.7


Total stockholders' equity



2,329,715


2,099,591


2,040,261


11.0


14.2


Preferred stockholders' equity



106,882


106,882


106,882


0.0


0.0

















Common stock data













Average diluted shares outstanding


194,877,922


176,906,938


175,825,976


10.2


10.8


Period end shares outstanding



209,733,291


175,441,670


174,691,702


19.5


20.1


Book value per common share



$11.50


$11.34


$11.15


1.4


3.1


Tangible book value per common share (4)


$6.36


$6.38


$6.18


-0.4


2.8


Dividend payout ratio (common)



104.86%


57.08%


54.76%






F.N.B. CORPORATION











(Unaudited)













(Dollars in thousands)



































Percent Variance












1Q16 -


1Q16 -






1Q16


4Q15


1Q15


4Q15


1Q15

Performance ratios












Return on average equity



4.51%


7.39%


8.02%





Return on average tangible equity (2) (4)


8.32%


13.20%


14.57%





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


8.39%


13.75%


15.27%





Return on average assets



0.56%


0.91%


1.01%





Return on average tangible assets (3) (4)


0.63%


1.00%


1.12%





Net interest margin (FTE) (1) 



3.40%


3.38%


3.48%





Yield on earning assets (FTE) (1)


3.76%


3.73%


3.81%





Cost of interest-bearing liabilities


0.48%


0.45%


0.41%





Cost of funds




0.38%


0.36%


0.33%





Efficiency ratio (FTE) (1) (5)



56.38%


56.32%


56.60%





Effective tax rate




31.20%


30.81%


29.61%



















Capital ratios













Equity / assets (period end)



12.39%


11.94%


12.63%





Leverage ratio




8.50%


8.14%


8.29%





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

7.48%


7.35%


7.70%





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


6.93%


6.71%


7.01%



















Balances at period end












Loans and Leases:












Commercial real estate 



$5,253,660


$4,109,056


$3,817,189


27.9


37.6

Commercial and industrial



3,046,267


2,601,722


2,397,731


17.1


27.0

Commercial leases



202,605


204,553


180,207


-1.0


12.4

   Commercial loans and leases



8,502,532


6,915,331


6,395,127


23.0


33.0

Direct installment




1,790,802


1,706,636


1,653,621


4.9


8.3

Residential mortgages



1,531,379


1,395,971


1,299,097


9.7


17.9

Indirect installment



1,025,727


996,729


905,204


2.9


13.3

Consumer LOC




1,261,493


1,137,255


1,108,418


10.9


13.8

Other




53,666


38,518


42,632


39.3


25.9

   Total loans and leases



$14,165,599


$12,190,440


$11,404,099


16.2


24.2















Deposits:













Non-interest bearing deposits



$3,896,782


$3,059,949


$2,728,599


27.3


42.8

Interest bearing demand



6,512,461


5,311,589


4,724,985


22.6


37.8

Savings




2,291,656


1,786,459


1,763,275


28.3


30.0

Certificates of deposit and other time deposits


2,689,584


2,465,466


2,589,184


9.1


3.9

   Total deposits




15,390,483


12,623,463


11,806,043


21.9


30.4

Customer repurchase agreements (6)


297,562


266,732


757,279


11.6


-60.7

   Total deposits and customer repurchase agreements (6)


$15,688,045


$12,890,195


$12,563,322


21.7


24.9















Average balances












Loans and Leases:












Commercial real estate 



$4,751,188


$4,007,628


$3,781,741


18.6


25.6

Commercial and industrial



2,823,995


2,546,539


2,357,873


10.9


19.8

Commercial leases



204,220


201,201


177,922


1.5


14.8

   Commercial loans and leases



7,779,403


6,755,368


6,317,536


15.2


23.1

Direct installment




1,748,350


1,702,617


1,647,348


2.7


6.1

Residential mortgages



1,458,402


1,393,416


1,271,336


4.7


14.7

Indirect installment



1,006,943


983,028


894,709


2.4


12.5

Consumer LOC




1,205,762


1,134,005


1,109,672


6.3


8.7

Other




43,932


45,851


42,978


-4.2


2.2

   Total loans and leases



$13,242,792


$12,014,285


$11,283,579


10.2


17.4















Deposits:













Non-interest bearing deposits



$3,449,230


$3,025,773


$2,637,405


14.0


30.8

Interest bearing demand



6,116,380


5,486,974


4,677,671


11.5


30.8

Savings




2,053,764


1,764,600


1,616,284


16.4


27.1

Certificates of deposit and other time deposits

2,576,387


2,510,203


2,600,551


2.6


-0.9

   Total deposits




14,195,761


12,787,550


11,531,911


11.0


23.1

Customer repurchase agreements (6)


299,038


279,186


830,647


7.1


-64.0

   Total deposits and customer repurchase agreements (6)


$14,494,799


$13,066,736


$12,362,558


10.9


17.2

F.N.B. CORPORATION











(Unaudited)













(Dollars in thousands)
































Percent Variance










1Q16 -


1Q16 -

Asset Quality Data



1Q16


4Q15


1Q15


4Q15


1Q15

Non-Performing Assets












Non-performing loans (7)












   Non-accrual loans



$63,036


$49,897


$45,029


26.3


40.0

   Restructured loans



21,453


22,028


22,022


-2.6


-2.6

      Non-performing loans



84,489


71,925


67,051


17.5


26.0

Other real estate owned (8)



50,526


38,918


40,796


29.8


23.9

   Total non-performing assets



$135,015


$110,843


$107,847


21.8


25.2















Non-performing loans / total loans and leases


0.60%


0.59%


0.59%





Non-performing loans / total originated loans and 











   and leases (9)




0.74%


0.64%


0.68%





Non-performing loans + OREO / total loans and 











   leases + OREO




0.95%


0.91%


0.94%





Non-performing loans + OREO / total originated 











   loans and leases + OREO (9)



1.18%


0.99%


1.08%





Non-performing assets / total assets


0.66%


0.63%


0.66%



















Allowance Rollforward












Allowance for credit losses (originated portfolio) (9)











   Balance at beginning of period


$135,285


$129,619


$117,952


4.4


14.7

   Provision for credit losses



12,840


12,387


9,066


3.7


41.6

   Net loan charge-offs



(5,905)


(6,721)


(5,771)


-12.1


2.3

   Allowance for credit losses (originated portfolio) (9)


142,220


135,285


121,247


5.1


17.3















Allowance for credit losses (acquired portfolio) (10)











   Balance at beginning of period


6,727


6,564


7,974


2.5


-15.6

   Provision for credit losses 



(1,072)


277


(930)


-487.0


15.3

   Net loan charge-offs



(75)


(114)


208


-34.2


-136.1

   Allowance for credit losses (acquired portfolio) (10)


5,580


6,727


7,252


-17.1


-23.1















      Total allowance for credit losses


$147,800


$142,012


$128,499


4.1


15.0















Allowance for credit losses / total loans and leases


1.04%


1.16%


1.13%





Allowance for credit losses (originated loans and leases) / 











   total originated loans and leases (9)


1.26%


1.23%


1.22%





Allowance for credit losses (originated loans and leases) / 











   total non-performing loans (7)



170.43%


190.64%


180.83%





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










   and leases




0.18%


0.23%


0.20%





Net loan charge-offs on originated loans and leases 











   (annualized) / total average originated loans and 











   leases (9)




0.21%


0.25%


0.24%



















Delinquency - Originated Portfolio (9)











Loans 30-89 days past due



$36,711


$46,683


$34,042


-21.4


7.8

Loans 90+ days past due



6,120


6,864


6,543


-10.8


-6.5

Non-accrual loans




61,997


48,934


45,029


26.7


37.7

   Total past due and non-accrual loans


$104,828


$102,481


$85,614


2.3


22.4















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


0.93%


0.93%


0.86%



















Memo item:













Delinquency - Acquired Portfolio (10) (11)











Loans 30-89 days past due



$44,651


$15,034


$19,854


197.0


124.9

Loans 90+ days past due



47,913


29,878


35,906


60.4


33.4

Non-accrual loans




1,039


963


0


n/m


n/m

   Total past due and non-accrual loans


$93,603


$45,875


$55,760


104.0


67.9

F.N.B. CORPORATION













(Unaudited)















(Dollars in thousands, except per share data)








































1Q16






4Q15










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


$123,445


$117


0.38%


$53,777


$27


0.20%

Taxable investment securities  (12)


3,254,474


16,493


2.03%


2,916,736


14,891


2.04%

Non-taxable investment securities  (13)


271,724


3,092


4.55%


238,888


2,830


4.74%

Residential mortgage loans held for sale


6,128


77


5.06%


9,182


125


5.47%

Loans and leases  (13) (14)



13,242,792


138,438


4.20%


12,014,285


125,005


4.14%

   Total Interest Earning Assets  (13)


16,898,563


158,217


3.76%


15,232,868


142,878


3.73%

Cash and due from banks



248,949






239,159





Allowance for loan losses



(142,943)






(139,571)





Premises and equipment



191,543






161,338





Other assets




1,720,527






1,582,491





Total Assets




$18,916,639






$17,076,285





















Liabilities















Deposits:















   Interest-bearing demand



$6,116,380


3,456


0.23%


$5,486,974


2,480


0.18%

   Savings




2,053,764


364


0.07%


1,764,600


224


0.05%

   Certificates and other time



2,576,387


5,666


0.88%


2,510,203


5,470


0.86%

Customer repurchase agreements


299,038


180


0.24%


279,186


133


0.19%

Other short-term borrowings



1,260,466


2,181


0.69%


1,102,887


1,593


0.57%

Long-term borrowings



648,490


3,553


2.20%


640,573


3,548


2.20%

      Total Interest Bearing Liabilities  (13)


12,954,525


15,400


0.48%


11,784,423


13,448


0.45%

Non-interest bearing demand deposits


3,449,230






3,025,773





Other liabilities




183,169






166,498





Total Liabilities




16,586,924






14,976,694





Stockholders' equity



2,329,715






2,099,591





Total Liabilities and Stockholders' Equity


$18,916,639






$17,076,285





















Net Interest Earning Assets



$3,944,038






$3,448,445





















Net Interest Income (FTE)





142,817






129,430



Tax Equivalent Adjustment





(2,463)






(2,097)



Net Interest Income





$140,354






$127,333



















Net Interest Spread







3.28%






3.28%

Net Interest Margin  (13)







3.40%






3.38%

F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands, except per share data)






























1Q15










Interest


Average






Average


Earned


Yield






Outstanding


or Paid


or Rate

Assets









Interest bearing deposits with banks


$75,707


$32


0.17%

Taxable investment securities  (12)


2,815,252


14,214


2.02%

Non-taxable investment securities  (13)


168,501


2,116


5.02%

Residential mortgage loans held for sale


4,833


63


5.22%

Loans and leases  (13) (14)



11,283,579


118,727


4.26%

   Total Interest Earning Assets  (13)


14,347,872


135,152


3.81%

Cash and due from banks



194,598





Allowance for loan losses



(128,697)





Premises and equipment



168,586





Other assets




1,564,873





Total Assets




$16,147,232















Liabilities









Deposits:









   Interest-bearing demand



$4,677,671


1,894


0.16%

   Savings




1,616,284


173


0.04%

   Certificates and other time



2,600,551


5,382


0.84%

Customer repurchase agreements


830,646


456


0.22%

Other short-term borrowings



1,053,939


1,312


0.50%

Long-term borrowings



541,549


2,231


1.68%

      Total Interest Bearing Liabilities  (13)



11,320,640


11,448


0.41%

Non-interest bearing demand deposits



2,637,405





Other liabilities




148,926





Total Liabilities




14,106,971





Stockholders' equity



2,040,261





Total Liabilities and Stockholders' Equity



$16,147,232















Net Interest Earning Assets



$3,027,232















Net Interest Income (FTE)





123,704



Tax Equivalent Adjustment





(1,783)



Net Interest Income





$121,921













Net Interest Spread







3.40%

Net Interest Margin  (13)







3.48%

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.







































1Q16


4Q15


1Q15


Return on average tangible equity (2):








Net income (annualized)



$105,101


$155,211


$163,614


Amortization of intangibles, net of tax (annualized)

8,404


6,965


7,021







113,505


162,176


170,635













Average total shareholders' equity


2,329,715


2,099,591


2,040,261


Less:  Average intangibles



(965,595)


(870,842)


(869,286)







1,364,120


1,228,749


1,170,975













Return on average tangible equity (2)


8.32%


13.20%


14.57%













Return on average tangible common equity (2):







Net income available to common stockholders (annualized)


$97,020


$147,235


$155,461


Amortization of intangibles, net of tax (annualized)

8,404


6,965


7,021







105,424


154,200


162,482













Average total stockholders' equity


2,329,715


2,099,591


2,040,261


Less:  Average preferred stockholders' equity


(106,882)


(106,882)


(106,882)


Less:  Average intangibles



(965,595)


(870,842)


(869,286)







1,257,238


1,121,867


1,064,093













Return on average tangible common equity (2)


8.39%


13.74%


15.27%













Return on average tangible assets (3):








Net income (annualized)



$105,101


$155,211


$163,614


Amortization of intangibles, net of tax (annualized)

8,404


6,965


7,021







113,505


162,176


170,635













Average total assets



18,916,639


17,076,285


16,147,232


Less:  Average intangibles



(965,595)


(870,842)


(869,286)







17,951,044


16,205,443


15,277,946













Return on average tangible assets (3)


0.63%


1.00%


1.12%













Tangible book value per share:








Total shareholders' equity



$2,518,021


$2,096,182


$2,055,276


Less:  preferred shareholders' equity


(106,882)


(106,882)


(106,882)


Less:  intangibles




(1,077,809)


(869,809)


(868,257)







1,333,330


1,119,491


1,080,137













Ending shares outstanding



209,733,291


175,441,670


174,691,702













Tangible book value per share



$6.36


$6.38


$6.18



F.N.B. CORPORATION








(Unaudited)









(Dollars in thousands)










































1Q16


4Q15


1Q15


Tangible equity / tangible assets (period end):







Total shareholders' equity


$2,518,021


$2,096,182


$2,055,276


Less:  intangibles



(1,077,809)


(869,809)


(868,257)






1,440,212


1,226,373


1,187,019












Total assets



20,324,524


17,557,662


16,278,848


Less:  intangibles



(1,077,809)


(869,809)


(868,257)






19,246,713


16,687,853


15,410,591












Tangible equity / tangible assets (period end)

7.48%


7.35%


7.70%












Tangible common equity / tangible assets (period end):







Total stockholders' equity


$2,518,021


$2,096,182


$2,055,276


Less:  preferred stockholders' equity

(106,882)


(106,882)


(106,882)


Less:  intangibles



(1,077,809)


(869,809)


(868,257)






1,333,330


1,119,491


1,080,137












Total assets



20,324,524


17,557,662


16,278,848


Less:  intangibles



(1,077,809)


(869,809)


(868,257)






19,246,715


16,687,853


15,410,591












Tangible common equity / tangible assets (period end)

6.93%


6.71%


7.01%













(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-related costs by the sum of net interest income on a fully taxable equivalent basis plus non-interest income less securities and non-recurring 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