EX-99.2 4 dex992.htm FNB UNAUDITED INFORMATION FNB UNAUDITED INFORMATION

Exhibit 99.2

FNB Corporation

CONSOLIDATED BALANCE SHEET

FNB Corporation and subsidiaries

September 30, 2007

In thousands, except share and per share data

(Unaudited)

 

ASSETS

  

Cash and due from banks

   $ 29,333  

Federal funds sold

     42,800  
        

Cash and cash equivalents

     72,133  

Securities available-for-sale, at fair value

     207,643  

Securities held-to-maturity, at amortized cost (fair value approximated $1,231)

     1,233  

Other investments at cost

     8,341  

Mortgage loans held for sale

     8,577  

Loans, net of unearned income

     1,119,726  

Less allowance for loan losses

     11,634  
        

Loans, net

     1,108,092  
        

Bank premises and equipment, net

     27,993  

Other real estate owned

     973  

Goodwill

     44,473  

Core deposit intangibles

     2,321  

Other assets

     33,935  
        

Total assets

   $ 1,515,714  
        

LIABILITIES AND SHAREHOLDERS’ EQUITY

  

Deposits:

  

Noninterest-bearing demand deposits

   $ 150,038  

Interest-bearing demand and savings deposits

     461,352  

Time deposits

     455,614  

Certificates of deposit of $100,000 and over

     193,201  
        

Total deposits

     1,260,205  
        

FHLB advances

     52,399  

Trust preferred

     12,372  

Other borrowings

     1,237  

Other liabilities

     8,684  
        

Total liabilities

     1,334,897  
        

Shareholders’ equity:

  

Common stock, $5.00 par value. Authorized 25,000,000 shares; issued and outstanding 7,373,657 shares

     36,868  

Surplus

     84,753  

Retained earnings

     60,696  

Accumulated other comprehensive income (loss)

     (1,500 )
        

Total shareholders’ equity

     180,817  
        

Total liabilities and shareholders’ equity

   $ 1,515,714  
        

See accompanying notes to consolidated financial statements.

 

1


CONSOLIDATED BALANCE SHEET

FNB Corporation and subsidiaries

December 31, 2006

In thousands, except share and per share data

 

ASSETS

  

Cash and due from banks

   $ 36,877  

Federal funds sold

     10,600  
        

Cash and cash equivalents

     47,477  

Securities available-for-sale, at fair value

     178,821  

Securities held-to-maturity, at amortized cost (fair value approximated $1,585)

     1,583  

Other investments at cost

     9,075  

Mortgage loans held for sale

     18,489  

Loans, net of unearned income

     1,170,073  

Less allowance for loan losses

     13,920  
        

Loans, net

     1,156,153  
        

Bank premises and equipment, net

     26,194  

Other real estate owned

     637  

Goodwill

     44,473  

Core deposit intangibles

     2,996  

Other assets

     32,817  
        

Total assets

   $ 1,518,715  
        

LIABILITIES AND SHAREHOLDERS’ EQUITY

  

Deposits:

  

Noninterest-bearing demand deposits

   $ 158,464  

Interest-bearing demand and savings deposits

     447,928  

Time deposits

     469,232  

Certificates of deposit of $100,000 and over

     187,358  
        

Total deposits

     1,262,982  
        

FHLB advances

     62,634  

Trust preferred

     12,372  

Other borrowings

     45  

Other liabilities

     7,265  
        

Total liabilities

     1,345,298  
        

Shareholders’ equity:

  

Common stock, $5.00 par value. Authorized 25,000,000 shares; issued and outstanding 7,348,823 shares

     36,744  

Surplus

     84,212  

Retained earnings

     53,545  

Accumulated other comprehensive income (loss)

     (1,084 )
        

Total shareholders’ equity

     173,417  
        

Total liabilities and shareholders’ equity

   $ 1,518,715  
        

See accompanying notes to consolidated financial statements.

 

2


CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

FNB Corporation and subsidiaries

Three and Nine Months Ended September 30, 2007 and 2006

In thousands, except share and per share data

(Unaudited)

 

     Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
     2007    2006    2007     2006  

Interest income:

          

Interest and fees on loans

   $ 21,328    21,499    64,327     62,253  

Interest on securities:

          

Taxable

     2,685    2,544    7,722     6,760  

Nontaxable

     153    76    313     252  

Interest on federal funds sold and short term investments

     875    284    2,314     718  
                        

Total interest income

     25,041    24,403    74,676     69,983  
                        

Interest expense:

          

Deposits

     10,725    9,372    31,346     25,676  

Federal funds purchased and securities sold under agreements to repurchase

     11    25    25     81  

Debt

     963    1,166    2,800     3,537  
                        

Total interest expense

     11,699    10,563    34,171     29,294  
                        

Net interest income

     13,342    13,840    40,505     40,689  

Provision for loan losses

     1,623    354    2,301     1,341  
                        

Net interest income after provision for loan losses

     11,719    13,486    38,204     39,348  

Noninterest income:

          

Service charges on deposit accounts

     1,290    1,308    3,798     4,361  

Origination fees on loans sold

     722    910    2,013     2,488  

Other service charges and fees

     606    522    1,795     1,658  

Trust/investment product sales revenue

     329    317    1,091     1,107  

Other income

     551    758    1,852     1,974  

Securities gains (losses), net

     —      —      —       25  
                        

Total noninterest income

     3,498    3,815    10,549     11,613  
                        

Noninterest expense:

          

Salaries and employee benefits

   $ 5,456    5,509    16,949     16,195  

Occupancy and equipment expense, net

     1,548    1,420    4,610     4,350  

Cardholder/merchant processing

     292    273    816     743  

Supplies expense

     266    178    754     717  

Telephone expense

     187    172    560     526  

Other real estate owned expense, net

     12    11    30     118  

Amortization of core deposit intangibles

     225    266    675     797  

Other expenses

     2,364    2,425    6,708     6,809  
                        

Total noninterest expense

     10,350    10,254    31,102     30,255  
                        

Income before income tax expense

     4,867    7,047    17,651     20,706  

Income tax expense

     1,582    2,383    5,853     6,994  
                        

Net income

   $ 3,285    4,664    11,798     13,712  
                        

Other comprehensive income (loss), net of income tax expense (benefit):

          

Gross unrealized gains (losses) on available-for-sale securities

     1,873    2,149    (416 )   103  

Less: Reclassification adjustment for (gains) losses included in net income

     —      —      —       (25 )
                        

Other comprehensive income (loss)

     1,873    2,149    (416 )   78  

Comprehensive income

   $ 5,158    6,813    11,382     13,790  
                        

Basic earnings per share

   $ 0.45    0.64    1.60     1.87  
                        

Diluted earnings per share

   $ 0.44    0.63    1.59     1.85  
                        

Dividends declared per share

   $ 0.21    0.21    0.63     0.61  
                        

Average number basic shares outstanding

     7,369,004    7,342,560    7,361,328     7,331,486  
                        

Average number diluted shares outstanding

     7,440,074    7,425,014    7,441,423     7,410,368  
                        

See accompanying notes to consolidated financial statements.

 

3


CONSOLIDATED STATEMENTS OF CASH FLOWS

FNB Corporation and subsidiaries

Nine Months Ended September 30, 2007 and 2006

In thousands

(Unaudited)

 

     September 30,
2007
    September 30,
2006
 

Operating activities:

    

Net income

   $ 11,798     $ 13,712  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Provision for loan losses

     2,301       1,341  

Depreciation and amortization of premises and equipment

     1,863       1,798  

Amortization of core deposit intangibles

     675       797  

Stock-based compensation expense

     419       266  

Amortization of security premiums and accretion of discounts, net

     (141 )     182  

(Gain) on sale of securities, net

     —         (25 )

(Gain) loss on disposition of property and other real estate

     (93 )     81  

Decrease (increase) in mortgage loans held for sale

     9,912       (5,635 )

(Increase) decrease in other assets

     (882 )     18  

Increase in accrued expenses and other liabilities

     1,419       1,453  
                

Net cash provided by operating activities

     27,271       13,988  
                

Investing activities:

    

Proceeds from calls and maturities of securities available-for-sale

     26,147       31,742  

Proceeds from calls and maturities of securities held-to-maturity

     346       661  

Purchase of securities available-for-sale

     (54,730 )     (59,716 )

Net decrease (increase) in loans

     44,561       (11,849 )

Proceeds from sales of fixed assets and other real estate owned

     677       312  

Recoveries on loans previously charged off

     671       381  

Payments for purchase of premises and equipment

     (4,054 )     (3,231 )
                

Net cash provided by (used in) investing activities

     13,618       (41,700 )
                

Financing activities:

    

Net increase in demand and savings deposits

     4,999       8,918  

Net (decrease) increase in time deposits

     (7,776 )     28,754  

Net decrease in Federal Home Loan Bank advances

     (10,235 )     (15,290 )

Net increase (decrease) in other borrowings

     1,192       (6,532 )

Stock options exercised

     234       367  

Dividends paid

     (4,647 )     (4,478 )
                

Net cash (used in) provided by financing activities

     (16,233 )     11,739  
                

Net increase (decrease) in cash and cash equivalents

     24,656       (15,973 )

Cash and cash equivalents:

    

Beginning of the period

     47,477       47,089  
                

End of the period

   $ 72,133     $ 31,116  
                

See accompanying notes to consolidated financial statements.

 

4


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FNB Corporation and subsidiaries

September 30, 2007 and 2006

In thousands, except percent, share and per share data

(Unaudited)

 

(1) Basis of Presentation

In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments, consisting of normal recurring adjustments, necessary to present fairly the consolidated balance sheet of FNB Corporation and subsidiaries (referred to herein as “FNB”) as of September 30, 2007; the consolidated statements of income and comprehensive income for the three and nine months ended September 30, 2007 and 2006, and the consolidated statements of cash flows for the nine months ended September 30, 2007 and 2006.

Financial statements and notes are presented in accordance with the instructions for Form 10-Q. The information contained in the footnotes included in FNB’s 2006 Annual Report on Form 10-K should be referred to in connection with the reading of these unaudited interim consolidated financial statements. The consolidated balance sheet as of December 31, 2006 has been extracted from the audited financial statements included in FNB’s 2006 Annual Report on Form 10-K.

Interim financial performance is not necessarily indicative of performance for the full year.

 

(2) Use of Estimates

The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

(3) Stock Compensation Plans

At September 30, 2007 FNB had a stock-based compensation plan (the “Plan”) approved by shareholders and designed to provide incentives to current and prospective employees and non-employee directors of FNB and its subsidiaries. Under the Plan, FNB may award incentive and non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units and unrestricted stock to eligible participants.

Stock options

FNB may award both incentive stock options and non-qualified stock options. Options granted under FNB’s Plan generally expire ten years after the date of grant and are granted at or above the fair market value (closing price) of the stock on the date of grant. Generally, an option will vest over a four year period. If the merger between FNB and Virginia Financial Group, Inc. (referred to herein as “VFG”) is consummated, however, accelerated vesting of outstanding options will occur pursuant to change in control provisions.

 

5


FNB uses the Black-Scholes model to calculate fair values of options awarded. This model requires assumptions as to expected volatility, dividends, terms, and risk-free interest rates. Assumptions used for the periods covered herein are outlined in the table below:

 

     Nine Months Ended
September 30, 2007
 

Expected volatility

   32.69 %

Expected dividend

   2.27 %

Expected term (years)

   6.25  

Risk-free interest rate

   4.73 %

Expected volatilities are based on historical volatility trends of FNB’s stock and other factors. Expected dividends reflect actual dividends paid on FNB’s stock. Expected term represents the period of time that options granted are expected to be outstanding. The risk-free interest rate is based on the U.S Treasury yield curve in effect at the time of grant for the appropriate life of each option.

The following table presents the activity of FNB’s outstanding stock options, for the nine month period ended September 30, 2007:

 

Stock Options:

   Number of
Shares
    Weighted
Average Price
per Share
   Weighted
Average
Remaining
Contractual
Terms
   Aggregate
Intrinsic
Value

Options outstanding, December 31, 2006

   215,520     $ 19.83       $ 2,210

Options granted

   21,650     $ 36.97         —  

Options exercised

   (13,376 )   $ 17.50         —  

Options forfeited

   —         —           —  

Options expired

   —         —           —  
              

Options outstanding, September 30, 2007

   223,794     $ 21.63    5.13    $ 2,042

Exercisable at September 30, 2007

   202,144     $ 19.99    4.45    $ 2,042

Unexercisable at September 30, 2007

   21,650     $ 36.97    9.40    $ —  

 

6


The following table presents the values of option grants and exercises for the three-month and nine-month periods ended September 30, 2007:

 

     Three Months Ended
September 30,
2007
   Nine Months Ended
September 30,
2007

Grant date weighted average fair value per share of options granted during the period

   $ —      $ 36.97

Total intrinsic value of options exercised during the period

     79      224

Stock awards

Unrestricted stock granted without performance-based restrictions vests immediately. Restricted stock awards granted without performance-based restrictions vest in annual installments over periods ranging from one to five years commencing on the date of the grant. The vesting schedules are intended to encourage officers, directors, and employees to make long-term commitments to FNB. If the merger between FNB and VFG is consummated, however, accelerated vesting of outstanding restricted stock awards will occur pursuant to change in control provisions.

For the quarter ended September 30, 2007, FNB awarded 65 shares of unrestricted stock valued at $2 thousand. Fair value for unvested restricted shares is determined based on the closing price of FNB’s stock on the grant date.

A summary of the status of FNB’s unvested restricted shares for the three months ended September 30, 2007 is presented below:

 

Unvested Shares:

   Number of
Shares
    Weighted
Average Price
per Share

Outstanding, June 30, 2007

   13,276    

Granted

   65    

Vested

   (1,244 )   $ 30.81

Forfeited

   —      
        

Outstanding, September 30, 2007

   12,097    

 

7


A summary of the status of FNB’s unvested restricted shares for the nine months ended September 30, 2007 is presented below:

 

Unvested Shares:

   Number of
Shares
    Weighted
Average Price
per Share

Outstanding, December 31, 2006

   13,258    

Granted

   2,765    

Vested

   (3,926 )   $ 34.48

Forfeited

   —      
        

Outstanding, September 30, 2007

   12,097    

 

(4) Allowance for Loan Losses and Impaired Loans

A loan is considered impaired when, in management’s judgment, FNB will probably not be able to collect all amounts due according to the contractual terms of the loan. In making such assessment, management considers the individual strength of borrowers, trends in particular industries, the payment history of individual loans, the value and marketability of collateral and general economic conditions.

FNB’s methodology for evaluating the collectibility of a loan after it is deemed to be impaired does not differ from the methodology used for nonimpaired loans.

A summary of the changes in the allowance for loan losses (including allowances for impaired loans) follows:

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2007     2006     2007     2006  

Balance at beginning of period

   $ 13,886     14,421     13,920     14,412  

Provisions for loan losses

     1,623     354     2,301     1,341  

Loan recoveries

     314     75     671     381  

Loan charge-offs

     (4,189 )   (261 )   (5,258 )   (1,545 )
                          

Balance at end of period

   $ 11,634     14,589     11,634     14,589  
                          

Nonperforming assets consist of the following:

 

     September 30,
2007
   December 31,
2006

Nonaccrual loans

   $ 13,759    5,074

Other real estate owned

     973    637

Loans past due 90 days or more

     567    362
           

Total nonperforming assets

   $ 15,299    6,073
           

FNB was committed to lend $1,059 to a customer whose loans were classified as nonperforming at September 30, 2007.

 

8


(5) Short Term Borrowings and Long Term Debt

Securities sold under agreements to repurchase (repurchase agreements) at September 30, 2007 and December 31, 2006 were collateralized by investment securities controlled by FNB with a book value of $1,998 and $1,998, respectively.

Advances from the Federal Home Loan Bank of Atlanta totaled $52,399 and $62,634 at September 30, 2007 and December 31, 2006, respectively. The interest rates on the advances as of September 30, 2007 range from 3.76% to 7.26% with a weighted average rate of 5.20% and have maturity dates through June 7, 2010. The advances are collateralized under a blanket floating lien agreement whereby FNB gives a blanket pledge of residential first mortgage loans.

 

(6) Proposed Merger

As previously announced, on July 26, 2007, FNB entered into a definitive agreement with VFG to combine in a merger of equals transaction, creating the largest independent bank holding company headquartered in the Commonwealth of Virginia. FNB and VFG will consolidate their banking subsidiaries into one state-chartered bank.

Under the terms of the merger agreement, FNB shareholders will receive 1.5850 shares of common stock of the combined company for each of their shares of FNB common stock, with each share of VFG common stock becoming one share of common stock of the combined company. Each option to purchase a share of FNB common stock outstanding immediately prior to the effective date of the merger will be converted into an option to purchase shares of common stock of the combined company, adjusted for the 1.5850 exchange ratio.

In the merger agreement, FNB and VFG have each agreed not to solicit proposals relating to alternative business combination transactions or, subject to certain exceptions, to enter into discussions or negotiations or provide confidential information in connection with any proposals for alternative business combination transactions.

In connection with entering into the merger agreement, FNB and VFG entered into separate reciprocal stock option agreements (referred to herein as the “Option Agreements”), pursuant to which each company granted to the other a stock option (referred to herein as an “Option”) to purchase up to 19.9% of its total outstanding common shares. Neither of the Options is currently exercisable and, pursuant to the terms of the Option Agreements, will only become exercisable upon the occurrence of certain events relating to a third party acquisition proposal relating to the issuer of the shares covered by the respective Option. Each company’s total realizable value under the Option it has been granted is subject to a cap of $11,750. Under certain circumstances, each of the companies may be required to repurchase for cash the applicable Option or the shares acquired pursuant to the exercise of such Option.

The merger is subject to customary closing conditions, including approval by VFG’s and FNB’s shareholders and by both companies’ regulators. The Federal Reserve Board approved the proposed merger on October 12, 2007, and the Virginia State Corporation Commission approved the proposed merger on November 1, 2007. Approval of both companies’ shareholders is still pending. The merger is expected to be completed during the last quarter of 2007.

 

9