UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): July 23, 2013
F.N.B. CORPORATION
(Exact name of registrant as specified in its charter)
FLORIDA
(State or Other Jurisdiction of Incorporation)
001-31940 | 25-1255406 |
(Commission File Number) | (IRS Employer Identification No.) |
One F.N.B. Boulevard, Hermitage, PA | 16148 |
(Address of Principal Executive Offices) | (Zip Code) |
(724) 981-6000
(Registrant's telephone number, including area code)
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
x Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
INFORMATION TO BE INCLUDED IN THE REPORT
ITEM 2.02 | RESULTS OF OPERATIONS AND FINANCIAL CONDITION |
On July 23, 2013, F.N.B. Corporation (the Corporation) announced financial results for the quarter ended June 30, 2013. A copy of the press release announcing the Corporation’s results for the quarter ended June 30, 2013 is attached hereto as Exhibit 99.1 and incorporated by reference herein.
ITEM 8.01 | OTHER ITEMS |
The information regarding the Corporation’s financial results set forth in Item 2.02 of this Current Report on Form 8-K is incorporated by reference in this Item 8.01.
ITEM 9.01 | FINANCIAL STATEMENTS AND EXHIBITS |
Exhibits:
99.1 | Press release dated July 23, 2013 announcing the financial results of F.N.B. Corporation for the quarter ended June 30, 2013. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
F.N.B. CORPORATION | ||
(Registrant) | ||
By: | /s/ Vincent J. Calabrese, Jr. | |
Name: Title: |
Vincent
J. Calabrese, Jr. Chief Financial Officer (Principal Financial Officer) |
Dated: July 23, 2013
F.N.B. Corporation Reports Second Quarter 2013 Net Income of $29.2 Million or $0.20 per Share
HERMITAGE, Pa., July 23, 2013 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) today reported second quarter of 2013 net income of $29.2 million, or $0.20 per diluted share, compared to first quarter of 2013 net income of $28.5 million, or $0.20 per diluted share and second quarter of 2012 net income of $29.1 million, or $0.21 per diluted share.
On an operating1 basis, second quarter of 2013 operating net income was $30.1 million, or $0.21 per diluted share, compared to first quarter of 2013 operating net income of $28.8 million, or $0.20 per diluted share. Second quarter of 2012 operating net income was $29.3 million, or $0.21 per diluted share. Operating results are shown adjusted for merger-related costs and other non-operating items as appropriate; refer to the accompanying data tables for details.
Results Summary | 2Q13 | 1Q13 | 2Q12 |
Reported Results |
|
|
|
Net income ($ in millions) | $29.2 | $28.5 | $29.1 |
Net income per diluted share | $0.20 | $0.20 | $0.21 |
Operating Results (Non-GAAP)1 |
|
|
|
Net income ($ in millions) | $30.1 | $28.8 | $29.3 |
Net income per diluted share | $0.21 | $0.20 | $0.21 |
Vincent J. Delie, President and Chief Executive Officer, commented, "Second quarter results reflect consistent and strong performance across the company. We continued to grow commercial and consumer loans and achieved record-high levels of loan production volume during the quarter. Our ability to attract new clients to FNB contributed to solid growth in low-cost transaction deposits. Additionally, the core net interest margin remained stable and asset quality results reflect our focus on maintaining high-quality credit standards."
Mr. Delie continued, "We also further strengthened FNB's franchise with the recently announced agreement to acquire BCSB Bancorp, Inc. This expansion of our presence in the Maryland market results in a top ten deposit market share in the Baltimore MSA with just under $1.0 billion in pro-forma deposits and twenty-four banking locations. Our acquisition strategy continues to provide FNB with significant organic growth opportunities and we are pleased with the talented team of bankers we have in place to execute our plans for the Maryland market."
Second Quarter 2013 Highlights
Second Quarter 2013 Results – Comparison to Prior Quarter
(All comparisons refer to the first quarter of 2013, except as noted)
Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $98.5 million, increasing $3.7 million or 3.9%. The net interest margin of 3.63% narrowed slightly by 3 basis points with 2 basis points of the narrowing due to lower accretable yield in the second quarter and the remainder reflecting the extended low interest rate environment. Accretable yield totaled $0.5 million compared to $1.3 million in the prior quarter. Solid organic loan growth and the addition of ANNB resulted in average earning asset growth of $413.1 million or 3.9%.
Average loans totaled $8.5 billion and increased $373.5 million, or 4.6%, reflecting loans acquired from the ANNB acquisition ($259 million) and organic loan growth. Total organic loan growth was $114.6 million or 5.6% annualized. Organic growth in the commercial portfolio continued, with average balances increasing $64.6 million, or 5.8% annualized, primarily due to $36.3 million, or 8.8% annualized, organic growth in the C&I portfolio. Average consumer loan growth (consisting of direct, consumer lines of credit and indirect loans) was also strong with these balances increasing $75.5 million, or 11.8% annualized, driven by growth in home equity-related loans originated across FNB's branch network.
Total average deposits and customer repurchase agreements totaled $10.3 billion and increased $395.7, or 4.0%, due to deposits acquired from the ANNB acquisition ($358 million) and organic growth. FNB's deposit mix continued to strengthen with organic growth in lower-cost transaction deposit accounts and customer repurchase agreements of $136.6 million, or 7.4% annualized, through new account acquisition and customers maintaining higher average balances. Time deposits continued to decline as expected, due to the lower offered rate environment. As of June 30, 2013, FNB's funding remains predominantly customer-based, with total customer-based funding representing 97% of total deposits and borrowings. Loans as a percentage of total deposits and customer repurchase agreements were 83% compared to 82%.
Non-Interest Income
Non-interest income totaled $36.8 million, increasing $3.1 million, or 9.1%, reflecting increased service charge revenue, and consistent results across several business lines. In addition, the second quarter includes a $1.6 million gain on extinguishment of debt (refer to capital section for additional detail). Service charge revenue increased $2.0 million, or 12.9%, due to seasonally higher volume and the benefit of the ANNB acquisition-related volume. The lower insurance commissions and fees reflect normal seasonality due to contingent fee revenue typically received in the first quarter of a calendar year.
Non-Interest Expense
Non-interest expense totaled $84.2 million, increasing $5.3 million or 6.7%. Merger-related costs of $2.9 million and $0.4 million were included in the second quarter and first quarter of 2013, respectively. Excluding merger-related costs, non-interest expense increased $2.7 million, or 3.5%, primarily as a result of the addition of ANNB operating expenses. The efficiency ratio improved to 58.6% from 59.8%. Operating leverage was positive, with total revenue growth of 4.5% (excluding securities gains and the second quarter of 2013 debt extinguishment gain) exceeding non-interest expense growth of 3.5% (excluding merger-related costs).
Credit Quality
Credit quality reflects consistent performance with continued good results. The provision for loan losses totaled $7.9 million compared to $7.5 million as provision levels continue to support solid loan growth. Net charge-offs totaled $7.3 million, or 0.34% annualized, compared to $4.2 million, or 0.21% annualized, with the increase reflecting very solid first quarter of 2013 results. Net charge-offs for the first six months of 2013 improved 5 basis points to 0.28% annualized from the prior year-to-date period. For the originated portfolio, net charge-offs increased 11 basis points to 0.33% annualized of average originated loans on a linked-quarter basis and improved 10 basis points to 0.28% annualized of average originated loans on a year-to-date basis. Primarily due to loan growth, the ratio of the allowance for loan losses to total originated loans was 1.35%, down from 1.39%
at March 31, 2013. The ratio of the allowance for loan losses to total non-performing loans was 121.68% compared to 124.80%.
The ratio of non-performing loans and OREO to total loans and OREO improved 3 basis points to 1.40%. For the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO remained unchanged from the prior quarter at 1.59% at June 30, 2013. Total delinquency (total past due and non-accrual loans) to total originated loans improved 1 basis point to 1.44% at June 30, 2013.
Second Quarter 2013 Results – Comparison to Prior-Year Quarter
(All comparisons refer to the second quarter of 2012, except as noted)
Net Interest Income/Loans/Deposits
Net interest income on a fully taxable equivalent basis totaled $98.5 million, increasing $2.2 million or 2.3%. The net interest margin of 3.63% compares to 3.80%, with 8 basis points of the narrowing attributed to lower accretable yield in the second quarter of 2013. The remainder of the net interest margin narrowing reflects lower yields on earning assets in response to the extended low interest rate environment, partially mitigated by benefits to the net interest margin from strong growth in average loans and lower cost transaction deposit and customer repurchase agreements and a lower cost of funds. Average earning assets grew $722.0 million, or 7.1%, reflecting strong organic loan growth and the addition of ANNB.
Average loans totaled $8.5 billion and increased $714.1 million, or 9.1%, reflecting loans added in the ANNB acquisition ($259 million) and organic loan growth of $455.1 million or 5.8%. Strong organic growth in the commercial portfolio continued, with average balances increasing $315.6 million or 7.5%. Average organic consumer loan growth (consisting of direct, consumer lines of credit and indirect loans) was also solid with these balances increasing $258.6 million, or 10.8%, driven by growth in home equity-related loans originated across FNB's branch network.
Total average deposits and customer repurchase agreements totaled $10.3 billion and increased $583.2 million, or 6.0%, reflecting balances added in the ANNB acquisition ($358 million) and organic growth. Organic growth in lower cost transaction deposit accounts and customer repurchase agreements was strong, with growth of $553.6 million, or 7.9%, through new account acquisition and customers maintaining higher average balances. Growth in non-interest bearing deposits was also strong, with average organic growth of $260.1 million or 16.6%.
Non-Interest Income
Non-interest income totaled $36.8 million, increasing $4.0 million or 12.1%. The increase reflects higher service charge revenue, as well as improved revenue across several business lines, including wealth management, insurance and mortgage banking, all of which reflect the benefit of revenue-enhancing strategies and initiatives. Wealth management revenue increased $1.2 million or 19.8%, gain on sale of loans increased $0.3 million, or 43.9%, and insurance commissions and fees increased $0.2 million or 5.6%. In addition, the second quarter of 2013 included a $1.6 million gain on the extinguishment of debt.
Non-Interest Expense
Non-interest expense totaled $84.2 million, increasing $5.7 million or 7.3%. The second quarter of 2013 and the second quarter of 2012 included merger-related costs of $2.9 million and $0.3 million, respectively. Excluding merger-related costs, non-interest expense increased $3.1 million, or 3.9%, and primarily reflects the additional operating costs related to the ANNB acquisition.
Credit Quality
Credit quality results reflect good, consistent results, with slight improvement over the prior-year quarter. The provision for loan losses was $7.9 million, compared to $7.0 million, reflecting additional provision for loan losses necessary to support strong organic loan growth and acquired loan activity. Charge-off performance continued to be good, with net charge-offs totaling $7.3 million, or 0.34% annualized, improving slightly from $7.5 million or 0.38% annualized. The ratio of the allowance for loan losses to total originated loans was 1.35%, compared to 1.49% at June 30, 2012. The ratio of the allowance for loan losses to total non-performing loans increased to 121.68% at June 30, 2013 compared to 104.89%.
The ratio of non-performing loans and OREO to total loans and OREO improved 27 basis points to 1.40% at June 30, 2013. For the originated portfolio, the ratio of non-performing loans and OREO to total loans and OREO improved 34 basis points to 1.59% at June 30, 2013. Total delinquency (total past due and non-accrual loans) to total originated loans improved 34 basis points to 1.44% at June 30, 2013.
Second Quarter 2013 Year-to-Date Results – Comparison to Prior Year-to-Date
(All comparisons refer to the second quarter 2012 year-to-date, except as noted)
Net income for the first six months of 2013 was $57.7 million, or $0.40 per diluted share, compared to $50.7 million or $0.36 per diluted share for the first six months of 2012.
Net interest income on a fully taxable equivalent basis totaled $193.3 million, increasing $4.2 million or 2.2%. The net interest margin of 3.64% compares to 3.77%, with the narrowing reflecting lower yields on earning assets in response to the extended low interest rate environment partially offset by the benefits to the net interest margin from strong growth in average loans and lower cost transaction deposit and customer repurchase agreements and a lower cost of funds. Average earning assets grew $613.3 million or 6.1%, reflecting strong organic loan growth and the addition of ANNB.
Average loans totaled $8.3 billion and increased $553.3 million, or 7.1%, reflecting loans added in the ANNB acquisition and organic loan growth of $433.1 million or 5.6%. Total average deposits and customer repurchase agreements totaled $10.1 billion and increased $461.7 million, or 4.8%, reflecting balances added in the ANNB acquisition and organic growth. Organic growth in lower cost transaction deposit accounts and customer repurchase agreements was strong, growing $617.6 million, or 8.9%. Growth in non-interest bearing deposits was strong, with average organic growth of $270.0 million or 17.8%.
Non-interest income totaled $70.4 million, increasing $5.9 million or 9.1%. The increase reflects improved revenue across several business lines, including wealth management, insurance and mortgage banking, all of which reflect the benefit of revenue-enhancing strategies and initiatives. Wealth management revenue increased $2.4 million or 20.9%, insurance commissions and fees increased $0.5 million or 5.9% and gain on sale of loans increased $0.5 million or 34.5%. In addition, the first six months of 2013 include a $1.6 million gain on extinguishment of debt that was primarily offset by lower swap fee-related revenue.
Non-interest expense totaled $163.0 million, decreasing $2.1 million, or 1.3%. Merger-related and severance costs of $3.3 million and $7.9 million were included in the first six months of 2013 and 2012, respectively. Excluding merger and severance costs, non-interest expense increased $2.5 million or 1.6%. The first six months of 2013 included the operating costs related to the ANNB acquisition and higher FDIC insurance expense of $0.9 million, or 21.1%, which were partially offset by the benefit of lower OREO expense of $2.1 million.
Credit quality results for the first six months of 2013 demonstrated stability and slight improvements compared to the year-ago period. The provision for loan losses equaled $15.4 million, increased from $13.6 million, reflecting provision for loan losses required to support the strong loan growth and acquired loan portfolio activity. Charge-off performance continued to be good, with net charge-offs totaling $11.5 million, or 0.28% annualized, improved from $12.6 million or 0.33% annualized.
Capital Position
The Corporation's capital levels at June 30, 2013 continue to exceed federal bank regulatory agency "well capitalized" thresholds. During the quarter, $15.0 million of FNB issued trust preferred securities (TPS) were repurchased at a discount by FNB, and the related debt extinguished. This $15.0 million was opportunistically purchased at auction and represents a portion of the underlying collateral of a pooled TPS that was liquidated by the trustee.
Regulatory capital ratios at June 30, 2013 (estimated) reflect the $15.0 million debt extinguishment of trust preferred securities, with remaining trust preferred securities included in Tier 1 capital totaling $189.0 million at June 30, 2013. At June 30, 2013, the estimated total risk-based capital ratio was 11.9% compared to 12.3% at March 31, 2013, the estimated tier 1 risk-based capital ratio was 10.4% compared to 10.7% at March 31, 2013, and the leverage ratio was 8.3% compared to 8.4%.
At June 30, 2013, the tangible equity to tangible assets ratio (non-GAAP measure) decreased slightly to 6.11% from 6.22%, and the tangible book value per share (non-GAAP measure) decreased slightly to $4.97 from $5.00. The slight decline in tangible equity levels primarily reflects the $14.9 million decrease in accumulated other comprehensive income (AOCI) due to the change in unrealized gains and losses included in AOCI given the current rate environment.
The dividend payout ratio for the second quarter of 2013 was 60%.
Conference Call
F.N.B. Corporation will host its quarterly conference call to discuss second quarter 2013 financial results on Wednesday, July 24, 2013 at 10:00 a.m. Eastern Time. Participating callers may access the call by dialing (888) 503-8169 or (719) 457-2628 for international callers; the confirmation number is 6825335. The Webcast and presentation materials may be accessed through the "Shareholder and Investor Relations" section of the Corporation's Web site at www.fnbcorporation.com.
A replay of the call will be available from 1:00 p.m. Eastern Time the day of the call until midnight Eastern Time on Wednesday, July 31, 2013. The replay is accessible by dialing (877) 870-5176 or (858) 384-5517 for international callers; the confirmation number is 6825335. The call transcript and Webcast will be available on the "Shareholder and Investor Relations" section of F.N.B. Corporation's Web site at www.fnbcorporation.com.
About F.N.B. Corporation
F.N.B. Corporation (NYSE: FNB), headquartered in Hermitage, Pennsylvania, is a regional diversified financial services company operating in six states and three major metropolitan areas including Pittsburgh, PA, where it holds the number three retail deposit market share, Baltimore, MD and Cleveland, OH. The Company has total assets of $12.6 billion and more than 250 banking offices throughout Pennsylvania, Ohio, West Virginia and Maryland. 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. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, asset based lending, 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. The Company 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.
Cautionary Statement Regarding Forward-looking Information
We make statements in this press release and 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:
We provide greater detail regarding some of these factors in our 2012 Form 10-K and first quarter of 2013 Form 10-Q, including the Risk Factors section of those reports, 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.
Important Information About the Merger With BCSB Bancorp
In connection with the proposed merger between F.N.B. and BCSB Bancorp, a definitive proxy statement of BCSB Bancorp and prospectus of F.N.B. will be filed with the SEC. SHAREHOLDERS OF BCSB BANCORP, INC. ARE URGED TO READ THE DEFINITIVE PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS THAT ARE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.
A free copy of the definitive proxy statement/prospectus (when it is available), as well as other documents containing information about F.N.B. Corporation and BCSB Bancorp, may be obtained at the SEC's Internet site (http://www.sec.gov). In addition, investors and security holders may obtain free copies of the documents F.N.B. has filed with the SEC by contacting James Orie, Chief Legal Officer, F.N.B. Corporation, One F.N.B. Boulevard, Hermitage, PA 16148, telephone: (724) 983-3317, and free copies of the documents BCSB Bancorp has filed with the SEC by contacting Joseph J. Bouffard, President and Chief Executive Officer, BCSB Bancorp, Inc., 4111 East Joppa Road, Baltimore, MD 21236, telephone: (410) 256-5000.
F.N.B. and BCSB Bancorp and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from BCSB Bancorp shareholders in connection with the proposed merger. Information concerning such participants' ownership of BCSB Bancorp common stock will be set forth in the definitive proxy statement/prospectus when it becomes available.
1 | Non-GAAP measures, refer to Non-GAAP Disclosures and detail in the accompanying data tables. |
2 | Organic growth represents growth excluding balances acquired via the acquisition of Annapolis Bancorp, Inc. on April 6, 2013. |
F.N.B. CORPORATION |
|
|
|
|
|
|
|
| |||||
(Unaudited) |
|
|
|
|
|
|
|
|
| ||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
| 2Q13 - |
| 2Q13 - |
|
|
|
|
| 2013 |
| 2012 |
| 1Q13 |
| 2Q12 | ||
|
|
|
|
| Second |
| First |
| Second |
| Percent |
| Percent |
Statement of earnings |
|
| Quarter |
| Quarter |
| Quarter |
| Variance |
| Variance | ||
Interest income |
|
|
| $107,841 |
| $105,118 |
| $109,285 |
| 2.6 |
| -1.3 | |
Interest expense |
|
|
| 11,095 |
| 12,022 |
| 14,804 |
| -7.7 |
| -25.1 | |
Net interest income |
|
| 96,746 |
| 93,096 |
| 94,481 |
| 3.9 |
| 2.4 | ||
Taxable equivalent adjustment |
|
| 1,743 |
| 1,741 |
| 1,831 |
| 0.1 |
| -4.8 | ||
Net interest income (FTE) (1) |
|
| 98,489 |
| 94,837 |
| 96,312 |
| 3.9 |
| 2.3 | ||
Provision for loan losses |
|
| 7,903 |
| 7,541 |
| 7,027 |
| 4.8 |
| 12.5 | ||
Net interest income after provision (FTE) |
| 90,586 |
| 87,296 |
| 89,285 |
| 3.8 |
| 1.5 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges |
|
|
| 18,660 |
| 16,531 |
| 17,588 |
| 12.9 |
| 6.1 | |
Insurance commissions and fees |
| 4,101 |
| 4,430 |
| 3,882 |
| -7.4 |
| 5.6 | |||
Securities commissions and fees |
| 2,867 |
| 2,923 |
| 2,030 |
| -1.9 |
| 41.2 | |||
Trust income |
|
|
| 4,167 |
| 4,085 |
| 3,842 |
| 2.0 |
| 8.5 | |
Gain on sale of securities |
|
| 68 |
| 684 |
| 260 |
| n/m |
| n/m | ||
Gain on sale of loans |
|
| 1,022 |
| 1,021 |
| 711 |
| 0.1 |
| 43.9 | ||
Other |
|
|
| 5,866 |
| 3,999 |
| 4,465 |
| 46.7 |
| 31.4 | |
Total non-interest income |
|
| 36,751 |
| 33,673 |
| 32,778 |
| 9.1 |
| 12.1 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
| 43,201 |
| 43,905 |
| 41,070 |
| -1.6 |
| 5.2 | ||
Occupancy and equipment |
|
| 12,945 |
| 12,190 |
| 11,862 |
| 6.2 |
| 9.1 | ||
Amortization of intangibles |
|
| 2,125 |
| 1,986 |
| 2,369 |
| 7.0 |
| -10.3 | ||
Other real estate owned |
|
| 820 |
| 192 |
| 1,467 |
| 327.6 |
| -44.1 | ||
Merger-related |
|
|
| 2,946 |
| 352 |
| 317 |
| n/m |
| n/m | |
Other |
|
|
| 22,144 |
| 20,238 |
| 21,397 |
| 9.4 |
| 3.5 | |
Total non-interest expense |
|
| 84,181 |
| 78,863 |
| 78,482 |
| 6.7 |
| 7.3 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
| 43,156 |
| 42,106 |
| 43,581 |
| 2.5 |
| -1.0 | ||
Taxable equivalent adjustment |
|
| 1,743 |
| 1,741 |
| 1,831 |
| 0.1 |
| -4.8 | ||
Income taxes |
|
|
| 12,220 |
| 11,827 |
| 12,620 |
| 3.3 |
| -3.2 | |
Net income |
|
|
| $29,193 |
| $28,538 |
| $29,130 |
| 2.3 |
| 0.2 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
| ||
Basic |
|
|
| $0.20 |
| $0.20 |
| $0.21 |
| 0.0 |
| -4.8 | |
Diluted |
|
|
| $0.20 |
| $0.20 |
| $0.21 |
| 0.0 |
| -4.8 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Results |
|
|
|
|
|
|
|
|
|
| |||
Operating net income: |
|
|
|
|
|
|
|
|
|
|
| ||
Net income |
|
|
| $29,193 |
| $28,538 |
| $29,130 |
|
|
|
| |
Gain on extinguishment of debt, net of tax |
| (1,013) |
| 0 |
| 0 |
|
|
|
| |||
Merger and severance costs, net of tax |
| 1,915 |
| 229 |
| 206 |
|
|
|
| |||
Operating net income |
|
| $30,095 |
| $28,767 |
| $29,336 |
| 4.6 |
| 2.6 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating diluted earnings per share: |
|
|
|
|
|
|
|
|
|
| |||
Diluted earnings per share |
|
| $0.20 |
| $0.20 |
| $0.21 |
|
|
|
| ||
Effect of gain on extinguishment of debt, net of tax | (0.01) |
| 0.00 |
| 0.00 |
|
|
|
| ||||
Effect of merger and severance costs, net of tax | 0.01 |
| 0.00 |
| 0.00 |
|
|
|
| ||||
Operating diluted earnings per share |
| $0.21 |
| $0.20 |
| $0.21 |
| 5.0 |
| 0.0 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock data |
|
|
|
|
|
|
|
|
|
|
| ||
Average basic shares outstanding |
| 144,380,873 |
| 139,650,495 |
| 139,093,641 |
| 3.4 |
| 3.8 | |||
Average diluted shares outstanding |
| 145,844,164 |
| 141,064,990 |
| 140,534,032 |
| 3.4 |
| 3.8 | |||
Ending shares outstanding |
|
| 145,151,279 |
| 140,377,174 |
| 139,709,302 |
| 3.4 |
| 3.9 | ||
Book value per share |
|
| $10.12 |
| $10.07 |
| $9.82 |
| 0.5 |
| 3.0 | ||
Tangible book value per share (4) |
| $4.97 |
| $5.00 |
| $4.70 |
| -0.5 |
| 5.8 | |||
Dividend payout ratio |
|
| 60.08% |
| 59.31% |
| 58.07% |
|
|
|
|
F.N.B. CORPORATION |
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
| |
(Dollars in thousands, except per share data) |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months |
|
| ||
|
|
|
|
| Ended June 30, |
| Percent | ||
Statement of earnings |
|
| 2013 |
| 2012 |
| Variance | ||
Interest income |
|
|
| $212,959 |
| $216,572 |
| -1.7 | |
Interest expense |
|
|
| 23,117 |
| 31,170 |
| -25.8 | |
Net interest income |
|
| 189,842 |
| 185,402 |
| 2.4 | ||
Taxable equivalent adjustment |
|
| 3,484 |
| 3,732 |
| -6.7 | ||
Net interest income (FTE) (1) |
|
| 193,326 |
| 189,134 |
| 2.2 | ||
Provision for loan losses |
|
| 15,444 |
| 13,599 |
| 13.6 | ||
Net interest income after provision (FTE) |
| 177,882 |
| 175,535 |
| 1.3 | |||
|
|
|
|
|
|
|
|
|
|
Service charges |
|
|
| 35,191 |
| 34,753 |
| 1.3 | |
Insurance commissions and fees |
| 8,531 |
| 8,054 |
| 5.9 | |||
Securities commissions and fees |
| 5,790 |
| 4,041 |
| 43.3 | |||
Trust income |
|
|
| 8,252 |
| 7,576 |
| 8.9 | |
Gain on sale of securities |
|
| 752 |
| 368 |
| n/m | ||
Gain on sale of loans |
|
| 2,043 |
| 1,520 |
| 34.5 | ||
Other |
|
|
| 9,865 |
| 8,211 |
| 20.1 | |
Total non-interest income |
|
| 70,424 |
| 64,523 |
| 9.1 | ||
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
| 87,106 |
| 85,676 |
| 1.7 | ||
Occupancy and equipment |
|
| 25,135 |
| 23,654 |
| 6.3 | ||
Amortization of intangibles |
|
| 4,111 |
| 4,650 |
| -11.6 | ||
Other real estate owned |
|
| 1,012 |
| 3,103 |
| -67.4 | ||
Merger-related |
|
|
| 3,298 |
| 7,311 |
| -54.9 | |
Other |
|
|
| 42,382 |
| 40,761 |
| 4.0 | |
Total non-interest expense |
|
| 163,044 |
| 165,155 |
| -1.3 | ||
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
| 85,262 |
| 74,903 |
| 13.8 | ||
Taxable equivalent adjustment |
|
| 3,484 |
| 3,732 |
| -6.7 | ||
Income taxes |
|
|
| 24,047 |
| 20,459 |
| 17.5 | |
Net income |
|
|
| $57,731 |
| $50,712 |
| 13.8 | |
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
| ||
Basic |
|
|
| $0.41 |
| $0.36 |
| 13.9 | |
Diluted |
|
|
| $0.40 |
| $0.36 |
| 11.1 | |
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Results |
|
|
|
|
|
| |||
Operating net income: |
|
|
|
|
|
|
| ||
Net income |
|
|
| $57,731 |
| $50,712 |
|
| |
Gain on extinguishment of debt, net of tax |
| (1,013) |
| 0 |
|
| |||
Merger and severance costs, net of tax |
| 2,144 |
| 5,149 |
|
| |||
Operating net income |
|
| $58,862 |
| $55,861 |
| 5.4 | ||
|
|
|
|
|
|
|
|
|
|
Operating diluted earnings per share: |
|
|
|
|
|
| |||
Diluted earnings per share |
|
| $0.40 |
| $0.36 |
|
| ||
Effect of gain on extinguishment of debt, net of tax | (0.01) |
| 0.00 |
|
| ||||
Effect of merger and severance costs, net of tax | 0.01 |
| 0.04 |
|
| ||||
Operating diluted earnings per share |
| $0.40 |
| $0.40 |
| 0.0 | |||
|
|
|
|
|
|
|
|
|
|
Common stock data |
|
|
|
|
|
|
| ||
Average basic shares outstanding |
| 142,028,751 |
| 138,996,110 |
| 2.2 | |||
Average diluted shares outstanding |
| 143,465,670 |
| 140,442,324 |
| 2.2 | |||
Ending shares outstanding |
|
| 140,377,174 |
| 139,709,302 |
| 0.5 | ||
Book value per share |
|
| $10.07 |
| $9.82 |
| 2.5 | ||
Tangible book value per share (4) |
| $5.00 |
| $4.70 |
| 6.3 | |||
Dividend payout ratio |
|
| 59.70% |
| 66.60% |
|
|
F.N.B. CORPORATION |
|
|
|
|
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
| |
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
| 2Q13 - |
| 2Q13 - |
|
|
|
|
| 2013 |
| 2012 |
| 1Q13 |
| 2Q12 | ||
|
|
|
|
| Second |
| First |
| Second |
| Percent |
| Percent |
Balance Sheet (at period end) |
| Quarter |
| Quarter |
| Quarter |
| Variance |
| Variance | |||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| |
Cash and due from banks |
|
| $197,879 |
| $146,810 |
| $197,317 |
| 34.8 |
| 0.3 | ||
Interest bearing deposits with banks |
| 32,223 |
| 14,786 |
| 25,441 |
| 117.9 |
| 26.7 | |||
Cash and cash equivalents |
|
| 230,102 |
| 161,596 |
| 222,758 |
| 42.4 |
| 3.3 | ||
Securities available for sale |
|
| 1,164,903 |
| 1,164,327 |
| 1,071,924 |
| 0.0 |
| 8.7 | ||
Securities held to maturity |
|
| 1,149,481 |
| 1,110,556 |
| 1,203,240 |
| 3.5 |
| -4.5 | ||
Residential mortgage loans held for sale |
| 19,614 |
| 25,871 |
| 17,000 |
| -24.2 |
| 15.4 | |||
Loans, net of unearned income |
|
| 8,637,089 |
| 8,209,286 |
| 7,860,856 |
| 5.2 |
| 9.9 | ||
Allowance for loan losses |
|
| (108,280) |
| (107,702) |
| (101,647) |
| 0.5 |
| 6.5 | ||
Net loans |
|
|
| 8,528,809 |
| 8,101,584 |
| 7,759,209 |
| 5.3 |
| 9.9 | |
Premises and equipment, net |
|
| 145,833 |
| 134,889 |
| 148,806 |
| 8.1 |
| -2.0 | ||
Goodwill |
|
|
| 709,477 |
| 675,555 |
| 673,094 |
| 5.0 |
| 5.4 | |
Core deposit and other intangible assets, net |
| 37,503 |
| 35,865 |
| 42,337 |
| 4.6 |
| -11.4 | |||
Bank owned life insurance |
|
| 262,877 |
| 252,763 |
| 237,871 |
| 4.0 |
| 10.5 | ||
Other assets |
|
|
| 324,792 |
| 334,984 |
| 374,500 |
| -3.0 |
| -13.3 | |
Total Assets |
|
|
| $12,573,391 |
| $11,997,990 |
| $11,750,739 |
| 4.8 |
| 7.0 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| |
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
| |
Non-interest bearing demand |
|
| $1,974,415 |
| $1,792,603 |
| $1,614,476 |
| 10.1 |
| 22.3 | ||
Savings and NOW |
|
| 5,243,746 |
| 4,974,539 |
| 4,686,599 |
| 5.4 |
| 11.9 | ||
Certificates and other time deposits |
| 2,428,037 |
| 2,443,496 |
| 2,685,225 |
| -0.6 |
| -9.6 | |||
Total Deposits |
|
| 9,646,198 |
| 9,210,638 |
| 8,986,300 |
| 4.7 |
| 7.3 | ||
Other liabilities |
|
|
| 140,958 |
| 133,324 |
| 162,786 |
| 5.7 |
| -13.4 | |
Short-term borrowings |
|
| 1,030,617 |
| 945,001 |
| 934,510 |
| 9.1 |
| 10.3 | ||
Long-term debt |
|
|
| 92,420 |
| 91,738 |
| 90,654 |
| 0.7 |
| 1.9 | |
Junior subordinated debt |
|
| 194,200 |
| 204,032 |
| 203,993 |
| -4.8 |
| -4.8 | ||
Total Liabilities |
|
|
| 11,104,393 |
| 10,584,733 |
| 10,378,243 |
| 4.9 |
| 7.0 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
| ||
Common stock |
|
|
| 1,454 |
| 1,406 |
| 1,396 |
| 3.4 |
| 4.1 | |
Additional paid-in capital |
|
| 1,438,008 |
| 1,379,086 |
| 1,367,855 |
| 4.3 |
| 5.1 | ||
Retained earnings |
|
| 98,575 |
| 86,923 |
| 49,485 |
| 13.4 |
| 99.2 | ||
Accumulated other comprehensive income |
| (62,077) |
| (47,198) |
| (41,361) |
| 31.5 |
| 50.1 | |||
Treasury stock |
|
|
| (6,962) |
| (6,960) |
| (4,879) |
| 0.0 |
| 42.7 | |
Total Stockholders' Equity |
|
| 1,468,998 |
| 1,413,257 |
| 1,372,496 |
| 3.9 |
| 7.0 | ||
Total Liabilities and Stockholders' Equity |
| $12,573,391 |
| $11,997,990 |
| $11,750,739 |
| 4.8 |
| 7.0 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average balances |
|
|
|
|
|
|
|
|
|
|
| ||
Total assets |
|
|
| $12,470,029 |
| $12,004,759 |
| $11,734,221 |
| 3.9 |
| 6.3 | |
Earning assets |
|
|
| 10,886,197 |
| 10,473,093 |
| 10,164,175 |
| 3.9 |
| 7.1 | |
Securities |
|
|
| 2,296,190 |
| 2,254,387 |
| 2,255,255 |
| 1.9 |
| 1.8 | |
Interest bearing deposits with banks |
| 60,198 |
| 62,427 |
| 93,187 |
| -3.6 |
| -35.4 | |||
Loans, net of unearned income |
|
| 8,529,810 |
| 8,156,278 |
| 7,815,733 |
| 4.6 |
| 9.1 | ||
Allowance for loan losses |
|
| 109,156 |
| 104,838 |
| 103,618 |
| 4.1 |
| 5.3 | ||
Goodwill and intangibles |
|
| 745,458 |
| 712,467 |
| 718,507 |
| 4.6 |
| 3.8 | ||
Deposits and customer repurchase agreements (6) | 10,333,999 |
| 9,938,273 |
| 9,750,808 |
| 4.0 |
| 6.0 | ||||
Short-term borrowings |
|
| 224,769 |
| 208,541 |
| 166,502 |
| 7.8 |
| 35.0 | ||
Long-term debt |
|
|
| 93,273 |
| 91,134 |
| 90,510 |
| 2.3 |
| 3.1 | |
Trust preferred securities |
|
| 206,602 |
| 204,025 |
| 203,986 |
| 1.3 |
| 1.3 | ||
Shareholders' equity |
|
| 1,473,945 |
| 1,410,827 |
| 1,367,333 |
| 4.5 |
| 7.8 |
F.N.B. CORPORATION |
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
| |
(Dollars in thousands) |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months |
|
| ||
|
|
|
|
| Ended June 30, |
| Percent | ||
Balance Sheet (at period end) |
| 2013 |
| 2012 |
| Variance | |||
Assets |
|
|
|
|
|
|
|
| |
Cash and due from banks |
|
| $197,879 |
| $197,317 |
| 0.3 | ||
Interest bearing deposits with banks |
| 32,223 |
| 25,441 |
| 26.7 | |||
Cash and cash equivalents |
|
| 230,102 |
| 222,758 |
| 3.3 | ||
Securities available for sale |
|
| 1,164,903 |
| 1,071,924 |
| 8.7 | ||
Securities held to maturity |
|
| 1,149,481 |
| 1,203,240 |
| -4.5 | ||
Residential mortgage loans held for sale |
| 19,614 |
| 17,000 |
| 15.4 | |||
Loans, net of unearned income |
|
| 8,637,089 |
| 7,860,856 |
| 9.9 | ||
Allowance for loan losses |
|
| (108,280) |
| (101,647) |
| 6.5 | ||
Net loans |
|
|
| 8,528,809 |
| 7,759,209 |
| 9.9 | |
Premises and equipment, net |
|
| 145,833 |
| 148,806 |
| -2.0 | ||
Goodwill |
|
|
| 709,477 |
| 673,094 |
| 5.4 | |
Core deposit and other intangible assets, net |
| 37,503 |
| 42,337 |
| -11.4 | |||
Bank owned life insurance |
|
| 262,877 |
| 237,871 |
| 10.5 | ||
Other assets |
|
|
| 324,792 |
| 374,500 |
| -13.3 | |
Total Assets |
|
|
| $12,573,391 |
| $11,750,739 |
| 7.0 | |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
| |
Deposits: |
|
|
|
|
|
|
|
| |
Non-interest bearing demand |
|
| $1,974,415 |
| $1,614,476 |
| 22.3 | ||
Savings and NOW |
|
| 5,243,746 |
| 4,686,599 |
| 11.9 | ||
Certificates and other time deposits |
| 2,428,037 |
| 2,685,225 |
| -9.6 | |||
Total Deposits |
|
| 9,646,198 |
| 8,986,300 |
| 7.3 | ||
Other liabilities |
|
|
| 140,958 |
| 162,786 |
| -13.4 | |
Short-term borrowings |
|
| 1,030,617 |
| 934,510 |
| 10.3 | ||
Long-term debt |
|
|
| 92,420 |
| 90,654 |
| 1.9 | |
Junior subordinated debt |
|
| 194,200 |
| 203,993 |
| -4.8 | ||
Total Liabilities |
|
|
| 11,104,393 |
| 10,378,243 |
| 7.0 | |
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity |
|
|
|
|
|
|
| ||
Common stock |
|
|
| 1,454 |
| 1,396 |
| 4.1 | |
Additional paid-in capital |
|
| 1,438,008 |
| 1,367,855 |
| 5.1 | ||
Retained earnings |
|
| 98,575 |
| 49,485 |
| 99.2 | ||
Accumulated other comprehensive income |
| (62,077) |
| (41,361) |
| 50.1 | |||
Treasury stock |
|
|
| (6,962) |
| (4,879) |
| 42.7 | |
Total Stockholders' Equity |
|
| 1,468,998 |
| 1,372,496 |
| 7.0 | ||
Total Liabilities and Stockholders' Equity |
| $12,573,391 |
| $11,750,739 |
| 7.0 | |||
|
|
|
|
|
|
|
|
|
|
Selected average balances |
|
|
|
|
|
|
| ||
Total assets |
|
|
| $12,238,679 |
| $11,648,943 |
| 5.1 | |
Earning assets |
|
|
| 10,680,786 |
| 10,067,502 |
| 6.1 | |
Securities |
|
|
| 2,275,404 |
| 2,175,029 |
| 4.6 | |
Interest bearing deposits with banks |
| 61,306 |
| 101,706 |
| -39.7 | |||
Loans, net of unearned income |
|
| 8,344,076 |
| 7,790,767 |
| 7.1 | ||
Allowance for loan losses |
|
| 107,009 |
| 103,068 |
| 3.8 | ||
Goodwill and intangibles |
|
| 729,054 |
| 718,851 |
| 1.4 | ||
Deposits and customer repurchase agreements (6) | 10,137,229 |
| 9,675,512 |
| 4.8 | ||||
Short-term borrowings |
|
| 216,700 |
| 159,739 |
| 35.7 | ||
Long-term debt |
|
|
| 92,210 |
| 91,399 |
| 0.9 | |
Trust preferred securities |
|
| 205,321 |
| 202,931 |
| 1.2 | ||
Shareholders' equity |
|
| 1,442,561 |
| 1,359,951 |
| 6.1 |
F.N.B. CORPORATION |
|
|
|
|
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
| |
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
| 2Q13 - |
| 2Q13 - |
|
|
|
|
| 2013 |
| 2012 |
| 1Q13 |
| 2Q12 | ||
|
|
|
|
| Second |
| First |
| Second |
| Percent |
| Percent |
|
|
|
|
| Quarter |
| Quarter |
| Quarter |
| Variance |
| Variance |
Performance ratios |
|
|
|
|
|
|
|
|
|
|
| ||
Return on average equity |
|
| 7.94% |
| 8.20% |
| 8.57% |
|
|
|
| ||
Return on average tangible equity (2) (4) |
| 16.83% |
| 17.32% |
| 19.01% |
|
|
|
| |||
Return on average assets |
|
| 0.94% |
| 0.96% |
| 1.00% |
|
|
|
| ||
Return on average tangible assets (3) (4) |
| 1.05% |
| 1.07% |
| 1.12% |
|
|
|
| |||
Net interest margin (FTE) (1) |
|
| 3.63% |
| 3.66% |
| 3.80% |
|
|
|
| ||
Yield on earning assets (FTE) (1) |
| 4.03% |
| 4.12% |
| 4.39% |
|
|
|
| |||
Cost of funds |
|
|
| 0.50% |
| 0.56% |
| 0.69% |
|
|
|
| |
Efficiency ratio (FTE) (1) (5) |
|
| 58.63% |
| 59.76% |
| 57.74% |
|
|
|
| ||
Effective tax rate |
|
|
| 29.51% |
| 29.30% |
| 30.23% |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital ratios |
|
|
|
|
|
|
|
|
|
|
|
| |
Equity / assets (period end) |
|
| 11.68% |
| 11.78% |
| 11.68% |
|
|
|
| ||
Leverage ratio |
|
|
| 8.30% |
| 8.40% |
| 8.07% |
|
|
|
| |
Tangible equity / tangible assets (period end) (4) | 6.11% |
| 6.22% |
| 5.95% |
|
|
|
| ||||
Tangible equity, excluding AOCI / tangible |
|
|
|
|
|
|
|
|
|
| |||
assets (period end) (4) (7) |
|
| 6.63% |
| 6.64% |
| 6.33% |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at period end |
|
|
|
|
|
|
|
|
|
|
| ||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
| |
Commercial real estate |
|
| $2,866,536 |
| $2,678,523 |
| $2,616,758 |
| 7.0 |
| 9.5 | ||
Commercial and industrial |
|
| 1,750,870 |
| 1,710,798 |
| 1,493,378 |
| 2.3 |
| 17.2 | ||
Commercial leases |
|
| 136,268 |
| 131,500 |
| 125,293 |
| 3.6 |
| 8.8 | ||
Commercial loans and leases |
|
| 4,753,674 |
| 4,520,821 |
| 4,235,429 |
| 5.2 |
| 12.2 | ||
Direct installment |
|
|
| 1,301,891 |
| 1,192,426 |
| 1,109,676 |
| 9.2 |
| 17.3 | |
Residential mortgages |
|
| 1,059,644 |
| 1,072,898 |
| 1,158,377 |
| -1.2 |
| -8.5 | ||
Indirect installment |
|
| 607,958 |
| 574,121 |
| 577,903 |
| 5.9 |
| 5.2 | ||
Consumer LOC |
|
|
| 868,992 |
| 817,412 |
| 741,509 |
| 6.3 |
| 17.2 | |
Other |
|
|
| 44,930 |
| 31,608 |
| 37,962 |
| 42.1 |
| 18.4 | |
Total loans |
|
|
| $8,637,089 |
| $8,209,286 |
| $7,860,856 |
| 5.2 |
| 9.9 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
| |
Non-interest bearing deposits |
|
| $1,974,415 |
| $1,792,603 |
| $1,614,476 |
| 10.1 |
| 22.3 | ||
Savings and NOW |
|
| 5,243,746 |
| 4,974,539 |
| 4,686,599 |
| 5.4 |
| 11.9 | ||
Certificates of deposit and other time deposits | 2,428,037 |
| 2,443,496 |
| 2,685,225 |
| -0.6 |
| -9.6 | ||||
Total deposits |
|
|
| 9,646,198 |
| 9,210,638 |
| 8,986,300 |
| 4.7 |
| 7.3 | |
Customer repurchase agreements (6) |
| 714,540 |
| 741,124 |
| 768,114 |
| -3.6 |
| -7.0 | |||
Total deposits and customer repurchase agreements (6) | $10,360,738 |
| $9,951,762 |
| $9,754,414 |
| 4.1 |
| 6.2 | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balances |
|
|
|
|
|
|
|
|
|
|
| ||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
| |
Commercial real estate |
|
| $2,868,973 |
| $2,682,103 |
| $2,624,722 |
| 7.0 |
| 9.3 | ||
Commercial and industrial |
|
| 1,730,834 |
| 1,656,556 |
| 1,472,261 |
| 4.5 |
| 17.6 | ||
Commercial leases |
|
| 133,446 |
| 130,439 |
| 121,130 |
| 2.3 |
| 10.2 | ||
Commercial loans and leases |
|
| 4,733,253 |
| 4,469,098 |
| 4,218,113 |
| 5.9 |
| 12.2 | ||
Direct installment |
|
|
| 1,245,030 |
| 1,181,715 |
| 1,092,523 |
| 5.4 |
| 14.0 | |
Residential mortgages |
|
| 1,065,577 |
| 1,078,323 |
| 1,168,327 |
| -1.2 |
| -8.8 | ||
Indirect installment |
|
| 587,537 |
| 576,684 |
| 571,763 |
| 1.9 |
| 2.8 | ||
Consumer LOC |
|
|
| 855,741 |
| 812,263 |
| 723,594 |
| 5.4 |
| 18.3 | |
Other |
|
|
| 42,672 |
| 38,196 |
| 41,413 |
| 11.7 |
| 3.0 | |
Total loans |
|
|
| $8,529,810 |
| $8,156,278 |
| $7,815,733 |
| 4.6 |
| 9.1 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
| |
Non-interest bearing deposits |
|
| $1,901,610 |
| $1,744,465 |
| $1,569,047 |
| 9.0 |
| 21.2 | ||
Savings and NOW |
|
| 5,215,319 |
| 4,893,299 |
| 4,685,943 |
| 6.6 |
| 11.3 | ||
Certificates of deposit and other time deposits | 2,461,490 |
| 2,493,703 |
| 2,723,223 |
| -1.3 |
| -9.6 | ||||
Total deposits |
|
|
| 9,578,419 |
| 9,131,467 |
| 8,978,213 |
| 4.9 |
| 6.7 | |
Customer repurchase agreements (6) |
| 755,580 |
| 806,806 |
| 772,595 |
| -6.3 |
| -2.2 | |||
Total deposits and customer repurchase agreements (6) | $10,333,999 |
| $9,938,273 |
| $9,750,808 |
| 4.0 |
| 6.0 |
F.N.B. CORPORATION |
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
| |
(Dollars in thousands) |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months |
|
| ||
|
|
|
|
| Ended June 30, |
| Percent | ||
|
|
|
|
| 2013 |
| 2012 |
| Variance |
Performance ratios |
|
|
|
|
|
|
| ||
Return on average equity |
|
| 8.07% |
| 7.50% |
|
| ||
Return on average tangible equity (2) (4) |
| 17.07% |
| 16.86% |
|
| |||
Return on average assets |
|
| 0.95% |
| 0.88% |
|
| ||
Return on average tangible assets (3) (4) |
| 1.06% |
| 0.99% |
|
| |||
Net interest margin (FTE) (1) |
|
| 3.64% |
| 3.77% |
|
| ||
Yield on earning assets (FTE) (1) |
| 4.08% |
| 4.39% |
|
| |||
Cost of funds |
|
|
| 0.53% |
| 0.73% |
|
| |
Efficiency ratio (FTE) (1) (5) |
|
| 59.19% |
| 59.06% |
|
| ||
Effective tax rate |
|
|
| 29.41% |
| 28.75% |
|
| |
|
|
|
|
|
|
|
|
|
|
Capital ratios |
|
|
|
|
|
|
|
| |
Equity / assets (period end) |
|
| 11.68% |
| 11.68% |
|
| ||
Leverage ratio |
|
|
| 8.30% |
| 8.07% |
|
| |
Tangible equity / tangible assets (period end) (4) | 6.11% |
| 5.95% |
|
| ||||
Tangible equity, excluding AOCI / tangible |
|
|
|
|
|
| |||
assets (period end) (4) (7) |
|
| 6.63% |
| 6.33% |
|
| ||
|
|
|
|
|
|
|
|
|
|
Balances at period end |
|
|
|
|
|
|
| ||
Loans: |
|
|
|
|
|
|
|
| |
Commercial real estate |
|
| $2,866,536 |
| $2,616,758 |
| 9.5 | ||
Commercial and industrial |
|
| 1,750,870 |
| 1,493,378 |
| 17.2 | ||
Commercial leases |
|
| 136,268 |
| 125,293 |
| 8.8 | ||
Commercial loans and leases |
|
| 4,753,674 |
| 4,235,429 |
| 12.2 | ||
Direct installment |
|
|
| 1,301,891 |
| 1,109,676 |
| 17.3 | |
Residential mortgages |
|
| 1,059,644 |
| 1,158,377 |
| -8.5 | ||
Indirect installment |
|
| 607,958 |
| 577,903 |
| 5.2 | ||
Consumer LOC |
|
|
| 868,992 |
| 741,509 |
| 17.2 | |
Other |
|
|
| 44,930 |
| 37,962 |
| 18.4 | |
Total loans |
|
|
| $8,637,089 |
| $7,860,856 |
| 9.9 | |
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
| |
Non-interest bearing deposits |
|
| $1,974,415 |
| $1,614,476 |
| 22.3 | ||
Savings and NOW |
|
| 5,243,746 |
| 4,686,599 |
| 11.9 | ||
Certificates of deposit and other time deposits | 2,428,037 |
| 2,685,225 |
| -9.6 | ||||
Total deposits |
|
|
| 9,646,198 |
| 8,986,300 |
| 7.3 | |
Customer repurchase agreements (6) |
| 714,540 |
| 768,114 |
| -7.0 | |||
Total deposits and customer repurchase agreements (6) | $10,360,738 |
| $9,754,414 |
| 6.2 | ||||
|
|
|
|
|
|
|
|
|
|
Average balances |
|
|
|
|
|
|
| ||
Loans: |
|
|
|
|
|
|
|
| |
Commercial real estate |
|
| $2,781,961 |
| $2,643,052 |
| 5.3 | ||
Commercial and industrial |
|
| 1,687,994 |
| 1,436,071 |
| 17.5 | ||
Commercial leases |
|
| 131,951 |
| 117,182 |
| 12.6 | ||
Commercial loans and leases |
|
| 4,601,906 |
| 4,196,306 |
| 9.7 | ||
Direct installment |
|
|
| 1,213,547 |
| 1,092,227 |
| 11.1 | |
Residential mortgages |
|
| 1,071,915 |
| 1,189,493 |
| -9.9 | ||
Indirect installment |
|
| 582,140 |
| 562,050 |
| 3.6 | ||
Consumer LOC |
|
|
| 834,122 |
| 709,395 |
| 17.6 | |
Other |
|
|
| 40,446 |
| 41,295 |
| -2.1 | |
Total loans |
|
|
| $8,344,076 |
| $7,790,767 |
| 7.1 | |
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
| |
Non-interest bearing deposits |
|
| $1,823,471 |
| $1,519,847 |
| 20.0 | ||
Savings and NOW |
|
| 5,055,199 |
| 4,638,767 |
| 9.0 | ||
Certificates of deposit and other time deposits | 2,477,507 |
| 2,768,560 |
| -10.5 | ||||
Total deposits |
|
|
| 9,356,177 |
| 8,927,174 |
| 4.8 | |
Customer repurchase agreements (6) |
| 781,052 |
| 748,338 |
| 4.4 | |||
Total deposits and customer repurchase agreements (6) | $10,137,229 |
| $9,675,512 |
| 4.8 |
F.N.B. CORPORATION |
|
|
|
|
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
| |
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
| 2Q13 - |
| 2Q13 - |
|
|
|
|
| 2013 |
| 2012 |
| 1Q13 |
| 2Q12 | ||
|
|
|
|
| Second |
| First |
| Second |
| Percent |
| Percent |
Asset Quality Data |
|
| Quarter |
| Quarter |
| Quarter |
| Variance |
| Variance | ||
Non-Performing Assets |
|
|
|
|
|
|
|
|
|
|
| ||
Non-performing loans (8) |
|
|
|
|
|
|
|
|
|
|
| ||
Non-accrual loans |
|
| $67,034 |
| $65,578 |
| $84,322 |
| 2.2 |
| -20.5 | ||
Restructured loans |
|
| 17,488 |
| 16,555 |
| 11,842 |
| 5.6 |
| 47.7 | ||
Non-performing loans |
|
| 84,522 |
| 82,133 |
| 96,164 |
| 2.9 |
| -12.1 | ||
Other real estate owned (9) |
|
| 37,370 |
| 35,869 |
| 35,647 |
| 4.2 |
| 4.8 | ||
Non-performing loans and OREO |
| 121,892 |
| 118,002 |
| 131,811 |
| 3.3 |
| -7.5 | |||
Non-performing investments |
|
| 610 |
| 413 |
| 2,811 |
| 47.7 |
| -78.3 | ||
Total non-performing assets |
|
| $122,502 |
| $118,415 |
| $134,622 |
| 3.5 |
| -9.0 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans / total loans |
| 0.98% |
| 1.00% |
| 1.22% |
|
|
|
| |||
Non-performing loans / total originated loans (10) | 1.11% |
| 1.11% |
| 1.42% |
|
|
|
| ||||
Non-performing loans + OREO / total loans + OREO | 1.40% |
| 1.43% |
| 1.67% |
|
|
|
| ||||
Non-performing loans + OREO / total originated |
|
|
|
|
|
|
|
|
| ||||
loans + OREO (10) |
|
| 1.59% |
| 1.59% |
| 1.93% |
|
|
|
| ||
Non-performing assets / total assets |
| 0.97% |
| 0.99% |
| 1.15% |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance Rollforward |
|
|
|
|
|
|
|
|
|
|
| ||
Allowance for loan losses (originated portfolio) (10) |
|
|
|
|
|
|
|
|
| ||||
Balance at beginning of period |
| $102,504 |
| $100,194 |
| $102,093 |
| 2.3 |
| 0.4 | |||
Provision for loan losses |
|
| 6,649 |
| 6,358 |
| 6,243 |
| 4.6 |
| 6.5 | ||
Net loan charge-offs |
|
| (6,304) |
| (4,048) |
| (7,473) |
| 55.7 |
| -15.6 | ||
Allowance for loan losses (originated portfolio) (10) | 102,849 |
| 102,504 |
| 100,863 |
| 0.3 |
| 2.0 | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses (acquired portfolio) (11) |
|
|
|
|
|
|
|
|
| ||||
Balance at beginning of period |
| 5,198 |
| 4,180 |
| 0 |
|
|
|
| |||
Provision for loan losses |
|
| 1,254 |
| 1,183 |
| 784 |
|
|
|
| ||
Net loan charge-offs |
|
| (1,021) |
| (165) |
| 0 |
|
|
|
| ||
Allowance for loan losses (acquired portfolio) (11) | 5,431 |
| 5,198 |
| 784 |
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total allowance for loan losses |
| $108,280 |
| $107,702 |
| $101,647 |
| 0.5 |
| 6.5 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses / total loans |
| 1.25% |
| 1.31% |
| 1.29% |
|
|
|
| |||
Allowance for loan losses (originated loans) / total |
|
|
|
|
|
|
|
|
| ||||
originated loans (10) |
|
| 1.35% |
| 1.39% |
| 1.49% |
|
|
|
| ||
Allowance for loan losses (originated loans) / total |
|
|
|
|
|
|
|
|
| ||||
non-performing loans (8) |
|
| 121.68% |
| 124.80% |
| 104.89% |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge-offs (annualized) / total average loans | 0.34% |
| 0.21% |
| 0.38% |
|
|
|
| ||||
Net loan charge-offs on originated loans (annualized) / |
|
|
|
|
|
|
|
|
| ||||
total average originated loans (10) |
| 0.33% |
| 0.22% |
| 0.45% |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquency - Originated Portfolio (10) |
|
|
|
|
|
|
|
|
|
| |||
Loans 30-89 days past due |
|
| $37,478 |
| $34,909 |
| $30,697 |
| 7.4 |
| 22.1 | ||
Loans 90+ days past due |
|
| 5,377 |
| 5,974 |
| 5,973 |
| -10.0 |
| -10.0 | ||
Non-accrual loans |
|
|
| 67,034 |
| 65,578 |
| 84,322 |
| 2.2 |
| -20.5 | |
Total past due and non-accrual loans |
| $109,889 |
| $106,461 |
| $120,992 |
| 3.2 |
| -9.2 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total past due and non-accrual loans / total originated loans | 1.44% |
| 1.45% |
| 1.78% |
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Memo item: |
|
|
|
|
|
|
|
|
|
|
|
| |
Delinquency - Acquired Portfolio (11) (12) |
|
|
|
|
|
|
|
|
|
| |||
Loans 30-89 days past due |
|
| $25,218 |
| $13,872 |
| $21,287 |
| 81.8 |
| 18.5 | ||
Loans 90+ days past due |
|
| 45,653 |
| 41,234 |
| 36,045 |
| 10.7 |
| 26.7 | ||
Non-accrual loans |
|
|
| 0 |
| 0 |
| 0 |
| 0.0 |
| 0.0 | |
Total past due and non-accrual loans |
| $70,871 |
| $55,106 |
| $57,332 |
| 28.6 |
| 23.6 |
F.N.B. CORPORATION |
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
| |
(Dollars in thousands) |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months |
|
| ||
|
|
|
|
| Ended June 30, |
| Percent | ||
Asset Quality Data |
|
| 2013 |
| 2012 |
| Variance | ||
Non-Performing Assets |
|
|
|
|
|
|
| ||
Non-performing loans (8) |
|
|
|
|
|
|
| ||
Non-accrual loans |
|
| $67,034 |
| $84,322 |
| -20.5 | ||
Restructured loans |
|
| 17,488 |
| 11,842 |
| 47.7 | ||
Non-performing loans |
|
| 84,522 |
| 96,164 |
| -12.1 | ||
Other real estate owned (9) |
|
| 37,370 |
| 35,647 |
| 4.8 | ||
Non-performing loans and OREO |
| 121,892 |
| 131,811 |
| -7.5 | |||
Non-performing investments |
|
| 610 |
| 2,811 |
| -78.3 | ||
Total non-performing assets |
|
| $122,502 |
| $134,622 |
| -9.0 | ||
|
|
|
|
|
|
|
|
|
|
Non-performing loans / total loans |
| 0.98% |
| 1.22% |
|
| |||
Non-performing loans / total originated loans (10) | 1.11% |
| 1.42% |
|
| ||||
Non-performing loans + OREO / total loans + OREO | 1.40% |
| 1.67% |
|
| ||||
Non-performing loans + OREO / total originated |
|
|
|
|
| ||||
loans + OREO (10) |
|
| 1.59% |
| 1.93% |
|
| ||
Non-performing assets / total assets |
| 0.97% |
| 1.15% |
|
| |||
|
|
|
|
|
|
|
|
|
|
Allowance Rollforward |
|
|
|
|
|
|
| ||
Allowance for loan losses (originated portfolio) (10) |
|
|
|
|
| ||||
Balance at beginning of period |
| $100,194 |
| $100,662 |
| -0.5 | |||
Provision for loan losses |
|
| 13,007 |
| 12,815 |
| 1.5 | ||
Net loan charge-offs |
|
| (10,352) |
| (12,614) |
| -17.9 | ||
Allowance for loan losses (originated portfolio) (10) | 102,849 |
| 100,863 |
| 2.0 | ||||
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses (acquired portfolio) (11) |
|
|
|
|
| ||||
Balance at beginning of period |
| 4,180 |
| 0 |
|
| |||
Provision for loan losses |
|
| 2,437 |
| 784 |
|
| ||
Net loan charge-offs |
|
| (1,186) |
| 0 |
|
| ||
Allowance for loan losses (acquired portfolio) (11) | 5,431 |
| 784 |
|
| ||||
|
|
|
|
|
|
|
|
|
|
Total allowance for loan losses |
| $108,280 |
| $101,647 |
| 6.5 | |||
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses / total loans |
| 1.25% |
| 1.29% |
|
| |||
Allowance for loan losses (originated loans) / total |
|
|
|
|
| ||||
originated loans (10) |
|
| 1.35% |
| 1.49% |
|
| ||
Allowance for loan losses (originated loans) / total |
|
|
|
|
| ||||
non-performing loans (8) |
|
| 121.68% |
| 104.89% |
|
| ||
|
|
|
|
|
|
|
|
|
|
Net loan charge-offs (annualized) / total average loans | 0.28% |
| 0.33% |
|
| ||||
Net loan charge-offs on originated loans (annualized) / |
|
|
|
|
| ||||
total average originated loans (10) |
| 0.28% |
| 0.38% |
|
| |||
|
|
|
|
|
|
|
|
|
|
Delinquency - Originated Portfolio (10) |
|
|
|
|
|
| |||
Loans 30-89 days past due |
|
| $37,478 |
| $30,697 |
| 22.1 | ||
Loans 90+ days past due |
|
| 5,377 |
| 5,973 |
| -10.0 | ||
Non-accrual loans |
|
|
| 67,034 |
| 84,322 |
| -20.5 | |
Total past due and non-accrual loans |
| $109,889 |
| $120,992 |
| -9.2 | |||
|
|
|
|
|
|
|
|
|
|
Total past due and non-accrual loans / total originated loans | 1.44% |
| 1.78% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
Memo item: |
|
|
|
|
|
|
|
| |
Delinquency - Acquired Portfolio (11) (12) |
|
|
|
|
|
| |||
Loans 30-89 days past due |
|
| $25,218 |
| $21,287 |
| 18.5 | ||
Loans 90+ days past due |
|
| 45,653 |
| 36,045 |
| 26.7 | ||
Non-accrual loans |
|
|
| 0 |
| 0 |
| 0.0 | |
Total past due and non-accrual loans |
| $70,871 |
| $57,332 |
| 23.6 |
F.N.B. CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2013 | ||||||||||
|
|
|
|
| Second Quarter |
| First 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 |
| $39,302 |
| $18 |
| 0.19% |
| $30,071 |
| $14 |
| 0.19% | |||
Taxable investment securities (13) |
| 2,133,972 |
| 10,685 |
| 1.95% |
| 2,084,966 |
| 10,597 |
| 1.98% | |||
Non-taxable investment securities (14) |
| 162,218 |
| 2,223 |
| 5.48% |
| 169,421 |
| 2,337 |
| 5.52% | |||
Residential mortgage loans held for sale |
| 20,895 |
| 203 |
| 3.88% |
| 32,357 |
| 280 |
| 3.46% | |||
Loans (14) (15) |
|
|
| 8,529,810 |
| 96,455 |
| 4.53% |
| 8,156,278 |
| 93,631 |
| 4.64% | |
Total Interest Earning Assets (14) |
| 10,886,197 |
| 109,584 |
| 4.03% |
| 10,473,093 |
| 106,859 |
| 4.12% | |||
Cash and due from banks |
|
| 175,936 |
|
|
|
|
| 172,969 |
|
|
|
| ||
Allowance for loan losses |
|
| (109,156) |
|
|
|
|
| (104,838) |
|
|
|
| ||
Premises and equipment |
|
| 146,036 |
|
|
|
|
| 138,694 |
|
|
|
| ||
Other assets |
|
|
| 1,371,016 |
|
|
|
|
| 1,324,841 |
|
|
|
| |
Total Assets |
|
|
| $12,470,029 |
|
|
|
|
| $12,004,759 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Interest-bearing demand |
|
| $3,829,847 |
| 1,433 |
| 0.15% |
| $3,649,049 |
| 1,502 |
| 0.17% | ||
Savings |
|
|
| 1,385,472 |
| 162 |
| 0.05% |
| 1,244,250 |
| 168 |
| 0.05% | |
Certificates and other time |
|
| 2,461,490 |
| 5,748 |
| 0.94% |
| 2,493,703 |
| 6,595 |
| 1.07% | ||
Customer repurchase agreements |
| 755,580 |
| 437 |
| 0.23% |
| 806,806 |
| 485 |
| 0.24% | |||
Other short-term borrowings |
|
| 224,769 |
| 638 |
| 1.12% |
| 208,541 |
| 622 |
| 1.19% | ||
Long-term debt |
|
|
| 93,273 |
| 775 |
| 3.33% |
| 91,134 |
| 774 |
| 3.44% | |
Junior subordinated debt |
|
| 206,603 |
| 1,902 |
| 3.69% |
| 204,025 |
| 1,876 |
| 3.73% | ||
Total Interest Bearing Liabilities (14) |
| 8,957,034 |
| 11,095 |
| 0.50% |
| 8,697,508 |
| 12,022 |
| 0.56% | |||
Non-interest bearing demand deposits |
| 1,901,610 |
|
|
|
|
| 1,744,465 |
|
|
|
| |||
Other liabilities |
|
|
| 137,440 |
|
|
|
|
| 151,959 |
|
|
|
| |
Total Liabilities |
|
|
| 10,996,084 |
|
|
|
|
| 10,593,932 |
|
|
|
| |
Stockholders' equity |
|
| 1,473,945 |
|
|
|
|
| 1,410,827 |
|
|
|
| ||
Total Liabilities and Stockholders' Equity |
| $12,470,029 |
|
|
|
|
| $12,004,759 |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Earning Assets |
|
| $1,929,163 |
|
|
|
|
| $1,775,585 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income (FTE) |
|
|
|
| 98,489 |
|
|
|
|
| 94,837 |
|
| ||
Tax Equivalent Adjustment |
|
|
|
| (1,743) |
|
|
|
|
| (1,741) |
|
| ||
Net Interest Income |
|
|
|
| $96,746 |
|
|
|
|
| $93,096 |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Spread |
|
|
|
|
|
| 3.54% |
|
|
|
|
| 3.56% | ||
Net Interest Margin (14) |
|
|
|
|
|
| 3.63% |
|
|
|
|
| 3.66% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F.N.B. CORPORATION |
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
| |
(Dollars in thousands, except per share data) |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2012 | ||||
|
|
|
|
| Second Quarter | ||||
|
|
|
|
|
|
| Interest |
| Average |
|
|
|
|
| Average |
| Earned |
| Yield |
|
|
|
|
| Outstanding |
| or Paid |
| or Rate |
Assets |
|
|
|
|
|
|
|
| |
Interest bearing deposits with banks |
| $77,073 |
| $39 |
| 0.20% | |||
Taxable investment securities (13) |
| 2,072,052 |
| 12,515 |
| 2.36% | |||
Non-taxable investment securities (14) |
| 183,203 |
| 2,579 |
| 5.63% | |||
Residential mortgage loans held for sale |
| 16,114 |
| 189 |
| 4.69% | |||
Loans (14) (15) |
|
|
| 7,815,733 |
| 95,794 |
| 4.92% | |
Total Interest Earning Assets (14) |
| 10,164,175 |
| 111,116 |
| 4.39% | |||
Cash and due from banks |
|
| 178,331 |
|
|
|
| ||
Allowance for loan losses |
|
| (103,618) |
|
|
|
| ||
Premises and equipment |
|
| 148,335 |
|
|
|
| ||
Other assets |
|
|
| 1,346,998 |
|
|
|
| |
Total Assets |
|
|
| $11,734,221 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
| |
Deposits: |
|
|
|
|
|
|
|
| |
Interest-bearing demand |
|
| $3,483,658 |
| 1,838 |
| 0.23% | ||
Savings |
|
|
| 1,202,285 |
| 243 |
| 0.08% | |
Certificates and other time |
|
| 2,723,223 |
| 8,532 |
| 1.26% | ||
Customer repurchase agreements |
| 772,595 |
| 645 |
| 0.33% | |||
Other short-term borrowings |
|
| 166,502 |
| 690 |
| 1.64% | ||
Long-term debt |
|
|
| 90,510 |
| 889 |
| 3.95% | |
Junior subordinated debt |
|
| 203,986 |
| 1,967 |
| 3.88% | ||
Total Interest Bearing Liabilities (14) |
| 8,642,759 |
| 14,804 |
| 0.69% | |||
Non-interest bearing demand deposits |
| 1,569,047 |
|
|
|
| |||
Other liabilities |
|
|
| 155,082 |
|
|
|
| |
Total Liabilities |
|
|
| 10,366,888 |
|
|
|
| |
Stockholders' equity |
|
| 1,367,333 |
|
|
|
| ||
Total Liabilities and Stockholders' Equity |
| $11,734,221 |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
Net Interest Earning Assets |
|
| $1,521,416 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
Net Interest Income (FTE) |
|
|
|
| 96,312 |
|
| ||
Tax Equivalent Adjustment |
|
|
|
| (1,831) |
|
| ||
Net Interest Income |
|
|
|
| $94,481 |
|
| ||
|
|
|
|
|
|
|
|
|
|
Net Interest Spread |
|
|
|
|
|
| 3.70% | ||
Net Interest Margin (14) |
|
|
|
|
|
| 3.80% |
F.N.B. CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months Ended June 30, | ||||||||||
|
|
|
|
| 2013 |
| 2012 | ||||||||
|
|
|
|
|
|
| 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 |
| $34,712 |
| $32 |
| 0.19% |
| $87,669 |
| $95 |
| 0.22% | |||
Taxable investment securities (13) |
| 2,109,605 |
| 21,281 |
| 1.97% |
| 1,990,339 |
| 24,873 |
| 2.45% | |||
Non-taxable investment securities (14) |
| 165,799 |
| 4,560 |
| 5.50% |
| 184,690 |
| 5,218 |
| 5.65% | |||
Residential mortgage loans held for sale |
| 26,594 |
| 483 |
| 3.63% |
| 14,037 |
| 316 |
| 4.51% | |||
Loans (14) (15) |
|
|
| 8,344,076 |
| 190,087 |
| 4.58% |
| 7,790,767 |
| 189,802 |
| 4.89% | |
Total Interest Earning Assets (14) |
| 10,680,786 |
| 216,443 |
| 4.08% |
| 10,067,502 |
| 220,304 |
| 4.39% | |||
Cash and due from banks |
|
| 174,461 |
|
|
|
|
| 183,244 |
|
|
|
| ||
Allowance for loan losses |
|
| (107,009) |
|
|
|
|
| (103,068) |
|
|
|
| ||
Premises and equipment |
|
| 142,385 |
|
|
|
|
| 148,019 |
|
|
|
| ||
Other assets |
|
|
| 1,348,056 |
|
|
|
|
| 1,353,246 |
|
|
|
| |
Total Assets |
|
|
| $12,238,679 |
|
|
|
|
| $11,648,943 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Interest-bearing demand |
|
| $3,739,948 |
| 2,935 |
| 0.16% |
| $3,460,439 |
| 4,038 |
| 0.23% | ||
Savings |
|
|
| 1,315,251 |
| 330 |
| 0.05% |
| 1,178,328 |
| 619 |
| 0.11% | |
Certificates and other time |
|
| 2,477,507 |
| 12,343 |
| 1.00% |
| 2,768,560 |
| 17,914 |
| 1.30% | ||
Customer repurchase agreements |
| 781,052 |
| 921 |
| 0.23% |
| 748,338 |
| 1,328 |
| 0.35% | |||
Other short-term borrowings |
|
| 216,699 |
| 1,261 |
| 1.16% |
| 159,740 |
| 1,451 |
| 1.80% | ||
Long-term debt |
|
|
| 92,210 |
| 1,549 |
| 3.39% |
| 91,399 |
| 1,842 |
| 4.05% | |
Junior subordinated debt |
|
| 205,321 |
| 3,778 |
| 3.71% |
| 202,931 |
| 3,978 |
| 3.94% | ||
Total Interest Bearing Liabilities (14) |
| 8,827,988 |
| 23,117 |
| 0.53% |
| 8,609,735 |
| 31,170 |
| 0.73% | |||
Non-interest bearing demand deposits |
| 1,823,471 |
|
|
|
|
| 1,519,847 |
|
|
|
| |||
Other liabilities |
|
|
| 144,659 |
|
|
|
|
| 159,410 |
|
|
|
| |
Total Liabilities |
|
|
| 10,796,118 |
|
|
|
|
| 10,288,992 |
|
|
|
| |
Stockholders' equity |
|
| 1,442,561 |
|
|
|
|
| 1,359,951 |
|
|
|
| ||
Total Liabilities and Stockholders' Equity |
| $12,238,679 |
|
|
|
|
| $11,648,943 |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Earning Assets |
|
| $1,852,798 |
|
|
|
|
| $1,457,767 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income (FTE) |
|
|
|
| 193,326 |
|
|
|
|
| 189,134 |
|
| ||
Tax Equivalent Adjustment |
|
|
|
| (3,484) |
|
|
|
|
| (3,732) |
|
| ||
Net Interest Income |
|
|
|
| $189,842 |
|
|
|
|
| $185,402 |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Spread |
|
|
|
|
|
| 3.55% |
|
|
|
|
| 3.67% | ||
Net Interest Margin (14) |
|
|
|
|
|
| 3.64% |
|
|
|
|
| 3.77% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2013 |
| 2012 |
|
|
|
| ||
|
|
|
|
| Second |
| First |
| Second |
|
|
|
|
|
|
|
|
| Quarter |
| Quarter |
| Quarter |
|
|
|
|
Return on average tangible equity (2): |
|
|
|
|
|
|
|
|
|
| |||
Net income (annualized) |
|
| $117,094 |
| $115,739 |
| $117,162 |
|
|
|
| ||
Amortization of intangibles, net of tax (annualized) | 5,541 |
| 5,237 |
| 6,194 |
|
|
|
| ||||
|
|
|
|
| 122,635 |
| 120,976 |
| 123,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total shareholders' equity |
| 1,473,945 |
| 1,410,827 |
| 1,367,333 |
|
|
|
| |||
Less: Average intangibles |
|
| (745,458) |
| (712,467) |
| (718,507) |
|
|
|
| ||
|
|
|
|
| 728,487 |
| 698,360 |
| 648,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible equity (2) |
| 16.83% |
| 17.32% |
| 19.01% |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible assets (3): |
|
|
|
|
|
|
|
|
|
| |||
Net income (annualized) |
|
| $117,094 |
| $115,739 |
| $117,162 |
|
|
|
| ||
Amortization of intangibles, net of tax (annualized) | 5,541 |
| 5,237 |
| 6,194 |
|
|
|
| ||||
|
|
|
|
| 122,635 |
| 120,976 |
| 123,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total assets |
|
| 12,470,029 |
| 12,004,759 |
| 11,734,221 |
|
|
|
| ||
Less: Average intangibles |
|
| (745,458) |
| (712,467) |
| (718,507) |
|
|
|
| ||
|
|
|
|
| 11,724,571 |
| 11,292,292 |
| 11,015,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible assets (3) |
| 1.05% |
| 1.07% |
| 1.12% |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per share: |
|
|
|
|
|
|
|
|
|
| |||
Total shareholders' equity |
|
| $1,468,998 |
| $1,413,257 |
| $1,372,496 |
|
|
|
| ||
Less: intangibles |
|
|
| (746,981) |
| (711,420) |
| (715,431) |
|
|
|
| |
|
|
|
|
| 722,017 |
| 701,837 |
| 657,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending shares outstanding |
|
| 145,151,279 |
| 140,377,174 |
| 139,709,302 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per share |
|
| $4.97 |
| $5.00 |
| $4.70 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F.N.B. CORPORATION |
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
| |
(Dollars in thousands, except per share data) |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months | ||
|
|
|
|
| Ended June 30, | ||
|
|
|
|
| 2013 |
| 2012 |
Return on average tangible equity (2): |
|
|
|
| |||
Net income (annualized) |
|
| $116,418 |
| $101,982 | ||
Amortization of intangibles, net of tax (annualized) | 5,388 |
| 6,078 | ||||
|
|
|
|
| 121,806 |
| 108,060 |
|
|
|
|
|
|
|
|
Average total shareholders' equity |
| 1,442,561 |
| 1,359,951 | |||
Less: Average intangibles |
|
| (729,054) |
| (718,851) | ||
|
|
|
|
| 713,507 |
| 641,100 |
|
|
|
|
|
|
|
|
Return on average tangible equity (2) |
| 17.07% |
| 16.86% | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible assets (3): |
|
|
|
| |||
Net income (annualized) |
|
| $116,418 |
| $101,982 | ||
Amortization of intangibles, net of tax (annualized) | 5,388 |
| 6,078 | ||||
|
|
|
|
| 121,806 |
| 108,060 |
|
|
|
|
|
|
|
|
Average total assets |
|
| 12,238,679 |
| 11,648,943 | ||
Less: Average intangibles |
|
| (729,054) |
| (718,851) | ||
|
|
|
|
| 11,509,624 |
| 10,930,092 |
|
|
|
|
|
|
|
|
Return on average tangible assets (3) |
| 1.06% |
| 0.99% | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per share: |
|
|
|
| |||
Total shareholders' equity |
|
| $1,468,998 |
| $1,372,496 | ||
Less: intangibles |
|
|
| (746,981) |
| (715,431) | |
|
|
|
|
| 722,017 |
| 657,065 |
|
|
|
|
|
|
|
|
Ending shares outstanding |
|
| 140,377,174 |
| 139,709,302 | ||
|
|
|
|
|
|
|
|
Tangible book value per share |
|
| $5.14 |
| $4.70 | ||
|
|
|
|
|
|
|
|
F.N.B. CORPORATION |
|
|
|
|
|
|
| ||
(Unaudited) |
|
|
|
|
|
|
|
| |
(Dollars in thousands) |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2013 |
| 2012 | ||
|
|
|
|
| Second |
| First |
| Second |
|
|
|
|
| Quarter |
| Quarter |
| Quarter |
Tangible equity / tangible assets (period end): |
|
|
|
|
| ||||
Total shareholders' equity |
|
| $1,468,998 |
| $1,413,257 |
| $1,372,496 | ||
Less: intangibles |
|
|
| (746,981) |
| (711,420) |
| (715,431) | |
|
|
|
|
| 722,017 |
| 701,837 |
| 657,065 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
| 12,573,391 |
| 11,997,990 |
| 11,750,739 | |
Less: intangibles |
|
|
| (746,981) |
| (711,420) |
| (715,431) | |
|
|
|
|
| 11,826,410 |
| 11,286,570 |
| 11,035,308 |
|
|
|
|
|
|
|
|
|
|
Tangible equity / tangible assets (period end) |
| 6.11% |
| 6.22% |
| 5.95% | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible equity, excluding AOCI / tangible |
|
|
|
|
|
| |||
assets (period end) (7): |
|
|
|
|
|
|
| ||
Total shareholders' equity |
|
| $1,468,998 |
| $1,413,257 |
| $1,372,496 | ||
Less: intangibles |
|
|
| (746,981) |
| (711,420) |
| (715,431) | |
Less: AOCI |
|
|
| 62,077 |
| 47,198 |
| 41,361 | |
|
|
|
|
| 784,094 |
| 749,035 |
| 698,426 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
| 12,573,391 |
| 11,997,990 |
| 11,750,739 | |
Less: intangibles |
|
|
| (746,981) |
| (711,420) |
| (715,431) | |
|
|
|
|
| 11,826,410 |
| 11,286,570 |
| 11,035,308 |
Tangible equity, excluding AOCI / tangible |
|
|
|
|
|
| |||
assets (period end) (7) |
|
| 6.63% |
| 6.64% |
| 6.33% | ||
|
|
|
|
|
|
|
|
|
|
(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. |
(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, FHLB prepayment penalties, litigation settlement accrual, branch consolidation costs and merger costs by the sum of net interest income on a fully taxable equivalent basis plus non-interest income less gain on sale of an acquired building, gain on extinguishment of debt, securities gains and net impairment losses on securities plus losses on asset disposals related to the branch consolidation project. |
(6) | Customer repos are included in short-term borrowings on the balance sheet. |
(7) | Accumulated other comprehensive income (AOCI) is comprised of unrealized losses on securities, non-credit impairment losses on other-than-temporarily impaired securities, unrealized losses on derivative instruments and unrecognized pension and postretirement obligations. |
(8) | Does not include loans acquired at fair value ("acquired portfolio"). |
(9) | Includes all other real estate owned, including those balances acquired through business combinations that have been in acquired loans prior to foreclosure. |
(10) | "Originated Portfolio" or "Originated Loans" equals loans and leases not included by definition in the Acquired Portfolio. |
(11) | "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. |
(12) | Represents contractual balances. |
(13) | The average balances and yields earned on taxable investment securities are based on historical cost. |
(14) | 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. |
(15) | Average balances for loans include non-accrual loans. Loans consist of average total loans less average unearned income. The amount of loan fees included in interest income is immaterial. |
CONTACT: Analyst/Institutional Investor Contact, Cynthia Christopher, 724-983-3429, christoc@fnb-corp.com, or Media Contact, Jennifer Reel, 724-983-4856, 724-699-6389 (cell), reel@fnb-corp.com