F.N.B. Corporation Reports Increased Second Quarter 2011 Net Income

F.N.B. Corporation Reports Increased Second Quarter 2011 Net Income

Revenue Growth for Seven Consecutive Quarters

PR Newswire

HERMITAGE, Pa., July 25, 2011 /PRNewswire/ — F.N.B. Corporation (NYSE: FNB) today reported second quarter 2011 financial results. Net income for the second quarter of 2011 was $22.4 million, or $0.18 per diluted share, compared to $17.2 million, or $0.14 per diluted share, in the first quarter of 2011 and $17.9 million, or $0.16 per diluted share, in the second quarter of 2010.

“We are very pleased to deliver these results for our shareholders. Second quarter earnings of $0.18 per diluted share represent an increase from the prior quarter and the second quarter of 2010, with performance reflecting the continuation of several positive trends,” said Stephen J. Gurgovits, Chief Executive Officer of F.N.B. Corporation. “Revenue growth was achieved for the seventh consecutive quarter and loan growth was achieved for the eighth consecutive quarter. Additionally, our success growing transaction accounts continued and credit quality results were very good and improving from already solid levels.”

F.N.B. Corporation’s performance ratios for the second quarter of 2011 were as follows: return on average tangible equity (non-GAAP measure) was 16.77%; return on average equity was 7.69%; return on average tangible assets (non-GAAP measure) was 1.02% and return on average assets was 0.91%. A reconciliation of GAAP measures to non-GAAP measures is included in the tables that accompany this press release.

Mr. Gurgovits continued, “We are also extremely pleased to have announced the agreement to acquire Parkvale Financial Corporation on June 15, 2011. This strategically significant acquisition will solidify our leading status in the Pittsburgh MSA, vaulting our retail deposit market share to third from seventh, while providing our shareholders with a projected 6% accretion in 2012 and effectively deploying the recently raised capital. The initial stages of the integration process are underway with a targeted closing date in early January of 2012.”

Second Quarter Results

(all comparisons refer to the first quarter of 2011, except as noted)

Net Interest Income

Net interest income on a fully taxable equivalent basis totaled $80.7 million in the second quarter of 2011, increasing $1.4 million, or 7.3% annualized, primarily as a result of the 7.1% annualized growth in average earning assets and one additional day in the quarter. Average earning asset growth reflects strong loan growth and an increase in average investments due to the deployment of the $62.8 million in net proceeds from the capital raise completed on May 18, 2011. The net interest margin equaled 3.78%, with the 3 basis point narrowing in part due to increased average investments and a $30.6 million increase in average balances invested on an overnight basis.

Average loans for the second quarter totaled $6.6 billion, increasing $83.1 million or 5.1% annualized. Results for the Pennsylvania commercial portfolio in the second quarter remained strong as demonstrated by average loan growth totaling $74.8 million or 8.7% annualized. Additionally, the commercial lease portfolio continued to achieve consistent growth, contributing average growth of $6.6 million, or 31.6% annualized, through successful integration with our commercial bankers leading to positive cross-selling results. Total consumer loans increased 1.1% annualized with the average indirect auto lending portfolio growing $10.6 million, or 8.2% annualized, as a result of seasonally higher volume. In total, the other average consumer loans, which consist primarily of residential real estate-related portfolios, were essentially flat and reflect national trends for these portfolios.

Average deposits and customer repurchase agreements totaled $8.0 billion, increasing $125.1 million or 6.3% annualized. Growth in relationship-based transaction deposits and customer repurchase agreements continued as these average balances grew $149.4 million, or 10.7% annualized, as a result of new client acquisition and customers growing average balances. Partially offsetting this growth was a continued planned decline in time deposits given FNB’s overall liquidity position. As of June 30, 2011, FNB’s total customer based-funding was 95.6% of total deposits and borrowings.

“The successful loan and deposit growth results demonstrate FNB’s ability to build on the momentum our team has generated. This represents the eighth consecutive quarter of organic growth for total loans driven by nine quarters of consecutive growth in the Pennsylvania commercial portfolio,” said Mr. Gurgovits. “We believe that our team of experienced bankers, our consistency in the markets we serve, diverse product offerings and disciplined sales management approach has and will continue to produce positive results.”

Non-Interest Income

Non-interest income increased $0.8 million, or 2.9%, to $29.3 million in the second quarter of 2011. The increase reflects higher service charges reflecting seasonality and new account growth and higher securities commission revenue due to increased volume, particularly annuity related, and improved trust income resulting from revenue initiatives and more favorable market conditions. The lower insurance commission revenue reflects the seasonal decrease given contingent revenue that is normally received in the first quarter and the mortgage-related gains were lower given normal seasonality and industry trends.

Non-Interest Expense

Non-interest expense totaled $68.4 million in the second quarter of 2011, representing a $6.2 million or 8.3% improvement. When excluding the one-time merger costs of $4.1 million from the prior quarter, non-interest expense improved $2.1 million, or 3.1%, as a result of several factors, including cost savings realized from the CBI acquisition. Personnel costs improved by $1.9 million, or 4.8%, reflecting normal seasonal effects seen in the first quarter combined with acquisition-related cost savings. Additionally, FDIC insurance expense improved $0.9 million, or 31.2%, due to the new assessment methodology, while other real estate owned (OREO) costs increased $0.8 million to reflect current valuations and property maintenance costs. The second quarter of 2011 efficiency ratio improved to 60.5% compared to 63.7% in the first quarter when excluding merger costs.

Credit Quality

“We are pleased to report another quarter of very good credit quality performance, with results trending positively. The Pennsylvania and Regency portfolios, together representing 97% of the total loan portfolio, both continue to perform consistently very well and showed improvement from already solid results,” remarked Mr. Gurgovits.

Improvements seen in total past due and non-accrual loans to total loans and non-performing loans and OREO balances brought these metrics to the lowest levels since September 30, 2008. Total past due and non-accrual loans to total loans improved 27 basis points to 2.46% at June 30, 2011, driven by improvement in early stage delinquencies. The ratio of non-performing loans and OREO to total loans and OREO improved 12 basis points to 2.42% at June 30, 2011. The provision for loan losses was $8.6 million for the second quarter of 2011 and exceeded net loan charge-offs of $6.9 million. The second quarter of 2011 net charge-offs of 0.42% annualized were equal to the prior quarter’s results, representing the lowest levels since September 30, 2008.

The Pennsylvania loan portfolio’s credit quality metrics for the second quarter of 2011 continue to reflect very solid performance. The Pennsylvania loan portfolio totaled $6.4 billion at June 30, 2011, representing 95% of the total loan portfolio. Total past due and non-accrual loans to total loans improved 11 basis points to 1.79% at June 30, 2011, driven by improvements in early-stage delinquencies, an important leading indicator. Charge-off performance continues to be very good, with net charge-offs for the second quarter totaling $5.3 million or 0.34% annualized of average loans. Year-to-date net charge-offs totaled 0.30% annualized of average loans compared to 0.36% for the full year of 2010. The allowance for loan losses to total loans equaled 1.30% and with the credit mark for the acquired portfolio equaled 1.71% at June 30, 2011 (non-GAAP measure).

The Florida loan portfolio credit quality results for the second quarter of 2011 performed as expected and were consistent with the prior quarter.

Capital Position

The Corporation’s higher capital levels at June 30, 2011 reflect the impact of the common stock offering completed on May 18, 2011 that generated $62.8 million in net proceeds intended to be used to support growth, including potential merger and acquisition opportunities. The Corporation’s capital ratios continue to exceed federal bank regulatory agency “well capitalized” thresholds.

At June 30, 2011, compared to March 31, 2011, the estimated total risk-based capital ratio was 13.3% compared to 12.5%, the estimated tier 1 risk-based capital ratio was 11.6% compared to 10.9% and the leverage ratio was 9.0% compared to 8.4%. At June 30, 2011 the tangible common equity to tangible assets ratio (non-GAAP measure) was 6.50% compared to 5.76% and the tangible book value per share (non-GAAP measure) was $4.73 compared to $4.36. The dividend payout ratio for the second quarter of 2011 was 69%.

Year-to-Date Results (all comparisons refer to the prior year-to-date period, except as noted)

Year-to-date results for the six months ended June 30, 2011 include the impact from the Comm Bancorp, Inc. (CBI) acquisition completed on January 1, 2011.

For the six months ended June 30, 2011, F.N.B. Corporation’s net income totaled $39.5 million, or $0.32 per diluted share, improved from $33.9 million, or $0.30 per diluted share. For the 2011 year-to-date period, return on average tangible equity (non-GAAP measure) totaled 15.40% compared to 15.05%, return on average equity was 6.94% compared to 6.51%, return on average tangible assets (non-GAAP measure) was 0.92% compared to 0.88%, and return on average assets was 0.82% compared to 0.78%.

Net interest income on a fully taxable equivalent basis totaled $159.9 million for the first six months of 2011, an increase of $16.8 million or 11.7%, reflecting 11.1% growth in average earning assets and a 2 basis point expansion of the net interest margin. The growth in earning assets reflects a combination of organic growth and the CBI acquisition. For the first six months of 2011, average loans grew 11.3%, with organic growth of 4.3% driven by strong market share gains in the Pennsylvania commercial portfolio. Average deposits and customer repurchase agreements grew 12.6%, with organic growth of 4.6% for the first six months of 2011 due to continued new customer acquisition and higher average balances.

Non-interest income totaled $57.7 million for the first half of 2011, with the decrease of $1.0 million or 1.8% due to several items benefitting the results for the first half of 2010. The first half of 2010 included $3.5 million higher recoveries on impaired loans acquired through acquisitions and a $1.6 million gain related to the successful harvesting of a mezzanine financing relationship by F.N.B. Capital Corporation. When adjusting for these two items in the prior year-to-date period, non-interest income improved $4.1 million or 7.7% due to positive results in a number of fee-based businesses. Service charges increased $1.6 million, or 5.7%, reflecting higher volume, organic growth and the expanded customer base due to the CBI acquisition, partially offset by reduced overdraft fee revenue due to Regulation E. Fee income on a year-over-year basis also reflects a $2.1 million, or 21.6%, increase in wealth management-related revenue as a result of revenue-generating initiatives, improved market conditions and organic growth. Additionally, swap fee revenue doubled to $2.1 million in the first half of 2011 given the successful commercial loan growth results and continued low interest rate environment. Partially offsetting these increases, insurance commissions and fees declined 4.4% because of lower contingent revenues and lower commission revenues.

Non-interest expense totaled $142.9 million for the first half of 2011, an increase of $14.4 million, or 11.2%, due to adding CBI-related operating costs and $4.3 million in one-time merger costs. Expected cost savings related to the acquisition were fully phased in at the beginning of the second quarter of 2011. Additionally, the first half of 2011 includes higher OREO-related costs to reflect current valuations and property maintenance costs. On a year-to-date basis, F.N.B. Corporation’s efficiency ratio, excluding one-time merger costs, remained consistent at 62%.

Credit quality results significantly improved for the first half of 2011 compared to prior year-to-date results. Provision was $16.8 million for the first half of 2011, improving $7.4 million due to a $6.1 million lower provision in the Florida portfolio. Net charge-off results for the first six months of 2011 improved 9 basis points to 0.42% annualized of total loans and reflect continued solid performance for the Pennsylvania and Regency portfolios and improvement in the Florida portfolio. The ratio of the allowance for loan losses to total loans equaled 1.63% at June 30, 2011, compared to 1.91% at June 30, 2010, with the decline principally reflecting the impact of the accounting treatment required for loans acquired in connection with the CBI acquisition. The ratio of the allowance for loan losses plus the credit mark for the acquired portfolio to total loans plus the credit mark equaled 2.02% at June 30, 2011.

Other Highlights

On June 15, 2011, F.N.B. Corporation and Parkvale Financial Corporation (NASDAQ: PVSA) jointly announced the signing of a definitive merger agreement pursuant to which F.N.B. Corporation will acquire Parkvale Financial Corporation, the Pennsylvania-based holding company and parent of Parkvale Savings Bank in an all stock merger transaction (“merger”) valued at approximately $130 million. The transaction is expected to be completed in early January, 2012, pending regulatory approval, the approval of Parkvale Financial Corporation shareholders and the satisfaction of various closing conditions.

The merger is subject to approval by federal and state regulatory agencies and is subject to a number of conditions between the parties which must be fulfilled in order to complete the merger. Therefore, the failure to obtain the requisite approvals or satisfaction of the conditions of the merger could delay or prevent the merger from being consummated.

Conference Call

F.N.B. Corporation will host its quarterly conference call to discuss second quarter of 2011 financial results on Tuesday, July 26, 2011, at 8:00 AM EDT. Participating callers may access the call by dialing (888) 490-2761 or (719) 325-2407 for international callers; the confirmation number is 4668433. The listen-only audio Webcast may be accessed through the “Shareholder and Investor Relations” section of the Corporation’s Web site at www.fnbcorporation.com.

A replay of the call will be available from 11:00 AM EDT the day of the call until midnight EDT on Wednesday, August 3, 2011. The replay is accessible by dialing (877) 870-5176 or (858) 384-5517 for international callers; the confirmation number is 4668433. 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, headquartered in Hermitage, PA, is a diversified financial services company with total assets of $9.9 billion. F.N.B. Corporation is a leading provider of commercial and retail banking, leasing, wealth management, insurance, merchant banking and consumer finance services in Pennsylvania and Ohio, where it owns and operates First National Bank of Pennsylvania, First National Trust Company, First National Investment Services Company, LLC, F.N.B. Investment Advisors, Inc., First National Insurance Agency, LLC, F.N.B. Capital Corporation, LLC, Regency Finance Company and F.N.B. Commercial Leasing. It also operates consumer finance offices in Kentucky and Tennessee.

Forward-looking Statements

This press release of F.N.B. Corporation and the reports F.N.B. Corporation files with the Securities and Exchange Commission often contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act, relating to present or future trends or factors affecting the banking industry and, specifically, the financial operations, markets and products of F.N.B. Corporation. Forward-looking statements are typically identified by words such as “believe”, “plan”, “expect”, “anticipate”, “intend”, “outlook”, “estimate”, “forecast”, “will”, “should”, “project”, “goal”, and other similar words and expressions. These forward-looking statements involve certain risks and uncertainties. There are a number of important factors that could cause F.N.B. Corporation’s future results to differ materially from historical performance or projected performance. These factors include, but are not limited to: (1) a significant increase in competitive pressures among financial institutions; (2) changes in the interest rate environment that may reduce net interest margins; (3) changes in prepayment speeds, loan sale volumes, charge-offs and loan loss provisions; (4) general economic conditions; (5) various monetary and fiscal policies and regulations of the U.S. Government that may adversely affect the businesses in which F.N.B. Corporation is engaged; (6) technological issues which may adversely affect F.N.B. Corporation’s financial operations or customers; (7) changes in the securities markets; (8) risk factors mentioned in the reports and registration statements F.N.B. Corporation files with the Securities and Exchange Commission (SEC) which are available on our shareholder and investor relations website at www.fnbcorporation.com and on the SEC website at www.sec.gov; (9) housing prices; (10) job market; (11) consumer confidence and spending habits and (12) estimates of fair value of certain F.N.B. Corporation assets and liabilities. All information provided in this release and in the attachments is based on information only as of the date provided and presently available and F.N.B. Corporation undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.

ADDITIONAL INFORMATION ABOUT THE MERGER

F.N.B. Corporation will file a registration statement on Form S-4 with the SEC. The registration statement will include a proxy statement/prospectus and other relevant documents to be filed with the SEC in connection with the merger.

SHAREHOLDERS OF PARKVALE FINANCIAL CORPORATION ARE ADVISED TO READ THE PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

The proxy statement/prospectus and other relevant materials (when they become available), and any other documents F.N.B. Corporation has filed with the SEC, may be obtained free of charge at the SEC’s website at www.sec.gov. In addition, investors and security holders may obtain free copies of the documents F.N.B. Corporation has filed with the SEC by contacting James Orie, F.N.B. Corporation, One F.N.B. Boulevard, Hermitage, PA 16148, telephone: (724) 983-3317 or for Parkvale Financial Corporation by contacting Gilbert A. Riazzi, Chief Financial Officer, 4220 William Penn Highway, Monroeville, PA 15146, telephone: (412) 373-4804.

Parkvale Financial Corporation and its directors, executive officers and other members of its management and employees may be deemed to be participants in the solicitation of proxies from its shareholders in connection with the proposed merger. Information concerning such participants’ ownership of Parkvale Financial Corporation common stock will be set forth in the proxy statement/prospectus relating to the merger when it becomes available. This communication does not constitute an offer of any securities for sale.

DATA SHEETS FOLLOW

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

2nd Qtr 2011 –

2nd Qtr 2011 –

2011

2010

1st Qtr 2011

2nd Qtr 2010

Second

First

Second

Percent

Percent

Statement of earnings

Quarter

Quarter

Quarter

Variance

Variance

Interest income

$98,155

$97,371

$94,361

0.8

4.0

Interest expense

19,461

20,088

22,880

-3.1

-14.9

Net interest income

78,694

77,283

71,481

1.8

10.1

Taxable equivalent adjustment

1,999

1,965

1,665

1.7

20.1

Net interest income (FTE) (1)

80,693

79,248

73,146

1.8

10.3

Provision for loan losses

8,551

8,228

12,239

3.9

-30.1

Net interest income after provision (FTE)

72,142

71,020

60,907

1.6

18.4

Impairment losses on securities

0

0

(1,313)

n/m

n/m

Non-credit related losses on securities not expected to

be sold (recognized in other comprehensive income)

0

0

711

n/m

n/m

Net impairment losses on securities

0

0

(602)

n/m

n/m

Service charges

15,666

14,335

14,662

9.3

6.8

Insurance commissions and fees

3,664

4,146

3,849

-11.6

-4.8

Securities commissions and fees

2,130

1,972

1,771

8.0

20.2

Trust income

3,947

3,710

3,188

6.4

23.8

Gain on sale of securities

38

54

47

-29.4

-18.3

Gain on sale of loans

376

767

808

-51.0

-53.5

Other

3,437

3,448

4,720

-0.3

-27.2

Total non-interest income

29,258

28,432

28,443

2.9

2.9

Salaries and employee benefits

36,528

38,382

33,392

-4.8

9.4

Occupancy and equipment

9,985

10,385

9,446

-3.9

5.7

Amortization of intangibles

1,805

1,796

1,679

0.5

7.6

Other real estate owned

2,342

1,579

363

48.3

545.3

Other

17,709

22,415

18,204

-21.0

-2.7

Total non-interest expense

68,369

74,557

63,084

-8.3

8.4

Income before income taxes

33,031

24,895

26,266

32.7

25.8

Taxable equivalent adjustment

1,999

1,965

1,665

1.7

20.1

Income taxes

8,670

5,755

6,679

50.7

29.8

Net income

$22,362

$17,175

$17,922

30.2

24.8

Earnings per share:

Basic

$0.18

$0.14

$0.16

28.6

12.5

Diluted

$0.18

$0.14

$0.16

28.6

12.5

Performance ratios

Return on average equity

7.69%

6.17%

6.83%

Return on average tangible equity (2) (6)

16.77%

13.93%

15.65%

Return on average assets

0.91%

0.72%

0.81%

Return on average tangible assets (3) (6)

1.02%

0.82%

0.92%

Net interest margin (FTE) (1)

3.78%

3.81%

3.81%

Yield on earning assets (FTE) (1)

4.69%

4.77%

5.00%

Cost of funds

1.06%

1.12%

1.37%

Efficiency ratio (FTE) (1) (4)

60.54%

67.57%

60.45%

Effective tax rate

27.94%

25.10%

27.15%

Common stock data

Average basic shares outstanding

123,254,895

120,193,233

113,878,018

2.5

8.2

Average diluted shares outstanding

124,094,789

120,952,973

114,315,177

2.6

8.6

Ending shares outstanding

127,024,899

120,871,383

114,532,890

5.1

10.9

Book value per share

$9.47

$9.34

$9.24

1.5

2.5

Tangible book value per share (6)

$4.73

$4.36

$4.31

8.6

9.8

Tangible book value per share excluding AOCI (5) (6)

$4.97

$4.64

$4.53

7.3

9.8

Dividend payout ratio

68.64%

83.86%

77.09%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

For the Six Months

Ended June 30,

Percent

Statement of earnings

2011

2010

Variance

Interest income

$195,526

$186,907

4.6

Interest expense

39,549

47,021

-15.9

Net interest income

155,977

139,886

11.5

Taxable equivalent adjustment

3,964

3,303

20.0

Net interest income (FTE) (1)

159,941

143,189

11.7

Provision for loan losses

16,779

24,203

-30.7

Net interest income after provision (FTE)

143,162

118,986

20.3

Impairment losses on securities

0

(9,539)

n/m

Non-credit related losses on securities not expected to

be sold (recognized in other comprehensive income)

0

7,251

n/m

Net impairment losses on securities

0

(2,288)

n/m

Service charges

30,001

28,384

5.7

Insurance commissions and fees

7,810

8,173

-4.4

Securities commissions and fees

4,102

3,328

23.2

Trust income

7,657

6,346

20.7

Gain on sale of securities

92

2,437

-96.2

Gain on sale of loans

1,143

1,375

-16.8

Other

6,885

10,963

-37.2

Total non-interest income

57,690

58,718

-1.8

Salaries and employee benefits

74,910

66,517

12.6

Occupancy and equipment

20,370

19,517

4.4

Amortization of intangibles

3,601

3,366

7.0

Other real estate owned

3,921

1,527

156.8

Other

40,124

37,600

6.7

Total non-interest expense

142,926

128,527

11.2

Income before income taxes

57,926

49,177

17.8

Taxable equivalent adjustment

3,964

3,303

20.0

Income taxes

14,425

11,972

20.5

Net income

$39,537

$33,902

16.6

Earnings per share:

Basic

$0.32

$0.30

6.7

Diluted

$0.32

$0.30

6.7

Performance ratios

Return on average equity

6.94%

6.51%

Return on average tangible equity (2) (6)

15.40%

15.05%

Return on average assets

0.82%

0.78%

Return on average tangible assets (3) (6)

0.92%

0.88%

Net interest margin (FTE) (1)

3.79%

3.77%

Yield on earning assets (FTE) (1)

4.73%

5.01%

Cost of funds

1.09%

1.42%

Efficiency ratio (FTE) (1) (4)

64.02%

61.99%

Effective tax rate

26.73%

26.10%

Common stock data

Average basic shares outstanding

121,732,522

113,814,527

7.0

Average diluted shares outstanding

122,532,686

114,189,300

7.3

Ending shares outstanding

127,024,899

114,532,890

10.9

Book value per share

$9.47

$9.24

2.5

Tangible book value per share (6)

$4.73

$4.31

9.8

Tangible book value per share excluding AOCI (5) (6)

$4.97

$4.53

9.8

Dividend payout ratio

75.25%

81.37%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

2nd Qtr 2011 –

2nd Qtr 2011 –

2011

2010

1st Qtr 2011

2nd Qtr 2010

Second

First

Second

Percent

Percent

Average balances

Quarter

Quarter

Quarter

Variance

Variance

Total assets

$9,866,025

$9,695,015

$8,874,430

1.8

11.2

Earning assets

8,557,590

8,409,212

7,697,232

1.8

11.2

Securities

1,766,329

1,731,714

1,599,216

2.0

10.4

Interest bearing deposits with banks

167,924

137,281

159,874

22.3

5.0

Loans, net of unearned income

6,623,337

6,540,217

5,938,142

1.3

11.5

Allowance for loan losses

109,489

108,259

113,531

1.1

-3.6

Goodwill and intangibles

603,552

595,436

565,294

1.4

6.8

Deposits and customer repos (7)

8,041,138

7,916,046

7,163,916

1.6

12.2

Short-term borrowings

144,301

143,531

126,972

0.5

13.6

Long-term debt

206,201

199,047

228,959

3.6

-9.9

Trust preferred securities

203,934

203,961

204,455

0.0

-0.3

Shareholders’ equity

1,166,305

1,129,622

1,052,569

3.2

10.8

Asset quality data

Non-accrual loans

$107,091

$108,080

$132,412

-0.9

-19.1

Restructured loans

20,146

21,577

17,270

-6.6

16.7

Non-performing loans

127,237

129,657

149,682

-1.9

-15.0

Other real estate owned

35,793

38,101

22,952

-6.1

55.9

Total non-performing loans and OREO

163,030

167,758

172,634

-2.8

-5.6

Non-performing investments

6,605

6,204

4,661

6.5

41.7

Non-performing assets

$169,635

$173,962

$177,295

-2.5

-4.3

Net loan charge-offs

$6,939

$6,736

$7,791

3.0

-10.9

Allowance for loan losses

109,224

107,612

114,040

1.5

-4.2

Non-performing loans / total loans

1.90%

1.98%

2.51%

Non-performing loans + OREO / total loans + OREO

2.42%

2.54%

2.88%

Non-performing assets / total assets

1.72%

1.78%

2.01%

Allowance for loan losses / total loans

1.63%

1.64%

1.91%

Allowance for loan losses + credit marks / total

loans + credit marks (6)

2.02%

2.04%

n/a

Allowance for loan losses / non-performing loans

85.84%

83.00%

76.19%

Net loan charge-offs (annualized) / average loans

0.42%

0.42%

0.53%

Balances at period end

Total assets

$9,857,163

$9,755,281

$8,833,060

1.0

11.6

Earning assets

8,560,768

8,459,481

7,647,064

1.2

11.9

Loans, net of unearned income

6,702,595

6,559,952

5,967,570

2.2

12.3

Deposits and customer repos (7)

7,960,415

7,982,954

7,141,210

-0.3

11.5

Total equity

1,203,150

1,128,414

1,058,004

6.6

13.7

Capital ratios

Equity / assets (period end)

12.21%

11.57%

11.98%

Leverage ratio

8.97%

8.36%

8.63%

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

6.50%

5.76%

5.97%

Tangible equity, excluding AOCI / tangible

assets (period end) (5) (6)

6.83%

6.12%

6.28%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

For the Six Months

Ended June 30,

Percent

Average balances

2011

2010

Variance

Total assets

$9,780,993

$8,810,141

11.0

Earning assets

8,483,810

7,633,181

11.1

Securities

1,749,117

1,541,100

13.5

Interest bearing deposits with banks

152,687

178,029

-14.2

Loans, net of unearned income

6,582,006

5,914,051

11.3

Allowance for loan losses

108,877

110,908

-1.8

Goodwill and intangibles

599,516

566,134

5.9

Deposits and customer repos (7)

7,978,938

7,083,701

12.6

Short-term borrowings

143,918

129,839

10.8

Long-term debt

202,644

245,846

-17.6

Trust preferred securities

203,947

204,540

-0.3

Shareholders’ equity

1,148,065

1,049,846

9.4

Asset quality data

Non-accrual loans

$107,091

$132,412

-19.1

Restructured loans

20,146

17,270

16.7

Non-performing loans

127,237

149,682

-15.0

Other real estate owned

35,793

22,952

55.9

Total non-performing loans and OREO

163,030

172,634

-5.6

Non-performing investments

6,605

4,661

41.7

Non-performing assets

$169,635

$177,295

-4.3

Net loan charge-offs

$13,675

$14,818

-7.7

Allowance for loan losses

109,224

114,040

-4.2

Non-performing loans / total loans

1.90%

2.51%

Non-performing loans + OREO / total loans + OREO

2.42%

2.88%

Non-performing assets / total assets

1.72%

2.01%

Allowance for loan losses / total loans

1.63%

1.91%

Allowance for loan losses + credit marks / total

loans + credit marks (6)

2.02%

n/a

Allowance for loan losses / non-performing loans

85.84%

76.19%

Net loan charge-offs (annualized) / average loans

0.42%

0.51%

Balances at period end

Total assets

$9,857,163

$8,833,060

11.6

Earning assets

8,560,768

7,647,064

11.9

Loans, net of unearned income

6,702,595

5,967,570

12.3

Deposits and customer repos (7)

7,960,415

7,141,210

11.5

Total equity

1,203,150

1,058,004

13.7

Capital ratios

Equity / assets (period end)

12.21%

11.98%

Leverage ratio

8.97%

8.63%

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

6.50%

5.97%

Tangible equity, excluding AOCI / tangible

assets (period end) (5) (6)

6.83%

6.28%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

2nd Qtr 2011 –

2nd Qtr 2011 –

2011

2010

1st Qtr 2011

2nd Qtr 2010

Second

First

Second

Percent

Percent

Average balances

Quarter

Quarter

Quarter

Variance

Variance

Loans:

Commercial

$3,721,871

$3,654,563

$3,311,030

1.8

12.4

Direct installment

1,029,808

1,046,249

969,007

-1.6

6.3

Residential mortgages

682,570

689,679

616,267

-1.0

10.8

Indirect installment

528,792

518,168

517,452

2.1

2.2

Consumer LOC

528,144

507,405

426,471

4.1

23.8

Commercial leases

90,831

84,196

62,510

7.9

45.3

Other

41,321

39,957

35,405

3.4

16.7

Total loans

$6,623,337

$6,540,217

$5,938,142

1.3

11.5

Deposits:

Non-interest bearing deposits

$1,248,029

$1,176,031

$1,028,631

6.1

21.3

Savings and NOW

3,888,716

3,753,938

3,297,537

3.6

17.9

Certificates of deposit and other time deposits

2,315,829

2,340,149

2,219,194

-1.0

4.4

Total deposits

7,452,574

7,270,118

6,545,362

2.5

13.9

Customer repos (7)

588,564

645,928

618,554

-8.9

-4.8

Total deposits and customer repos (7)

$8,041,138

$7,916,046

$7,163,916

1.6

12.2

Balances at period end

Loans:

Commercial

$3,776,287

$3,689,667

$3,304,493

2.3

14.3

Direct installment

1,039,270

1,036,213

983,857

0.3

5.6

Residential mortgages

676,574

673,152

615,232

0.5

10.0

Indirect installment

535,191

522,634

521,679

2.4

2.6

Consumer LOC

542,470

511,329

438,039

6.1

23.8

Commercial leases

93,273

87,916

64,715

6.1

44.1

Other

39,530

39,041

39,555

1.3

-0.1

Total loans

$6,702,595

$6,559,952

$5,967,570

2.2

12.3

Deposits:

Non-interest bearing deposits

$1,267,554

$1,223,720

$1,039,631

3.6

21.9

Savings and NOW

3,853,257

3,831,735

3,280,076

0.6

17.5

Certificates of deposit and other time deposits

2,276,408

2,334,856

2,214,951

-2.5

2.8

Total deposits

7,397,219

7,390,311

6,534,658

0.1

13.2

Customer repos (7)

563,196

592,643

606,552

-5.0

-7.1

Total deposits and customer repos (7)

$7,960,415

$7,982,954

$7,141,210

-0.3

11.5

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

For the Six Months

Ended June 30,

Percent

Average balances

2011

2010

Variance

Loans:

Commercial

$3,688,403

$3,296,352

11.9

Direct installment

1,021,800

972,046

5.1

Residential mortgages

702,288

614,553

14.3

Indirect installment

523,509

517,879

1.1

Consumer LOC

517,831

419,109

23.6

Commercial leases

87,532

60,329

45.1

Other

40,643

33,783

20.3

Total loans

$6,582,006

$5,914,051

11.3

Deposits:

Non-interest bearing deposits

$1,212,229

$999,441

21.3

Savings and NOW

3,821,699

3,257,518

17.3

Certificates of deposit and other time deposits

2,327,922

2,219,064

4.9

Total deposits

7,361,850

6,476,024

13.7

Customer repos (7)

617,088

607,677

1.5

Total deposits and customer repos (7)

$7,978,938

$7,083,701

12.6

Balances at period end

Loans:

Commercial

$3,776,287

$3,304,493

14.3

Direct installment

1,039,270

983,857

5.6

Residential mortgages

676,574

615,232

10.0

Indirect installment

535,191

521,679

2.6

Consumer LOC

542,470

438,039

23.8

Commercial leases

93,273

64,715

44.1

Other

39,530

39,555

-0.1

Total loans

$6,702,595

$5,967,570

12.3

Deposits:

Non-interest bearing deposits

$1,267,554

$1,039,631

21.9

Savings and NOW

3,853,257

3,280,076

17.5

Certificates of deposit and other time deposits

2,276,408

2,214,951

2.8

Total deposits

7,397,219

6,534,658

13.2

Customer repos (7)

563,196

606,552

-7.1

Total deposits and customer repos (7)

$7,960,415

$7,141,210

11.5

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

Second Quarter 2011

Asset quality data, by core portfolio

Bank – PA

Bank – FL

Regency

Total

Non-accrual loans

$60,565

$44,890

$1,636

$107,091

Restructured loans

15,340

0

4,806

20,146

Non-performing loans

75,905

44,890

6,442

127,237

Other real estate owned

10,472

23,868

1,453

35,793

Total non-performing loans and OREO

86,377

68,758

7,895

163,030

Non-performing investments

6,605

0

0

6,605

Non-performing assets

$92,982

$68,758

$7,895

$169,635

Net loan charge-offs

$5,346

$160

$1,433

$6,939

Provision for loan losses

4,655

2,240

1,656

8,551

Allowance for loan losses

82,353

20,018

6,853

109,224

Loans, net of unearned income

6,359,213

180,232

163,150

6,702,595

Non-performing loans / total loans

1.19%

24.91%

3.95%

1.90%

Non-performing loans + OREO / total loans + OREO

1.36%

33.69%

4.80%

2.42%

Non-performing assets / total assets

0.98%

37.35%

4.65%

1.72%

Allowance for loan losses / total loans

1.30%

11.11%

4.20%

1.63%

Allowance for loan losses + credit marks / total

loans + credit marks (6)

1.71%

11.11%

4.20%

2.02%

Allowance for loan losses / non-performing loans

108.50%

44.59%

106.38%

85.84%

Net loan charge-offs (annualized) / average loans

0.34%

0.35%

3.62%

0.42%

Loans 30 – 89 days past due

$39,205

$23

$2,182

$41,410

Loans 90+ days past due

14,034

0

2,081

16,115

Non-accrual loans

60,565

44,890

1,636

107,091

Total past due and non-accrual loans

$113,804

$44,913

$5,899

$164,616

Loans 90+ days past due and non-accrual

loans / total loans

1.17%

24.91%

2.28%

1.84%

Total past due and non-accrual loans / total loans

1.79%

24.92%

3.62%

2.46%

First Quarter 2011

Asset quality data, by core portfolio

Bank – PA

Bank – FL

Regency

Total

Non-accrual loans

$59,343

$46,701

$2,036

$108,080

Restructured loans

14,949

0

6,628

21,577

Non-performing loans

74,292

46,701

8,664

129,657

Other real estate owned

12,044

24,502

1,555

38,101

Total non-performing loans and OREO

86,336

71,203

10,219

167,758

Non-performing investments

6,204

0

0

6,204

Non-performing assets

$92,540

$71,203

$10,219

$173,962

Net loan charge-offs

$4,053

$1,147

$1,536

$6,736

Provision for loan losses

5,300

1,600

1,328

8,228

Allowance for loan losses

83,044

17,938

6,630

107,612

Loans, net of unearned income

6,216,969

185,148

157,835

6,559,952

Non-performing loans / total loans

1.19%

25.22%

5.49%

1.98%

Non-performing loans + OREO / total loans + OREO

1.39%

33.96%

6.41%

2.54%

Non-performing assets / total assets

0.99%

37.14%

6.06%

1.78%

Allowance for loan losses / total loans

1.34%

9.69%

4.20%

1.64%

Allowance for loan losses + credit marks / total

loans + credit marks (6)

1.76%

9.69%

4.20%

2.04%

Allowance for loan losses / non-performing loans

111.78%

38.41%

76.52%

83.00%

Net loan charge-offs (annualized) / average loans

0.27%

2.45%

3.90%

0.42%

Loans 30 – 89 days past due

$44,657

$8,503

$2,037

$55,197

Loans 90+ days past due

13,952

0

2,127

16,079

Non-accrual loans

59,343

46,701

2,036

108,080

Total past due and non-accrual loans

$117,952

$55,204

$6,200

$179,356

Loans 90+ days past due and non-accrual

loans / total loans

1.18%

25.22%

2.64%

1.89%

Total past due and non-accrual loans / total loans

1.90%

29.82%

3.93%

2.73%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

Second Quarter 2010

Asset quality data, by core portfolio

Bank – PA

Bank – FL

Regency

Total

Non-accrual loans

$66,391

$64,063

$1,958

$132,412

Restructured loans

11,233

0

6,037

17,270

Non-performing loans

77,624

64,063

7,995

149,682

Other real estate owned

9,626

12,245

1,081

22,952

Total non-performing loans and OREO

87,250

76,308

9,076

172,634

Non-performing investments

4,661

0

0

4,661

Non-performing assets

$91,911

$76,308

$9,076

$177,295

Net loan charge-offs

$4,442

$1,900

$1,449

$7,791

Provision for loan losses

4,494

6,168

1,577

12,239

Allowance for loan losses

80,396

26,940

6,704

114,040

Loans, net of unearned income

5,576,734

231,237

159,599

5,967,570

Non-performing loans / total loans

1.39%

27.70%

5.01%

2.51%

Non-performing loans + OREO / total loans + OREO

1.56%

31.34%

5.65%

2.88%

Non-performing assets / total assets

1.09%

35.24%

5.45%

2.01%

Allowance for loan losses / total loans

1.44%

11.65%

4.20%

1.91%

Allowance for loan losses + credit marks / total

loans + credit marks (6)

n/a

n/a

n/a

n/a

Allowance for loan losses / non-performing loans

103.57%

42.05%

83.85%

76.19%

Net loan charge-offs (annualized) / average loans

0.32%

3.23%

3.73%

0.53%

Loans 30 – 89 days past due

$35,005

$0

$2,070

$37,075

Loans 90+ days past due

5,285

0

2,288

7,573

Non-accrual loans

66,391

64,063

1,958

132,412

Total past due and non-accrual loans

$106,681

$64,063

$6,316

$177,060

Loans 90+ days past due and non-accrual

loans / total loans

1.29%

27.70%

2.66%

2.35%

Total past due and non-accrual loans / total loans

1.91%

27.70%

3.96%

2.97%

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

2nd Qtr 2011 –

2nd Qtr 2011 –

2011

2010

1st Qtr 2011

2nd Qtr 2010

Second

First

Second

Percent

Percent

Balance Sheet (at period end)

Quarter

Quarter

Quarter

Variance

Variance

Assets

Cash and due from banks

$172,401

$157,568

$140,629

9.4

22.6

Interest bearing deposits with banks

16,732

132,340

60,238

-87.4

-72.2

Cash and cash equivalents

189,133

289,908

200,867

-34.8

-5.8

Securities available for sale

820,847

804,242

758,325

2.1

8.2

Securities held to maturity

1,010,672

956,693

853,698

5.6

18.4

Residential mortgage loans held for sale

9,922

6,254

7,232

58.7

37.2

Loans, net of unearned income

6,702,595

6,559,952

5,967,570

2.2

12.3

Allowance for loan losses

(109,224)

(107,612)

(114,040)

1.5

-4.2

Net loans

6,593,371

6,452,340

5,853,530

2.2

12.6

Premises and equipment, net

126,061

125,067

115,323

0.8

9.3

Goodwill

567,378

565,090

528,720

0.4

7.3

Core deposit and other intangible assets, net

34,580

36,385

35,775

-5.0

-3.3

Bank owned life insurance

208,714

208,720

207,093

0.0

0.8

Other assets

296,485

310,582

272,495

-4.5

8.8

Total Assets

$9,857,163

$9,755,281

$8,833,060

1.0

11.6

Liabilities

Deposits:

Non-interest bearing demand

$1,267,554

$1,223,720

$1,039,630

3.6

21.9

Savings and NOW

3,853,257

3,831,735

3,280,076

0.6

17.5

Certificates and other time deposits

2,276,408

2,334,856

2,214,952

-2.5

2.8

Total Deposits

7,397,219

7,390,311

6,534,658

0.1

13.2

Other liabilities

103,492

94,975

94,748

9.0

9.2

Short-term borrowings

728,300

738,520

735,442

-1.4

-1.0

Long-term debt

221,061

199,134

205,834

11.0

7.4

Junior subordinated debt

203,941

203,927

204,373

0.0

-0.2

Total Liabilities

8,654,013

8,626,867

7,775,056

0.3

11.3

Stockholders’ Equity

Common stock

1,267

1,205

1,141

5.1

11.0

Additional paid-in capital

1,219,663

1,154,953

1,091,253

5.6

11.8

Retained earnings

16,348

9,336

(6,515)

75.1

-350.9

Accumulated other comprehensive income

(30,716)

(33,679)

(25,358)

-8.8

21.1

Treasury stock

(3,412)

(3,401)

(2,517)

0.3

35.6

Total Stockholders’ Equity

1,203,150

1,128,414

1,058,004

6.6

13.7

Total Liabilities and Stockholders’ Equity

$9,857,163

$9,755,281

$8,833,060

1.0

11.6

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

NON-GAAP FINANCIAL MEASURES

We believe the following non-GAAP financial measures used by F.N.B. Corporation provide information useful to investors in understanding F.N.B.

Corporation’s operating performance and trends, and facilitate comparisons with the performance of F.N.B. Corporation’s peers. The non-GAAP

financial measures used by F.N.B. Corporation may differ from the non-GAAP financial measures other financial institutions use to measure their

results of operations. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, F.N.B. Corporation’s reported

results prepared in accordance with U.S. GAAP. The following tables summarize the non-GAAP financial measures included in this press release

and derived from amounts reported in F.N.B. Corporation’s financial statements.

2011

2010

Second

First

Second

Quarter

Quarter

Quarter

Return on average tangible equity (2):

Net income (annualized)

$89,695

$69,653

$71,886

Amortization of intangibles, net of tax (annualized)

4,707

4,734

4,376

94,402

74,387

76,262

Average total shareholders’ equity

1,166,305

1,129,622

1,052,569

Less: Average intangibles

(603,552)

(595,436)

(565,294)

562,753

534,186

487,275

Return on average tangible equity (2)

16.77%

13.93%

15.65%

Return on average tangible assets (3):

Net income (annualized)

$89,695

$69,653

$71,886

Amortization of intangibles, net of tax (annualized)

4,707

4,734

4,376

94,402

74,387

76,262

Average total assets

9,866,025

9,695,015

8,874,430

Less: Average intangibles

(603,552)

(595,436)

(565,294)

9,262,473

9,099,579

8,309,136

Return on average tangible assets (3)

1.02%

0.82%

0.92%

Tangible book value per share:

Total shareholders’ equity

$1,203,150

$1,128,414

$1,058,004

Less: intangibles

(601,958)

(601,475)

(564,495)

601,192

526,939

493,509

Ending shares outstanding

127,024,899

120,871,383

114,532,890

Tangible book value per share

$4.73

$4.36

$4.31

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

For the Six Months

Ended June 30,

2011

2010

Return on average tangible equity (2):

Net income (annualized)

$79,729

$68,366

Amortization of intangibles, net of tax (annualized)

4,720

4,412

84,449

72,778

Average total shareholders’ equity

1,148,065

1,049,846

Less: Average intangibles

(599,516)

(566,134)

548,549

483,712

Return on average tangible equity (2)

15.40%

15.05%

Return on average tangible assets (3):

Net income (annualized)

$79,729

$68,366

Amortization of intangibles, net of tax (annualized)

4,720

4,412

84,449

72,778

Average total assets

9,780,993

8,810,141

Less: Average intangibles

(599,516)

(566,134)

9,181,477

8,244,007

Return on average tangible assets (3)

0.92%

0.88%

Tangible book value per share:

Total shareholders’ equity

$1,203,150

$1,058,004

Less: intangibles

(601,958)

(564,495)

601,192

493,509

Ending shares outstanding

127,024,899

114,532,890

Tangible book value per share

$4.73

$4.31

F.N.B. CORPORATION

(Unaudited)

(Dollars in thousands)

2011

2010

Second

First

Second

Quarter

Quarter

Quarter

Tangible book value per share excluding AOCI (5):

Total shareholders’ equity

$1,203,150

$1,128,414

$1,058,004

Less: intangibles

(601,958)

(601,475)

(564,495)

Less: AOCI

30,716

33,679

25,358

631,908

560,618

518,867

Ending shares outstanding

127,024,899

120,871,383

114,532,890

Tangible book value per share excluding AOCI (5)

$4.97

$4.64

$4.53

Tangible equity / tangible assets (period end):

Total shareholders’ equity

$1,203,150

$1,128,414

$1,058,004

Less: intangibles

(601,958)

(601,475)

(564,495)

601,192

526,939

493,509

Total assets

9,857,163

9,755,281

8,833,060

Less: intangibles

(601,958)

(601,475)

(564,495)

9,255,205

9,153,806

8,268,565

Tangible equity / tangible assets (period end)

6.50%

5.76%

5.97%

Tangible equity, excluding AOCI / tangible

assets (period end) (5):

Total shareholders’ equity

$1,203,150

$1,128,414

$1,058,004

Less: intangibles

(601,958)

(601,475)

(564,495)

Less: AOCI

30,716

33,679

25,358

631,908

560,618

518,867

Total assets

9,857,163

9,755,281

8,833,060

Less: intangibles

(601,958)

(601,475)

(564,495)

9,255,205

9,153,806

8,268,565

Tangible equity, excluding AOCI / tangible

assets (period end) (5)

6.83%

6.12%

6.28%

Allowance for loan losses + credit marks / total

loans + credit marks:

Allowance for loan losses

$109,224

$107,612

Credit marks

26,622

26,919

135,846

134,531

Total loans

6,702,595

6,559,952

Credit marks

26,622

26,919

6,729,217

6,586,871

Allowance for loan losses + credit marks / total

loans + credit marks

2.02%

2.04%

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

(2) Return on average tangible equity is calculated by dividing net income less amortization of intangibles by average equity less average intangibles.

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

(4) The efficiency ratio is calculated by dividing non-interest expense less amortization of intangibles by the sum of net interest income on a fully taxable equivalent basis plus non-interest income.

(5) Accumulated other comprehensive income (AOCI) is comprised of unrealized losses on securities, non-credit impairment losses on other-than-temporarily impaired securities and unrecognized pension and postretirement obligations.

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

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

SOURCE F.N.B. Corporation

Be the first to comment

Leave a Reply