Strong linked quarter annualized loan growth of 18% with record revenue of $336 million and 55% efficiency ratio

PITTSBURGH, July 20, 2022 /PRNewswire/ — F.N.B. Corporation (NYSE: FNB) reported earnings for the second quarter of 2022 with net income available to common stockholders of $107.1 million, or $0.30 per diluted common share. Comparatively, second quarter of 2021 net income available to common stockholders totaled $99.4 million, or $0.31 per diluted common share, and first quarter of 2022 net income available to common stockholders totaled $51.0 million, or $0.15 per diluted common share.

On an operating basis, the second quarter of 2022 earnings per diluted common share (non-GAAP) was $0.31, excluding $2.0 million (pre-tax) of significant items. On an operating basis, the second quarter of 2021 was $0.31 per share, excluding $2.6 million (pre-tax) of significant items, and the first quarter of 2022 was $0.26 per share, excluding $51.9 million (pre-tax) of significant items.

“F.N.B. Corporation produced strong second quarter operating earnings per share which increased 19% linked-quarter to $0.31,” said F.N.B. Corporation Chairman, President and Chief Executive Officer, Vincent J. Delie, Jr. “Spot loan growth was a record $1.3 billion, or 19.5% annualized, excluding PPP, and revenue for the quarter totaled a record $336 million. Operating expenses remained well-controlled declining linked-quarter, leading to positive operating leverage and an efficiency ratio of 55.2%. Our profitability improved significantly with operating pre-provision net revenue up 23% on a linked-quarter basis and return on average tangible common equity of 15.5%. Asset quality remains a key focus with proactive risk management and a conservatively underwritten balance sheet driving our solid reserve coverage and net recoveries this quarter. As inflation and interest rates continue to rise, we are prepared for a broad range of economic scenarios given our strong liquidity and capital ratios, our diversified business mix, and our well-established risk management track record.”

Second Quarter 2022 Highlights
(All comparisons refer to the second quarter of 2021, except as noted)

  • Period-end total loans and leases, excluding Paycheck Protection Program (PPP) loans and Howard Bancorp, Inc. (Howard) acquired loans as of the January 22, 2022 acquisition date (non-GAAP), increased $2.6 billion, or 11.2%, as commercial loans and leases increased $1.3 billion, or 8.4%, and consumer loans increased $1.3 billion, or 16.4%. PPP loans totaled $85.8 million at June 30, 2022, compared to $1.6 billion as of June 30, 2021.
  • Excluding PPP, period-end loans and leases (non-GAAP) increased $1.3 billion, or 19.5% annualized, on a linked-quarter basis, including an increase of $795.0 million in consumer loans and $503.9 million in commercial loans and leases.
  • Total average deposits grew $3.2 billion, or 10.5%, led by increases in average non-interest-bearing deposits of $1.7 billion, or 16.9%, and average interest-bearing demand deposits of $1.2 billion, or 8.8%, partially offset by a decrease in average time deposits of $284.4 million, or 8.7%. Average deposit growth reflected organic growth in new and existing customer relationships and inflows from the January 2022 Howard acquisition. Excluding Howard, average deposits (non-GAAP) grew $1.6 billion, or 5.1%.
  • Net interest income increased $25.8 million, or 11.3%, to $253.7 million primarily due to the benefit of growth in earning assets as well as the rising interest rate environment.
  • On a linked-quarter basis, the net interest margin (FTE) (non-GAAP) increased 15 basis points to 2.76%, as the earning asset yield increased 22 basis points and the cost of funds increased 8 basis points. The total impact of PPP, purchase accounting accretion and higher cash balances on net interest margin was a decrease of 12 basis points, down slightly from 13 basis points in the prior quarter.
  • Non-interest income was $82.2 million, an increase of $2.4 million, or 3.0%, driven by strong contributions from capital markets fee income and higher service charges reflecting increased customer activity, partially offset by reduced contributions from mortgage banking due to lower refinance volumes given significantly higher interest rates.
  • Pre-provision net revenue (non-GAAP) of $145.1 million, on an operating basis, increased $27.3 million, or 23.2%, and $17.3 million, or 13.5%, compared to the first quarter of 2022 and second quarter of 2021, respectively.
  • The annualized net charge-offs/(recoveries) to total average loans ratio was (0.01)%, compared to 0.06%, with continued favorable asset quality trends across the loan portfolio.
  • Common Equity Tier 1 (CET1) regulatory capital ratio was 9.7% (estimated), compared to 10.0% at March 31, 2022, and 9.9% at June 30, 2021. Tangible book value per common share (non-GAAP) decreased $0.49, or 5.7%, to $8.10 compared to December 31, 2021. Accumulated other comprehensive income/loss (AOCI) reduced the tangible book value per common share by $0.72 as of June 30, 2022, primarily due to the impact of higher interest rates on the fair value of available-for-sale (AFS) securities, compared to a $0.19 reduction as of December 31, 2021.
  • During the second quarter of 2022, the Company repurchased 1.1 million shares of common stock at a weighted average share price of $11.77 for a total of $13.0 million.
  • On June 1, 2022, the Company announced the signing of a definitive merger agreement to acquire Greenville, North Carolina-based UB Bancorp with total assets of $1.2 billion at March 31, 2022, including its wholly owned banking subsidiary, Union Bank, in an all-stock transaction valued at $19.56 per share, or a fully diluted market value of approximately $117 million, based upon the closing stock price of FNB as of Tuesday, May 31, 2022. This merger will further strengthen FNB’s North Carolina presence while enhancing its low-cost deposit base.

Non-GAAP measures referenced in this release are used by management to measure performance in operating the business that management believes enhances investors’ ability to better understand the underlying business performance and trends related to core business activities. Reconciliations of non-GAAP operating measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release. For more information regarding our use of non-GAAP measures, please refer to the discussion herein under the caption, Use of Non-GAAP Financial Measures and Key Performance Indicators.


Quarterly Results Summary

2Q22


1Q22


2Q21

Reported results






Net income available to common stockholders (millions)

$      107.1


$        51.0


$        99.4

Net income per diluted common share

0.30


0.15


0.31

Book value per common share (period-end)

15.19


15.19


15.43

Pre-provision net revenue (reported) (millions)

143.1


85.0


125.1

Operating results (non-GAAP)






Operating net income available to common stockholders (millions)

$      108.7


$        92.0


$      101.5

Operating net income per diluted common share

0.31


0.26


0.31

Pre-provision net revenue (operating) (millions)

145.1


117.8


127.8

Average diluted common shares outstanding (thousands)

354,687


348,926


323,328

Significant items impacting earnings1 (millions)






Pre-tax merger-related expenses

$         (2.0)


$       (28.6)


$            —

After-tax impact of merger-related expenses

(1.6)


(22.6)


Pre-tax provision expense related to acquisition


(19.1)


After-tax impact of provision expense related to acquisition


(15.1)


Pre-tax branch consolidation costs


(4.2)


(2.6)

After-tax impact of branch consolidation costs


(3.3)


(2.1)

Total significant items pre-tax

$         (2.0)


$       (51.9)


$         (2.6)

Total significant items after-tax

$         (1.6)


$       (41.0)


$         (2.1)

Capital measures (non-GAAP)






Tangible common equity to tangible assets (period-end)

7.25 %


7.18 %


7.26 %

Tangible book value per common share (period-end)

$        8.10


$        8.09


$        8.20







Year-to-Date Results Summary

2022


2021



Reported results






Net income available to common stockholders (millions)

$      158.1


$      190.6



Net income per diluted common share

0.45


0.59



Pre-provision net revenue (reported) (millions)

228.0


246.0



Operating results (non-GAAP)






Operating net income available to common stockholders (millions)

$      200.7


$      192.7



Operating net income per diluted common share

0.57


0.59



Pre-provision net revenue (operating) (millions)

262.9


248.7



Average diluted common shares outstanding (thousands)

351,835


324,028



Significant items impacting earnings1 (millions)






Pre-tax merger-related expenses

$       (30.7)


$            —



After-tax impact of merger-related expenses

(24.2)




Pre-tax provision expense related to acquisition

(19.1)




After-tax impact of provision expense related to acquisition

(15.1)




Pre-tax branch consolidation costs

(4.2)


(2.6)



After-tax impact of branch consolidation costs

(3.3)


(2.1)



Total significant items pre-tax

$       (54.0)


$         (2.6)



Total significant items after-tax

$       (42.6)


$         (2.1)



(1) Favorable (unfavorable) impact on earnings.

Second Quarter 2022 Results – Comparison to Prior-Year Quarter
(All comparisons refer to the second quarter of 2021, except as noted)

Net interest income totaled $253.7 million, an increase of $25.8 million, or 11.3%, compared to $227.9 million, as total average earning assets increased $3.1 billion, or 9.0%, including a $1.8 billion increase in average loans and leases from organic origination activity and Howard-acquired loans, $903.3 million increase in average securities and $301.6 million increase in average cash balances largely attributed to the impact from PPP activity. In addition to the growth in average earning assets, net interest income benefited from the repricing impact of the higher interest rate environment on earning asset yields, which was partially offset by the higher cost of interest-bearing deposit accounts and reduced PPP contributions.

The net interest margin (FTE) (non-GAAP) increased 6 basis points to 2.76%, as the yield on earning assets increased 5 basis points to 3.05%, primarily reflecting the higher yields on variable-rate loans and investment securities partially offset by significant reductions in PPP contributions as the PPP loan portfolio winds down. The total cost of funds was stable at 0.30% with a 4 basis point increase in interest-bearing deposit costs. The total impact of PPP, purchase accounting accretion and higher cash balances on net interest margin was a decrease of 12 basis points, compared to 1 basis point in the year-ago quarter.

Average loans and leases totaled $27.2 billion, an increase of $1.8 billion, or 7.3%. Excluding PPP loans (non-GAAP), average total loans and leases increased $3.8 billion, or 16.5%, including growth of $2.2 billion in commercial loans and leases ($1.1 billion from Howard) and $1.7 billion in consumer loans ($0.5 billion from Howard). The increase in average commercial loans and leases, excluding PPP (non-GAAP), included $1.4 billion, or 28.3%, in commercial and industrial loans and $723.1 million, or 7.3%, in commercial real estate balances driven by a combination of organic loan origination activity and the Howard acquisition. Commercial origination activity was led by the Pittsburgh, Cleveland and North Carolina markets. The increase in average consumer loans included a $981.9 million increase in residential mortgages and a $585.5 million increase in direct home equity installment loans driven by a combination of strong organic loan origination activity and the Howard acquisition.

Average deposits totaled $33.7 billion with growth in average non-interest-bearing demand deposits of $1.7 billion, or 16.9%, and average interest-bearing demand deposits of $1.2 billion, or 8.8%, partially offset by a decline in time deposits of $284.4 million, or 8.7%. The growth in average deposits reflected organic growth in new and existing customer relationships and inflows from the Howard acquisition. The loan-to-deposit ratio was 83.8% at June 30, 2022, compared to 82.4% at June 30, 2021. Additionally, the funding mix continued to improve with non-interest-bearing deposits growing to 35% of total deposits at quarter end, compared to 33% as of June 30, 2021.

Non-interest income totaled $82.2 million, an increase of $2.4 million, or 3.0%, compared to the second quarter of 2021. Service charges increased $5.0 million, or 16.7%, driven by interchange fees, treasury management services and higher customer activity. Capital markets income totaled $8.5 million, an increase of $1.5 million, or 21.9%, with solid contributions from swap fees, international banking, and debt capital markets. Mortgage banking operations income decreased $1.3 million as secondary market revenue and mortgage held-for-sale pipelines declined from higher levels given the sharp increase in mortgage rates in 2022.

Non-interest expense totaled $192.8 million, increasing $10.3 million, or 5.6%. On an operating basis (non-GAAP), non-interest expense totaled $190.7 million, an increase of $10.9 million, or 6.1%, compared to the second quarter of 2021. Net occupancy and equipment increased $3.1 million, or 10.0%, on an operating basis (non-GAAP), primarily from technology-related investments and the acquired Howard expense base. On an operating basis (non-GAAP), salaries and benefits increased $1.8 million, or 1.8%, due primarily to annual merit increases and the acquired Howard expense base. Marketing expense increased $1.3 million, or 37.5%, on an operating basis (non-GAAP), due to increased digital advertising spend and campaigns related to our Physician’s First Program. The efficiency ratio (non-GAAP) equaled 55.2%, compared to 56.8%.

The ratio of non-performing assets and 90 days past due loans to total loans and other real estate owned (OREO) decreased 18 basis points to 0.39%. Total delinquency decreased 17 basis points to 0.58%, compared to 0.75% at June 30, 2021, demonstrating positive asset quality trends across the portfolio.

The provision for credit losses was $6.4 million, compared to a net benefit of $1.1 million in the second quarter of 2021, with the increase primarily due to significant loan growth and CECL-related model impacts from lower prepayment speed assumptions in the second quarter of 2022. The second quarter of 2022 reflected net recoveries of ($0.4) million, or (0.01%) annualized of total average loans, compared to net charge-offs of $3.8 million, or 0.06% annualized, in the second quarter of 2021. The ratio of the allowance for credit losses (ACL) to total loans and leases decreased 7 basis points to 1.35%, directionally consistent with improved credit metrics and reflective of strong loan growth.

The effective tax rate was 20.1%, compared to 19.7% in the second quarter of 2021, with the slight increase due to higher pre-tax income and state income taxes.

The CET1 regulatory capital ratio was 9.7% (estimated), compared to 9.9% at June 30, 2021. Tangible book value per common share (non-GAAP) was $8.10 at June 30, 2022, a decrease of $0.10, or 1.2%, from $8.20 at June 30, 2021. AOCI reduced the current quarter tangible book value per common share by $0.72, compared to $0.14 at the end of the year-ago quarter, primarily due to the increase in unrealized losses on AFS securities resulting from the higher interest rate environment.

Second Quarter 2022 Results – Comparison to Prior Quarter
(All comparisons refer to the first quarter of 2022, except as noted)

Net interest income totaled $253.7 million, an increase of $19.6 million, or 8.4%, from the prior quarter total of $234.1 million, primarily due to growth in average earning assets and benefits from the higher interest rate environment, partially offset by the $5.8 million decreased contribution from PPP. The resulting net interest margin (FTE) (non-GAAP) increased 15 basis points to 2.76%. The total impact of PPP, purchase accounting accretion, and higher cash balances on net interest margin was a reduction of 12 basis points, compared to a reduction of 13 basis points in the prior quarter.

Total average earning assets increased $703.1 million, or 1.9%, to $37.3 billion. The total yield on earning assets increased 22 basis points to 3.05%, due to higher yields on investments and interest-bearing deposits with banks and variable-rate loans repricing. The total cost of funds increased 8 basis points to 0.30% from 0.22%, as the cost of interest-bearing deposits increased 14 basis points to 0.28%.

Average loans and leases totaled $27.2 billion, an increase of $1.0 billion, or 3.8%, as average consumer loans increased $626.6 million, or 7.0%, and average commercial loans and leases increased $379.7 million, or 2.2%, compared to the first quarter of 2022. Consumer loan growth reflected average residential mortgages increasing $351.9 million, or 8.8%, and average direct home equity installment balances increasing $173.7 million, or 7.0%. The consumer loan growth was driven by organic loan origination activity, reflecting customer preferences for adjustable-rate mortgages and the Physician’s First Program. Average commercial loans and leases included growth of $293.7 million, or 4.8%, in commercial and industrial loans and $62.2 million, or 0.6%, in commercial real estate. The increases reflect commercial origination activity led by the Pittsburgh, Harrisburg and North Carolina markets. 

Average deposits totaled $33.7 billion, increasing $711.9 million, or 2.2%, driven by increases in non-interest-bearing deposits of $505.3 million, or 4.5%, interest-bearing demand deposits of $93.7 million, or 0.6%, savings balances of $82.9 million, or 2.1%, and time deposits of $30.0 million, or 1.0%. The loan-to-deposit ratio was 83.8% at June 30, 2022, compared to 79.2% at March 31, 2022 due to the substantial loan growth.

Non-interest income totaled $82.2 million, a $3.8 million, or 4.9%, increase from the prior quarter.   Capital markets income was $8.5 million, an increase of $1.4 million, or 19.9%, with solid contributions from swap fees, international banking, syndications, and debt capital markets. Service charges increased $3.2 million, or 10.1%, due to interchange fees, treasury management services and higher customer activity. Bank-owned life insurance increased $1.4 million, or 53.0%, driven by life insurance claims. Insurance commissions and fees decreased $1.3 million, or 16.5%, from seasonally elevated levels in the prior quarter. Mortgage banking operations income decreased $0.5 million, or 8.2%. Included in mortgage banking operations income was a $0.2 million recovery for MSR valuation, compared to a $2.3 million recovery in the first quarter of 2022.

Non-interest expense totaled $192.8 million, a decrease of $34.7 million, or 15.2%. On an operating basis (non-GAAP), non-interest expense decreased $3.9 million, or 2.0%, compared to the prior quarter, excluding merger-related expenses of $2.0 million in the second quarter of 2022 and merger-related expenses of $28.6 million and branch consolidation costs of $4.2 million in the first quarter of 2022. On an operating basis (non-GAAP), salaries and employee benefits decreased $8.3 million, or 7.4%, primarily related to seasonally higher long-term compensation expense of $6.2 million and seasonally higher employer-paid payroll taxes in the prior quarter. Marketing, on an operating basis (non-GAAP), increased $1.4 million, or 42.4%, due to increased digital advertising spend and campaigns related to our Physician’s First Program. FDIC insurance increased $0.7 million, or 15.8%, primarily due to loan growth and balance sheet mix shift. The efficiency ratio (non-GAAP) equaled 55.2%, compared to 60.7%, reflecting the lower operating expense levels.

The ratio of non-performing assets and 90 days past due to total loans and OREO remained at very good levels, decreasing 5 basis points to 0.39%. Total delinquency decreased 8 basis points to 0.58%, compared to 0.66% at March 31, 2022.

The provision for credit losses was $6.4 million, compared to a net benefit of ($1.2) million when excluding $19.1 million of initial provision for non-PCD loans associated with the Howard acquisition in the prior quarter (non-GAAP). These provision levels reflected continued strong underlying portfolio credit trends with the operating-basis increase in the second quarter of 2022 driven by strong loan growth, as well as CECL-related model impacts from lower prepayment speed assumptions. The second quarter of 2022 reflected net recoveries of ($0.4) million, or (0.01)% annualized of total average loans, compared to net charge-offs of $1.9 million, or 0.03% annualized in the prior quarter. The ratio of the ACL to total loans and leases was 1.35% as of June 30, 2022, compared to 1.38% at March 31, 2022.

The effective tax rate was 20.1%, compared to 20.9% for the first quarter of 2022 with the decline primarily resulting from tax benefits from stock compensation activity.

The CET1 regulatory capital ratio was 9.7% (estimated), declining from 10.0% at March 31, 2022 with the decline primarily due to the risk-weighted assets impact from the strong loan growth in the second quarter. Tangible book value per common share (non-GAAP) was $8.10 at June 30, 2022, an increase of $0.01 per share from March 31, 2022. AOCI reduced the current quarter-end tangible book value per common share by $0.72 reflecting increased unrealized losses on AFS securities caused by the higher interest rate environment, compared to $0.57 at the end of the prior quarter. During the second quarter of 2022, the Company repurchased 1.1 million shares of common stock at a weighted average share price of $11.77 for a total of $13.0 million.

June 30, 2022 Year-To-Date Results – Comparison to Prior Year-To-Date Period

Net interest income totaled $487.8 million, increasing $37.0 million, or 8.2%, as the higher interest rate environment impacted earning asset yields. The net interest margin (FTE) (non-GAAP) contracted 3 basis points to 2.69%. The total impact of PPP, purchase accounting accretion and higher cash balances on net interest margin was a decrease of 13 basis points, compared to a benefit of 2 basis points in the prior year. The yield on earning assets decreased 10 basis points to 2.94% primarily from reduced PPP contribution, while the cost of funds improved 7 basis points to 0.26% due to actions taken to reduce the cost of interest-bearing deposits given the low interest rate environment in 2021 and strong growth in non-interest-bearing deposits.

Average loans totaled $26.7 billion, an increase of $1.3 billion, or 5.2%. Excluding PPP loans, average total loans and leases (non-GAAP) increased $3.3 billion, or 14.4%, including growth of $1.9 billion in commercial loans and leases ($1.0 billion from Howard) and $1.4 billion in consumer loans ($0.5 billion from Howard). Excluding PPP (non-GAAP), growth in total average commercial loans included $1.2 billion, or 24.5%, in commercial and industrial loans and $686.4 million, or 6.9%, in commercial real estate led by healthy origination activity in the Pittsburgh, Cleveland, and North and South Carolina markets, as well as Howard-acquired loans. Growth in total average consumer loans was due to an increase in residential mortgage loans of $819.7 million, or 24.3%, direct home equity installment loans of $527.1 million, or 25.8%, and indirect installment loans of $47.5 million, or 3.9%. Excluding PPP (non-GAAP), period-end total loans and leases increased $4.4 billion, or 18.7%, including growth of $2.5 billion in commercial loans and leases and $1.9 billion in consumer loans.

Average deposits totaled $33.4 billion, increasing $3.4 billion, or 11.4%, led by growth of $1.9 billion, or 19.4%, in non-interest-bearing deposits and $1.4 billion, or 10.2%, in interest-bearing demand deposits driven by solid organic growth in customer relationships as well as the Howard acquisition. Time deposits declined $427.5 million, or 12.6%, as customer preferences shifted to more liquid accounts, however, customers’ preferences are beginning to shift back to time deposits as interest rates increase.

Non-interest income totaled $160.5 million, decreasing $2.1 million, or 1.3%. Mortgage banking operations income decreased $10.4 million, or 44.8%, as secondary market revenue and mortgage held-for-sale pipelines declined from elevated levels in 2021 due to the significant increase in interest rates. Service charges increased $8.7 million, or 15.0%, driven by interchange fees, treasury management services and higher customer activity. Wealth management revenues increased $2.1 million, or 7.0%, as trust income and securities commissions and fees increased 9.2% and 3.3%, respectively, through contributions across the geographic footprint and an increase in assets under management.

Non-interest expense totaled $420.2 million, an increase of $52.8 million, or 14.4%, from 2021. Excluding significant items totaling $34.8 million in 2022 and $2.6 million in 2021, operating non-interest expense (non-GAAP) increased $20.6 million, or 5.7%. This increase was attributable to higher salaries and employee benefits expense of $6.7 million, or 3.2%, on an operating basis (non-GAAP), related to normal merit increases, higher production-related commissions and incentives, and the acquired Howard expense base. On an operating basis, occupancy and equipment increased $4.2 million, or 6.5%, primarily from technology-related investments and the acquired Howard expense base. These increases were offset by a $1.3 million, or 3.7%, decrease in outside services, on an operating basis. The efficiency ratio (non-GAAP) equaled 57.8% on a year-to-date basis, unchanged from the 2021 period.

The provision for credit losses was $24.4 million. Excluding $19.1 million of initial provision for non-PCD loans associated with the Howard acquisition, provision for credit losses was $5.3 million, on an operating basis (non-GAAP), compared to $4.8 million in 2021. Net charge-offs totaled $1.5 million, or 0.01% of total average loans, compared to $11.0 million, or 0.09%, in 2021, with both periods well below historical levels.

The effective tax rate was 20.4% for 2022, compared to 19.3% in 2021. The increase was driven by higher state income taxes and nondeductible merger-related expenses resulting from the Howard acquisition.

Use of Non-GAAP Financial Measures and Key Performance Indicators
To supplement our Consolidated Financial Statements presented in accordance with GAAP, we use certain non-GAAP financial measures, such as operating net income available to common stockholders, operating earnings per diluted common share, return on average tangible equity, return on average tangible common equity, return on average tangible assets, tangible book value per common share, the ratio of tangible equity to tangible assets, the ratio of tangible common equity to tangible assets, provision for credit losses, excluding the initial provision for non-PCD loans associated with the Howard acquisition, average deposits, excluding Howard average deposits, loans and leases, excluding PPP loans and Howard loans as of the acquisition date, excluding PPP loans, loans and leases, excluding PPP loans and Howard loans, excluding PPP loans (average), loans and leases, excluding PPP loans, pre-provision net revenue to average tangible common equity, efficiency ratio, and net interest margin (FTE) to provide information useful to investors in understanding our operating performance and trends, and to facilitate comparisons with the performance of our peers. Management uses these measures internally to assess and better understand our underlying business performance and trends related to core business activities. The non-GAAP financial measures and key performance indicators we use may differ from the non-GAAP financial measures and key performance indicators other financial institutions use to assess their performance and trends.

These non-GAAP financial measures should be viewed as supplemental in nature, and not as a substitute for, or superior to, our reported results prepared in accordance with GAAP. When non-GAAP financial measures are disclosed, the Securities and Exchange Commission’s (SEC) Regulation G requires: (i) the presentation of the most directly comparable financial measure calculated and presented in accordance with GAAP and (ii) a reconciliation of the differences between the non-GAAP financial measure presented and the most directly comparable financial measure calculated and presented in accordance with GAAP. Reconciliations of non-GAAP operating measures to the most directly comparable GAAP financial measures are included later in this release under the heading “Reconciliations of Non-GAAP Financial Measures and Key Performance Indicators to GAAP.”

Management believes items such as merger expenses, initial provision for non-PCD loans acquired and branch consolidation costs are not organic to run our operations and facilities. These items are considered significant items impacting earnings as they are deemed to be outside of ordinary banking activities. The merger expenses and branch consolidation costs principally represent expenses to satisfy contractual obligations of the acquired entity or closed branch without any useful ongoing benefit to us. These costs are specific to each individual transaction and may vary significantly based on the size and complexity of the transaction.

To facilitate peer comparisons of net interest margin and efficiency ratio, we use net interest income on a taxable-equivalent basis in calculating net interest margin by increasing the interest income earned on tax-exempt assets (loans and investments) to make it fully equivalent to interest income earned on taxable investments (this adjustment is not permitted under GAAP). Taxable-equivalent amounts for the 2022 and 2021 periods were calculated using a federal statutory income tax rate of 21%.

Cautionary Statement Regarding Forward-Looking Information
This document may contain statements regarding F.N.B. Corporation’s outlook for earnings, revenues, expenses, tax rates, capital and liquidity levels and ratios, asset quality levels, financial position and other matters regarding or affecting our current or future business and operations. These statements can be considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve various assumptions, risks and uncertainties which can change over time. Actual results or future events may be different from those anticipated in our forward-looking statements and may not align with historical performance and events. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance upon such statements. 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. We do not assume any duty to update forward-looking statements, except as required by federal securities laws.

FNB’s forward-looking statements are subject to the following principal risks and uncertainties:

  • Our business, financial results and balance sheet values are affected by business, economic and political circumstances, including, but not limited to: (i) developments with respect to the U.S. and global financial markets; (ii) actions by the Federal Reserve Board, Federal Deposit Insurance Corporation, U.S. Treasury Department, Office of the Comptroller of the Currency and other governmental agencies, especially those that impact money supply, market interest rates or otherwise affect business activities of the financial services industry; (iii) a slowing of the U.S. economy in general and regional and local economies within our market area; (iv) inflation concerns; (v) the impacts of tariffs or other trade policies of the U.S. or its global trading partners; and (vi) the sociopolitical environment in the United States.
  • Business and operating results affected by our ability to identify and effectively manage risks inherent in our businesses, including, where appropriate, through effective use of systems and controls, third-party insurance, derivatives, and capital management techniques, and to meet evolving regulatory capital and liquidity standards.
  • Competition can have an impact on customer acquisition, growth and retention, and on credit spreads, deposit gathering and product pricing, which can affect market share, loans, deposits and revenues. Our ability to anticipate, react quickly and continue to respond to technological changes and COVID-19 challenges can also impact our ability to respond to customer needs and meet competitive demands.
  • Business and operating results can also be affected by widespread natural and other disasters, pandemics, including the impact of the COVID-19 pandemic crisis and post pandemic return to normalcy, global events, including the UkraineRussia conflict, dislocations, including shortages of labor, supply chain disruptions and shipping delays, terrorist activities, system failures, security breaches, significant political events, cyber attacks or international hostilities through impacts on the economy and financial markets generally, or on us or our counterparties specifically.
  • Legal, regulatory and accounting developments could have an impact on our ability to operate and grow our businesses, financial condition, results of operations, competitive position, and reputation. Reputational impacts could affect matters such as business generation and retention, liquidity, funding, and the ability to attract and retain talent. These developments could include:
    • Changes resulting from the current U.S. presidential administration, including legislative and regulatory reforms, different approaches to supervisory or enforcement priorities, changes affecting oversight of the financial services industry, regulatory obligations or restrictions, consumer protection, taxes, employee benefits, compensation practices, pension, bankruptcy and other industry aspects, and changes in accounting policies and principles.
    • Changes to regulations or accounting standards governing bank capital requirements, loan loss reserves and liquidity standards.
    • Changes in monetary and fiscal policies, including interest rate policies and strategies of the Federal Open Market Committee (FOMC).
    • Unfavorable resolution of legal proceedings or other claims and regulatory and other governmental investigations or other inquiries. These matters may result in monetary judgments or settlements or other remedies, including fines, penalties, restitution or alterations in our business practices, and in additional expenses and collateral costs, and may cause reputational harm to FNB.
    • Results of the regulatory examination and supervision process, including our failure to satisfy requirements imposed by the federal bank regulatory agencies or other governmental agencies.
    • Business and operating results are affected by our ability to effectively identify and manage risks inherent in our businesses, including, where appropriate, through effective use of policies, processes systems and controls, third-party insurance, derivatives, and capital and liquidity management techniques.
    • The impact on our financial condition, results of operations, financial disclosures and future business strategies related to the impact on the allowance for credit losses due to changes in forecasted macroeconomic conditions as a result of applying the “current expected credit loss” accounting standard, or CECL.
    • A failure or disruption in or breach of our operational or security systems or infrastructure, or those of third parties, including as a result of cyber-attacks or campaigns.
  • The COVID-19 pandemic and the federal, state, and local regulatory and governmental actions implemented in response to COVID-19 have resulted in increased volatility of the financial markets and national and local economic conditions, supply chain challenges, rising inflationary pressures, increased levels of unemployment and business failures, and the potential to have a material impact on, among other things, our business, financial condition, results of operations, liquidity, or on our management, employees, customers and critical vendors and suppliers. In view of the many unknowns associated with the COVID-19 pandemic, our forward-looking statements continue to be subject to various conditions that may be substantially different in the future than what we are currently experiencing or expecting, including, but not limited to, challenging headwinds for the U.S. economy and labor market and the possible change in commercial and consumer customer fundamentals, expectations and sentiments. As a result of the COVID-19 impact, including uncertainty regarding the potential impact of continuing variant mutations of the virus, U.S. government responsive measures to manage it or provide financial relief, the uncertainty regarding its duration and the success of vaccination efforts, it is possible the pandemic may have a material adverse impact on our business, operations and financial performance.
  • We grow our business, in part, through acquisitions and new strategic initiatives. Risks and uncertainties include those presented by the nature of the business acquired and strategic initiative, including in some cases those associated with our entry into new businesses or new geographic or other markets and risks resulting from our unfamiliarity with those new areas, as well as risks and various uncertainties related to the acquisition transactions themselves, regulatory issues, and the integration of the acquired businesses into FNB after closing. Such risks attendant to the pending FNB-UB Bancorp merger include, but are not limited to:
    • The possibility that the anticipated benefits of the transaction, including anticipated cost savings and strategic gains, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy, competitive factors in the areas where FNB and UB Bancorp do business, or as a result of other unexpected factors or events;
    • Completion of the transaction is dependent on the satisfaction of customary closing conditions, including approval by UB Bancorp stockholders, which cannot be assured, and the timing and completion of the transaction is dependent on various factors that cannot be predicted with precision at this point;
    • The occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the merger agreement;
    • Completion of the transaction is subject to bank regulatory approvals and such approvals may not be obtained in a timely manner or at all or may be subject to conditions which may cause additional significant expense or delay the consummation of the merger transaction;
    • Potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction;
    • The outcome of any legal proceedings that may be instituted against FNB or UB Bancorp;
    • Subsequent federal legislative and regulatory actions and reforms affecting the financial institutions’ industry may substantially impact the economic benefits of the proposed merger;
    • Unanticipated challenges or delays in the integration of UB Bancorp’s business into FNB’s and the conversion of UB Bancorp’s technology systems and customer data may significantly increase the expense associated with the transaction; and
    • Other factors that may affect future results of FNB and UB Bancorp, including changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer borrowing, repayment, investment and deposit practices; the impact, extent and timing of technological changes; capital management activities; and other actions of the Federal Reserve Board and legislative and regulatory actions and reforms.

The risks identified here are not exclusive or the types of risks FNB may confront and actual results may differ materially from those expressed or implied as a result of these risks and uncertainties, including, but not limited to, the risk factors and other uncertainties described under Item 1A Risk Factors and the Risk Management sections of our 2021 Annual Report on Form 10-K, our subsequent 2022 Quarterly Reports on Form 10-Q (including the risk factors and risk management discussions) and our other 2022 filings with the SEC, which are available on our corporate website at https://www.fnb-online.com/about-us/investor-information/reports-and-filings or the SEC’s website at www.sec.gov. More specifically, our forward-looking statements may be subject to the evolving risks and uncertainties related to the COVID-19 pandemic and its macro-economic impact and the resulting governmental, business and societal responses to it. We have included our web address as an inactive textual reference only. Information on our website is not part of our SEC filings.

ADDITIONAL INFORMATION ABOUT THE MERGER AND WHERE TO FIND IT
This communication is being made in respect of the proposed merger transaction between FNB and UB Bancorp. In connection with the proposed merger, FNB will file a registration statement on Form S-4 with the SEC to register FNB’s shares that will be issued to UB Bancorp’s stockholders in connection with the merger. The registration statement will include a proxy statement of UB Bancorp and a prospectus of FNB as well as other relevant documents concerning the proposed transaction.

INVESTORS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER 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, other relevant materials (when they become available) and any other documents FNB 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 FNB has filed with the SEC by contacting James Orie, Chief Legal Officer, F.N.B. Corporation, One North Shore Center, Pittsburgh, PA 15212, telephone: (724) 983-3317. The proxy statement/prospectus, when it becomes available, may also be obtained free of charge from F.N.B. Corporation at the contact set forth above, or UB Bancorp, 1011 Red Banks Road, Greenville, NC 27858, telephone: (866) 638-0552.

Participants in the Solicitation 
FNB and UB Bancorp and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from UB Bancorp’s stockholders in connection with the proposed merger. Information regarding FNB’s directors and executive officers is contained in FNB’s Proxy Statement on Schedule 14A, dated March 25, 2022, as amended, and in certain of its Current Reports on Form 8-K, which are filed with the SEC. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the Proxy Statement/Prospectus regarding the proposed merger when it becomes available. Free copies of these documents may be obtained as described in the preceding paragraph.  

No Offer or Solicitation  
This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

Conference Call
F.N.B. Corporation (NYSE: FNB) announced the financial results for the second quarter of 2022 on Wednesday, July 20, 2022. Chairman, President and Chief Executive Officer, Vincent J. Delie, Jr., Chief Financial Officer, Vincent J. Calabrese, Jr., and Chief Credit Officer, Gary L. Guerrieri, plan to host a conference call to discuss the Company’s financial results on Thursday, July 21, 2022, at 8:30 AM ET.

Participants are encouraged to pre-register for the conference call at https://dpregister.com/sreg/10168406/f374da7120. Callers who pre-register will be provided a conference passcode and unique PIN to bypass the live operator and gain immediate access to the call. Participants may pre-register at any time, including up to and after the call start time.

Dial-in Access: The conference call may be accessed by dialing (844) 802-2440 (for domestic callers) or (412) 317-5133 (for international callers). Participants should ask to be joined into the F.N.B. Corporation call.

Webcast Access: The audio-only call and related presentation materials may be accessed via webcast through the “About Us” tab of the Corporation’s website at www.fnbcorporation.com and clicking on “Investor Relations” then “Investor Conference Calls.” Access to the live webcast will begin approximately 30 minutes prior to the start of the call.

Presentation Materials: Presentation slides and the earnings release will also be available on the Corporation’s website at www.fnbcorporation.com by accessing the “About Us” tab and clicking on “Investor Relations” then “Investor Conference Calls.”

A replay of the call will be available shortly after the completion of the call until midnight ET on Thursday, July 28, 2022. The replay can be accessed by dialing 877-344-7529 (for domestic callers) or 412-317-0088 (for international callers); the conference replay access code is 2893818. Following the call, a link to the webcast and the related presentation materials will be posted to the “Investor Relations” section of F.N.B. Corporation’s website at www.fnbcorporation.com.

About F.N.B. Corporation
F.N.B. Corporation (NYSE: FNB), headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in seven states and the District of Columbia. FNB’s market coverage spans several major metropolitan areas including: Pittsburgh, Pennsylvania; Baltimore, Maryland; Cleveland, Ohio; Washington, D.C.; Charlotte, Raleigh, Durham and the Piedmont Triad (Winston-Salem, Greensboro and High Point) in North Carolina; and Charleston, South Carolina. The Company has total assets of $42 billion and more than 340 banking offices throughout Pennsylvania, Ohio, Maryland, West Virginia, North Carolina, South Carolina, Washington, D.C. and Virginia.

FNB provides a full range of commercial banking, consumer banking and wealth management solutions through its subsidiary network which is led by its largest affiliate, First National Bank of Pennsylvania, founded in 1864. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, government banking, business credit, capital markets and lease financing. The consumer banking segment provides a full line of consumer banking products and services, including deposit products, mortgage lending, consumer lending and a complete suite of mobile and online banking services. FNB’s wealth management services include asset management, private banking and insurance.

The common stock of F.N.B. Corporation trades on the New York Stock Exchange under the symbol “FNB” and is included in Standard & Poor’s MidCap 400 Index with the Global Industry Classification Standard (GICS) Regional Banks Sub-Industry Index. Customers, shareholders and investors can learn more about this regional financial institution by visiting the F.N.B. Corporation website at www.fnbcorporation.com.

F.N.B. CORPORATION AND SUBSIDIARIES













CONSOLIDATED STATEMENTS OF INCOME











(Dollars in thousands, except per share data)















(Unaudited)







% Variance














2Q22


2Q22


For the Six Months Ended
June 30,


%


2Q22


1Q22


2Q21


1Q22


2Q21


2022


2021


Var.

Interest Income
















Loans and leases, including fees

$  242,026


$  221,323


$  223,409


9.4


8.3


$      463,349


$      444,791


4.2

Securities:
















   Taxable

27,150


24,023


21,499


13.0


26.3


51,173


43,606


17.4

   Tax-exempt

6,569


6,727


7,279


(2.3)


(9.8)


13,296


14,839


(10.4)

Other

5,033


1,507


659


234.0


663.7


6,540


1,082


504.4

     Total Interest Income 

280,778


253,580


252,846


10.7


11.0


534,358


504,318


6.0

Interest Expense
















Deposits

15,090


7,685


12,165


96.4


24.0


22,775


27,410


(16.9)

Short-term borrowings

5,760


5,802


6,676


(0.7)


(13.7)


11,562


13,716


(15.7)

Long-term borrowings

6,238


6,017


6,134


3.7


1.7


12,255


12,398


(1.2)

     Total Interest Expense

27,088


19,504


24,975


38.9


8.5


46,592


53,524


(13.0)

       Net Interest Income

253,690


234,076


227,871


8.4


11.3


487,766


450,794


8.2

Provision for credit losses

6,422


17,959


(1,126)


(64.2)



24,381


4,785


409.5

      Net Interest Income After

      Provision for Credit Losses

247,268


216,117


228,997


14.4


8.0


463,385


446,009


3.9

Non-Interest Income
















Service charges

34,693


31,515


29,726


10.1


16.7


66,208


57,557


15.0

Trust services

9,713


10,349


9,282


(6.1)


4.6


20,062


18,365


9.2

Insurance commissions and fees

6,352


7,605


6,227


(16.5)


2.0


13,957


13,412


4.1

Securities commissions and fees

6,052


5,691


5,747


6.3


5.3


11,743


11,365


3.3

Capital markets income

8,547


7,127


7,012


19.9


21.9


15,674


14,724


6.5

Mortgage banking operations

6,120


6,667


7,422


(8.2)


(17.5)


12,787


23,155


(44.8)

Dividends on non-marketable equity securities

2,770


2,150


2,383


28.8


16.2


4,920


4,659


5.6

Bank owned life insurance

4,043


2,642


4,766


53.0


(15.2)


6,685


7,714


(13.3)

Net securities gains

48



87



(44.8)


48


128


(62.5)

Other

3,816


4,576


7,120


(16.6)


(46.4)


8,392


11,498


(27.0)

     Total Non-Interest Income

82,154


78,322


79,772


4.9


3.0


160,476


162,577


(1.3)

Non-Interest Expense
















Salaries and employee benefits

103,870


112,189


102,073


(7.4)


1.8


216,059


209,376


3.2

Net occupancy

15,768


18,189


16,296


(13.3)


(3.2)


33,957


32,459


4.6

Equipment

18,687


18,005


17,160


3.8


8.9


36,692


34,190


7.3

Amortization of intangibles

3,549


3,227


3,024


10.0


17.4


6,776


6,074


11.6

Outside services

17,265


17,033


18,695


1.4


(7.6)


34,298


35,624


(3.7)

Marketing

4,628


3,256


3,392


42.1


36.4


7,884


6,833


15.4

FDIC insurance

5,295


4,574


4,208


15.8


25.8


9,869


9,052


9.0

Bank shares and franchise taxes

3,905


4,027


3,576


(3.0)


9.2


7,932


7,355


7.8

Merger-related

2,027


28,629



(92.9)



30,656



Other

17,780


18,297


14,076


(2.8)


26.3


36,077


26,399


36.7

     Total Non-Interest Expense

192,774


227,426


182,500


(15.2)


5.6


420,200


367,362


14.4

Income Before Income Taxes

136,648


67,013


126,269


103.9


8.2


203,661


241,224


(15.6)

Income taxes

27,506


14,015


24,882


96.3


10.5


41,521


46,602


(10.9)

Net Income

109,142


52,998


101,387


105.9


7.6


162,140


194,622


(16.7)

Preferred stock dividends

2,010


2,010


2,010




4,020


4,020


Net Income Available to Common Stockholders

$  107,132


$  50,988


$  99,377


110.1


7.8


$      158,120


$      190,602


(17.0)

Earnings per Common Share
















Basic

$       0.30


$       0.15


$      0.31


100.0


(3.2)


$            0.45


$            0.60


(25.0)

Diluted

0.30


0.15


0.31


100.0


(3.2)


0.45


0.59


(23.7)

Cash Dividends per Common Share

0.12


0.12


0.12




0.24


0.24


F.N.B. CORPORATION AND SUBSIDIARIES










CONSOLIDATED BALANCE SHEETS










(Dollars in millions)










(Unaudited)







% Variance








2Q22


2Q22


2Q22


1Q22


2Q21


1Q22


2Q21

Assets










Cash and due from banks

$          438


$          436


$          394


0.5


11.2

Interest-bearing deposits with banks

1,591


3,421


2,550


(53.5)


(37.6)

Cash and Cash Equivalents

2,029


3,857


2,944


(47.4)


(31.1)

Securities available for sale

3,566


3,446


3,126


3.5


14.1

Securities held to maturity

3,740


3,513


3,135


6.5


19.3

Loans held for sale

164


253


177


(35.2)


(7.3)

Loans and leases, net of unearned income

28,044


26,839


25,111


4.5


11.7

Allowance for credit losses on loans and leases

(378)


(371)


(357)


1.9


5.9

Net Loans and Leases

27,666


26,468


24,754


4.5


11.8

Premises and equipment, net

405


394


343


2.8


18.1

Goodwill

2,434


2,434


2,262



7.6

Core deposit and other intangible assets, net

55


59


48


(6.8)


14.6

Bank owned life insurance

627


627


549



14.2

Other assets

995


971


1,068


2.5


(6.8)

Total Assets

$    41,681


$    42,022


$    38,406


(0.8)


8.5

Liabilities










Deposits:










Non-interest-bearing demand

$    11,716


$    11,729


$    10,198


(0.1)


14.9

Interest-bearing demand

14,739


15,256


13,657


(3.4)


7.9

Savings

3,982


3,970


3,413


0.3


16.7

Certificates and other time deposits

3,043


2,949


3,201


3.2


(4.9)

Total Deposits

33,480


33,904


30,469


(1.3)


9.9

Short-term borrowings

1,391


1,425


1,650


(2.4)


(15.7)

Long-term borrowings

712


713


888


(0.1)


(19.8)

Other liabilities

662


541


362


22.4


82.9

Total Liabilities

36,245


36,583


33,369


(0.9)


8.6

Stockholders’ Equity










Preferred stock

107


107


107



Common stock

4


4


3



33.3

Additional paid-in capital

4,562


4,560


4,101



11.2

Retained earnings

1,182


1,118


981


5.7


20.5

Accumulated other comprehensive loss

(252)


(202)


(46)


24.8


447.8

Treasury stock

(167)


(148)


(109)


12.8


53.2

Total Stockholders’ Equity

5,436


5,439


5,037


(0.1)


7.9

Total Liabilities and Stockholders’ Equity

$    41,681


$    42,022


$    38,406


(0.8)


8.5

F.N.B. CORPORATION AND SUBSIDIARIES


2Q22


1Q22


2Q21

(Dollars in thousands)




Interest






Interest






Interest



(Unaudited)


Average


Income/


Yield/


Average


Income/


Yield/


Average


Income/


Yield/



Balance


Expense


Rate


Balance


Expense


Rate


Balance


Expense


Rate

Assets



















Interest-bearing deposits with banks


$  2,738,581


$    5,033


0.74 %


$  3,105,599


$    1,507


0.20 %


$  2,436,958


$       659


0.11 %

Taxable investment securities (2)


6,069,239


26,912


1.77


5,930,948


23,785


1.60


5,071,781


21,295


1.68

Non-taxable investment securities (1)


1,000,593


8,524


3.41


1,025,284


8,732


3.41


1,094,787


9,386


3.43

Loans held for sale


209,544


2,065


3.94


259,362


2,392


3.70


196,455


1,865


3.80

Loans and leases (1) (3)


27,245,122


240,900


3.54


26,238,804


219,762


3.39


25,397,396


222,383


3.51

Total Interest Earning Assets (1)


37,263,079


283,434


3.05


36,559,997


256,178


2.83


34,197,377


255,588


3.00

Cash and due from banks


435,111






410,716






369,086





Allowance for credit losses


(374,750)






(360,392)






(368,243)





Premises and equipment


400,652






378,090






335,294





Other assets


4,163,546






4,132,660






3,992,672





Total Assets


$  41,887,638






$  41,121,071






$ 38,526,186





Liabilities



















Deposits:



















Interest-bearing demand


$  15,013,195


10,455


0.28


$  14,919,488


3,416


0.09


$ 13,798,324


4,900


0.14

Savings


3,957,969


597


0.06


3,875,020


143


0.01


3,391,989


175


0.02

Certificates and other time


2,974,360


4,038


0.55


2,944,377


4,126


0.57


3,258,747


7,090


0.88

Total interest-bearing deposits


21,945,524


15,090


0.28


21,738,885


7,685


0.14


20,449,060


12,165


0.24

Short-term borrowings


1,421,706


5,760


1.62


1,509,971


5,802


1.56


1,700,795


6,676


1.57

Long-term borrowings


712,313


6,238


3.51


709,817


6,017


3.44


954,402


6,134


2.58

Total Interest-Bearing Liabilities  


24,079,543


27,088


0.45


23,958,673


19,504


0.33


23,104,257


24,975


0.43

Non-interest-bearing demand deposits


11,761,183






11,255,917






10,058,181





Total Deposits and Borrowings


35,840,726




0.30


35,214,590




0.22


33,162,438




0.30

Other liabilities


608,999






457,587






369,249





Total Liabilities


36,449,725






35,672,177






33,531,687





Stockholders’ Equity


5,437,913






5,448,894






4,994,499





Total Liabilities and Stockholders’ Equity


$  41,887,638






$  41,121,071






$ 38,526,186





Net Interest Earning Assets


$  13,183,536






$  12,601,324






$ 11,093,120





Net Interest Income (FTE) (1)




256,346






236,674






230,613



Tax Equivalent Adjustment




(2,656)






(2,598)






(2,742)



Net Interest Income




$  253,690






$  234,076






$  227,871



Net Interest Spread






2.60 %






2.50 %






2.57 %

Net Interest Margin  (1)






2.76 %






2.61 %






2.70 %

(1)

The net interest margin and yield on earning assets (all non-GAAP measures) are presented on a fully taxable equivalent (FTE) basis, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 21%. 

(2)

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

(3)

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

F.N.B. CORPORATION AND SUBSIDIARIES


Six Months Ended June 30,

(Dollars in thousands)


2022


2021

(Unaudited)




Interest






Interest





Average


Income/


Yield/


Average


Income/


Yield/



Balance


Expense


Rate


Balance


Expense


Rate

Assets













Interest-bearing deposits with banks


$  2,921,076


$      6,540


0.45 %


$  1,999,580


$      1,082


0.11 %

Taxable investment securities (2)


6,000,476


50,697


1.69


4,994,705


43,212


1.73

Non-taxable investment securities (1)


1,012,870


17,256


3.41


1,110,902


19,107


3.44

Loans held for sale


234,316


4,457


3.81


180,503


3,358


3.72

Loans and leases (1) (3)


26,744,743


460,662


3.47


25,424,960


443,160


3.51

Total Interest Earning Assets (1)


36,913,481


539,612


2.94


33,710,650


509,919


3.04

Cash and due from banks


422,981






369,474





Allowance for credit losses


(367,611)






(369,013)





Premises and equipment


389,433






334,310





Other assets


4,148,188






4,033,514





Total Assets


$  41,506,472






$  38,078,935





Liabilities













Deposits:













Interest-bearing demand


$  14,966,600


13,871


0.19


$  13,578,936


10,439


0.16

Savings


3,916,724


740


0.04


3,336,465


347


0.02

Certificates and other time


2,959,451


8,164


0.56


3,386,928


16,624


0.99

Total interest-bearing deposits


21,842,775


22,775


0.21


20,302,329


27,410


0.27

Short-term borrowings


1,465,595


11,562


1.59


1,759,979


13,716


1.57

Long-term borrowings


711,072


12,255


3.48


1,023,337


12,398


2.44

Total Interest-Bearing Liabilities  


24,019,442


46,592


0.39


23,085,645


53,524


0.47

Non-interest-bearing demand deposits


11,509,946






9,638,015





Total Deposits and Borrowings


35,529,388




0.26


32,723,660




0.33

Other liabilities


533,711






377,089





Total Liabilities


36,063,099






33,100,749





Stockholders’ Equity


5,443,373






4,978,186





Total Liabilities and Stockholders’ Equity


$  41,506,472






$  38,078,935





Net Interest Earning Assets


$  12,894,039






$  10,625,005





Net Interest Income (FTE) (1)




493,020






456,395



Tax Equivalent Adjustment




(5,254)






(5,601)



Net Interest Income




$  487,766






$ 450,794



Net Interest Spread






2.55 %






2.57 %

Net Interest Margin (1)






2.69 %






2.72 %

(1)

The net interest margin and yield on earning assets (all non-GAAP measures) are presented on a fully taxable equivalent (FTE) basis, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 21%. 

(2)

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

(3)

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

F.N.B. CORPORATION AND SUBSIDIARIES









(Unaudited)



























For the Six Months Ended
June 30,


2Q22


1Q22


2Q21


2022


2021

Performance Ratios










Return on average equity

8.05 %


3.94 %


8.14 %


6.01 %


7.88 %

Return on average tangible equity (1) 

15.24


7.50


15.52


11.35


15.09

Return on average tangible

common equity (1) 

15.53


7.49


15.85


11.49


15.41

Return on average assets

1.05


0.52


1.06


0.79


1.03

Return on average tangible assets (1) 

1.14


0.58


1.15


0.87


1.12

Net interest margin (FTE) (2)

2.76


2.61


2.70


2.69


2.72

Yield on earning assets (FTE) (2)

3.05


2.83


3.00


2.94


3.04

Cost of interest-bearing deposits

0.28


0.14


0.24


0.21


0.27

Cost of interest-bearing liabilities 

0.45


0.33


0.43


0.39


0.47

Cost of funds 

0.30


0.22


0.30


0.26


0.33

Efficiency ratio (1)

55.18


60.66


56.83


57.82


57.75

Effective tax rate

20.13


20.91


19.71


20.39


19.32

Pre-provision net revenue (reported) / average
tangible common equity (1)

20.21


11.89


19.49


16.03


19.40

Pre-provision net revenue (operating) / average
tangible common equity (1)

20.49


16.48


19.90


18.48


19.60

Capital Ratios










Equity / assets (period end)

13.04


12.94


13.12





Common equity / assets (period end)

12.79


12.69


12.84





Common equity tier 1 (3)

9.7


10.0


9.9





Leverage ratio

8.22


8.28


7.84





Tangible equity / tangible assets

(period end) (1)

7.52


7.45


7.55





Tangible common equity / tangible assets
(period end) (1)

7.25


7.18


7.26





Common Stock Data










Average diluted common shares outstanding

354,687,069


348,926,046


323,328,165


351,834,934


324,028,263

Period end common shares outstanding

350,725,378


350,911,030


319,465,156





Book value per common share

$          15.19


$          15.19


$          15.43





Tangible book value per common share (1)

8.10


8.09


8.20





Dividend payout ratio (common)

39.74 %


83.74 %


39.09 %


53.93 %


40.86 %

(1)

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

(2)

The net interest margin and yield on earning assets (all non-GAAP measures) are presented on a fully taxable equivalent (FTE) basis, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 21%. 

(3)

June 30, 2022 Common Equity Tier 1 ratio is an estimate and reflects the election of a five-year transition to delay the full impact of CECL on regulatory capital for two years, followed by a three-year transition period.

F.N.B. CORPORATION AND SUBSIDIARIES













(Dollars in millions)
















(Unaudited)























% Variance














2Q22


2Q22








2Q22


1Q22


2Q21


1Q22


2Q21







Balances at period end
















Loans and Leases:
















Commercial real estate 

$   10,787


$    10,746


$      9,793


0.4


10.2







Commercial and industrial (1)

6,564


6,220


6,619


5.5


(0.8)







Commercial leases

504


471


477


7.0


5.7







Other

136


144


80


(5.6)


70.0







Commercial loans and leases

17,991


17,581


16,969


2.3


6.0







Direct installment

2,769


2,568


2,145


7.8


29.1







Residential mortgages

4,595


4,188


3,505


9.7


31.1







Indirect installment

1,384


1,216


1,223


13.8


13.2







Consumer LOC

1,305


1,286


1,269


1.5


2.8







Consumer loans

10,053


9,258


8,142


8.6


23.5







Total loans and leases

$   28,044


$    26,839


$    25,111


4.5


11.7







Note: Loans held for sale were $164, $253 and $177 at 2Q22, 1Q22, and 2Q21, respectively.







(1) PPP loans were $85.8 million, $179.6 million and $1.6 billion at 2Q22, 1Q22 and 2Q21, respectively.





















% Variance







Average balances







2Q22


2Q22


For the Six Months Ended
June 30,


%

Loans and Leases:

2Q22


1Q22


2Q21


1Q22


2Q21


2022


2021


Var.

Commercial real estate 

$   10,621


$    10,558


$      9,897


0.6


7.3


$        10,582


$          9,896


6.9

Commercial and industrial (1)

6,392


6,098


7,010


4.8


(8.8)


6,254


7,078


(11.6)

Commercial leases

469


482


476


(2.8)


(1.5)


475


476


(0.2)

Other

150


113


76


32.8


98.8


132


67


97.4

Commercial loans and leases

17,632


17,252


17,459


2.2


1.0


17,443


17,517


(0.4)

Direct installment

2,653


2,480


2,068


7.0


28.3


2,567


2,040


25.8

Residential mortgages

4,368


4,016


3,386


8.8


29.0


4,193


3,373


24.3

Indirect installment

1,299


1,214


1,214


7.0


7.1


1,257


1,210


3.9

Consumer LOC

1,292


1,276


1,270


1.3


1.7


1,285


1,285


Consumer loans

9,613


8,987


7,938


7.0


21.1


9,302


7,908


17.6

Total loans and leases

$   27,245


$    26,239


$    25,397


3.8


7.3


$        26,745


$        25,425


5.2

(1) PPP average loans were $126.4 million, $252.3 million and $2.1 billion at 2Q22, 1Q22 and 2Q21, respectively, and $189.0 million and $2.2 billion for the six months ended June 30, 2022 and 2021, respectively.

F.N.B. CORPORATION AND SUBSIDIARIES










(Dollars in millions)







% Variance

(Unaudited)







2Q22


2Q22

Asset Quality Data

2Q22


1Q22


2Q21


1Q22


2Q21

Non-Performing Assets










Non-performing loans

$       92


$    102


$    128


(9.8)


(28.1)

Other real estate owned (OREO)

10


8


9


25.0


11.1

Non-performing assets

$    102


$    110


$    137


(7.3)


(25.5)

Non-performing loans / total loans and leases

0.33 %


0.38 %


0.51 %





Non-performing assets + 90 days past due / total loans and leases +
OREO

0.39


0.44


0.57





Delinquency










Loans 30-89 days past due

$       63


$       68


$       54


(7.4)


16.7

Loans 90+ days past due

8


9


7


(11.1)


14.3

Non-accrual loans

92


102


128


(9.8)


(28.1)

Past due and non-accrual loans

$    163


$    179


$    189


(8.9)


(13.8)

Past due and non-accrual loans / total loans and leases

0.58 %


0.66 %


0.75 %





F.N.B. CORPORATION AND SUBSIDIARIES
















(Dollars in millions)







% Variance







(Unaudited)







2Q22


2Q22


For the Six Months Ended
June 30,


%

Allowance on Loans and Leases and Allowance for Unfunded Loan
Commitments Rollforward

2Q22


1Q22


2Q21


1Q22


2Q21


2022


2021


Var.

Allowance for Credit Losses on Loans and Leases
















Balance at beginning of period

$  370.6


$  344.3


$  362.0


7.7


2.4


$        344.3


$       363.1


(5.2)

Provision for credit losses 

7.0


18.2


(1.7)


(61.7)


509.7


25.2


4.4


478.7

Net loan (charge-offs)/recoveries

0.4


(1.9)


(3.8)


(120.2)


(110.0)


(1.5)


(11.0)


(86.2)

Allowance for purchased credit deteriorated (PCD) loans and leases at acquisition


10.0







10.0




Allowance for credit losses on loans and leases

$  378.0


$  370.6


$  356.5


2.0


6.0


$        378.0


$       356.5


6.0

Allowance for Unfunded Loan Commitments
















Allowance for unfunded loan commitments balance at beginning of period

$    18.8


$    19.2


$    13.5


(1.8)


39.0


$          19.2


$         13.7


40.2

Provision (reduction in allowance) for unfunded loan commitments / other adjustments

(0.6)


(0.3)


0.6


70.3


(199.8)


(0.9)


0.4


(314.7)

Allowance for unfunded loan commitments

$    18.2


$    18.8


$    14.1


(3.1)


29.2


$          18.2


$         14.1


29.4

Total allowance for credit losses on loans and leases and allowance
for unfunded loan commitments

$  396.3


$  389.5


$  370.6


1.7


6.9


$        396.3


$       370.6


6.9

Allowance for credit losses on loans and leases / total loans and leases

1.35 %


1.38 %


1.42 %











Allowance for credit losses on loans and leases / total non-performing loans

408.9


365.0


278.2











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

(0.01)


0.03


0.06






0.01 %


0.09 %



F.N.B. CORPORATION AND SUBSIDIARIES















(Unaudited)
































RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS TO GAAP

We believe the following non-GAAP financial measures provide information useful to investors in understanding our operating performance and trends, and facilitate comparisons with the performance of our peers. The non-GAAP financial measures we use 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, our 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 our financial statements.








% Variance














2Q22


2Q22


For the Six Months Ended
June 30,


%


2Q22


1Q22


2Q21


1Q22


2Q21


2022


2021


Var.

Operating net income available to common stockholders:
















(Dollars in thousands)
















Net income available to common stockholders

$  107,132


$  50,988


$  99,377






$      158,120


$     190,602



Merger-related expense

2,027


28,629







30,656




Tax benefit of merger-related expense

(426)


(6,012)







(6,438)




Provision expense related to acquisition


19,127







19,127




Tax benefit of provision expense related to acquisition


(4,017)







(4,017)




Branch consolidation costs


4,178


2,644






4,178


2,644



Tax benefit of branch consolidation costs


(877)


(555)






(877)


(555)



Operating net income available to common stockholders
(non-GAAP)

$  108,733


$  92,016


$  101,466


18.2


7.2


$      200,749


$     192,691


4.2

















Operating earnings per diluted common share:
















Earnings per diluted common share

$       0.30


$       0.15


$       0.31






$             0.45


$            0.59



Merger-related expense

0.01


0.08







0.09




Tax benefit of merger-related expense


(0.02)







(0.02)




Provision expense related to acquisition


0.05







0.05




Tax benefit of provision expense related to acquisition


(0.01)







(0.01)




Branch consolidation costs


0.01


0.01






0.01


0.01



Tax benefit of branch consolidation costs











Operating earnings per diluted common share
(non-GAAP)

$       0.31


$       0.26


$       0.31


19.2



$             0.57


$            0.59


(3.4)

F.N.B. CORPORATION AND SUBSIDIARIES





(Unaudited)

















For the Six Months Ended
June 30,


2Q22


1Q22


2Q21


2022


2021

Return on average tangible equity:










(Dollars in thousands)










Net income (annualized)

$     437,767


$     214,935


$     406,663


$     326,967


$     392,469

Amortization of intangibles, net of tax (annualized)

11,247


10,339


9,581


10,795


9,677

Tangible net income (annualized) (non-GAAP)

$     449,014


$     225,274


$     416,244


$     337,762


$     402,146











Average total stockholders’ equity

$  5,437,913


$  5,448,894


$  4,994,499


$  5,443,373


$  4,978,186

Less:  Average intangible assets (1)

(2,490,899)


(2,444,395)


(2,311,953)


(2,467,776)


(2,313,474)

Average tangible stockholders’ equity (non-GAAP)

$  2,947,014


$  3,004,499


$  2,682,546


$  2,975,597


$  2,664,712











Return on average tangible equity (non-GAAP)

15.24 %


7.50 %


15.52 %


11.35 %


15.09 %

Return on average tangible common equity:










(Dollars in thousands)










Net income available to common stockholders (annualized)

$     429,704


$     206,787


$     398,600


$     318,861


$     384,364

Amortization of intangibles, net of tax (annualized)

11,247


10,339


9,581


10,795


9,677

Tangible net income available to common stockholders
(annualized) (non-GAAP)

$     440,951


$     217,126


$     408,181


$     329,656


$     394,041











Average total stockholders’ equity

$  5,437,913


$  5,448,894


$  4,994,499


$  5,443,373


$  4,978,186

Less:  Average preferred stockholders’ equity

(106,882)


(106,882)


(106,882)


(106,882)


(106,882)

Less:  Average intangible assets (1)

(2,490,899)


(2,444,395)


(2,311,953)


(2,467,776)


(2,313,474)

Average tangible common equity (non-GAAP)

$  2,840,132


$  2,897,617


$  2,575,664


$  2,868,715


$  2,557,830











Return on average tangible common equity

(non-GAAP)

15.53 %


7.49 %


15.85 %


11.49 %


15.41 %

Return on average tangible assets:










(Dollars in thousands)










Net income (annualized)

$     437,767


$     214,935


$     406,663


$     326,967


$     392,469

Amortization of intangibles, net of tax (annualized)

11,247


10,339


9,581


10,795


9,677

Tangible net income (annualized) (non-GAAP)

$     449,014


$     225,274


$     416,244


$     337,762


$     402,146











Average total assets

$  41,887,638


$  41,121,071


$  38,526,186


$  41,506,472


$  38,078,935

Less:  Average intangible assets (1)

(2,490,899)


(2,444,395)


(2,311,953)


(2,467,776)


(2,313,474)

Average tangible assets (non-GAAP)

$  39,396,739


$  38,676,676


$  36,214,233


$  39,038,696


$  35,765,461











Return on average tangible assets (non-GAAP)

1.14 %


0.58 %


1.15 %


0.87 %


1.12 %

(1) Excludes loan servicing rights.










F.N.B. CORPORATION AND SUBSIDIARIES






(Unaudited)













2Q22


1Q22


2Q21

Tangible book value per common share:






(Dollars in thousands, except per share data)






Total stockholders’ equity

$    5,436,067


$    5,438,595


$    5,036,410

Less:  Preferred stockholders’ equity

(106,882)


(106,882)


(106,882)

Less:  Intangible assets (1)

(2,489,244)


(2,492,359)


(2,310,453)

Tangible common equity (non-GAAP)

$    2,839,941


$    2,839,354


$    2,619,075







Common shares outstanding

350,725,378


350,911,030


319,465,156







Tangible book value per common share (non-GAAP)

$              8.10


$              8.09


$              8.20

Tangible equity / tangible assets (period end):






(Dollars in thousands)






Total stockholders’ equity

$    5,436,067


$    5,438,595


$    5,036,410

Less:  Intangible assets (1)

(2,489,244)


(2,492,359)


(2,310,453)

Tangible equity (non-GAAP)

$    2,946,823


$    2,946,236


$    2,725,957







Total assets

$  41,680,903


$  42,021,887


$  38,405,693

Less:  Intangible assets (1)

(2,489,244)


(2,492,359)


(2,310,453)

Tangible assets (non-GAAP)

$  39,191,659


$  39,529,528


$  36,095,240







Tangible equity / tangible assets (period end) (non-GAAP)

7.52 %


7.45 %


7.55 %

Tangible common equity / tangible assets (period end):






(Dollars in thousands)






Total stockholders’ equity

$    5,436,067


$    5,438,595


$    5,036,410

Less:  Preferred stockholders’ equity

(106,882)


(106,882)


(106,882)

Less:  Intangible assets (1)

(2,489,244)


(2,492,359)


(2,310,453)

Tangible common equity (non-GAAP)

$    2,839,941


$    2,839,354


$    2,619,075







Total assets

$  41,680,903


$  42,021,887


$  38,405,693

Less:  Intangible assets (1)

(2,489,244)


(2,492,359)


(2,310,453)

Tangible assets (non-GAAP)

$  39,191,659


$  39,529,528


$  36,095,240







Tangible common equity / tangible assets (period end) (non-GAAP)

7.25 %


7.18 %


7.26 %

(1) Excludes loan servicing rights.






F.N.B. CORPORATION AND SUBSIDIARIES




(Unaudited)







Six Months Ended

June 30,


1Q22


2022

Provision for credit losses, excluding the initial provision for non-PCD loans associated with
the Howard acquisition




(Dollars in thousands)




Provision for credit losses

$             17,959


$             24,381

Less: Initial provision for non-PCD loans associated with the Howard acquisition

(19,127)


(19,127)

Provision for credit losses, excluding the initial provision for non-PCD loans associated with
the Howard acquisition (non-GAAP)

$              (1,168)


$               5,254






2Q22


2Q21

Deposits, excluding Howard deposits (average):




(Dollars in thousands)




Deposits

$     33,706,707


$     30,507,241

Less: Howard deposits

(1,630,100)


Deposits, excluding Howard deposits (non-GAAP)

$     32,076,607


$     30,507,241


2Q22


2Q21

Loans and leases, excluding PPP loans and Howard loans as of the acquisition date, excluding
PPP loans (period-end):




(Dollars in thousands)




Loans and leases

$     28,044,139


$     25,110,528

Less: PPP loans outstanding

(85,837)


(1,551,284)

Less: Howard loans as of the acquisition date, excluding PPP loans outstanding

(1,767,564)


Loans and leases, excluding PPP loans and Howard loans as of the acquisition date,
excluding PPP loans (non-GAAP)

$     26,190,738


$     23,559,244


2Q22


2Q21

Loans and leases, excluding PPP loans and Howard loans, excluding PPP loans (average):




(Dollars in thousands)




Loans and leases

$     27,245,122


$     25,397,396

Less: PPP loans outstanding

(126,391)


(2,125,609)

Less: Howard loans, excluding PPP loans outstanding

(1,643,118)


Loans and leases, excluding PPP loans and Howard loans, excluding PPP loans (non-GAAP)

$     25,475,613


$     23,271,787


2Q22


1Q22


2Q21

Loans and leases, excluding PPP loans (period-end):






(Dollars in thousands)






Loans and leases

$  28,044,139


$  26,839,069


$  25,110,528

Less: PPP loans outstanding

(85,837)


(179,644)


(1,551,284)

Loans and leases, excluding PPP loans (non-GAAP)

$  27,958,302


$  26,659,425


$  23,559,244

F.N.B. CORPORATION AND SUBSIDIARIES










(Unaudited)

















For the Six Months Ended
June 30,


2Q22


1Q22


2Q21


2022


2021

KEY PERFORMANCE INDICATORS










Pre-provision net revenue / average tangible common equity:   










(Dollars in thousands)










Net interest income

$   253,690


$   234,076


$   227,871


$   487,766


$   450,794

Non-interest income

82,154


78,322


79,772


160,476


162,577

Less: Non-interest expense

(192,774)


(227,426)


(182,500)


(420,200)


(367,362)

Pre-provision net revenue (as reported)

$   143,070


$     84,972


$   125,143


$   228,042


$   246,009

Pre-provision net revenue (as reported) (annualized)

$   573,852


$   344,608


$   501,947


$   459,863


$   496,095

Adjustments:










Add: Merger-related expense (non-interest expense)

2,027


28,629



30,656


Add: Branch consolidation costs (non-interest expense)


4,178


2,644


4,178


2,644

Pre-provision net revenue (operating) (non-GAAP)

$   145,097


$   117,779


$   127,787


$   262,876


$   248,653

Pre-provision net revenue (operating) (annualized) (non-GAAP)

$   581,982


$   477,659


$   512,552


$   530,108


$   501,427

Average total shareholders’ equity

$  5,437,913


$  5,448,894


$  4,994,499


$  5,443,373


$  4,978,186

Less: Average preferred shareholders’ equity

(106,882)


(106,882)


(106,882)


(106,882)


(106,882)

Less: Average intangible assets (1)

(2,490,899)


(2,444,395)


(2,311,953)


(2,467,776)


(2,313,474)

Average tangible common equity (non-GAAP)

$  2,840,132


$  2,897,617


$  2,575,664


$  2,868,715


$  2,557,830

Pre-provision net revenue (reported) /

average tangible common equity (non-GAAP)

20.21 %


11.89 %


19.49 %


16.03 %


19.40 %

Pre-provision net revenue (operating) /

average tangible common equity (non-GAAP)

20.49 %


16.48 %


19.90 %


18.48 %


19.60 %

Efficiency ratio (FTE):










(Dollars in thousands)










Total non-interest expense

$   192,774


$   227,426


$   182,500


$   420,200


$   367,362

Less:  Amortization of intangibles

(3,549)


(3,227)


(3,024)


(6,776)


(6,074)

Less:  OREO expense

(433)


(315)


(499)


(748)


(1,285)

Less: Merger-related expense

(2,027)


(28,629)



(30,656)


Less:  Branch consolidation costs


(4,178)


(2,644)


(4,178)


(2,644)

Adjusted non-interest expense

$   186,765


$   191,077


$   176,333


$   377,842


$   357,359











Net interest income

$   253,690


$   234,076


$   227,871


$   487,766


$   450,794

Taxable equivalent adjustment

2,656


2,598


2,742


5,254


5,601

Non-interest income

82,154


78,322


79,772


160,476


162,577

Less:  Net securities gains

(48)



(87)


(48)


(128)

Adjusted net interest income (FTE) + non-interest income

$   338,452


$   314,996


$   310,298


$   653,448


$   618,844











Efficiency ratio (FTE) (non-GAAP)

55.18 %


60.66 %


56.83 %


57.82 %


57.75 %

(1) Excludes loan servicing rights.










SOURCE F.N.B. Corporation

By AKDSEO