Le Lézard
Classified in: Business, Covid-19 virus
Subjects: ERN, CCA

F.N.B. Corporation Reports Third Quarter 2020 Earnings per Share of $0.25


PITTSBURGH, Oct. 19, 2020 /PRNewswire/ -- F.N.B. Corporation (NYSE: FNB) reported earnings for the third quarter of 2020 with net income available to common stockholders of $80.8 million, or $0.25 per diluted common share. Comparatively, third quarter of 2019 net income available to common stockholders totaled $100.7 million, or $0.31 per diluted common share and second quarter of 2020 net income available to common shareholders totaled $81.6 million, or $0.25 per diluted common share. On an operating basis, the third quarter of 2020 earnings per diluted common share (non-GAAP) was $0.26, excluding $0.01 for significant items. Operating earnings per diluted common share (non-GAAP) for the third quarter of 2019 was $0.31 and $0.26 for the second quarter of 2020, excluding $0.01 for significant items in the second quarter of 2020.

Vincent J. Delie, Jr., Chairman, President, and Chief Executive Officer of F.N.B. Corporation, said of its results, "In this challenging economic environment prompted by the global pandemic, FNB continues to produce positive results built on employee protection and assistance, operational response and preparedness, continued customer and community support, and stringent risk management. Our performance is directly attributable to our resilient business model, which is based upon the deployment of technology and expansion into attractive new markets. Revenue continued to increase and operating EPS totaled $0.26, resulting in an operating return on tangible equity of 14%. These results reflect continued average loan and deposit growth of 2% and 4%, respectively, strong capital markets activity and record mortgage banking levels of $19 million. On a linked-quarter basis, tangible book value per share increased $0.18 to $7.81, as we strengthened our capital ratios while sustaining our quarterly dividend of $0.12 per share. We are encouraged by this quarter's positive results as FNB remains profitable while building capital and reserves."

Third Quarter 2020 Highlights
(All comparisons refer to the third quarter of 2019, except as noted)

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. 

Quarterly Results Summary

3Q20


2Q20


3Q19

Reported results






Net income available to common stockholders (millions)

$

80.8



$

81.6



$

100.7


Net income per diluted common share

0.25



0.25



0.31


Book value per common share (period-end)

14.99



14.82



14.51


Pre-provision net revenue (reported) (millions)

126.9



129.7



132.0


Operating results (non-GAAP)






Operating net income available to common stockholders (millions)

$

85.5



$

83.2



$

100.7


Operating net income per diluted common share

0.26



0.26



0.31


Tangible common equity to tangible assets (period-end)

7.19

%


6.97

%


7.44

%

Tangible book value per common share (period-end)

$

7.81



$

7.63



$

7.33


Pre-provision net revenue (operating) (millions)

$

132.9



$

135.7



$

135.2


Average diluted common shares outstanding (thousands)

325,663



325,153



326,100


Significant items impacting earnings1 (millions)






Pre-tax COVID-19 expense

$

(2.7)



$

(2.0)



$

?


After-tax impact of COVID-19 expense

(2.1)



(1.6)



?


Pre-tax gain on sale of Visa class B stock

13.8



?



?


After-tax impact of gain on sale of Visa class B stock

10.9



?



?


Pre-tax loss on FHLB debt extinguishment and related hedge terminations

(13.3)



?



?


After-tax impact of loss on FHLB debt extinguishment and related hedge terminations

(10.5)



?



?


Pre-tax service charge refunds

(3.8)



?



?


After-tax impact of service charge refunds

(3.0)



?



?


Total significant items pre-tax

$

(6.0)



$

(2.0)



$

?


Total significant items after-tax

$

(4.7)



$

(1.6)



$

?








Year-to-Date Results Summary

2020


2019



Reported results






Net income available to common stockholders (millions)

$

207.8



$

286.0




Net income per diluted common share

0.64



0.88




Pre-provision net revenue (reported) (millions)

362.8



392.3




Operating results (non-GAAP)






Operating net income available to common stockholders (millions)

$

222.1



$

289.6




Operating net income per diluted common share

0.68



0.89




Pre-provision net revenue (operating) (millions)

385.1



400.0




Average diluted common shares outstanding (thousands)

325,694



325,769




Significant items impacting earnings1 (millions)






Pre-tax COVID-19 expense

$

(6.6)



$

?




After-tax impact of COVID-19 expense

(5.2)



?




Pre-tax gain on sale of Visa class B stock

13.8



?




After-tax impact of gain on sale of Visa class B stock

10.9



?




Pre-tax loss on FHLB debt extinguishment and related hedge terminations

(13.3)



?




After-tax impact of loss on FHLB debt extinguishment and related hedge terminations

(10.5)



?




Pre-tax branch consolidation costs

(8.3)



(4.5)




After-tax impact of branch consolidation costs

(6.5)



(3.6)




Pre-tax service charge refunds

(3.8)



?




After-tax impact of service charge refunds

(3.0)



?




Total significant items pre-tax

$

(18.2)



$

(4.5)




Total significant items after-tax

$

(14.3)



$

(3.6)




(1) Favorable (unfavorable) impact on earnings.

Third Quarter 2020 Results ? Comparison to Prior-Year Quarter

Net interest income totaled $227.1 million, decreasing $2.7 million, or 1.2%, as significant growth in average loans and deposits of $3.3 billion and $4.3 billion, respectively, mostly offset the repricing impact from lower interest rates on earning asset yields. Total average earning assets increased $3.6 billion, or 12.2%, due to organic average loan growth and the benefit of $2.5 billion in net PPP loans.

The net interest margin (FTE) (non-GAAP) declined 38 basis points to 2.79%, as earning asset yields decreased 97 basis points primarily reflecting the impact on the variable rate loans of significant reductions in 1-month LIBOR and the Prime rate. Partially offsetting the lower earning asset yields, the total cost of funds improved 61 basis points to 0.56%, compared to 1.17%, due to a 70 basis point reduction in interest-bearing deposit costs and lower borrowing costs.

Average loans totaled $26.1 billion, an increase of $3.3 billion, or 14.7%, through a combination of $0.7 billion of organic average loan growth and $2.5 billion of net PPP average loan balances. Average total commercial loan growth totaled $3.3 billion, or 22.9%, including $2.5 billion, or 49.1%, growth in commercial and industrial loans and $0.7 billion, or 7.6%, growth in commercial real estate balances. Excluding PPP loans, organic activity was led by growth in the Pittsburgh, Cleveland, South Carolina, and Mid-Atlantic (Washington D.C., northern Virginia and Maryland markets) regions. Average consumer loan growth was $57 million, or 0.7%, with growth in residential mortgages of $338 million, or 10.6%, and direct installment loans of $202 million, or 11.5%, partially offset by a decline in consumer lending heavily impacted by COVID-19 as indirect auto loans decreased $348 million, or 17.8%, and consumer lines of credit decreased $135 million, or 9.1%. During September 2020, $508 million of indirect auto installment loans were transferred to loans held for sale in anticipation of loan sale expected to close in the fourth quarter.

Average deposits totaled $28.4 billion with growth in non-interest bearing demand deposits of $2.5 billion, or 39.7%, and interest-bearing demand deposits of $2.6 billion, or 25.9%. The growth in deposits was driven by solid organic growth in customer relationships, as well as deposits from PPP funding and government stimulus activities. The loan-to-deposit ratio was 89.1% at September 30, 2020, compared to 93.8% at September 30, 2019.

Strong deposit growth allowed FNB to reduce higher rate Federal Home Loan Bank (FHLB) borrowings by $415 million during the third quarter of 2020 at a loss on debt extinguishment and related hedge termination costs of $13.3 million, which was reported in other non-interest income. These balance sheet actions taken to reduce higher-cost debt will provide future benefit through lower interest expense on outstanding borrowings.

Non-interest income totaled $80.0 million, which was stable compared to the third quarter of 2019. Mortgage banking operations income increased $9.1 million, or 93.1%, primarily due to $24 million in origination and secondary marketing revenue, compared to $10 million in the third quarter of 2019, as sold mortgage production volume increased 15% to $478 million and gain on sale margins meaningfully improved. Service charges decreased $8.9 million, or 26.7%, due to noticeably lower transaction volumes given COVID-19 and $3.8 million of service charge refunds. However, customer transaction volume has started to increase over the last few months. There was also a reduction of the FHLB dividend rate resulting in the $2.1 million, or 45.3%, decrease in dividends on non-marketable equity securities. The termination of $415 million in higher-rate FHLB borrowings resulted in a loss on debt extinguishment and related hedge termination costs of $13.3 million reported in other non-interest income. Offsetting these charges was a $13.8 million gain on the sale of all of the Bank's holdings of Visa Class B shares that was also reported in other non-interest income.

Non-interest expense totaled $180.2 million, increasing $2.4 million, or 1.4%. Non-interest expense decreased $0.2 million, or 0.1%, when excluding $2.7 million of COVID-19 expenses in the third quarter of 2020. Salaries and benefits increased $6.7 million, or 7.1%, due primarily to higher production-related commissions, and the normal impact from annual merit increases. Occupancy and equipment expense increased $2.0 million, or 7.0%, reflecting expansion in key regions such as the Mid-Atlantic and South Carolina. FDIC insurance decreased $1.6 million as deposit growth provided additional liquidity and resulted in a lower FDIC assessment rate. The efficiency ratio (non-GAAP) equaled 55.3%, compared to 54.1%.

The ratio of non-performing loans, 90 days past due, and other real estate owned (OREO) to total loans and OREO increased 11 basis points to 0.84%. Prior to the adoption of CECL, acquired (purchased credit deteriorated, or PCD) loans were excluded from our non-performing disclosures. PCD loans that meet the definition of non-accrual are now included in the disclosures and resulted in a $58 million increase in non-accrual loans in the third quarter of 2020, compared to the third quarter of 2019. Total delinquency increased 16 basis points to 1.07%, compared to 0.91% at September 30, 2019 and remains at satisfactory levels. Excluding PPP loans at September 30, 2020, total delinquency increased 27 basis points to 1.18%, still at satisfactory levels within a less favorable economic environment. The total level of loans on temporary deferral is 3.4% as of September 30, 2020 with 1.4% still in a first deferral stage and 2.0% on the second deferral.

The provision for credit losses totaled $27.2 million, compared to $11.9 million. Net charge-offs were $19.3 million, or 0.29% annualized, of total average loans. The ratio of the ACL to total loans and leases was 1.45% and 0.84% at September 30, 2020 and 2019, respectively. Excluding PPP loans that do not carry an ACL due to a 100% government guarantee, the ACL to total loans and leases ratio equaled 1.61% at September 30, 2020. Additionally, the CECL adoption on January 1, 2020, resulted in a Day 1 increase to the ACL of $105.3 million.

The effective tax rate was 17.0%, compared to 14.5%, which was driven by greater benefit from renewable energy investment tax credits in the third quarter of 2019.

The tangible common equity to tangible assets ratio (non-GAAP) decreased 25 basis points to 7.19% at September 30, 2020, compared to 7.44% at September 30, 2019, as the PPP loan activity temporarily impacted the TCE ratio by 56 basis points at September 30, 2020. The tangible book value per common share (non-GAAP) was $7.81 at September 30, 2020, an increase of $0.48, or 6.5%, from $7.33 at September 30, 2019.

Third Quarter 2020 Results ? Comparison to Prior Quarter

Net interest income totaled $227.1 million, a decrease of $0.9 million, or 0.4%, from the prior quarter total of $228.0 million as loan and deposit growth largely offset the impact from lower interest rates. The net interest margin (FTE) (non-GAAP) decreased 9 basis points to 2.79%, driven by lower earning asset yields due to the low interest rate environment, partially offset by a lower cost of funds and growth in average earning assets.

Total average earning assets increased $675 million, or 2.1%, due primarily to $461 million in commercial loan activity. The total yield on earning assets declined 20 basis points to 3.34%, reflecting lower yields on fixed-rate loans originated in a lower rate environment and the impact of a 19 basis point decline in average 1-month LIBOR. The total cost of funds decreased to 0.56% from 0.67%, as costs on interest-bearing deposits decreased 17 basis points.

Average loans totaled $26.1 billion with average commercial loan growth of $584 million, or 3.4%, (including a full quarter of PPP balances) and a decrease in average consumer loans of $123 million, or 1.4%. Average commercial loans included growth of $1.0 billion, or 14.2%, in commercial and industrial loans and a decrease of $0.4 billion, or 3.8%, in commercial real estate. Commercial organic origination activity was led by the Pittsburgh, South Carolina, and Mid-Atlantic regions. Consumer balances included an increase in average direct installment loans of $45 million, or 2.4%, and average residential mortgage loans of $61 million, or 1.8%, largely attributable to the continued higher refinancing activity given the lower interest rate environment. This was partially offset by declines in average balances of indirect auto loans by $193 million, or 10.7%, and average consumer lines of credit by $36 million, or 2.6%. During September 2020, $508 million of indirect auto installment loans were transferred to loans held for sale in anticipation of a loan sale expected to close in the fourth quarter.

Average deposits totaled $28.4 billion, increasing $1.1 billion, or 4.1%, driven by an increase in non-interest bearing deposits of $529 million, or 6.5%, and interest-bearing deposits of $594 million, or 3.1%, including a managed decline in time deposits of $248 million, or 5.6%. 

The loan-to-deposit ratio was 89.1% at September 30, 2020, compared to 92.1% at June 30, 2020.

Non-interest income totaled $80.0 million, increasing $2.4 million, or 3.1%, as mortgage banking operations reached a record level of $18.8 million, an increase of $2.3 million, or 13.8%, reflecting $24 million of origination and secondary marketing revenue. Mortgage production increased 9% from the prior quarter, with large contributions from the Mid-Atlantic and Pittsburgh regions, and the results also reflect a meaningful improvement in gain on sale margins. Service charges slightly increased $0.4 million, or 1.5%, as the increase in customer transaction volume from the prior quarters was partially offset by customer service charge refunds. There was also a reduction of the FHLB dividend rate resulting in the $0.3 million, or 9.8%, decrease in dividends on non-marketable equity securities. The termination of $415 million of higher-rate FHLB borrowings resulted in a loss on debt extinguishment and related hedge termination costs of $13.3 million offset by the $13.8 million gain on the sale of the Bank's holdings of Visa Class B shares.

Non-interest expense totaled $180.2 million, an increase of $4.3 million, or 2.4%, which included $2.7 million of COVID-19 expenses in the third quarter of 2020, compared to $2.0 million in the second quarter. Excluding these COVID-19 related expenses, non-interest expense increased $3.6 million, or 2.1%, primarily related to higher salaries and employee benefit expense from higher production-related commissions, lower loan origination salary deferrals given the significant PPP loan originations in the prior quarter, and an extra operating day in the third quarter. FDIC insurance decreased $1.3 million, or 24.3%, due primarily to a lower FDIC assessment rate from improved liquidity metrics. In the second quarter of 2020, the Company recognized an impairment of $4.1 million in other non-interest expense from a renewable energy investment tax credit transaction. The related renewable energy investment tax credits were recognized as a benefit to income taxes. The efficiency ratio (non-GAAP) equaled 55.3%, compared to 53.7%.

The ratio of non-performing loans, 90 days past due, and OREO to total loans and OREO increased 9 basis points to 0.84%. Total delinquency increased 15 basis points to 1.07%, compared to 0.92% at June 30, 2020. Excluding PPP, total delinquency increased 16 basis points to 1.18%. The total level of loans on temporary deferral is 3.4% as of September 30, 2020, compared to 10.7% as of June 30, 2020.

The provision for credit losses totaled $27.2 million, compared to $30.2 million. The provision for credit losses exceeded net charge-offs of $19.3 million, or 0.29% annualized of total average loans and leases, compared to $8.5 million, or 0.13% annualized. The ratio of the ACL to total loans and leases was 1.45% and 1.40% at September 30 and June 30, respectively. Excluding PPP net loans that do not carry an ACL due to a 100% government guarantee, the ACL to total loans and leases ratio equaled 1.61%, compared to 1.54% at June 30, 2020.

The effective tax rate was 17.0%, compared to 16.0%, primarily due to greater benefit from renewable energy investment tax credits realized during the second quarter of 2020.

The tangible common equity to tangible assets ratio (non-GAAP) increased 22 basis points to 7.19% at September 30, 2020, compared to 6.97% at June 30, 2020. Tangible book value per common share (non-GAAP) was $7.81 at September 30, 2020, an increase of $0.18 from June 30, 2020.

September 30, 2020 Year-To-Date Results - Comparison to Prior Year-To-Date Period

Net interest income totaled $687.7 million, decreasing $3.1 million, or 0.5%, due to a lower rate environment offset by average earning asset growth of $2.5 billion, or 8.7%. The net interest margin (FTE) (non-GAAP) contracted 28 basis points to 2.93%, primarily due to the impact of lower interest rates as average 1-month LIBOR for the first nine months of 2020 declined to 0.66% from 1.54% for the first nine months of 2019. The yield on earning assets decreased 70 basis points to 3.65%, while the cost of funds improved 43 basis points to 0.74%, primarily due to actions taken to reduce the cost of interest-bearing deposits given the low interest rate environment and strong growth in non-interest bearing deposits. 

Average loans totaled $25.1 billion, an increase of $2.4 billion, or 10.8%, due to the benefit from PPP activity and solid origination activity across the footprint. Growth in average commercial loans totaled $2.3 billion, or 16.5%, including growth of $1.6 billion, or 33.2%, in commercial and industrial loans. Commercial growth was led by strong commercial activity in the Pittsburgh, Cleveland, South Carolina, and Mid-Atlantic regions. Total average consumer loan growth of $94 million, or 1.1%, was led by increases in residential mortgage loans of $256 million, or 8.0%, and direct installment balances of $155 million, or 8.9%, partially offset by a decline of $132 million, or 8.6%, in consumer credit lines and $186 million, or 9.5%, in indirect auto installment loans.

Average deposits totaled $26.8 billion, increasing $3.0 billion, or 12.5%, due to average growth of $2.0 billion, or 20.6%, in interest-bearing demand deposits and $1.7 billion, or 27.2%, in non-interest-bearing deposits. On a spot basis, total deposits increased $4.2 billion, or 17.2%, driven by deposits from PPP funding and government stimulus activities, as well as solid organic growth in customer relationships.

Non-interest income totaled $226.2 million, increasing $6.0 million, or 2.7%. On an operating basis, non-interest income increased $7.5 million, or 3.4%, primarily attributable to the fee-based businesses of mortgage banking and capital markets. Mortgage banking income increased $13.1 million, or 61.5%, as sold production levels increased 28% and gain on sale margins improved meaningfully, partially offset by net MSR impairment of $7.5 million and $2.9 million for the first nine months of 2020 and 2019, respectively. Capital markets increased $7.2 million, or 29.3%, reflecting FNB's strong relationships with new and existing commercial customers. Service charges declined $17.1 million, or 17.9%, as there were noticeably lower customer transaction volumes in the COVID-19 environment, although volumes have steadily increased since late in the second quarter. There was also a reduction of the FHLB dividend rate resulting in the $3.8 million, or 27.6%, decrease in dividends on non-marketable equity securities. The loss on FHLB debt extinguishment and related hedge termination costs of $13.3 million and offsetting $13.8 million gain on the sale of the Bank's holdings of Visa Class B shares were both recorded in other non-interest income.

Non-interest expense totaled $551.0 million, increasing $32.3 million, or 6.2%. Excluding significant items totaling $14.9 million year-to-date in 2020 and $2.8 million for the same period in 2019, non-interest expense increased $20.2 million, or 3.9%. This increase was attributable to higher salaries and employee benefit expense of $18.9 million, or 6.8%, primarily related to production-related commissions and normal merit increases, as well as increases in net occupancy and equipment of $7.8 million, or 8.7%, and outside services of $3.9 million, or 8.2%. The efficiency ratio (non-GAAP) equaled 56.0%, compared to 54.0% in 2019.

The provision for credit losses was $105.2 million, compared to $37.0 million, which included CECL and COVID-19 related provision in the first nine months of 2020. Net charge-offs totaled $33.4 million, or 0.18% annualized, of total average loans, compared to $23.0 million, or 0.14% annualized, in 2019.

The effective tax rate was 17.0% for 2020, compared to 17.8% in 2019.

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, operating 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, allowance for credit losses to loans and leases, excluding PPP loans, non-performing loans to loans and leases excluding PPP loans, non-performing loans and 90 days past due and OREO to loans and leases plus OREO, excluding PPP loans, net loan charge-offs to average loans and leases excluding PPP loans, past due and non-accrual loans to 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 charges such as branch consolidation costs, certain service charge refunds, and COVID-19 expenses are not organic costs to run our operations and facilities. These charges are considered significant items impacting earnings as they are deemed to be outside of ordinary banking activities. The branch consolidation charges principally represent expenses to satisfy contractual obligations of the closed branches 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.  Similarly, gains derived from the sale of Visa class B stock and losses incurred on FHLB debt extinguishment and related hedge terminations are not organic to our operations. The COVID-19 expenses represent special Company initiatives to support our front-line employees and the communities we serve during an unprecedented time of a pandemic.

To provide more meaningful 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 2020 and 2019 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.

F.N.B.'s forward-looking statements are subject to the following principal risks and uncertainties:

The risks identified here are not exclusive. 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 Risk Management sections of our Annual Report on Form 10-K (including the MD&A section) for the year ended December 31, 2019, our subsequent 2020 Quarterly Reports on Form 10-Q (including the risk factors and risk management discussions) and our other subsequent filings with the SEC, which are available on our corporate website at https://www.fnb-online.com/about-us/investor-relations-shareholder-services.  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 this Report.

Conference Call

F.N.B. Corporation (NYSE: FNB) announced the financial results for the third quarter of 2020 at 6:00 PM ET Monday, October 19, 2020. 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 Tuesday, October 20, 2020 at 8:15 AM ET.

Participants are encouraged to pre-register for the conference call at http://dpregister.com/10148422. 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 "Investor Relations" section of the Corporation's website at www.fnbcorporation.com. 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 Tuesday, October 27, 2020. 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 10148422. Following the call, a link to the webcast and the related presentation materials will be posted to the "Investor Conference Calls" 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.; and Charlotte, Raleigh, Durham and the Piedmont Triad (Winston-Salem, Greensboro and High Point) in North Carolina. The Company has total assets of more than $37 billion and approximately 350 banking offices throughout Pennsylvania, Ohio, Maryland, West Virginia, North Carolina, South Carolina 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














3Q20


3Q20


For the Nine Months Ended
September 30,


%


3Q20


2Q20


3Q19


2Q20


3Q19


2020


2019


Var.

Interest Income
















Loans and leases, including fees

$

239,443



$

245,378



$

274,127



(2.4)



(12.7)



$

750,354



$

818,627



(8.3)


Securities:
















   Taxable

24,807



27,373



30,601



(9.4)



(18.9)



83,515



95,191



(12.3)


   Tax-exempt

7,955



7,941



8,086



0.2



(1.6)



23,942



24,090



(0.6)


Other

226



154



1,597



46.8



(85.8)



1,606



3,047



(47.3)


     Total Interest Income 

272,431



280,846



314,411



(3.0)



(13.4)



859,417



940,955



(8.7)


Interest Expense
















Deposits

27,421



34,466



56,249



(20.4)



(51.3)



111,354



161,043



(30.9)


Short-term borrowings

8,893



8,320



17,958



6.9



(50.5)



30,973



65,908



(53.0)


Long-term borrowings

9,019



10,099



10,402



(10.7)



(13.3)



29,400



23,202



26.7


     Total Interest Expense

45,333



52,885



84,609



(14.3)



(46.4)



171,727



250,153



(31.4)


       Net Interest Income

227,098



227,961



229,802



(0.4)



(1.2)



687,690



690,802



(0.5)


Provision for credit losses

27,227



30,177



11,910



(9.8)



128.6



105,242



37,017



184.3


      Net Interest Income After
      Provision for Credit Losses

199,871



197,784



217,892



1.1



(8.3)



582,448



653,785



(10.9)


Non-Interest Income
















Service charges

24,296



23,938



33,158



1.5



(26.7)



78,362



95,443



(17.9)


Trust services

7,733



7,350



6,932



5.2



11.6



23,045



20,734



11.1


Insurance commissions and fees

6,401



5,835



6,141



9.7



4.2



18,788



15,449



21.6


Securities commissions and fees

4,494



3,763



4,115



19.4



9.2



12,796



13,131



(2.6)


Capital markets income

8,202



12,515



8,713



(34.5)



(5.9)



31,830



24,616



29.3


Mortgage banking operations

18,831



16,550



9,754



13.8



93.1



34,348



21,272



61.5


Dividends on non-marketable equity securities

2,496



2,766



4,565



(9.8)



(45.3)



9,940



13,723



(27.6)


Bank owned life insurance

3,867



3,924



2,720



(1.5)



42.2



10,968



8,664



26.6


Net securities gains

112



97



35



15.5



220.0



262



35



648.6


Other

3,606



890



3,867



305.2



(6.7)



5,853



7,158



(18.2)


     Total Non-Interest Income

80,038



77,628



80,000



3.1



?



226,192



220,225



2.7


Non-Interest Expense
















Salaries and employee benefits

100,265



93,992



93,598



6.7



7.1



298,062



279,171



6.8


Net occupancy

13,837



13,594



13,702



1.8



1.0



48,879



44,360



10.2


Equipment

17,005



15,610



15,114



8.9



12.5



48,661



45,412



7.2


Amortization of intangibles

3,339



3,343



3,602



(0.1)



(7.3)



10,021



10,560



(5.1)


Outside services

16,676



17,000



15,866



(1.9)



5.1



50,572



46,721



8.2


FDIC insurance

4,064



5,371



5,710



(24.3)



(28.8)



14,990



17,673



(15.2)


Bank shares and franchise taxes

3,778



4,029



3,548



(6.2)



6.5



11,899



10,145



17.3


Other

21,245



22,993



26,644



(7.6)



(20.3)



67,949



64,721



5.0


     Total Non-Interest Expense

180,209



175,932



177,784



2.4



1.4



551,033



518,763



6.2


Income Before Income Taxes

99,700



99,480



120,108



0.2



(17.0)



257,607



355,247



(27.5)


Income taxes

16,924



15,870



17,366



6.6



(2.5)



43,804



63,191



(30.7)


Net Income

82,776



83,610



102,742



(1.0)



(19.4)



213,803



292,056



(26.8)


Preferred stock dividends

2,010



2,010



2,010



?



?



6,030



6,030



?


Net Income Available to Common Stockholders

$

80,766



$

81,600



$

100,732



(1.0)



(19.8)



$

207,773



$

286,026



(27.4)


Earnings per Common Share
















Basic

$

0.25



$

0.25



$

0.31



?



(19.4)



$

0.64



$

0.88



(27.3)


Diluted

0.25



0.25



0.31



?



(19.4)



0.64



0.88



(27.3)


Cash Dividends per Common Share

0.12



0.12



0.12



?



?



0.36



0.36



?


 

 

F.N.B. CORPORATION AND SUBSIDIARIES










CONSOLIDATED BALANCE SHEETS










(Unaudited)










(Dollars in millions)







% Variance








3Q20


3Q20


3Q20


2Q20


3Q19


2Q20


3Q19

Assets










Cash and due from banks

$

396



$

398



$

522



(0.5)



(24.1)


Interest-bearing deposits with banks

504



533



87



(5.4)



479.3


Cash and Cash Equivalents

900



931



609



(3.3)



47.8


Securities available for sale

3,101



3,301



3,262



(6.1)



(4.9)


Securities held to maturity

2,966



3,050



3,192



(2.8)



(7.1)


Loans held for sale

680



108



56



529.6



1,114.3


Loans and leases, net of unearned income

25,689



26,162



23,070



(1.8)



11.4


Allowance for credit losses

(373)



(365)



(194)



2.2



92.3


Net Loans and Leases

25,316



25,797



22,876



(1.9)



10.7


Premises and equipment, net

335



332



329



0.9



1.8


Goodwill

2,262



2,262



2,262



?



?


Core deposit and other intangible assets, net

57



61



71



(6.6)



(19.7)


Bank owned life insurance

548



547



542



0.2



1.1


Other assets

1,276



1,332



1,130



(4.2)



12.9


Total Assets

$

37,441



$

37,721



$

34,329



(0.7)



9.1


Liabilities










Deposits:










Non-interest-bearing demand

$

8,741



$

8,650



$

6,292



1.1



38.9


Interest-bearing demand

13,063



12,510



10,654



4.4



22.6


Savings

3,007



2,969



2,526



1.3



19.0


Certificates and other time deposits

4,025



4,266



5,122



(5.6)



(21.4)


   Total Deposits

28,836



28,395



24,594



1.6



17.2


Short-term borrowings

1,899



2,411



3,144



(21.2)



(39.6)


Long-term borrowings

1,397



1,630



1,340



(14.3)



4.3


Other liabilities

358



388



431



(7.7)



(16.9)


Total Liabilities

32,490



32,824



29,509



(1.0)



10.1


Stockholders' Equity










Preferred stock

107



107



107



?



?


Common stock

3



3



3



?



?


Additional paid-in capital

4,084



4,081



4,062



0.1



0.5


Retained earnings

838



796



744



5.3



12.6


Accumulated other comprehensive loss

(26)



(35)



(69)



(25.7)



(62.3)


Treasury stock

(55)



(55)



(27)



?



103.7


Total Stockholders' Equity

4,951



4,897



4,820



1.1



2.7


Total Liabilities and Stockholders' Equity

$

37,441



$

37,721



$

34,329



(0.7)



9.1


 

 

F.N.B. CORPORATION AND SUBSIDIARIES


3Q20


2Q20


3Q19

(Unaudited)




Interest






Interest






Interest



(Dollars in thousands)


Average


Income/


Yield/


Average


Income/


Yield/


Average


Income/


Yield/



Balance


Expense


Rate


Balance


Expense


Rate


Balance


Expense


Rate

Assets



















Interest-bearing deposits with banks


$

543,731



$

226



0.17

%


$

300,164



$

154



0.21

%


$

90,389



$

1,597



7.01

%

Taxable investment securities (2)


4,849,384



24,710



2.04



5,083,104



27,340



2.15



5,145,079



30,601



2.38


Non-taxable investment securities (1)


1,142,971



10,101



3.54



1,115,976



10,010



3.59



1,126,343



10,095



3.59


Loans held for sale


282,917



3,349



4.72



106,368



1,055



3.97



216,520



2,206



4.07


Loans and leases (1) (3)


26,063,431



237,063



3.62



25,602,178



245,438



3.85



22,727,470



273,440



4.78


Total Interest Earning Assets (1)


32,882,434



275,449



3.34



32,207,790



283,997



3.54



29,305,801



317,939



4.31


Cash and due from banks


369,263







339,054







388,864






Allowance for credit losses


(371,199)







(347,227)







(192,726)






Premises and equipment


335,711







333,322







330,208






Other assets


4,250,497







4,286,739







4,018,177






Total Assets


$

37,466,706







$

36,819,678







$

33,850,324






Liabilities



















Deposits:



















Interest-bearing demand


$

12,584,154



10,041



0.32



$

11,889,774



14,172



0.48



$

9,999,164



26,577



1.05


Savings


2,991,381



261



0.03



2,844,104



564



0.08



2,540,462



2,299



0.36


Certificates and other time


4,149,263



17,119



1.64



4,396,779



19,731



1.80



5,350,198



27,374



2.03


Total interest-bearing deposits


19,724,798



27,421



0.55



19,130,657



34,467



0.72



17,889,824



56,250



1.25


Short-term borrowings


2,217,640



8,893



1.59



2,631,009



8,319



1.27



3,231,378



17,958



2.19


Long-term borrowings


1,526,968



9,019



2.35



1,630,902



10,099



2.49



1,338,716



10,401



3.08


Total Interest-Bearing Liabilities  


23,469,406



45,333



0.77



23,392,568



52,885



0.91



22,459,918



84,609



1.49


Non-interest-bearing demand deposits


8,671,940







8,143,171







6,207,299






Total Deposits and Borrowings


32,141,346





0.56



31,535,739





0.67



28,667,217





1.17


Other liabilities


409,427







404,280







380,390






Total Liabilities


32,550,773







31,940,019







29,047,607






Stockholders' equity


4,915,933







4,879,659







4,802,717






Total Liabilities and Stockholders' Equity


$

37,466,706







$

36,819,678







$

33,850,324






Net Interest Earning Assets


$

9,413,028







$

8,815,222







$

6,845,883






Net Interest Income (FTE) (1)




230,116







231,112







233,330




Tax Equivalent Adjustment




(3,018)







(3,151)







(3,528)




Net Interest Income




$

227,098







$

227,961







$

229,802




Net Interest Spread






2.57

%






2.63

%






2.82

%

Net Interest Margin  (1)






2.79

%






2.88

%






3.17

%


(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


Nine Months Ended September 30,


(Unaudited)


2020


2019


(Dollars in thousands)




Interest






Interest






Average


Income/


Yield/


Average


Income/


Yield/




Balance


Expense


Rate


Balance


Expense


Rate


Assets














Interest-bearing deposits with banks


$

336,541



$

1,606



0.64

%


$

70,426



$

3,047



5.78

%


Taxable investment securities (2)


5,075,865



83,385



2.19



5,294,381



95,191



2.40



Non-taxable investment securities (1)


1,128,327



30,179



3.57



1,118,964



30,076



3.58



Loans held for sale


155,713



5,389



4.62



113,721



3,778



4.43



Loans and leases (1) (3)


25,061,913



748,328



3.99



22,623,558



819,510



4.84



Total Interest Earning Assets (1)


31,758,359



868,887



3.65



29,221,050



951,602



4.35



Cash and due from banks


361,171







377,486







Allowance for credit losses


(342,081)







(188,830)







Premises and equipment


334,879







330,541







Other assets


4,205,752







3,925,050







Total Assets


$

36,318,080







$

33,665,297







Liabilities














Deposits:














Interest-bearing demand


$

11,839,283



49,358



0.56



$

9,816,506



75,272



1.03



Savings


2,818,593



2,651



0.13



2,523,533



6,532



0.35



Certificates and other time


4,404,265



59,345



1.80



5,390,266



79,239



1.97



Total interest-bearing deposits


19,062,141



111,354



0.78



17,730,305



161,043



1.21



Short-term borrowings


2,716,076



30,973



1.52



3,749,324



65,908



2.34



Long-term borrowings


1,538,425



29,400



2.55



1,030,067



23,202



3.01



Total Interest-Bearing Liabilities  


23,316,642



171,727



0.98



22,509,696



250,153



1.48



Non-interest-bearing demand deposits


7,707,562







6,057,545







Total Deposits and Borrowings


31,024,204





0.74



28,567,241





1.17



Other liabilities


403,762







372,276







Total Liabilities


31,427,966







28,939,517







Stockholders' equity


4,890,114







4,725,780







Total Liabilities and Stockholders' Equity


$

36,318,080







$

33,665,297







Net Interest Earning Assets


$

8,441,717







$

6,711,354







Net Interest Income (FTE) (1)




697,160







701,449





Tax Equivalent Adjustment




(9,470)







(10,647)





Net Interest Income




$

687,690







$

690,802





Net Interest Spread






2.67

%






2.87

%


Net Interest Margin (1)






2.93

%






3.21

%



(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 Nine Months Ended
September 30,


3Q20


2Q20


3Q19


2020


2019

Performance Ratios










Return on average equity

6.70

%


6.89

%


8.49

%


5.84

%


8.26

%

Return on average tangible equity (1) 

13.10



13.58



16.98



11.54



16.77


Return on average tangible

common equity (1) 

13.34



13.84



17.41



11.72



17.20


Return on average assets

0.88



0.91



1.20



0.79



1.16


Return on average tangible assets (1) 

0.97



1.01



1.33



0.87



1.28


Net interest margin (FTE) (2)

2.79



2.88



3.17



2.93



3.21


Yield on earning assets (FTE) (2)

3.34



3.54



4.31



3.65



4.35


Cost of interest-bearing deposits

0.55



0.72



1.25



0.78



1.21


Cost of interest-bearing liabilities 

0.77



0.91



1.49



0.98



1.48


Cost of funds 

0.56



0.67



1.17



0.74



1.17


Efficiency ratio (1)

55.26



53.74



54.11



55.99



54.01


Effective tax rate

16.97



15.95



14.46



17.00



17.79


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

20.30



21.30



22.19



19.71



22.92


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

21.25



22.30



22.73



20.92



23.37


Capital Ratios










Equity / assets (period end)

13.22



12.98



14.04






Common equity / assets (period end)

12.94



12.70



13.73






Common equity tier 1 (3)

9.6



9.4



9.2






Leverage ratio

7.78



7.79



8.15






Tangible equity / tangible assets

(period end) (1)

7.49



7.27



7.78






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

7.19



6.97



7.44






Common Stock Data










Average diluted common shares outstanding

325,662,780



325,152,572



326,099,870



325,694,146



325,769,161


Period end common shares outstanding

323,212,398



323,205,925



324,879,501






Book value per common share

$

14.99



$

14.82



$

14.51






Tangible book value per common share (1)

7.81



7.63



7.33






Dividend payout ratio (common)

48.65

%


48.14

%


39.04

%


56.66

%


41.20

%


(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)


September 30, 2020 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













(Unaudited)
















(Dollars in millions)























% Variance














3Q20


3Q20








3Q20


2Q20


3Q19


2Q20


3Q19







Balances at period end
















Loans and Leases:
















Commercial real estate 

$

9,521



$

9,305



$

8,916



2.3



6.8








Commercial and industrial (1)

7,547



7,709



5,205



(2.1)



45.0








Commercial leases

487



497



417



(2.0)



16.8








Other

65



40



35



62.5



85.7








Commercial loans and leases

17,620



17,551



14,573



0.4



20.9








Direct installment

1,977



1,947



1,763



1.5



12.1








Residential mortgages

3,531



3,520



3,300



0.3



7.0








Indirect installment

1,219



1,767



1,949



(31.0)



(37.5)








Consumer LOC

1,342



1,377



1,485



(2.5)



(9.6)








Consumer loans

8,069



8,611



8,497



(6.3)



(5.0)








Total loans and leases

$

25,689



$

26,162



$

23,070



(1.8)



11.4








Note: Loans held for sale were $680, $108 and $56 at 3Q20, 2Q20, and 3Q19, respectively.







(1) PPP loans were $2.5 billion and $2.5 billion at 3Q20 and 2Q20, respectively.














% Variance







Average balances







3Q20


3Q20


For the Nine Months Ended
September 30,


%

Loans and Leases:

3Q20


2Q20


3Q19


2Q20


3Q19


2020


2019


Var.

Commercial real estate 

$

9,443



$

9,818



$

8,776



(3.8)



7.6



$

9,476



$

8,830



7.3


Commercial and industrial (1)

7,628



6,677



5,117



14.2



49.1



6,552



4,920



33.2


Commercial leases

492



490



388



0.3



26.7



473



378



25.1


Other

49



43



52



13.4



(6.1)



24



52



(54.1)


Commercial loans and leases

17,612



17,028



14,333



3.4



22.9



16,525



14,180



16.5


Direct installment

1,960



1,915



1,758



2.4



11.5



1,908



1,753



8.9


Residential mortgages

3,522



3,461



3,184



1.8



10.6



3,464



3,208



8.0


Indirect installment

1,609



1,802



1,957



(10.7)



(17.8)



1,768



1,954



(9.5)


Consumer LOC

1,360



1,396



1,495



(2.6)



(9.1)



1,397



1,529



(8.6)


Consumer loans

8,451



8,574



8,394



(1.4)



0.7



8,537



8,444



1.1


Total loans and leases

$

26,063



$

25,602



$

22,727



1.8



14.7



$

25,062



$

22,624



10.8


(1) PPP average loans were $2.5 billion and $1.9 billion at 3Q20 and 2Q20, respectively, and $1.3 billion for the nine months ended September 30, 2020.

 

 

F.N.B. CORPORATION AND SUBSIDIARIES











(Unaudited)







% Variance


(Dollars in millions)







3Q20


3Q20


Asset Quality Data

3Q20


2Q20


3Q19


2Q20


3Q19


Non-Performing Assets











Non-performing loans (1)

$

178



$

170



$

95



4.7



87.4



Other real estate owned (OREO)

20



21



24



(4.8)



(16.7)



Non-performing assets

$

198



$

191



$

119



3.7



66.4



Non-performing loans / total loans and leases

0.69

%


0.65

%


0.41

%






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

0.84



0.75



0.73







Delinquency (2)











Loans 30-89 days past due

$

78



$

64



$

86



21.9



(9.3)



Loans 90+ days past due

18



7



49



157.1



(63.3)



Non-accrual loans

178



170



76



4.7



134.2



Past due and non-accrual loans

$

274



$

241



$

211



13.7



29.9



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

1.07

%


0.92

%


0.91

%







(1)


Does not include loans acquired in a business combination at fair value for 3Q19.

(2)


Delinquency for the acquired portfolio was $79 at 3Q19.

 

 

F.N.B. CORPORATION AND SUBSIDIARIES
















(Unaudited)







% Variance







(Dollars in millions)







3Q20


3Q20


For the Nine Months Ended
September 30,


%

Allowance on Loans and Leases Rollforward

3Q20


2Q20


3Q19


2Q20


3Q19


2020


2019


Var.

Allowance for Credit Losses (1)
















Balance at beginning of period

$

365.0



$

343.3



$

188.2



6.3



94.0



$

195.9



$

179.6



9.1


Provision for credit losses 

27.2



30.2



11.9



(9.8)



128.7



105.2



37.0



184.3


Net loan (charge-offs)/recoveries

(19.3)



(8.5)



(6.4)



126.8



199.5



(33.4)



(23.0)



45.2


Adjustment due to CECL adoption

?



?



?







105.3



?




Allowance for credit losses

$

373.0



$

365.0



$

193.6



2.2



92.6



$

373.0



$

193.6



92.6


Allowance for credit losses / total loans and leases

1.45

%


1.40

%


0.84

%











Allowance for credit losses / total non-performing loans

209.8



214.5



203.8












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

0.29



0.13



0.11







0.18

%


0.14

%




(1)

The allowance for credit losses for the acquired portfolio was $5 at September 30, 2019.

 

 

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














3Q20


3Q20


For the Nine Months Ended
September 30,


%


3Q20


2Q20


3Q19


2Q20


3Q19


2020


2019


Var.

Operating net income available to common stockholders:
















(Dollars in thousands)
















Net income available to common stockholders

$

80,766



$

81,600



$

100,732







$

207,773



$

286,026




COVID-19 expense

2,671



1,989



?







6,622



?




Tax benefit of COVID-19 expense

(561)



(418)



?







(1,391)



?




Gain on sale of Visa class B stock

(13,818)



?



?







(13,818)



?




Tax expense of gain on sale of Visa class B stock

2,902



?



?







2,902



?




Loss on FHLB debt extinguishment and related hedge terminations

13,316



?



?







13,316



?




Tax benefit of loss on FHLB debt extinguishment and related hedge terminations

(2,796)



?



?







(2,796)



?




Branch consolidation costs

?



?



?







8,262



4,505




Tax benefit of branch consolidation costs

?



?



?







(1,735)



(946)




Service charge refunds

3,780



?



?







3,780



?




Tax benefit of service charge refunds

(794)



?



?







(794)



?




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

$

85,466



$

83,171



$

100,732



2.8



(15.2)



$

222,121



$

289,585



(23.3)


















Operating earnings per diluted common share:
















Earnings per diluted common share

$

0.25



$

0.25



$

0.31







$

0.64



$

0.88




COVID-19 expense

0.01



0.01



?







0.02



?




Tax benefit of COVID-19 expense

?



?



?







?



?




Gain on sale of Visa class B stock

(0.04)



?



?







(0.04)



?




Tax expense of gain on sale of Visa class B stock

0.01



?



?







0.01



?




Loss on FHLB debt extinguishment and related hedge terminations

0.04



?



?







0.04



?




Tax benefit of loss on FHLB debt extinguishment and related hedge terminations

(0.01)



?



?







(0.01)



?




Branch consolidation costs

?



?



?







0.03



0.01




Tax benefit of branch consolidation costs

?



?



?







(0.01)



?




Service charge refunds

0.01



?



?







0.01



?




Tax benefit of service charge refunds

?



?



?







?



?




Operating earnings per diluted common share (non-GAAP)

$

0.26



$

0.26



$

0.31



?



(16.1)



$

0.68



$

0.89



(23.6)


 

 

F.N.B. CORPORATION AND SUBSIDIARIES





(Unaudited)

















For the Nine Months Ended
September 30,


3Q20


2Q20


3Q19


2020


2019

Return on average tangible equity:










(Dollars in thousands)










Net income (annualized)

$

329,305



$

336,278



$

407,619



$

285,591



$

390,478


Amortization of intangibles, net of tax (annualized)

10,495



10,623



11,289



10,575



11,154


Tangible net income (annualized) (non-GAAP)

$

339,800



$

346,901



$

418,908



$

296,166



$

401,632












Average total stockholders' equity

$

4,915,933



$

4,879,659



$

4,802,717



$

4,890,114



$

4,725,780


Less:  Average intangible assets (1)

(2,321,352)



(2,324,696)



(2,335,273)



(2,324,638)



(2,330,850)


Average tangible stockholders' equity (non-GAAP)

$

2,594,581



$

2,554,963



$

2,467,444



$

2,565,476



$

2,394,930












Return on average tangible equity (non-GAAP)

13.10

%


13.58

%


16.98

%


11.54

%


16.77

%

Return on average tangible common equity:










(Dollars in thousands)










Net income available to common stockholders (annualized)

$

321,307



$

328,193



$

399,644



$

277,536



$

382,416


Amortization of intangibles, net of tax (annualized)

10,495



10,623



11,289



10,575



11,154


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

$

331,802



$

338,816



$

410,933



$

288,111



$

393,570












Average total stockholders' equity

$

4,915,933



$

4,879,659



$

4,802,717



$

4,890,114



$

4,725,780


Less:  Average preferred stockholders' equity

(106,882)



(106,882)



(106,882)



(106,882)



(106,882)


Less:  Average intangible assets (1)

(2,321,352)



(2,324,696)



(2,335,273)



(2,324,638)



(2,330,850)


Average tangible common equity (non-GAAP)

$

2,487,699



$

2,448,081



$

2,360,562



$

2,458,594



$

2,288,048












Return on average tangible common equity
(non-GAAP)

13.34

%


13.84

%


17.41

%


11.72

%


17.20

%

Operating return on average tangible common equity:










(Dollars in thousands)










Operating net income available to common stockholders (annualized)

$

340,006










Amortization of intangibles, net of tax (annualized)

10,495










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

$

350,501




















Average total stockholders' equity

$

4,915,933










Less: Average preferred stockholders' equity

(106,882)










Less: Average intangible assets (1)

(2,321,352)










Average tangible common equity (non-GAAP)

$

2,487,699




















Operating return on average tangible common equity (non-GAAP)

14.09

%









(1) Excludes loan servicing rights.










Return on average tangible assets:










(Dollars in thousands)










Net income (annualized)

$

329,305



$

336,278



$

407,619



$

285,591



$

390,478


Amortization of intangibles, net of tax (annualized)

10,495



10,623



11,289



10,575



11,154


Tangible net income (annualized) (non-GAAP)

$

339,800



$

346,901



$

418,908



$

296,166



$

401,632












Average total assets

$

37,466,706



$

36,819,678



$

33,850,324



$

36,318,080



$

33,665,297


Less:  Average intangible assets (1)

(2,321,352)



(2,324,696)



(2,335,273)



(2,324,638)



(2,330,850)


Average tangible assets (non-GAAP)

$

35,145,354



$

34,494,982



$

31,515,051



$

33,993,442



$

31,334,447












Return on average tangible assets (non-GAAP)

0.97

%


1.01

%


1.33

%


0.87

%


1.28

%

(1) Excludes loan servicing rights.










 

 

F.N.B. CORPORATION AND SUBSIDIARIES





(Unaudited)













3Q20


2Q20


3Q19

Tangible book value per common share:






(Dollars in thousands, except per share data)






Total stockholders' equity

$

4,951,059



$

4,896,827



$

4,820,309


Less:  Preferred stockholders' equity

(106,882)



(106,882)



(106,882)


Less:  Intangible assets (1)

(2,319,689)



(2,323,028)



(2,332,469)


Tangible common equity (non-GAAP)

$

2,524,488



$

2,466,917



$

2,380,958








Common shares outstanding

323,212,398



323,205,925



324,879,501








Tangible book value per common share (non-GAAP)

$

7.81



$

7.63



$

7.33


Tangible equity / tangible assets (period end):






(Dollars in thousands)






Total stockholders' equity

$

4,951,059



$

4,896,827



$

4,820,309


Less:  Intangible assets (1)

(2,319,689)



(2,323,028)



(2,332,469)


Tangible equity (non-GAAP)

$

2,631,370



$

2,573,799



$

2,487,840








Total assets

$

37,440,672



$

37,720,827



$

34,328,501


Less:  Intangible assets (1)

(2,319,689)



(2,323,028)



(2,332,469)


Tangible assets (non-GAAP)

$

35,120,983



$

35,397,799



$

31,996,032








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

7.49

%


7.27

%


7.78

%

Tangible common equity / tangible assets (period end):






(Dollars in thousands)






Total stockholders' equity

$

4,951,059



$

4,896,827



$

4,820,309


Less:  Preferred stockholders' equity

(106,882)



(106,882)



(106,882)


Less:  Intangible assets (1)

(2,319,689)



(2,323,028)



(2,332,469)


Tangible common equity (non-GAAP)

$

2,524,488



$

2,466,917



$

2,380,958








Total assets

$

37,440,672



$

37,720,827



$

34,328,501


Less:  Intangible assets (1)

(2,319,689)



(2,323,028)



(2,332,469)


Tangible assets (non-GAAP)

$

35,120,983



$

35,397,799



$

31,996,032








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

7.19

%


6.97

%


7.44

%

(1) Excludes loan servicing rights.






 

 

F.N.B. CORPORATION AND SUBSIDIARIES




(Unaudited)





3Q20


2Q20

Allowance for credit losses / loans and leases, excluding PPP loans (period-end):




(Dollars in thousands)




ACL - loans

$

372,970



$

364,993


Loans and leases

$

25,688,502



$

26,161,982


Less: PPP loans outstanding

(2,534,136)



(2,480,772)


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

$

23,154,366



$

23,681,210


ACL loans / loans and leases, excluding PPP loans (non-GAAP)

1.61

%


1.54

%

Non-performing loans / loans and leases, excluding PPP loans:




(Dollars in thousands)




Non-performing loans

$

177,751



$

170,134


Loans and leases

$

25,688,502



$

26,161,982


Less:  PPP loans outstanding

(2,534,136)



(2,480,772)


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

$

23,154,366



$

23,681,210


Non-performing loans / loans and leases, excluding PPP loans (non-GAAP)

0.77

%


0.72

%

Non-performing loans + 90 days past due + OREO / loans and leases + OREO, excluding PPP loans:




(Dollars in thousands)




Non-performing loans + 90 days past due + OREO

$

216,457



$

196,284


Loans and leases

$

25,688,502



$

26,161,982


Plus: OREO

20,319



20,389


Less: PPP loans outstanding

(2,534,136)



(2,480,772)


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

$

23,174,685



$

23,701,599


Non-performing loans + 90 days past due + OREO / loans and leases + OREO, excluding PPP loans (non-GAAP)

0.93

%


0.83

%

Net loan charge-offs (annualized) / average loans and leases, excluding PPP loans:




(Dollars in thousands)




Net loan charge-offs (annualized)

$

76,605



$

34,187


Average loans and leases

$

26,063,431



$

25,602,178


Less: Average PPP loans outstanding

(2,509,758)



(1,905,031)


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

$

23,553,673



$

23,697,147


Net loan charge-offs (annualized) / average loans and leases, excluding PPP loans (non-GAAP)

0.32

%


0.15

%

Past due and non-accrual loans / loans and leases, excluding PPP loans:




(Dollars in thousands)




Past due and non-accrual loans

$

274,314



$

240,610


Loans and leases

$

25,688,502



$

26,161,982


Less: PPP loans outstanding

(2,534,136)



(2,480,772)


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

$

23,154,366



$

23,681,210


Past due and non-accrual loans / loans and leases, excluding PPP loans (non-GAAP)

1.18

%


1.02

%

 

 

F.N.B. CORPORATION AND SUBSIDIARIES

(Unaudited)








For the Nine Months Ended
September 30,


3Q20


2Q20


3Q19


2020


2019











KEY PERFORMANCE INDICATORS










Pre-provision net revenue / average tangible common equity:










(Dollars in thousands)










Net interest income

$

227,098



$

227,961



$

229,802



$

687,690



$

690,802


Non-interest income

80,038



77,628



80,000



226,192



220,225


Less: Non-interest expense

(180,209)



(175,932)



(177,784)



(551,033)



(518,763)


Pre-provision net revenue (as reported)

$

126,927



$

129,657



$

132,018



$

362,849



$

392,264


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

$

504,948



$

521,478



$

523,766



$

484,681



$

524,456


Adjustments:










Add: Branch consolidation costs (non-interest income)

?



?



?



?



1,722


Add:  Service charge refunds (non-interest income)

3,780



?



?



3,780



?


Less: Gain on sale of Visa class B stock (non-interest income)

(13,818)



?



?



(13,818)



?


Add: Loss on FHLB debt extinguishment and related hedge terminations (non-interest income)

13,316



?



?



13,316



?


Add: COVID - 19 expense (non-interest expense)

2,671



1,989



?



6,622



?


Add: Branch consolidation costs (non-interest expense)

?



?



?



8,262



2,783


Add:  Tax credit-related impairment project (non-interest expense)

?



4,101



3,213



4,101



3,213


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

$

132,876



$

135,747



$

135,231



$

385,112



$

399,982


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

$

528,614



$

545,972



$

536,514



$

514,419



$

534,774


Average total shareholders' equity

$

4,915,933



$

4,879,659



$

4,802,717



$

4,890,114



$

4,725,780


Less: Average preferred shareholders' equity

(106,882)



(106,882)



(106,882)



(106,882)



(106,882)


Less: Average intangible assets (1)

(2,321,352)



(2,324,696)



(2,335,273)



(2,324,638)



(2,330,850)


Average tangible common equity (non-GAAP)

$

2,487,699



$

2,448,081



$

2,360,562



$

2,458,594



$

2,288,048


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

20.30

%


21.30

%


22.19

%


19.71

%


22.92

%

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

21.25

%


22.30

%


22.73

%


20.92

%


23.37

%











Efficiency ratio (FTE):










(Dollars in thousands)










Total non-interest expense

$

180,209



$

175,932



$

177,784



$

551,033



$

518,763


Less:  Amortization of intangibles

(3,339)



(3,343)



(3,602)



(10,021)



(10,560)


Less:  OREO expense

(1,061)



(639)



(1,431)



(3,347)



(3,454)


Less: COVID-19 expense

(2,671)



(1,989)



?



(6,622)



?


Less:  Branch consolidation costs

?



?



?



(8,262)



(2,783)


Less: Tax credit-related project impairment

?



(4,101)



(3,213)



(4,101)



(3,213)


Adjusted non-interest expense

$

173,138



$

165,860



$

169,538



$

518,680



$

498,753












Net interest income

$

227,098



$

227,961



$

229,802



$

687,690



$

690,802


Taxable equivalent adjustment

3,018



3,151



3,528



9,470



10,647


Non-interest income

80,038



77,628



80,000



226,192



220,225


Less:  Net securities gains

(112)



(97)



(35)



(262)



(35)


Less: Gain on sale of Visa class B stock

(13,818)



?



?



(13,818)



?


Add: Loss on FHLB debt extinguishment and related hedge terminations

13,316



?



?



13,316



?


Add:  Branch consolidation costs

?



?



?



?



1,722


Add: service charge refunds

3,780



?



?



3,780



?


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

$

313,320



$

308,643



$

313,295



$

926,368



$

923,361












Efficiency ratio (FTE) (non-GAAP)

55.26

%


53.74

%


54.11

%


55.99

%


54.01

%

(1) Excludes loan servicing rights.










 

 

 

SOURCE F.N.B. Corporation


These press releases may also interest you

at 17:50
The First Bancshares, Inc. ("FBMS" or "the Company") , holding company for The First Bank, (www.thefirstbank.com) reported today financial results for the quarter ended March 31, 2024. Highlights for the Quarter: Net income available to common...

at 17:30
Biophytis SA (Euronext Growth Paris:ALBPS), ("Biophytis" or the "Company"), a clinical-stage biotechnology company specializing in thedevelopment oftherapeutics for age-related...

at 17:10
Teradyne, Inc. reported revenue of $600 million for the first quarter of 2024 of which $412 million was in Semiconductor...

at 17:00
Alamos Gold Inc. ("Alamos" or the "Company") today reported its financial results for the quarter ended March 31, 2024. "We delivered another strong start to the year across a number of fronts, following a record performance in 2023. Costs...

at 16:57
Ball Corporation's board of directors (the "Board") today declared a cash dividend of 20 cents per share, payable June 17, 2024, to shareholders of record as of June 3, 2024. In addition, the board also approved the repurchase by the company of up...

at 16:45
As the final Intergovernmental Negotiating Body (INB) meeting of the World Health Organization (WHO) Pandemic Agreement approaches, the AIDS Healthcare Foundation and the AHF Global Public Health Institute are voicing significant concerns about the...



News published on and distributed by: