UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)



☒	Quarterly Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

For the quarterly period ended ~~March 31,~~September 30, 2018



☐	Transition Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

For the transition period from to

Commission file number 001-31940

F.N.B. CORPORATION

(Exact name of registrant as specified in its charter)



Pennsylvania	25-1255406
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)



One North Shore Center, 12 Federal Street, Pittsburgh, PA	15212
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: 800-555-5455

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its Web site, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit ~~and post~~ such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):



Large Accelerated Filer	☒	Accelerated Filer	☐

Non-accelerated Filer	☐	Smaller reporting company	☐

		Emerging Growth Company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.



Class	Outstanding at	~~April 30,~~October 31, 2018
Common Stock, $0.01 Par Value	~~323,851,407~~324,296,105	Shares

Table of Contents

F.N.B. CORPORATION

FORM 10-Q

~~March 31,~~September 30, 2018

INDEX



		PAGE
PART I – FINANCIAL INFORMATION

	Glossary of Acronyms and Terms	3

Item 1.	Financial Statements

	Consolidated Balance Sheets	4
	Consolidated Statements of Income	5
	Consolidated Statements of Comprehensive Income	6
	Consolidated Statements of Stockholders’ Equity	7
	Consolidated Statements of Cash Flows	8
	Notes to Consolidated Financial Statements	9

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	5259

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	7591

Item 4.	Controls and Procedures	7592

PART II – OTHER INFORMATION

Item 1.	Legal Proceedings	7692

Item 1A.	Risk Factors	7692

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7692

Item 3.	Defaults Upon Senior Securities	7692

Item 4.	Mine Safety Disclosures	7692

Item 5.	Other Information	7693

Item 6.	Exhibits	7793

Signatures		7793

Table of Contents

Glossary of Acronyms and Terms


AFS	Available for sale


ALCO	Asset/Liability Committee


AOCI	Accumulated other comprehensive income


ASC	Accounting Standards Codification


ASU	Accounting Standards Update


BOLI	Bank owned life insurance


Basel III	Basel III Capital Rules


EVE	Economic value of equity


FDIC	Federal Deposit Insurance Corporation


FHLB	Federal Home Loan Bank


FNB	F.N.B. Corporation


FNBPA	First National Bank of Pennsylvania


FRB	Board of Governors of the Federal Reserve System


FTE	Fully taxable equivalent


FVO	Fair value option


GAAP	U.S. generally accepted accounting principles


HTM	Held to maturity


IRLC	Interest rate lock commitments


LCR	Liquidity Coverage Ratio


LIBOR	London Inter-bank Offered Rate


MCH	Months of Cash on Hand


MSR	Mortgage servicing rights


OCC	Office of the Comptroller of the Currency


OREO	Other real estate owned


OTTI	Other-than-temporary impairment


Regency	Regency Finance Company


SBA	Small Business Administration


SEC	Securities and Exchange Commission


TCJA	Tax Cuts and Jobs Act of 2017


TDR	Troubled debt restructuring


TPS	Trust preferred securities


UST	U.S. Department of the Treasury


YDKN	Yadkin Financial Corporation

Table of Contents

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

Dollars in thousands, except share and per share data


	March 31, 2018			December 31, 2017			September 30, 2018			December 31, 2017
	(Unaudited)						(Unaudited)
Assets
Cash and due from banks	$	325,101		$	408,718		$	397,268		$	408,718
Interest bearing deposits with banks	61,228			70,725			40,585			70,725
Cash and Cash Equivalents	386,329			479,443			437,853			479,443
Securities available for sale	2,927,463			2,764,562			3,298,894			2,764,562
Debt securities held to maturity (fair value of $3,131,964 and $3,218,379)	3,224,000			3,242,268
Loans held for sale (includes $21,610 and $56,458 measured at fair value) ⁽¹⁾	37,982			92,891
Loans and leases, net of unearned income of $43,791 and $50,680	21,262,397			20,998,766
Debt securities held to maturity (fair value of $3,032,947 and $3,218,379)							3,206,345			3,242,268
Loans held for sale (includes $24,943 and $56,458 measured at fair value) ⁽¹⁾							42,083			92,891
Loans and leases, net of unearned income of $4,926 and $50,680							21,839,403			20,998,766
Allowance for credit losses	(179,247		)	(175,380		)	(177,881		)	(175,380		)
Net Loans and Leases	21,083,150			20,823,386			21,661,522			20,823,386
Premises and equipment, net	333,424			336,540			323,244			336,540
Goodwill	2,251,281			2,249,188			2,249,541			2,249,188
Core deposit and other intangible assets, net	87,858			92,075			80,290			92,075
Bank owned life insurance	529,843			526,818			533,991			526,818
Other assets	791,023			810,464			783,832			810,464
Total Assets	$	31,652,353		$	31,417,635		$	32,617,595		$	31,417,635
Liabilities
Deposits:
Non-interest-bearing demand	$	5,748,568		$	5,720,030		$	6,018,852		$	5,720,030
Interest-bearing demand	9,407,111			9,571,038			9,519,704			9,571,038
Savings	2,600,151			2,488,178			2,513,679			2,488,178
Certificates and other time deposits	4,741,259			4,620,479			5,447,751			4,620,479
Total Deposits	22,497,089			22,399,725			23,499,986			22,399,725
Short-term borrowings	3,802,480			3,678,337			3,679,380			3,678,337
Long-term borrowings	659,890			668,173			627,049			668,173
Other liabilities	259,441			262,206			286,316			262,206
Total Liabilities	27,218,900			27,008,441			28,092,731			27,008,441
Stockholders’ Equity
Preferred stock - $0.01 par value; liquidation preference of $1,000 per share
Authorized – 20,000,000 shares
Issued – 110,877 shares	106,882			106,882			106,882			106,882
Common stock - $0.01 par value
Authorized – 500,000,000 shares
Issued – 325,319,503 and 325,095,055 shares	3,255			3,253
Issued – 326,081,395 and 325,095,055 shares							3,263			3,253
Additional paid-in capital	4,037,847			4,033,567			4,046,168			4,033,567
Retained earnings	413,340			367,658			516,865			367,658
Accumulated other comprehensive loss	(108,724		)	(83,052		)	(126,840		)	(83,052		)
Treasury stock – 1,632,510 and 1,629,915 shares at cost	(19,147		)	(19,114		)
Treasury stock – 1,806,209 and 1,629,915 shares at cost							(21,474		)	(19,114		)
Total Stockholders’ Equity	4,433,453			4,409,194			4,524,864			4,409,194
Total Liabilities and Stockholders’ Equity	$	31,652,353		$	31,417,635		$	32,617,595		$	31,417,635


(1)	Amount represents loans for which we have elected the fair value option. See Note 18.

See accompanying Notes to Consolidated Financial Statements (unaudited)

Table of Contents

F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

Dollars in thousands, except per share data

Unaudited


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
	2018		2017		2018		2017		2018		2017
Interest Income
Loans and leases, including fees	$	239,094	$	168,629	$	259,744	$	232,834	$	756,733	$	622,554
Securities:
Taxable	26,879		22,466		30,467		24,763		86,341		72,258
Tax-exempt	6,594		3,401		7,259		5,597		20,813		13,675
Dividends	—		9		—		—		—		85
Other	360		188		345		320		972		669
Total Interest Income	272,927		194,693		297,815		263,514		864,859		709,241
Interest Expense
Deposits	26,469		11,740		38,175		18,987		95,693		47,480
Short-term borrowings	15,207		6,674		19,576		14,387		53,192		32,020
Long-term borrowings	5,146		3,527		5,277		4,909		15,727		13,343
Total Interest Expense	46,822		21,941		63,028		38,283		164,612		92,843
Net Interest Income	226,105		172,752		234,787		225,231		700,247		616,398
Provision for credit losses	14,495		10,850		15,975		16,768		46,024		44,374
Net Interest Income After Provision for Credit Losses	211,610		161,902		218,812		208,463		654,223		572,024
Non-Interest Income
Service charges	30,077		24,581		31,922		32,212		93,113		88,883
Trust services	6,448		5,747		6,395		5,748		19,312		17,210
Insurance commissions and fees	5,135		5,141		5,001		5,029		14,703		14,517
Securities commissions and fees	4,319		3,623		4,491		4,038		13,336		11,548
Capital markets income	5,214		3,847		5,100		2,822		16,168		11,673
Mortgage banking operations	5,529		3,790		5,962		5,437		17,431		14,400
Bank owned life insurance	3,285		2,153		4,399		3,123		10,761		8,368
Net securities gains	—		2,625		—		2,777		31		5,895
Other	7,496		3,609		11,564		4,965		22,371		14,851
Total Non-Interest Income	67,503		55,116		74,834		66,151		207,226		187,345
Non-Interest Expense
Salaries and employee benefits	89,326		73,578		89,535		82,383		277,532		240,860
Net occupancy	15,568		11,349		14,219		13,723		45,936		39,132
Equipment	14,465		9,630		13,593		13,711		41,241		35,761
Amortization of intangibles	4,218		3,098		3,805		4,805		11,834		12,716
Outside services	14,725		13,043		17,176		15,439		48,946		41,965
FDIC insurance	8,834		5,387		8,821		9,183		26,822		23,946
Supplies	1,684		2,196
Bank shares and franchise taxes	3,452		2,980		3,237		2,814		9,929		8,536
Merger-related	—		52,724		—		1,381		—		55,459
Other	18,811		13,570		20,343		20,304		62,585		56,637
Total Non-Interest Expense	171,083		187,555		170,729		163,743		524,825		515,012
Income Before Income Taxes	108,030		29,463		122,917		110,871		336,624		244,357
Income taxes	21,268		6,484		22,154		33,178		63,893		69,279
Net Income	86,762		22,979		100,763		77,693		272,731		175,078
Preferred stock dividends	2,010		2,010		2,010		2,010		6,030		6,030
Net Income Available to Common Stockholders	$	84,752	$	20,969	$	98,753	$	75,683	$	266,701	$	169,048
Earnings per Common Share
Basic	$	0.26	$	0.09	$	0.30	$	0.23	$	0.82	$	0.57
Diluted	$	0.26	$	0.09	$	0.30	$	0.23	$	0.82	$	0.57
Cash Dividends per Common Share	$	0.12	$	0.12	$	0.12	$	0.12	$	0.36	$	0.36

See accompanying Notes to Consolidated Financial Statements (unaudited)

Table of Contents

F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Dollars in thousands

Unaudited

Three Months Ended
March 31,
2018 2017
Net income $ 86,762
$ 22,979
Other comprehensive (loss) income:
Securities available for sale:
Unrealized (losses) gains arising during the period, net of tax (benefit) expense of $(8,467) and $3,248
(29,787 ) 6,032
Reclassification adjustment for gains included in net income, net of tax expense of $0 and $424
—
(787 )
Derivative instruments:
Unrealized gains (losses) arising during the period, net of tax expense (benefit) of $1,082 and $(550)
3,804
(1,022 )
Reclassification adjustment for gains included in net income, net of tax expense of $49 and $125
(173 ) (233 )
Pension and postretirement benefit obligations:
Unrealized (losses) gains arising during the period, net of tax (benefit) expense of $136 and $221
484
410
Other comprehensive (loss) income (25,672 ) 4,400
Comprehensive income $ 61,090
$ 27,379



	Three Months Ended September 30,						Nine Months Ended September 30,
	2018			2017			2018			2017
Net income	$	100,763		$	77,693		$	272,731		$	175,078
Other comprehensive (loss) income:
Securities available for sale:
Unrealized (losses) gains arising during the period, net of tax (benefit) expense of $(3,502), $724, $(14,492) and $4,503	(12,310		)	1,288			(50,970		)	8,027
Reclassification adjustment for gains included in net income, net of tax expense of $0, $215, $7 and $223	—			(384		)	(24		)	(398		)
Derivative instruments:
Unrealized gains (losses) arising during the period, net of tax expense (benefit) of $396, $76, $1,989 and $(1,265)	1,391			136			6,991			(2,254		)
Reclassification adjustment for (gains) losses included in net income, net of tax expense (benefit) of $141, $(44), $346 and $45	(495		)	78			(1,216		)	(81		)
Pension and postretirement benefit obligations:
Unrealized gains arising during the period, net of tax expense of $130, $535, $404 and $987	459			955			1,431			1,765
Other Comprehensive (Loss) Income	(10,955		)	2,073			(43,788		)	7,059
Comprehensive Income	$	89,808		$	79,766		$	228,943		$	182,137

See accompanying Notes to Consolidated Financial Statements (unaudited)

Table of Contents

F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

Dollars in thousands, except per share data

Unaudited


	Preferred Stock		Common Stock		Additional Paid-In Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Treasury Stock			Total			Preferred Stock		Common Stock		Additional Paid-In Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Treasury Stock			Total
Balance at January 1, 2017	$	106,882	$	2,125	$	2,234,366	$	304,397		$	(61,369	)	$	(14,784	)	$	2,571,617		$	106,882	$	2,125	$	2,234,366	$	304,397		$	(61,369	)	$	(14,784	)	$	2,571,617
Comprehensive income							22,979			4,400						27,379									175,078			7,059						182,137
Dividends declared:
Preferred stock							(2,010		)							(2,010		)							(6,030		)							(6,030		)
Common stock: $0.12/share							(25,548		)							(25,548		)
Common stock: $0.36/share																									(103,584		)							(103,584		)
Issuance of common stock			5		2,117								(2,925		)	(803		)			10		5,178								(4,313		)	875
Issuance of common stock - acquisitions			1,116		1,780,891											1,782,007					1,116		1,782,308											1,783,424
Assumption of warrant due to acquisition																							1,394											1,394
Restricted stock compensation					1,394											1,394							6,088											6,088
Tax benefit of stock-based compensation					1,759											1,759
Balance at March 31, 2017	$	106,882	$	3,246	$	4,020,527	$	299,818		$	(56,969	)	$	(17,709	)	$	4,355,795
Balance at September 30, 2017																			$	106,882	$	3,251	$	4,029,334	$	369,861		$	(54,310	)	$	(19,097	)	$	4,435,921
Balance at January 1, 2018	$	106,882	$	3,253	$	4,033,567	$	367,658		$	(83,052	)	$	(19,114	)	$	4,409,194		$	106,882	$	3,253	$	4,033,567	$	367,658		$	(83,052	)	$	(19,114	)	$	4,409,194
Comprehensive income							86,762			(25,672		)				61,090
Comprehensive income (loss)																									272,731			(43,788		)				228,943
Dividends declared:
Preferred stock							(2,010		)							(2,010		)							(6,030		)							(6,030		)
Common stock: $0.12/share							(39,070		)							(39,070		)
Common stock: $0.36/share																									(117,494		)							(117,494		)
Issuance of common stock			2		2,341								(33		)	2,310					10		5,291								(2,360		)	2,941
Restricted stock compensation					1,939											1,939							7,310											7,310
Balance at March 31, 2018	$	106,882	$	3,255	$	4,037,847	$	413,340		$	(108,724	)	$	(19,147	)	$	4,433,453
Balance at September 30, 2018																			$	106,882	$	3,263	$	4,046,168	$	516,865		$	(126,840	)	$	(21,474	)	$	4,524,864

See accompanying Notes to Consolidated Financial Statements (unaudited)

Table of Contents

F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Dollars in thousands

Unaudited


	Three Months Ended March 31,						Nine Months Ended September 30,
	2018			2017			2018			2017
Operating Activities
Net income	$	86,762		$	22,979		$	272,731		$	175,078
Adjustments to reconcile net income to net cash flows provided by operating activities:
Depreciation, amortization and accretion	23,676			17,276			82,074			60,349
Provision for credit losses	14,495			10,850			46,024			44,374
Deferred tax expense	1,864			11,224			28,867			36,706
Net securities gains	—			(2,625		)	(31		)	(5,895		)
Tax benefit of stock-based compensation	(233		)	(720		)	(378		)	(735		)
Loans originated for sale	(208,990		)	(182,771		)	(864,757		)	(787,957		)
Loans sold	269,235			135,405			933,183			709,323
Gain on sale of loans	(5,336		)	(3,344		)	(17,618		)	(10,583		)
Net change in:
Interest receivable	(828		)	(1,527		)	(8,259		)	(10,104		)
Interest payable	282			444			6,679			938
Bank owned life insurance	(3,093		)	(1,962		)	(7,204		)	(8,100		)
Other, net	32,559			13,403			45,530			(78,095		)
Net cash flows provided by operating activities	210,393			18,632			516,841			125,299
Investing Activities
Net change in loans and leases	(284,196		)	(208,958		)	(1,054,971		)	(886,944		)
Securities available for sale:
Purchases	(357,784		)	(492,227		)	(1,029,263		)	(1,042,784		)
Sales	—			549,460			—			786,762
Maturities	153,401			119,867			421,666			404,618
Debt securities held to maturity:
Purchases	(63,918		)	(531,560		)	(244,367		)	(842,020		)
Sales	—			1,574			—			57,050
Maturities	80,492			119,324			275,788			309,075
Purchase of bank owned life insurance							(39		)	(25,102		)
Increase in premises and equipment	(9,347		)	(23,186		)	(19,267		)	(46,781		)
Net cash received in business combinations	—			197,682
Net cash received in business combinations and divestitures							141,082			196,964
Other, net							70			—
Net cash flows used in investing activities	(481,352		)	(268,024		)	(1,509,301		)	(1,089,162		)
Financing Activities
Net change in:
Demand (non-interest bearing and interest bearing) and savings accounts	(23,416		)	73,291			272,989			384,103
Time deposits	122,040			11,421			830,662			306,745
Short-term borrowings	124,143			286,765			1,043			573,102
Proceeds from issuance of long-term borrowings	10,122			65,998			26,612			96,917
Repayment of long-term borrowings	(18,213		)	(82,506		)	(67,163		)	(150,420		)
Net proceeds from issuance of common stock	4,249			957			10,251			6,963
Cash dividends paid:
Preferred stock	(2,010		)	(2,010		)	(6,030		)	(6,030		)
Common stock	(39,070		)	(25,548		)	(117,494		)	(103,584		)
Net cash flows provided by financing activities	177,845			328,368			950,870			1,107,796
Net Increase (Decrease) in Cash and Cash Equivalents	(93,114		)	78,976			(41,590		)	143,933
Cash and cash equivalents at beginning of period	479,443			371,407			479,443			371,407
Cash and Cash Equivalents at End of Period	$	386,329		$	450,383		$	437,853		$	515,340

See accompanying Notes to Consolidated Financial Statements (unaudited)

Table of Contents

F.N.B. CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

~~March 31,~~September 30, 2018

The terms “FNB,” “the Corporation,” “we,” “us” and “our” throughout this Report mean F.N.B. Corporation and our consolidated subsidiaries, unless the context indicates that we refer only to the parent company, F.N.B. Corporation. When we refer to "FNBPA" in this Report, we mean our only bank subsidiary, First National Bank of Pennsylvania, and its subsidiaries.

NATURE OF OPERATIONS

F.N.B. Corporation, headquartered in Pittsburgh, Pennsylvania, is a diversified financial services company operating in ~~eight~~six states. Through FNBPA, we have over 150 years of serving the financial and banking needs of our customers. We hold a significant retail deposit market share in attractive markets including: Pittsburgh, Pennsylvania; Baltimore, Maryland; Cleveland, Ohio; and Charlotte, Raleigh-Durham and the Piedmont Triad (Winston-Salem, Greensboro and High Point) in North Carolina. As of ~~March 31,~~September 30, 2018, we had ~~417~~397 banking offices throughout Pennsylvania, Ohio, Maryland, West Virginia, North Carolina and South Carolina. We provide a full range of commercial banking, consumer banking and wealth management solutions through our subsidiary network which is led by our largest affiliate, FNBPA. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, business credit, capital markets and lease financing. Consumer banking 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. Wealth management services include fiduciary and brokerage services, asset management, private banking and insurance. ~~We also operate Regency Finance Company, which had 77 consumer finance offices in Pennsylvania, Ohio, Kentucky and Tennessee as of March 31, 2018.~~

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Our accompanying Consolidated Financial Statements and these Notes to the Financial Statements include subsidiaries in which we have a controlling financial interest. We own and operate FNBPA, First National Trust Company, First National Investment Services Company, LLC, F.N.B. Investment Advisors, Inc., First National Insurance Agency, LLC, ~~Regency,~~ Bank Capital Services, LLC and F.N.B. Capital Corporation, LLC, and include results for each of these entities in the accompanying Consolidated Financial Statements.

The accompanying Consolidated Financial Statements include all adjustments that are necessary, in the opinion of management, to fairly reflect our financial position and results of operations in accordance with U.S. generally accepted accounting principles. All significant intercompany balances and transactions have been eliminated. Certain prior period amounts have been reclassified to conform to the current period presentation. Such reclassifications had no impact on our net income and stockholders’ equity. Events occurring subsequent to the date of the ~~March 31,~~September 30, 2018 Balance Sheet have been evaluated for potential recognition or disclosure in the Consolidated Financial Statements through the date of the filing of the Consolidated Financial Statements with the Securities and Exchange Commission.

Certain information and Note disclosures normally included in Consolidated Financial Statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC. The interim operating results are not necessarily indicative of operating results FNB expects for the full year. These interim unaudited Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements and Notes thereto included in FNB’s 2017 Annual Report on Form 10-K filed with the SEC on February 28, 2018. For a detailed description of our significant accounting policies, see Note 1 "Summary of Significant Accounting Policies" in the 2017 Form 10-K. The accounting policies presented below have been added or amended for newly material items or the adoption of new accounting standards.

Use of Estimates

Our accounting and reporting policies conform with GAAP. The preparation of Financial Statements in conformity with GAAP requires us to make estimates and assumptions that affect the amounts reported in the Consolidated Financial Statements and accompanying Notes. Actual results could materially differ from those estimates. Material estimates that are particularly

~~Table of Contents~~

susceptible to significant changes include the allowance for credit losses, accounting for acquired loans, fair value of financial instruments, goodwill and other intangible assets, income taxes and deferred tax assets and litigation.

Table of Contents

Revenue from Contracts with Customers

We earn certain revenues from contracts with customers. These revenues are recognized when control of the promised services is transferred to the customers in an amount that reflects the consideration we expect to be entitled to in an exchange for those services.

In determining the appropriate revenue recognition for our contracts with customers, we consider whether the contract has commercial substance and is approved by both parties with identifiable contractual rights, payment terms, and the collectability of consideration is probable. Generally, we satisfy our performance obligations upon the completion of services at the amount to which we have the right to invoice or charge under contracts with an original expected duration of one year or less. We apply this guidance on a portfolio basis to contracts with similar characteristics and for which we believe the results would not differ materially from applying this guidance to individual contracts.

Our services provided under contracts with customers are transferred at the point in time when the services are rendered. Generally, we do not defer incremental direct costs to obtain contracts with customers that would be amortized in one year or less under the practical expedient. These costs are recognized as expense, primarily salary and benefit expense, in the period incurred.

Deposit Services. We recognize revenue on deposit services based on published fees for services provided. Demand and savings deposit customers have the right to cancel their depository arrangements and withdraw their deposited funds at any time without prior notice. When services involve deposited funds that can be retrieved by customers without penalties, we consider the service contract term to be day-to-day, where each day represents the renewal of the contract. The contract does not extend beyond the services performed and revenue is recognized at the end of the contract term (daily) as the performance obligation is satisfied.

No deposit services fees exist for long-term deposit products beyond early withdrawal penalties, which are earned on these products at the time of early termination.

Revenue from deposit services fees are reduced where we have a history of waived or reduced fees by customer request or due to a customer service issue, by historical experience, or another acceptable method in the same period as the related revenues. Revenues from deposit services are reported in the Consolidated Statements of Income as service charges and in the Community Banking segment as non-interest income.

Wealth Management Services. Wealth advisory and trust services are provided on a month-to-month basis and invoiced as services are rendered. Fees are based on a fixed amount or a scale based on the level of services provided or assets under management. The customer has the right to terminate their services agreement at any time. We determine the value of services performed based on the fee schedule in effect at the time the services are performed. Revenues from wealth advisory and trust services are reported in the Consolidated Statements of Income as trust services and securities commissions and fees, and in the Wealth segment as non-interest income.

Insurance Services. Insurance services include full-service insurance brokerage services offering numerous lines of commercial and personal insurance through major carriers to businesses and individuals within our geographic markets. We recognize revenue on insurance contracts in effect based on contractually specified commission payments on premiums that are paid by the customer to the insurance carrier. Contracts are cancellable at any time and we have no performance obligation to the customers beyond the time the insurance is placed into effect. Revenues from insurance services are reported in the Consolidated Statements of Income as insurance commissions and fees, and in the Insurance segment as non-interest income.

Debt Securities

Debt securities comprise a significant portion of our Consolidated Balance Sheets. Such securities can be classified as trading, HTM or AFS. As of ~~March 31,~~September 30, 2018 and 2017, we did not hold any trading debt securities.

Debt securities HTM are the securities that management has the positive intent and ability to hold until their maturity. Such securities are carried at cost, adjusted for related amortization of premiums and accretion of discounts through interest income from securities, and subject to evaluation for OTTI.

~~Table of Contents~~

Debt securities that are not classified as trading or HTM are classified as AFS. Such securities are carried at fair value with net unrealized gains and losses deemed to be temporary and OTTI attributable to non-credit factors reported separately as a component of other comprehensive income, net of tax.

Table of Contents

We evaluate our debt securities in a loss position for OTTI on a quarterly basis at the individual security level based on our intent to sell. If we intend to sell the debt security or it is more likely than not we will be required to sell the security before recovery of its amortized cost basis, OTTI must be recognized in earnings equal to the entire difference between the investments’ amortized cost basis and its fair value. If we do not intend to sell the debt security and it is not more likely than not that we will be required to sell the security before recovery of its amortized cost basis, OTTI must be separated into the amount representing credit loss and the amount related to all other market factors. The amount related to credit loss will be recognized in earnings. The amount related to other market factors will be recognized in other comprehensive income, net of applicable taxes.

We perform our OTTI evaluation process in a consistent and systematic manner and include an evaluation of all available evidence. This process considers factors such as length of time and anticipated recovery period of the impairment, recent events specific to the issuer and recent experience regarding principal and interest payments.

Low Income Housing Tax Credit (LIHTC) Partnerships

We invest in various affordable housing projects that qualify for LIHTCs. The net investments are recorded in other assets on the Consolidated Balance Sheets. These investments generate a return through the realization of federal tax credits. We use the proportional amortization method to account for a majority of our investments in these entities. LIHTCs that do not meet the requirements of the proportional amortization method are recognized using the equity method. Our net investment in LIHTCs was ~~$26.1~~$35.7 million and $20.9 million at ~~March 31,~~September 30, 2018 and December 31, 2017, respectively. Our unfunded commitments in LIHTCs were ~~$60.1~~$46.6 million and $67.2 million at ~~March 31,~~September 30, 2018 and December 31, 2017, respectively.

Cloud Computing Arrangements

We evaluate fees paid for cloud computing arrangements to determine if those arrangements include the purchase of or license to use software that should be accounted for separately as internal-use software. If a contract includes the purchase or license to use software that should be accounted for separately as internal-use software, the contract is amortized over the software’s identified useful life in amortization of intangibles. For contracts that do not include a software license, the contract is accounted for as a service contract with fees paid recorded in other non-interest expense.

In the third quarter of 2018, we early adopted, on a prospective basis, ASU 2018-15 (See Note 2) which allows for implementation costs for activities performed in cloud computing arrangements that are a service contract to be accounted for under the internal-use software guidance which allows for certain implementation costs to be capitalized depending on the nature of the costs and the project stage. Prior to the adoption of ASU 2018-15 all implementation costs for cloud computing arrangements that were a service contract were expensed as incurred.

NOTE 2. NEW ACCOUNTING STANDARDS

The following table summarizes accounting pronouncements issued by the Financial Accounting Standards Board that we recently adopted or will be adopting in the future.

TABLE 2.1

Table of Contents



Standard	Description	Required Date of Adoption	Financial Statements Impact
Derivative and Hedging Activities
ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities	This Update improves the financial reporting of hedging to better align with a company’s risk management activities. In addition, this Update makes certain targeted improvements to simplify the application of the current hedge accounting guidance.	January 1, 2019 Early adoption is permitted.	This Update is to be applied using a modified retrospective method. The presentation and disclosure guidance are applied prospectively. We are currently assessing the potential impact to our Consolidated Financial Statements.
Securities
ASU 2017-08, Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities	This Update shortens the amortization period for the premium on certain purchased callable securities to the earliest call date. The accounting for purchased callable debt securities held at a discount does not change.	January 1, 2019 Early adoption is permitted.	This Update is to be applied using a modified retrospective transition method. The adoption of this Update is not expected to have a material effect on our Consolidated Financial Statements.

~~Table of Contents~~



~~Standard~~	~~Description~~	~~Required Date of Adoption~~	~~Financial Statements Impact~~
Retirement Benefits
ASU 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost	This Update requires that an employer disaggregate the service cost component from the other components of net benefit cost. The amendments also provide explicit guidance on how to present the service cost component and the other components of net benefit cost in the ~~income statement~~Income Statement and allows only the service cost component of net benefit cost to be eligible for capitalization.	January 1, 2018	We adopted this Update in the first quarter of 2018 by a retrospective transition method. The adoption of this Update did not have a material effect on our Consolidated Financial Statements.
Statement of Cash Flows
ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (a consensus of the Emerging Issues Task Force)	This Update adds or clarifies guidance on eight cash flow issues.	January 1, 2018	We adopted this Update in the first quarter of 2018 by retrospective application. The adoption of this Update did not have a material effect on our Consolidated Financial Statements.

Table of Contents



Standard	Description	Required Date of Adoption	Financial Statements Impact
Credit Losses
ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments	This Update replaces the current incurred loss impairment methodology with a methodology that reflects current expected credit losses (commonly referred to as CECL) for most financial assets measured at amortized cost and certain other instruments, including loans, HTM debt securities, net investments in leases and off-balance sheet credit exposures. CECL requires loss estimates for the remaining life of the financial asset at the time the asset is originated or acquired, considering historical experience, current conditions and reasonable and supportable forecasts. In addition, the Update will require the use of a modified AFS debt security impairment model and eliminate the current accounting for purchased credit impaired loans and debt securities.	January 1, 2020 Early adoption is permitted for fiscal years beginning after December 15, 2018	This Update is to be applied using a cumulative-effect adjustment to retained earnings. The CECL model is a significant change from existing GAAP and may result in a material change to our accounting for financial ~~instruments.~~instruments and regulatory capital. We ~~are reviewing~~have created a cross-functional steering committee to govern implementation as we continue to review and enhance our business processes, information systems and controls to support recognition and disclosures under this ~~Update. This review includes an assessment of our existing~~Update including designing and building the models that will be used to calculate the expected credit ~~models and the financial statement disclosure requirements.~~losses. The impact of this Update will be dependent on the portfolio composition, credit quality and forecasts of economic conditions at the time of adoption.
Extinguishments of Liabilities
ASU 2016-04, Liabilities - Extinguishments of Liabilities (Subtopic 405-20): Recognition of Breakage for Certain Prepaid Stored-Value Products (a consensus of the Emerging Issues Task Force)	This Update requires entities that sell prepaid stored-value products redeemable for goods, services or cash at third-party merchants to recognize breakage.	January 1, 2018	We adopted this Update in the first quarter of 2018. The adoption of this Update did not have a material effect on our Consolidated Financial Statements.

~~Table of Contents~~

Table of Contents



Standard	Description	Required Date of Adoption	Financial Statements Impact
Financial Instruments – Recognition and Measurement
ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities	This Update amends the presentation and accounting for certain financial instruments, including liabilities measured at fair value under the FVO, and equity investments. The guidance also updates fair value presentation and disclosure requirements for financial instruments measured at amortized cost.	January 1, 2018	We adopted this Update in the first quarter of 2018 by a cumulative-effect adjustment. The adoption of this Update did not have a material effect on our Consolidated Financial Statements. During the first quarter of 2018, we transferred marketable equity securities totaling $1.1 million from securities AFS to other assets.
Revenue Recognition
ASU 2014-09, Revenue from Contracts with Customers (Topic 606)	This Update modifies the guidance used to recognize revenue from contracts with customers for transfers of goods and services and transfers of nonfinancial assets, unless those contracts are within the scope of other guidance. The guidance also requires new qualitative and quantitative disclosures about contract balances and performance obligations.	January 1, 2018	We adopted this Update in the first quarter of 2018 under the modified retrospective method. The adoption of this Update did not have a material effect on our Consolidated Financial Statements.

NOTE 3. MERGERS AND ACQUISITIONS

Yadkin Financial Corporation

On March 11, 2017, we completed our acquisition of YDKN, a bank holding company based in Raleigh, North Carolina. YDKN’s banking affiliate, Yadkin Bank, was merged into FNBPA on March 11, 2017. YDKN’s results of operations have been included in our Consolidated Statements of Income since that date. The acquisition enabled us to enter several North Carolina markets, including Raleigh, Charlotte and the Piedmont Triad, which is comprised of Winston-Salem, Greensboro and High Point. We also completed the core systems conversion activities during the first quarter of 2017.

On the acquisition date, the fair values of YDKN included $6.8 billion in assets, of which there was $5.1 billion in loans, and $5.2 billion in deposits. The acquisition was valued at $1.8 billion based on the acquisition date FNB common stock closing price of $15.97 and resulted in FNB issuing 111,619,622 shares of our common stock in exchange for 51,677,565 shares of YDKN common stock. Under the terms of the merger agreement, shareholders of YDKN received 2.16 shares of FNB common stock for each share of YDKN common stock and cash in lieu of fractional shares. YDKN’s fully vested and outstanding stock options were converted into options to purchase and receive FNB common stock. In conjunction with the acquisition, we assumed a warrant that was issued by YDKN to the UST under the Capital Purchase Program. Based on the exchange ratio, this

~~Table of Contents~~

warrant, which expires in 2019, was converted into a warrant to purchase up to 207,320 shares of FNB common stock with an exercise price of $9.63.

The acquisition of YDKN constituted a business combination and has been accounted for using the acquisition method of accounting, and accordingly, assets acquired, liabilities assumed and consideration exchanged were recorded at estimated fair value on the acquisition date. The determination of estimated fair values required management to make certain estimates about discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and may require adjustments, which can be updated for up to a year following the acquisition. ~~As of March 31, 2018, all~~Any adjustments to fair values and related adjustments to goodwill ~~have been recorded.~~were recorded within the 12-month period.

Table of Contents

NOTE 4. SECURITIES

The amortized cost and fair value of securities are as follows:

TABLE 4.1


(in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Securities Available for Sale:
March 31, 2018
September 30, 2018
U.S. government agencies										$	163,752	$	36	$	(788	)	$	163,000
U.S. government-sponsored entities	$	364,600	$	—	$	(5,952	)	$	358,648	362,967		—		(6,700		)	356,267
Residential mortgage-backed securities:
Agency mortgage-backed securities	1,713,036		458		(41,921		)	1,671,573		1,540,049		356		(56,585		)	1,483,820
Agency collateralized mortgage obligations	860,902		28		(28,580		)	832,350		1,083,989		—		(37,508		)	1,046,481
Non-agency collateralized mortgage obligations	1		—		—			1
Commercial mortgage-backed securities	39,183		30		—			39,213		228,957		—		(2,182		)	226,775
States of the U.S. and political subdivisions	21,138		3		(118		)	21,023		20,782		—		(101		)	20,681
Other debt securities	4,916		—		(261		)	4,655		1,950		—		(80		)	1,870
Total debt securities available for sale	$	3,003,776	$	519	$	(76,832	)	$	2,927,463	$	3,402,446	$	392	$	(103,944	)	$	3,298,894
December 31, 2017
U.S. government-sponsored entities	$	347,767	$	52	$	(3,877	)	$	343,942	$	347,767	$	52	$	(3,877	)	$	343,942
Residential mortgage-backed securities:
Agency mortgage-backed securities	1,615,168		1,225		(17,519		)	1,598,874		1,615,168		1,225		(17,519		)	1,598,874
Agency collateralized mortgage obligations	813,034		—		(18,077		)	794,957		813,034		—		(18,077		)	794,957
Non-agency collateralized mortgage obligations	1		—		—			1		1		—		—			1
States of the U.S. and political subdivisions	21,151		6		(64		)	21,093		21,151		6		(64		)	21,093
Other debt securities	4,913		—		(243		)	4,670		4,913		—		(243		)	4,670
Total debt securities	2,802,034		1,283		(39,780		)	2,763,537		2,802,034		1,283		(39,780		)	2,763,537
Equity securities	587		438		—			1,025		587		438		—			1,025
Total securities available for sale	$	2,802,621	$	1,721	$	(39,780	)	$	2,764,562	$	2,802,621	$	1,721	$	(39,780	)	$	2,764,562

Table of Contents


(in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Debt Securities Held to Maturity:
March 31, 2018
September 30, 2018
U.S. Treasury	$	500	$	114	$	—		$	614	$	500	$	95	$	—		$	595
U.S. government agencies										1,987		58		—			2,045
U.S. government-sponsored entities	247,272		81		(5,716		)	241,637		230,011		—		(6,170		)	223,841
Residential mortgage-backed securities:
Agency mortgage-backed securities	1,174,426		491		(27,472		)	1,147,445		1,078,270		225		(40,969		)	1,037,526
Agency collateralized mortgage obligations	783,151		257		(29,971		)	753,437		797,940		219		(37,797		)	760,362
Commercial mortgage-backed securities	79,476		32		(1,245		)	78,263		76,818		1		(1,864		)	74,955
States of the U.S. and political subdivisions	939,175		2,483		(31,090		)	910,568		1,020,819		—		(87,196		)	933,623
Total debt securities held to maturity	$	3,224,000	$	3,458	$	(95,494	)	$	3,131,964	$	3,206,345	$	598	$	(173,996	)	$	3,032,947
December 31, 2017
U.S. Treasury	$	500	$	134	$	—		$	634	$	500	$	134	$	—		$	634
U.S. government-sponsored entities	247,310		93		(4,388		)	243,015		247,310		93		(4,388		)	243,015
Residential mortgage-backed securities:
Agency mortgage-backed securities	1,219,802		3,475		(9,058		)	1,214,219		1,219,802		3,475		(9,058		)	1,214,219
Agency collateralized mortgage obligations	777,146		32		(20,095		)	757,083		777,146		32		(20,095		)	757,083
Commercial mortgage-backed securities	80,786		414		(575		)	80,625		80,786		414		(575		)	80,625
States of the U.S. and political subdivisions	916,724		13,209		(7,130		)	922,803		916,724		13,209		(7,130		)	922,803
Total debt securities held to maturity	$	3,242,268	$	17,357	$	(41,246	)	$	3,218,379	$	3,242,268	$	17,357	$	(41,246	)	$	3,218,379

Gross gains and gross losses were realized on securities as follows:

TABLE 4.2


	Three Months Ended March 31,					Three Months Ended September 30,					Nine Months Ended September 30,
(in thousands)	2018		2017			2018		2017			2018		2017
Gross gains	$	—	$	3,400		$	—	$	2,834		$	31	$	6,845
Gross losses	—		(775		)	—		(57		)	—		(950		)
Net gains	$	—	$	2,625		$	—	$	2,777		$	31	$	5,895

Table of Contents

As of ~~March 31,~~September 30, 2018, the amortized cost and fair value of debt securities, by contractual maturities, were as follows:

TABLE 4.3

Available for Sale Held to Maturity
(in thousands)
Amortized
Cost

Fair
Value

Amortized
Cost

Fair
Value
Due in one year or less $ 65,814
$ 65,498
$ 45,461
$ 45,221
Due from one to five years 262,236
256,811
210,014
204,580
Due from five to ten years 7,876
7,725
94,022
93,225
Due after ten years 54,728
54,292
837,450
809,793
390,654
384,326
1,186,947
1,152,819
Residential mortgage-backed securities:
Agency mortgage-backed securities 1,713,036
1,671,573
1,174,426
1,147,445
Agency collateralized mortgage obligations 860,902
832,350
783,151
753,437
Non-agency collateralized mortgage obligations 1
1
—
—
Commercial mortgage-backed securities 39,183
39,213
79,476
78,263
Total debt securities $ 3,003,776
$ 2,927,463
$ 3,224,000
$ 3,131,964

~~Table of Contents~~



	Available for Sale				Held to Maturity
(in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Due in one year or less	$	121,270	$	120,729	$	40,450	$	40,308
Due from one to five years	258,824		252,577		202,164		195,882
Due from five to ten years	57,811		57,603		109,606		105,281
Due after ten years	111,546		110,909		901,097		818,633
	549,451		541,818		1,253,317		1,160,104
Residential mortgage-backed securities:
Agency mortgage-backed securities	1,540,049		1,483,820		1,078,270		1,037,526
Agency collateralized mortgage obligations	1,083,989		1,046,481		797,940		760,362
Commercial mortgage-backed securities	228,957		226,775		76,818		74,955
Total debt securities	$	3,402,446	$	3,298,894	$	3,206,345	$	3,032,947

Maturities may differ from contractual terms because borrowers may have the right to call or prepay obligations with or without penalties. Periodic payments are received on residential mortgage-backed securities based on the payment patterns of the underlying collateral.

Following is information relating to securities pledged:

TABLE 4.4


(dollars in thousands)	March 31, 2018			December 31, 2017			September 30, 2018			December 31, 2017
Securities pledged (carrying value):
To secure public deposits, trust deposits and for other purposes as required by law	$	3,532,023		$	3,491,634		$	3,912,575		$	3,491,634
As collateral for short-term borrowings	298,233			263,756			282,682			263,756
Securities pledged as a percent of total securities	62.3		%	62.5		%	64.5		%	62.5		%

Table of Contents

Following are summaries of the fair values and unrealized losses of temporarily impaired debt securities, segregated by length of ~~impairment:~~impairment. The unrealized losses reported below are generally due to the higher interest rate environment.

TABLE 4.5


	Less than 12 Months						12 Months or More						Total						Less than 12 Months						12 Months or More						Total
(dollars in thousands)	#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses
Debt Securities Available for Sale
March 31, 2018
September 30, 2018
U.S. government agencies																			18	$	137,530	$	(788	)	—	$	—	$	—		18	$	137,530	$	(788	)
U.S. government-sponsored entities	8	$	158,212	$	(1,389	)	10	$	200,436	$	(4,563	)	18	$	358,648	$	(5,952	)	6	136,678		(1,292		)	11	219,589		(5,408		)	17	356,267		(6,700		)
Residential mortgage-backed securities:
Agency mortgage-backed securities	59	1,212,767		(25,545		)	28	444,583		(16,376		)	87	1,657,350		(41,921		)	40	666,851		(20,289		)	48	807,826		(36,296		)	88	1,474,677		(56,585		)
Agency collateralized mortgage obligations	16	470,878		(13,274		)	33	312,687		(15,306		)	49	783,565		(28,580		)	17	568,169		(11,501		)	39	448,336		(26,007		)	56	1,016,505		(37,508		)
Commercial mortgage-backed securities																			6	226,775		(2,182		)	—	—		—			6	226,775		(2,182		)
States of the U.S. and political subdivisions	7	11,434		(108		)	1	877		(10		)	8	12,311		(118		)	7	11,672		(80		)	2	2,028		(21		)	9	13,700		(101		)
Other debt securities	—	—		—			3	4,655		(261		)	3	4,655		(261		)	—	—		—			1	1,870		(80		)	1	1,870		(80		)
Total temporarily impaired debt securities AFS	90	$	1,853,291	$	(40,316	)	75	$	963,238	$	(36,516	)	165	$	2,816,529	$	(76,832	)	94	$	1,747,675	$	(36,132	)	101	$	1,479,649	$	(67,812	)	195	$	3,227,324	$	(103,944	)
December 31, 2017
U.S. government-sponsored entities	7	$	106,809	$	(363	)	10	$	201,485	$	(3,514	)	17	$	308,294	$	(3,877	)	7	$	106,809	$	(363	)	10	$	201,485	$	(3,514	)	17	$	308,294	$	(3,877	)
Residential mortgage-backed securities:
Agency mortgage-backed securities	43	976,738		(7,723		)	28	473,625		(9,796		)	71	1,450,363		(17,519		)	43	976,738		(7,723		)	28	473,625		(9,796		)	71	1,450,363		(17,519		)
Agency collateralized mortgage obligations	14	409,005		(6,231		)	33	335,452		(11,846		)	47	744,457		(18,077		)	14	409,005		(6,231		)	33	335,452		(11,846		)	47	744,457		(18,077		)
States of the U.S. and political subdivisions	7	11,254		(55		)	1	879		(9		)	8	12,133		(64		)	7	11,254		(55		)	1	879		(9		)	8	12,133		(64		)
Other debt securities	—	—		—			3	4,670		(243		)	3	4,670		(243		)	—	—		—			3	4,670		(243		)	3	4,670		(243		)
Total temporarily impaired debt securities AFS	71	$	1,503,806	$	(14,372	)	75	$	1,016,111	$	(25,408	)	146	$	2,519,917	$	(39,780	)	71	$	1,503,806	$	(14,372	)	75	$	1,016,111	$	(25,408	)	146	$	2,519,917	$	(39,780	)

Table of Contents


	Less than 12 Months						12 Months or More						Total						Less than 12 Months						12 Months or More						Total
(dollars in thousands)	#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses			#	Fair Value		Unrealized Losses
Debt Securities Held to Maturity
March 31, 2018
September 30, 2018
U.S. government-sponsored entities	4	$	54,558	$	(465	)	10	$	184,750	$	(5,251	)	14	$	239,308	$	(5,716	)	3	$	39,696	$	(315	)	10	$	184,145	$	(5,855	)	13	$	223,841	$	(6,170	)
Residential mortgage-backed securities:
Agency mortgage-backed securities	73	935,246		(20,410		)	11	173,759		(7,062		)	84	1,109,005		(27,472		)	66	609,169		(20,754		)	29	417,024		(20,215		)	95	1,026,193		(40,969		)
Agency collateralized mortgage obligations	16	267,299		(5,862		)	35	444,572		(24,109		)	51	711,871		(29,971		)	15	307,031		(9,673		)	38	416,467		(28,124		)	53	723,498		(37,797		)
Commercial mortgage-backed securities	6	48,737		(637		)	3	19,909		(608		)	9	68,646		(1,245		)	7	52,471		(1,184		)	4	21,371		(680		)	11	73,842		(1,864		)
States of the U.S. and political subdivisions	148	517,101		(16,245		)	37	112,879		(14,845		)	185	629,980		(31,090		)	278	810,893		(60,672		)	42	122,730		(26,524		)	320	933,623		(87,196		)
Total temporarily impaired debt securities HTM	247	$	1,822,941	$	(43,619	)	96	$	935,869	$	(51,875	)	343	$	2,758,810	$	(95,494	)	369	$	1,819,260	$	(92,598	)	123	$	1,161,737	$	(81,398	)	492	$	2,980,997	$	(173,996	)
December 31, 2017
U.S. government-sponsored entities	4	$	54,790	$	(239	)	10	$	185,851	$	(4,149	)	14	$	240,641	$	(4,388	)	4	$	54,790	$	(239	)	10	$	185,851	$	(4,149	)	14	$	240,641	$	(4,388	)
Residential mortgage-backed securities:
Agency mortgage-backed securities	36	648,485		(4,855		)	11	183,989		(4,203		)	47	832,474		(9,058		)	36	648,485		(4,855		)	11	183,989		(4,203		)	47	832,474		(9,058		)
Agency collateralized mortgage obligations	14	275,290		(1,701		)	35	473,257		(18,394		)	49	748,547		(20,095		)	14	275,290		(1,701		)	35	473,257		(18,394		)	49	748,547		(20,095		)
Commercial mortgage-backed securities	3	26,399		(123		)	2	19,443		(452		)	5	45,842		(575		)	3	26,399		(123		)	2	19,443		(452		)	5	45,842		(575		)
States of the U.S. and political subdivisions	16	56,739		(933		)	37	121,536		(6,197		)	53	178,275		(7,130		)	16	56,739		(933		)	37	121,536		(6,197		)	53	178,275		(7,130		)
Total temporarily impaired debt securities HTM	73	$	1,061,703	$	(7,851	)	95	$	984,076	$	(33,395	)	168	$	2,045,779	$	(41,246	)	73	$	1,061,703	$	(7,851	)	95	$	984,076	$	(33,395	)	168	$	2,045,779	$	(41,246	)

We do not intend to sell the debt securities and it is not more likely than not that we will be required to sell the securities before recovery of their amortized cost basis.

Other-Than-Temporary Impairment

We evaluate our investment securities portfolio for OTTI on a quarterly basis. Impairment is assessed at the individual security level. We consider an investment security impaired if the fair value of the security is less than its cost or amortized cost basis. We did not recognize any OTTI losses on securities for the ~~three~~nine months ended ~~March 31,~~September 30, 2018 or 2017.

States of the U.S. and Political Subdivisions

Our municipal bond portfolio with a carrying amount of ~~$960.2 million~~$1.0 billion as of ~~March 31,~~September 30, 2018 is highly rated with an average entity-specific rating of AA and 100% of the portfolio rated A or better, while 99% have stand-alone ratings of A or better. All of the securities in the municipal portfolio except one are general obligation bonds. Geographically, municipal bonds support our primary footprint as 65% of the securities are from municipalities located throughout Pennsylvania, Ohio, Maryland, North Carolina and South Carolina. The average holding size of the securities in the municipal bond portfolio is ~~$3.0~~$3.1 million. In addition to the strong stand-alone ratings, ~~62%~~64% of the municipalities have some formal credit enhancement insurance that strengthens the creditworthiness of their issue. Management reviews the credit profile of each issuer on a quarterly basis.

Table of Contents

NOTE 5. LOANS AND LEASES

Following is a summary of loans and leases, net of unearned income:

TABLE 5.1


(in thousands)	Originated Loans and Leases		Acquired Loans		Total Loans and Leases		Originated Loans and Leases		Acquired Loans		Total Loans and Leases
March 31, 2018
September 30, 2018
Commercial real estate	$	5,465,150	$	3,346,325	$	8,811,475	$	5,978,629	$	2,867,111	$	8,845,740
Commercial and industrial	3,688,120		591,849		4,279,969		3,892,822		470,635		4,363,457
Commercial leases	279,582		—		279,582		346,579		—		346,579
Other	39,347		—		39,347		34,732		—		34,732
Total commercial loans and leases	9,472,199		3,938,174		13,410,373		10,252,762		3,337,746		13,590,508
Direct installment	1,737,242		134,397		1,871,639		1,670,964		107,159		1,778,123
Residential mortgages	2,131,338		630,763		2,762,101		2,457,380		527,282		2,984,662
Indirect installment	1,524,330		171		1,524,501		1,880,487		162		1,880,649
Consumer lines of credit	1,135,488		558,295		1,693,783		1,116,376		489,085		1,605,461
Total consumer loans	6,528,398		1,323,626		7,852,024		7,125,207		1,123,688		8,248,895
Total loans and leases, net of unearned income	$	16,000,597	$	5,261,800	$	21,262,397	$	17,377,969	$	4,461,434	$	21,839,403
December 31, 2017
Commercial real estate	$	5,174,783	$	3,567,081	$	8,741,864	$	5,174,783	$	3,567,081	$	8,741,864
Commercial and industrial	3,495,247		675,420		4,170,667		3,495,247		675,420		4,170,667
Commercial leases	266,720		—		266,720		266,720		—		266,720
Other	17,063		—		17,063		17,063		—		17,063
Total commercial loans and leases	8,953,813		4,242,501		13,196,314		8,953,813		4,242,501		13,196,314
Direct installment	1,755,713		149,822		1,905,535		1,755,713		149,822		1,905,535
Residential mortgages	2,036,226		666,465		2,702,691		2,036,226		666,465		2,702,691
Indirect installment	1,448,268		165		1,448,433		1,448,268		165		1,448,433
Consumer lines of credit	1,151,470		594,323		1,745,793		1,151,470		594,323		1,745,793
Total consumer loans	6,391,677		1,410,775		7,802,452		6,391,677		1,410,775		7,802,452
Total loans and leases, net of unearned income	$	15,345,490	$	5,653,276	$	20,998,766	$	15,345,490	$	5,653,276	$	20,998,766

The loans and leases portfolio categories are comprised of the following:

Commercial real estate includes both owner-occupied and non-owner-occupied loans secured by commercial properties;

Commercial and industrial includes loans to businesses that are not secured by real estate;

Commercial leases consist of leases for new or used equipment;

Other is comprised primarily of credit cards and mezzanine loans;

Direct installment is comprised of fixed-rate, closed-end consumer loans for personal, family or household use, such as home equity loans and automobile loans;

Residential mortgages consist of conventional and jumbo mortgage loans for 1-4 family properties;

Indirect installment is comprised of loans originated by approved third parties and underwritten by us, primarily automobile loans; and

Table of Contents

Consumer lines of credit include home equity lines of credit and consumer lines of credit that are either unsecured or secured by collateral other than home equity.

~~Table of Contents~~

The loans and leases portfolio consists principally of loans to individuals and small- and medium-sized businesses within our primary market areas of Pennsylvania, eastern Ohio, Maryland, North Carolina, South Carolina and northern West Virginia.

The following table shows certain information relating to commercial real estate loans:

TABLE 5.2


(dollars in thousands)	March 31, 2018			December 31, 2017			September 30, 2018			December 31, 2017
Commercial construction, acquisition and development loans	$	1,167,699		$	1,170,175		$	1,146,612		$	1,170,175
Percent of total loans and leases	5.5		%	5.6		%	5.3		%	5.6		%
Commercial real estate:
Percent owner-occupied	35.2		%	35.3		%	34.7		%	35.3		%
Percent non-owner-occupied	64.8		%	64.7		%	65.3		%	64.7		%

Acquired Loans

All acquired loans were initially recorded at fair value at the acquisition date. Refer to the Acquired Loans section in Note 1 of our 2017 Annual Report on Form 10-K for a discussion of ASC 310-20 and ASC 310-30 loans. The outstanding balance and the carrying amount of acquired loans included in the Consolidated Balance Sheets are as follows:

TABLE 5.3


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Accounted for under ASC 310-30:
Outstanding balance	$	4,853,516	$	5,176,015	$	4,110,019	$	5,176,015
Carrying amount	4,521,926		4,834,256		3,830,823		4,834,256
Accounted for under ASC 310-20:
Outstanding balance	754,251		835,130		644,077		835,130
Carrying amount	733,037		812,322		626,041		812,322
Total acquired loans:
Outstanding balance	5,607,767		6,011,145		4,754,096		6,011,145
Carrying amount	5,254,963		5,646,578		4,456,864		5,646,578

The outstanding balance is the undiscounted sum of all amounts owed under the loan, including amounts deemed principal, interest, fees, penalties and other, whether or not currently due and whether or not any such amounts have been written or charged-off.

The carrying amount of purchased credit impaired loans included in the table above totaled $1.7 million at ~~March 31,~~September 30, 2018 and $1.9 million at December 31, 2017, representing ~~0.03%~~0.04% and 0.03%, respectively, of the carrying amount of total acquired loans as of each date.

Table of Contents

The following table provides changes in accretable yield for all acquired loans accounted for under ASC 310-30. Loans accounted for under ASC 310-20 are not included in this table.

TABLE 5.4

Three Months Ended
March 31,
(in thousands) 2018 2017
Balance at beginning of period $ 708,481
$ 467,070
Acquisitions —
443,261
Reduction due to unexpected early payoffs (25,833 ) (20,560 )
Reclass from non-accretable difference 64,216
23,106
Disposals/transfers (57 ) (36 )
Other (403 ) —
Accretion (59,079 ) (25,241 )
Balance at end of period $ 687,325
$ 887,600

~~Table of Contents~~



	Nine Months Ended September 30,
(in thousands)	2018			2017
Balance at beginning of period	$	708,481		$	467,070
Acquisitions	—			444,715
Reduction due to unexpected early payoffs	(117,469		)	(90,097		)
Reclass from non-accretable difference	184,545			163,714
Disposals/transfers	(444		)	(341		)
Other	(412		)	1,129
Accretion	(169,605		)	(164,219		)
Balance at end of period	$	605,096		$	821,971

Cash flows expected to be collected on acquired loans are estimated quarterly by incorporating several key assumptions similar to the initial estimate of fair value. These key assumptions include probability of default and the amount of actual prepayments after the acquisition date. Prepayments affect the estimated life of the loans and could change the amount of interest income, and possibly principal expected to be collected. In reforecasting future estimated cash flows, credit loss expectations are adjusted as necessary. Improved cash flow expectations for loans or pools are recorded first as a reversal of previously recorded impairment, if any, and then as an increase in prospective yield when all previously recorded impairment has been recaptured. Decreases in expected cash flows are recognized as impairment through a charge to the provision for credit losses and credit to the allowance for credit losses.

The excess of cash flows expected to be collected at acquisition over recorded fair value is referred to as the accretable yield.

The accretable yield is recognized into income over the remaining life of the loan, or pool of loans, using an effective yield

method, if the timing and/or amount of cash flows expected to be collected can be reasonably estimated (the accretion model).

If the timing and/or amount of cash flows expected to be collected cannot be reasonably estimated, the cost recovery method of

income recognition must be used. The difference between the loan’s total scheduled principal and interest payments over all

cash flows expected at acquisition is referred to as the non-accretable difference. The non-accretable difference represents

contractually required principal and interest payments which we do not expect to collect.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2018, there was an overall improvement in cash flow expectations which resulted in a net reclassification of ~~$64.2~~$184.5 million from the non-accretable difference to accretable yield. This reclassification was ~~$23.1~~$163.7 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2017. The reclassification from the non-accretable difference to the accretable yield results in prospective yield adjustments on the loan ~~pools.~~pools and was also positively impacted by the sale of $56.5 million of acquired residential mortgage loans in the second quarter of 2018.

Credit Quality

Management monitors the credit quality of our loan portfolio using several performance measures to do so based on payment activity and borrower performance.

Non-performing loans include non-accrual loans and non-performing TDRs. Past due loans are reviewed on a monthly basis to identify loans for non-accrual status. We place originated loans on non-accrual status and discontinue interest accruals on originated loans generally when principal or interest is due and has remained unpaid for a certain number of days or when the full amount of principal and interest is due and has remained unpaid for a certain number of days, unless the loan is both well secured and in the process of collection. Commercial loans and leases are placed on non-accrual at 90 days, installment loans are placed on non-accrual at 120 days and residential mortgages and consumer lines of credit are generally placed on non-accrual at 180 days, though we may place a loan on non-accrual prior to these past due thresholds as warranted. When a loan is placed on non-accrual status, all unpaid accrued interest is reversed. Non-accrual loans may not be restored to accrual status until all delinquent principal and interest have been paid and the ultimate ability to collect the remaining principal and interest is reasonably assured. The majority of TDRs are loans in which we have granted a concession on the interest rate or the original repayment terms due to the borrower’s financial distress.

Table of Contents

Following is a summary of non-performing assets:

TABLE 5.5


(dollars in thousands)	March 31, 2018			December 31, 2017			September 30, 2018			December 31, 2017
Non-accrual loans	$	77,684		$	74,635		$	79,899		$	74,635
Troubled debt restructurings	24,452			23,481			22,322			23,481
Total non-performing loans	102,136			98,116			102,221			98,116
Other real estate owned	40,980			40,606			35,685			40,606
Total non-performing assets	$	143,116		$	138,722		$	137,906		$	138,722
Asset quality ratios:
Non-performing loans / total loans and leases	0.48		%	0.47		%	0.47		%	0.47		%
Non-performing loans + OREO / total loans and leases + OREO	0.67		%	0.66		%	0.63		%	0.66		%
Non-performing assets / total assets	0.45		%	0.44		%	0.42		%	0.44		%

The carrying value of residential other real estate owned held as a result of obtaining physical possession upon completion of a foreclosure or through completion of a deed in lieu of foreclosure amounted to ~~$4.8~~$5.4 million at ~~March 31,~~September 30, 2018 and $3.6 million at December 31, 2017. The recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process at ~~March 31,~~September 30, 2018 and December 31, 2017 totaled ~~$13.8~~$9.0 million and $15.2 million, respectively.

Table of Contents

The following tables provide an analysis of the aging of loans by class segregated by loans and leases originated and loans acquired:

TABLE 5.6


(in thousands)	30-89 Days Past Due		> 90 Days Past Due and Still Accruing		Non- Accrual		Total Past Due		Current		Total Loans and Leases		30-89 Days Past Due		> 90 Days Past Due and Still Accruing		Non- Accrual		Total Past Due (4)		Current		Total Loans and Leases
Originated Loans and Leases	Originated Loans and Leases												Originated Loans and Leases
March 31, 2018
September 30, 2018
Commercial real estate	$	8,345	$	1	$	27,349	$	35,695	$	5,429,455	$	5,465,150	$	12,978	$	2	$	18,243	$	31,223	$	5,947,406	$	5,978,629
Commercial and industrial	6,793		3		19,705		26,501		3,661,619		3,688,120		7,069		3		27,323		34,395		3,858,427		3,892,822
Commercial leases	692		—		1,399		2,091		277,491		279,582		712		—		5,526		6,238		340,341		346,579
Other	183		73		1,000		1,256		38,091		39,347		80		141		1,000		1,221		33,511		34,732
Total commercial loans and leases	16,013		77		49,453		65,543		9,406,656		9,472,199		20,839		146		52,092		73,077		10,179,685		10,252,762
Direct installment	8,129		3,913		8,411		20,453		1,716,789		1,737,242		7,779		663		7,888		16,330		1,654,634		1,670,964
Residential mortgages	14,870		1,982		5,254		22,106		2,109,232		2,131,338		19,274		1,754		6,110		27,138		2,430,242		2,457,380
Indirect installment	6,850		511		2,234		9,595		1,514,735		1,524,330		8,889		505		2,263		11,657		1,868,830		1,880,487
Consumer lines of credit	4,550		821		2,769		8,140		1,127,348		1,135,488		5,039		904		3,583		9,526		1,106,850		1,116,376
Total consumer loans	34,399		7,227		18,668		60,294		6,468,104		6,528,398		40,981		3,826		19,844		64,651		7,060,556		7,125,207
Total originated loans and leases	$	50,412	$	7,304	$	68,121	$	125,837	$	15,874,760	$	16,000,597	$	61,820	$	3,972	$	71,936	$	137,728	$	17,240,241	$	17,377,969
December 31, 2017
Commercial real estate	$	8,273	$	1	$	24,773	$	33,047	$	5,141,736	$	5,174,783	$	8,273	$	1	$	24,773	$	33,047	$	5,141,736	$	5,174,783
Commercial and industrial	8,948		3		17,077		26,028		3,469,219		3,495,247		8,948		3		17,077		26,028		3,469,219		3,495,247
Commercial leases	1,382		41		1,574		2,997		263,723		266,720		1,382		41		1,574		2,997		263,723		266,720
Other	83		153		1,000		1,236		15,827		17,063		83		153		1,000		1,236		15,827		17,063
Total commercial loans and leases	18,686		198		44,424		63,308		8,890,505		8,953,813		18,686		198		44,424		63,308		8,890,505		8,953,813
Direct installment	13,192		4,466		8,896		26,554		1,729,159		1,755,713		13,192		4,466		8,896		26,554		1,729,159		1,755,713
Residential mortgages	14,096		2,832		5,771		22,699		2,013,527		2,036,226		14,096		2,832		5,771		22,699		2,013,527		2,036,226
Indirect installment	10,313		611		2,240		13,164		1,435,104		1,448,268		10,313		611		2,240		13,164		1,435,104		1,448,268
Consumer lines of credit	5,859		1,014		2,313		9,186		1,142,284		1,151,470		5,859		1,014		2,313		9,186		1,142,284		1,151,470
Total consumer loans	43,460		8,923		19,220		71,603		6,320,074		6,391,677		43,460		8,923		19,220		71,603		6,320,074		6,391,677
Total originated loans and leases	$	62,146	$	9,121	$	63,644	$	134,911	$	15,210,579	$	15,345,490	$	62,146	$	9,121	$	63,644	$	134,911	$	15,210,579	$	15,345,490

Table of Contents


(in thousands)	30-89 Days Past Due		> 90 Days Past Due and Still Accruing		Non- Accrual		Total Past Due (1) (2)		Current		(Discount) Premium			Total Loans		30-89 Days Past Due		> 90 Days Past Due and Still Accruing		Non- Accrual		Total Past Due (1) (2) (3)		Current		(Discount) Premium			Total Loans
Acquired Loans
March 31, 2018
September 30, 2018
Commercial real estate	$	32,697	$	64,550	$	3,735	$	100,982	$	3,433,231	$	(187,888	)	$	3,346,325	$	33,024	$	48,044	$	3,030	$	84,098	$	2,956,931	$	(173,918	)	$	2,867,111
Commercial and industrial	5,135		4,617		4,652		14,404		612,354		(34,909		)	591,849		1,704		2,801		4,252		8,757		492,430		(30,552		)	470,635
Total commercial loans	37,832		69,167		8,387		115,386		4,045,585		(222,797		)	3,938,174		34,728		50,845		7,282		92,855		3,449,361		(204,470		)	3,337,746
Direct installment	2,826		1,746		—		4,572		128,754		1,071			134,397		4,168		1,798		—		5,966		101,669		(476		)	107,159
Residential mortgages	15,113		13,059		—		28,172		642,966		(40,375		)	630,763		15,237		6,428		—		21,665		522,844		(17,227		)	527,282
Indirect installment	—		1		—		1		7		163			171		—		1		—		1		—		161			162
Consumer lines of credit	5,357		2,139		1,176		8,672		561,906		(12,283		)	558,295		6,699		2,244		681		9,624		490,358		(10,897		)	489,085
Total consumer loans	23,296		16,945		1,176		41,417		1,333,633		(51,424		)	1,323,626		26,104		10,471		681		37,256		1,114,871		(28,439		)	1,123,688
Total acquired loans	$	61,128	$	86,112	$	9,563	$	156,803	$	5,379,218	$	(274,221	)	$	5,261,800	$	60,832	$	61,316	$	7,963	$	130,111	$	4,564,232	$	(232,909	)	$	4,461,434
December 31, 2017
Commercial real estate	$	34,928	$	63,092	$	3,975	$	101,995	$	3,657,152	$	(192,066	)	$	3,567,081	$	34,928	$	63,092	$	3,975	$	101,995	$	3,657,152	$	(192,066	)	$	3,567,081
Commercial and industrial	3,187		6,452		5,663		15,302		698,265		(38,147		)	675,420		3,187		6,452		5,663		15,302		698,265		(38,147		)	675,420
Total commercial loans	38,115		69,544		9,638		117,297		4,355,417		(230,213		)	4,242,501		38,115		69,544		9,638		117,297		4,355,417		(230,213		)	4,242,501
Direct installment	5,267		2,013		—		7,280		141,386		1,156			149,822		5,267		2,013		—		7,280		141,386		1,156			149,822
Residential mortgages	17,191		15,139		—		32,330		675,499		(41,364		)	666,465		17,191		15,139		—		32,330		675,499		(41,364		)	666,465
Indirect installment	—		1		—		1		10		154			165		—		1		—		1		10		154			165
Consumer lines of credit	6,353		3,253		1,353		10,959		596,298		(12,934		)	594,323		6,353		3,253		1,353		10,959		596,298		(12,934		)	594,323
Total consumer loans	28,811		20,406		1,353		50,570		1,413,193		(52,988		)	1,410,775		28,811		20,406		1,353		50,570		1,413,193		(52,988		)	1,410,775
Total acquired loans	$	66,926	$	89,950	$	10,991	$	167,867	$	5,768,610	$	(283,201	)	$	5,653,276	$	66,926	$	89,950	$	10,991	$	167,867	$	5,768,610	$	(283,201	)	$	5,653,276


(1)	Past due information for acquired loans is based on the contractual balance outstanding at ~~March 31,~~September 30, 2018 and December 31, 2017.

(2)

Acquired loans are considered performing upon acquisition, regardless of whether the customer is contractually delinquent, if we can reasonably estimate the timing and amount of expected cash flows on such loans. In these instances, we do not consider acquired contractually delinquent loans to be non-accrual or non-performing and continue to recognize interest income on these loans using the accretion method. Acquired loans are considered non-accrual or non-performing when, due to credit deterioration or other factors, we determine we are no longer able to reasonably estimate the timing and amount of expected cash flows on such loans. We do not recognize interest income on acquired loans considered non-accrual or non-performing.


(3)	Approximately $28.5 million of acquired past-due or non-accrual loans were sold during the second quarter of 2018.


(4)	Approximately $14.7 million of originated past-due or non-accrual loans were sold during the second quarter of 2018.

Table of Contents

We utilize the following categories to monitor credit quality within our commercial loan and lease portfolio:

TABLE 5.7



Rating Category	Definition
Pass	in general, the condition of the borrower and the performance of the loan is satisfactory or better

Special Mention	in general, the condition of the borrower has deteriorated, requiring an increased level of monitoring

Substandard	in general, the condition of the borrower has significantly deteriorated and the performance of the loan could further deteriorate if deficiencies are not corrected

Doubtful	in general, the condition of the borrower has significantly deteriorated and the collection in full of both principal and interest is highly questionable or improbable

The use of these internally assigned credit quality categories within the commercial loan and lease portfolio permits management’s use of transition matrices to estimate a quantitative portion of credit risk. Our internal credit risk grading system

~~Table of Contents~~

is based on past experiences with similarly graded loans and leases and conforms with regulatory categories. In general, loan and lease risk ratings within each category are reviewed on an ongoing basis according to our policy for each class of loans and leases. Each quarter, management analyzes the resulting ratings, as well as other external statistics and factors such as delinquency, to track the migration performance of the commercial loan and lease portfolio. Loans and leases within the Pass credit category or that migrate toward the Pass credit category generally have a lower risk of loss compared to loans and leases that migrate toward the Substandard or Doubtful credit categories. Accordingly, management applies higher risk factors to Substandard and Doubtful credit categories.

Table of Contents

The following tables present a summary of our commercial loans and leases by credit quality category, segregated by loans and leases originated and loans acquired:

TABLE 5.8


	Commercial Loan and Lease Credit Quality Categories										Commercial Loan and Lease Credit Quality Categories
(in thousands)	Pass		Special Mention		Substandard		Doubtful		Total		Pass		Special Mention		Substandard		Doubtful		Total
Originated Loans and Leases
March 31, 2018
September 30, 2018
Commercial real estate	$	5,195,183	$	148,120	$	121,542	$	305	$	5,465,150	$	5,716,992	$	144,800	$	116,793	$	44	$	5,978,629
Commercial and industrial	3,412,745		191,627		80,803		2,945		3,688,120		3,626,199		187,032		74,879		4,712		3,892,822
Commercial leases	269,837		3,518		6,227		—		279,582		335,439		1,623		9,517		—		346,579
Other	38,231		43		1,073		—		39,347		33,481		110		1,141		—		34,732
Total originated commercial loans and leases	$	8,915,996	$	343,308	$	209,645	$	3,250	$	9,472,199	$	9,712,111	$	333,565	$	202,330	$	4,756	$	10,252,762
December 31, 2017
Commercial real estate	$	4,922,872	$	152,744	$	98,728	$	439	$	5,174,783	$	4,922,872	$	152,744	$	98,728	$	439	$	5,174,783
Commercial and industrial	3,266,966		132,975		92,091		3,215		3,495,247		3,266,966		132,975		92,091		3,215		3,495,247
Commercial leases	260,235		4,425		2,060		—		266,720		260,235		4,425		2,060		—		266,720
Other	15,866		43		1,154		—		17,063		15,866		43		1,154		—		17,063
Total originated commercial loans and leases	$	8,465,939	$	290,187	$	194,033	$	3,654	$	8,953,813	$	8,465,939	$	290,187	$	194,033	$	3,654	$	8,953,813
Acquired Loans
March 31, 2018
September 30, 2018
Commercial real estate	$	2,877,345	$	225,364	$	243,402	$	214	$	3,346,325	$	2,481,679	$	181,813	$	203,448	$	171	$	2,867,111
Commercial and industrial	520,361		28,166		43,314		8		591,849		408,326		20,605		41,704		—		470,635
Total acquired commercial loans	$	3,397,706	$	253,530	$	286,716	$	222	$	3,938,174	$	2,890,005	$	202,418	$	245,152	$	171	$	3,337,746
December 31, 2017
Commercial real estate	$	3,102,788	$	250,987	$	213,089	$	217	$	3,567,081	$	3,102,788	$	250,987	$	213,089	$	217	$	3,567,081
Commercial and industrial	603,611		26,059		45,661		89		675,420		603,611		26,059		45,661		89		675,420
Total acquired commercial loans	$	3,706,399	$	277,046	$	258,750	$	306	$	4,242,501	$	3,706,399	$	277,046	$	258,750	$	306	$	4,242,501

Credit quality information for acquired loans is based on the contractual balance outstanding at ~~March 31,~~September 30, 2018 and December 31, 2017.

We use delinquency transition matrices within the consumer and other loan classes to enable management to estimate a quantitative portion of credit risk. Each month, management analyzes payment and volume activity, Fair Isaac Corporation (FICO) scores and other external factors such as unemployment, to determine how consumer loans are performing.

Table of Contents

Following is a table showing consumer loans by payment status:

TABLE 5.9


	Consumer Loan Credit Quality by Payment Status						Consumer Loan Credit Quality by Payment Status
(in thousands)	Performing		Non- Performing		Total		Performing		Non- Performing		Total
Originated loans
March 31, 2018
September 30, 2018
Direct installment	$	1,721,589	$	15,653	$	1,737,242	$	1,656,375	$	14,589	$	1,670,964
Residential mortgages	2,115,204		16,134		2,131,338		2,441,374		16,006		2,457,380
Indirect installment	1,521,906		2,424		1,524,330		1,878,224		2,263		1,880,487
Consumer lines of credit	1,130,978		4,510		1,135,488		1,111,004		5,372		1,116,376
Total originated consumer loans	$	6,489,677	$	38,721	$	6,528,398	$	7,086,977	$	38,230	$	7,125,207
December 31, 2017
Direct installment	$	1,739,060	$	16,653	$	1,755,713	$	1,739,060	$	16,653	$	1,755,713
Residential mortgages	2,019,816		16,410		2,036,226		2,019,816		16,410		2,036,226
Indirect installment	1,445,833		2,435		1,448,268		1,445,833		2,435		1,448,268
Consumer lines of credit	1,147,576		3,894		1,151,470		1,147,576		3,894		1,151,470
Total originated consumer loans	$	6,352,285	$	39,392	$	6,391,677	$	6,352,285	$	39,392	$	6,391,677
Acquired loans
March 31, 2018
September 30, 2018
Direct installment	$	134,327	$	70	$	134,397	$	107,091	$	68	$	107,159
Residential mortgages	630,763		—		630,763		527,282		—		527,282
Indirect installment	171		—		171		162		—		162
Consumer lines of credit	556,633		1,662		558,295		487,823		1,262		489,085
Total acquired consumer loans	$	1,321,894	$	1,732	$	1,323,626	$	1,122,358	$	1,330	$	1,123,688
December 31, 2017
Direct installment	$	149,751	$	71	$	149,822	$	149,751	$	71	$	149,822
Residential mortgages	666,465		—		666,465		666,465		—		666,465
Indirect installment	165		—		165		165		—		165
Consumer lines of credit	592,384		1,939		594,323		592,384		1,939		594,323
Total acquired consumer loans	$	1,408,765	$	2,010	$	1,410,775	$	1,408,765	$	2,010	$	1,410,775

Loans ~~and leases~~ are designated as impaired when, in the opinion of management, based on current information and events, the collection of principal and interest in accordance with the loan and lease contract is doubtful. Typically, we do not consider loans ~~and leases~~ for impairment unless a sustained period of delinquency (i.e., 90-plus days) is noted or there are subsequent events that impact repayment probability (i.e., negative financial trends, bankruptcy filings, imminent foreclosure proceedings, etc.). Effective July 1, 2018, we changed our threshold for measuring impairment on a collective basis. Impairment is evaluated in the aggregate for newly impaired commercial loan relationships less than $1.0 million based on loan segment loss given default. Impairment is evaluated in the aggregate for consumer installment loans, residential mortgages, consumer lines of credit and commercial loan ~~and lease~~ relationships less than ~~$0.5~~$1.0 million based on loan ~~and lease~~ segment loss given default. For commercial loan ~~and lease~~ relationships greater than or equal to ~~$0.5~~$1.0 million, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using a market interest rate or at the fair value of collateral if repayment is expected solely from the collateral. Consistent with our existing method of income recognition for loans, ~~and leases,~~ interest income on impaired loans, except those classified as non-accrual, is recognized using the accrual method. Impaired loans, or portions thereof, are charged off when deemed uncollectible.

Table of Contents

Following is a summary of information pertaining to originated loans and leases considered to be impaired, by class of loan and lease:

TABLE 5.10


(in thousands)	Unpaid Contractual Principal Balance		Recorded Investment With No Specific Reserve		Recorded Investment With Specific Reserve		Total Recorded Investment		Specific Reserve		Average Recorded Investment		Unpaid Contractual Principal Balance		Recorded Investment With No Specific Reserve		Recorded Investment With Specific Reserve		Total Recorded Investment		Specific Reserve		Average Recorded Investment
At or for the Three Months Ended March 31, 2018
At or for the Nine Months Ended September 30, 2018
Commercial real estate	$	30,584	$	25,478	$	1,751	$	27,229	$	305	$	25,988	$	20,051	$	17,576	$	635	$	18,211	$	44	$	16,360
Commercial and industrial	26,034		15,859		5,007		20,866		2,945		20,479		31,219		19,533		8,272		27,805		4,712		27,096
Commercial leases	1,399		1,399		—		1,399		—		1,486		5,526		5,526		—		5,526		—		3,372
Other	—		—		—		—		—		—
Total commercial loans and leases	58,017		42,736		6,758		49,494		3,250		47,953		56,796		42,635		8,907		51,542		4,756		46,828
Direct installment	18,623		15,653		—		15,653		—		16,153		17,554		14,589		—		14,589		—		15,191
Residential mortgages	17,448		16,134		—		16,134		—		16,272		17,316		16,006		—		16,006		—		16,887
Indirect installment	4,648		2,424		—		2,424		—		2,429		4,576		2,263		—		2,263		—		2,208
Consumer lines of credit	5,698		4,510		—		4,510		—		4,202		7,330		5,372		—		5,372		—		5,172
Total consumer loans	46,417		38,721		—		38,721		—		39,056		46,776		38,230		—		38,230		—		39,458
Total	$	104,434	$	81,457	$	6,758	$	88,215	$	3,250	$	87,009	$	103,572	$	80,865	$	8,907	$	89,772	$	4,756	$	86,286
At or for the Year Ended December 31, 2017
Commercial real estate	$	27,718	$	21,748	$	2,906	$	24,654	$	439	$	24,413	$	27,718	$	21,748	$	2,906	$	24,654	$	439	$	24,413
Commercial and industrial	29,307		11,595		4,457		16,052		3,215		23,907		29,307		11,595		4,457		16,052		3,215		23,907
Commercial leases	1,574		1,574		—		1,574		—		1,386		1,574		1,574		—		1,574		—		1,386
Other	—		—		—		—		—		—
Total commercial loans and leases	58,599		34,917		7,363		42,280		3,654		49,706		58,599		34,917		7,363		42,280		3,654		49,706
Direct installment	19,375		16,653		—		16,653		—		16,852		19,375		16,653		—		16,653		—		16,852
Residential mortgages	17,754		16,410		—		16,410		—		15,984		17,754		16,410		—		16,410		—		15,984
Indirect installment	5,709		2,435		—		2,435		—		2,279		5,709		2,435		—		2,435		—		2,279
Consumer lines of credit	5,039		3,894		—		3,894		—		3,815		5,039		3,894		—		3,894		—		3,815
Total consumer loans	47,877		39,392		—		39,392		—		38,930		47,877		39,392		—		39,392		—		38,930
Total	$	106,476	$	74,309	$	7,363	$	81,672	$	3,654	$	88,636	$	106,476	$	74,309	$	7,363	$	81,672	$	3,654	$	88,636

Table of Contents

Interest income continued to accrue on certain impaired loans and totaled approximately ~~$1.6~~$4.3 million and ~~$1.9~~$3.3 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2018 and 2017, respectively. The above tables do not reflect the additional allowance for credit losses relating to acquired loans. Following is a summary of the allowance for credit losses required for acquired loans due to changes in credit quality subsequent to the acquisition date:

TABLE 5.11


(in thousands)	March 31, 2018			December 31, 2017			September 30, 2018			December 31, 2017
Commercial real estate	$	2,732		$	4,976		$	2,440		$	4,976
Commercial and industrial	1,785			(415		)	639			(415		)
Total commercial loans	4,517			4,561			3,079			4,561
Direct installment	1,804			1,553			967			1,553
Residential mortgages	518			484			520			484
Indirect installment	240			177			226			177
Consumer lines of credit	(242		)	(77		)	(222		)	(77		)
Total consumer loans	2,320			2,137			1,491			2,137
Total allowance on acquired loans	$	6,837		$	6,698		$	4,570		$	6,698

Troubled Debt Restructurings

TDRs are loans whose contractual terms have been modified in a manner that grants a concession to a borrower experiencing financial difficulties. TDRs typically result from loss mitigation activities and could include the extension of a maturity date, interest rate reduction, principal forgiveness, deferral or decrease in payments for a period of time and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of collateral.

Following is a summary of the composition of total TDRs:

TABLE 5.12


(in thousands)	Originated		Acquired		Total		Originated		Acquired		Total
March 31, 2018
September 30, 2018
Accruing:
Performing	$	19,525	$	249	$	19,774	$	16,963	$	67	$	17,030
Non-performing	21,283		3,169		24,452		19,060		3,262		22,322
Non-accrual	10,668		357		11,025		8,621		91		8,712
Total TDRs	$	51,476	$	3,775	$	55,251	$	44,644	$	3,420	$	48,064
December 31, 2017
Accruing:
Performing	$	19,538	$	266	$	19,804	$	19,538	$	266	$	19,804
Non-performing	20,173		3,308		23,481		20,173		3,308		23,481
Non-accrual	10,472		234		10,706		10,472		234		10,706
Total TDRs	$	50,183	$	3,808	$	53,991	$	50,183	$	3,808	$	53,991

TDRs that are accruing and performing include loans that met the criteria for non-accrual of interest prior to restructuring for which we can reasonably estimate the timing and amount of the expected cash flows on such loans and for which we expect to fully collect the new carrying value of the loans. During the ~~three~~nine months ended ~~March 31,~~September 30, 2018, we returned to performing status ~~$1.2~~$3.0 million in restructured residential mortgage loans that have consistently met their modified obligations for more than six months. TDRs that are accruing and non-performing are comprised of consumer loans that have not demonstrated a consistent repayment pattern on the modified terms for more than six months, however it is expected that we will collect all future principal and interest payments. TDRs that are on non-accrual are not placed on accruing status until all delinquent

Table of Contents

principal and interest have been paid and the ultimate collectability of the remaining principal and interest is reasonably assured. Some loan modifications classified as TDRs may not ultimately result in the full collection of principal and interest, as modified, and may result in potential incremental losses which are factored into the allowance for credit losses.

~~Table of Contents~~

Excluding purchased impaired loans, commercial loans over ~~$0.5~~$1.0 million whose terms have been modified in a TDR are generally placed on non-accrual, individually analyzed and measured for estimated impairment based on the fair value of the underlying collateral. Our allowance for credit losses included specific reserves for commercial TDRs and pooled reserves for individually impaired loans under ~~$0.5~~$1.0 million based on loan segment loss given default. Upon default, the amount of the recorded investment in the TDR in excess of the fair value of the collateral, less estimated selling costs, is generally considered a confirmed loss and is charged-off against the allowance for credit losses. The reserve for commercial TDRs included in the allowance for credit losses is presented in the following table:

TABLE 5.13


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Specific reserves for commercial TDRs	$	726	$	95	$	—	$	95
Pooled reserves for individual commercial loans	519		469		551		469

All other classes of loans, which are primarily secured by residential properties, whose terms have been modified in a TDR are pooled and measured for estimated impairment based on the expected net present value of the estimated future cash flows of the pool. Our allowance for credit losses included pooled reserves for these classes of loans of $4.0 million for ~~both March 31,~~September 30, 2018 and $4.0 million for December 31, 2017. Upon default of an individual loan, our charge-off policy is followed accordingly for that class of loan.

Following is a summary of TDR loans, by class:

TABLE 5.14

Three Months Ended March 31, 2018
(dollars in thousands)
Number
of
Contracts

Pre-
Modification
Outstanding
Recorded
Investment

Post-
Modification
Outstanding
Recorded
Investment
Commercial real estate 1
$ 328
$ 328
Commercial and industrial 1
1,687
1,230
Total commercial loans 2
2,015
1,558
Direct installment 182
1,135
1,056
Residential mortgages 11
501
504
Indirect installment 9
13
12
Consumer lines of credit 21
352
287
Total consumer loans 223
2,001
1,859
Total 225
$ 4,016
$ 3,417


	Three Months Ended March 31, 2017					Three Months Ended September 30, 2018					Nine Months Ended September 30, 2018
(dollars in thousands)	Number of Contracts	Pre- Modification Outstanding Recorded Investment		Post- Modification Outstanding Recorded Investment		Number of Contracts	Pre- Modification Outstanding Recorded Investment		Post- Modification Outstanding Recorded Investment		Number of Contracts	Pre- Modification Outstanding Recorded Investment		Post- Modification Outstanding Recorded Investment
Commercial real estate	1	$	114	$	109	3	$	507	$	494	4	$	656	$	614
Commercial and industrial	—	—		—		1	15		—		12	662		633
Total commercial loans	1	114		109		4	522		494		16	1,318		1,247
Direct installment	171	1,488		1,412		15	650		638		65	3,215		2,941
Residential mortgages	8	163		176		4	283		279		13	898		854
Indirect installment	5	17		14		—	—		—		—	—		—
Consumer lines of credit	22	742		729		11	540		549		25	1,199		1,004
Total consumer loans	206	2,410		2,331		30	1,473		1,466		103	5,312		4,799
Total	207	$	2,524	$	2,440	34	$	1,995	$	1,960	119	$	6,630	$	6,046

Table of Contents



	Three Months Ended September 30, 2017					Nine Months Ended September 30, 2017
(dollars in thousands)	Number of Contracts	Pre- Modification Outstanding Recorded Investment		Post- Modification Outstanding Recorded Investment		Number of Contracts	Pre- Modification Outstanding Recorded Investment		Post- Modification Outstanding Recorded Investment
Commercial real estate	—	$	—	$	—	2	$	595	$	560
Commercial and industrial	1	15		10		3	3,568		4,169
Total commercial loans	1	15		10		5	4,163		4,729
Direct installment	141	1,037		919		474	4,014		3,580
Residential mortgages	14	946		952		30	1,539		1,446
Indirect installment	3	5		4		12	36		32
Consumer lines of credit	9	77		50		51	1,080		901
Total consumer loans	167	2,065		1,925		567	6,669		5,959
Total	168	$	2,080	$	1,935	572	$	10,832	$	10,688

The year-to-date items in the above tables have been adjusted for loans that have been paid off and/or sold.

Following is a summary of originated TDRs, by class, for which there was a payment default, excluding loans that were either charged-off or cured by period end. Default occurs when a loan is 90 days or more past due and is within 12 months of restructuring.

TABLE 5.15


	Three Months Ended March 31, 2018			Three Months Ended September 30, 2018			Nine Months Ended September 30, 2018
(dollars in thousands)	Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
Commercial real estate				3	$	1,078	3	$	1,078
Commercial and industrial				2	16		1	9
Total commercial loans				5	1,094		4	1,087
Direct installment	45	$	130	3	$	274	5	$	332
Residential mortgages	4	190		2	108		4	224
Indirect installment	5	10		—	—		—	—
Consumer lines of credit	1	196		—	—		3	252
Total consumer loans	55	526		5	382		12	808
Total	55	$	526	10	$	1,476	16	$	1,895

Table of Contents


	Three Months Ended March 31, 2017			Three Months Ended September 30, 2017			Nine Months Ended September 30, 2017
(dollars in thousands)	Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
Commercial real estate				1	$	463	1	$	463
Commercial and industrial				—	—		3	326
Total commercial loans				1	463		4	789
Direct installment	29	$	82	39	265		91	278
Residential mortgages	2	224		1	80		4	264
Indirect installment	6	10		4	22		12	22
Consumer lines of credit	1	34		3	26		4	89
Total consumer loans	38	350		47	393		111	653
Total	38	$	350	48	$	856	115	$	1,442

The year-to-date items in the above tables have been adjusted for loans that have been paid off and/or sold.

NOTE 6. ALLOWANCE FOR CREDIT LOSSES

The allowance for credit losses addresses credit losses inherent in the existing loan and lease portfolio and is presented as a reserve against loans and leases on the Consolidated Balance Sheets. Loan and lease losses are charged off against the allowance for credit losses, with recoveries of amounts previously charged off credited to the allowance for credit losses. Provisions for credit losses are charged to operations based on management’s periodic evaluation of the ~~adequacy~~appropriate level of the allowance for credit losses.

~~Table of Contents~~

Following is a summary of changes in the allowance for credit losses, by loan and lease class:

Table of Contents

TABLE 6.1



(in thousands)	Balance at Beginning of Period		Charge- Offs			Recoveries		Net Charge- Offs			Provision for Credit Losses			Balance at End of Period
Three Months Ended September 30, 2018
Commercial real estate	$	50,587	$	(727	)	$	567	$	(160	)	$	4,256		$	54,683
Commercial and industrial	53,689		(2,432		)	373		(2,059		)	906			52,536
Commercial leases	7,039		(51		)	2		(49		)	510			7,500
Other	1,996		(918		)	274		(644		)	726			2,078
Total commercial loans and leases	113,311		(4,128		)	1,216		(2,912		)	6,398			116,797
Direct installment	20,279		(9,436		)	276		(9,160		)	2,714			13,833
Residential mortgages	15,163		(77		)	7		(70		)	2,576			17,669
Indirect installment	13,401		(2,061		)	620		(1,441		)	2,493			14,453
Consumer lines of credit	10,461		(832		)	258		(574		)	672			10,559
Total consumer loans	59,304		(12,406		)	1,161		(11,245		)	8,455			56,514
Total allowance on originated loans and leases	172,615		(16,534		)	2,377		(14,157		)	14,853			173,311
Purchased credit-impaired loans	624		—			—		—			—			624
Other acquired loans	3,335		(713		)	202		(511		)	1,122			3,946
Total allowance on acquired loans	3,959		(713		)	202		(511		)	1,122			4,570
Total allowance for credit losses	$	176,574	$	(17,247	)	$	2,579	$	(14,668	)	$	15,975		$	177,881
Nine Months Ended September 30, 2018
Commercial real estate	$	50,281	$	(5,206	)	$	1,669	$	(3,537	)	$	7,939		$	54,683
Commercial and industrial	51,963		(14,479		)	1,899		(12,580		)	13,153			52,536
Commercial leases	5,646		(258		)	26		(232		)	2,086			7,500
Other	1,843		(3,293		)	843		(2,450		)	2,685			2,078
Total commercial loans and leases	109,733		(23,236		)	4,437		(18,799		)	25,863			116,797
Direct installment	20,936		(15,828		)	1,179		(14,649		)	7,546			13,833
Residential mortgages	15,507		(470		)	114		(356		)	2,518			17,669
Indirect installment	11,967		(6,688		)	2,489		(4,199		)	6,685			14,453
Consumer lines of credit	10,539		(2,468		)	441		(2,027		)	2,047			10,559
Total consumer loans	58,949		(25,454		)	4,223		(21,231		)	18,796			56,514
Total allowance on originated loans and leases	168,682		(48,690		)	8,660		(40,030		)	44,659			173,311
Purchased credit-impaired loans	635		—			—		—			(11		)	624
Other acquired loans	6,063		(5,098		)	1,605		(3,493		)	1,376			3,946
Total allowance on acquired loans	6,698		(5,098		)	1,605		(3,493		)	1,365			4,570
Total allowance for credit losses	$	175,380	$	(53,788	)	$	10,265	$	(43,523	)	$	46,024		$	177,881

Table of Contents

(in thousands)
Balance at
Beginning of
Period

Charge-
Offs
Recoveries
Net
Charge-
Offs

Provision
for Credit
Losses

Balance at
End of
Period
Three Months Ended March 31, 2018
Commercial real estate $ 50,281
$ (225 ) $ 337
$ 112
$ 3,123
$ 53,516
Commercial and industrial 51,963
(5,920 ) 369
(5,551 ) 6,601
53,013
Commercial leases 5,646
(171 ) 10
(161 ) 630
6,115
Other 1,843
(797 ) 297
(500 ) 652
1,995
Total commercial loans and leases 109,733
(7,113 ) 1,013
(6,100 ) 11,006
114,639
Direct installment 20,936
(3,470 ) 440
(3,030 ) 2,222
20,128
Residential mortgages 15,507
(79 ) 91
12
(239 ) 15,280
Indirect installment 11,967
(2,409 ) 895
(1,514 ) 1,502
11,955
Consumer lines of credit 10,539
(531 ) 121
(410 ) 279
10,408
Total consumer loans 58,949
(6,489 ) 1,547
(4,942 ) 3,764
57,771
Total allowance on originated loans and leases 168,682
(13,602 ) 2,560
(11,042 ) 14,770
172,410
Purchased credit-impaired loans 635
—
—
—
(13 ) 622
Other acquired loans 6,063
(309 ) 723
414
(262 ) 6,215
Total allowance on acquired loans 6,698
(309 ) 723
414
(275 ) 6,837
Total allowance for credit losses $ 175,380
$ (13,911 ) $ 3,283
$ (10,628 ) $ 14,495
$ 179,247


(in thousands)	Balance at Beginning of Period		Charge- Offs			Recoveries		Net Charge- Offs			Provision for Credit Losses			Balance at End of Period		Balance at Beginning of Period		Charge- Offs			Recoveries		Net Charge- Offs			Provision for Credit Losses			Balance at End of Period
Three Months Ended March 31, 2017
Three Months Ended September 30, 2017																Three Months Ended September 30, 2017
Commercial real estate	$	46,635	$	(988	)	$	361	$	(627	)	$	381		$	46,389	$	46,958	$	(610	)	$	93	$	(517	)	$	1,682		$	48,123
Commercial and industrial	47,991		(2,463		)	474		(1,989		)	7,568			53,570		54,108		(6,592		)	298		(6,294		)	5,889			53,703
Commercial leases	3,280		(506		)	1		(505		)	738			3,513		4,122		(112		)	1		(111		)	818			4,829
Other	1,392		(973		)	327		(646		)	1,063			1,809		1,838		(1,386		)	298		(1,088		)	1,018			1,768
Total commercial loans and leases	99,298		(4,930		)	1,163		(3,767		)	9,750			105,281		107,026		(8,700		)	690		(8,010		)	9,407			108,423
Direct installment	21,391		(2,874		)	628		(2,246		)	1,065			20,210		20,736		(3,247		)	402		(2,845		)	2,786			20,677
Residential mortgages	10,082		(180		)	161		(19		)	147			10,210		11,252		(155		)	8		(147		)	1,630			12,735
Indirect installment	10,564		(2,370		)	781		(1,589		)	655			9,630		10,574		(2,468		)	861		(1,607		)	2,380			11,347
Consumer lines of credit	9,456		(458		)	165		(293		)	(280		)	8,883		9,504		(522		)	98		(424		)	972			10,052
Total consumer loans	51,493		(5,882		)	1,735		(4,147		)	1,587			48,933		52,066		(6,392		)	1,369		(5,023		)	7,768			54,811
Total allowance on originated loans and leases	150,791		(10,812		)	2,898		(7,914		)	11,337			154,214		159,092		(15,092		)	2,059		(13,033		)	17,175			163,234
Purchased credit-impaired loans	572		—			—		—			88			660		640		(21		)	34		13			137			790
Other acquired loans	6,696		(482		)	269		(213		)	(575		)	5,908		5,967		(222		)	791		569			(544		)	5,992
Total allowance on acquired loans	7,268		(482		)	269		(213		)	(487		)	6,568		6,607		(243		)	825		582			(407		)	6,782
Total allowance for credit losses	$	158,059	$	(11,294	)	$	3,167	$	(8,127	)	$	10,850		$	160,782	$	165,699	$	(15,335	)	$	2,884	$	(12,451	)	$	16,768		$	170,016
Nine Months Ended September 30, 2017																Nine Months Ended September 30, 2017
Commercial real estate																$	46,635	$	(1,916	)	$	959	$	(957	)	$	2,445		$	48,123
Commercial and industrial																47,991		(16,791		)	955		(15,836		)	21,548			53,703
Commercial leases																3,280		(826		)	5		(821		)	2,370			4,829
Other																1,392		(3,180		)	978		(2,202		)	2,578			1,768
Total commercial loans and leases																99,298		(22,713		)	2,897		(19,816		)	28,941			108,423
Direct installment																21,391		(9,366		)	1,611		(7,755		)	7,041			20,677
Residential mortgages																10,082		(517		)	179		(338		)	2,991			12,735
Indirect installment																10,564		(6,804		)	2,256		(4,548		)	5,331			11,347
Consumer lines of credit																9,456		(1,563		)	413		(1,150		)	1,746			10,052
Total consumer loans																51,493		(18,250		)	4,459		(13,791		)	17,109			54,811
Total allowance on originated loans and leases																150,791		(40,963		)	7,356		(33,607		)	46,050			163,234
Purchased credit-impaired loans																572		(22		)	34		12			206			790
Other acquired loans																6,696		(778		)	1,956		1,178			(1,882		)	5,992
Total allowance on acquired loans																7,268		(800		)	1,990		1,190			(1,676		)	6,782
Total allowance for credit losses																$	158,059	$	(41,763	)	$	9,346	$	(32,417	)	$	44,374		$	170,016

Table of Contents

Following is a summary of the individual and collective originated allowance for credit losses and corresponding originated loan and lease balances by class:

TABLE 6.2


	Originated Allowance				Originated Loans and Leases Outstanding						Originated Allowance				Originated Loans and Leases Outstanding
(in thousands)	Individually Evaluated for Impairment		Collectively Evaluated for Impairment		Loans and Leases		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		Loans and Leases		Individually Evaluated for Impairment		Collectively Evaluated for Impairment
March 31, 2018
September 30, 2018
Commercial real estate	$	305	$	53,211	$	5,465,150	$	12,292	$	5,452,858	$	44	$	54,639	$	5,978,629	$	11,198	$	5,967,431
Commercial and industrial	2,945		50,068		3,688,120		10,880		3,677,240		4,712		47,824		3,892,822		21,690		3,871,132
Commercial leases	—		6,115		279,582		—		279,582		—		7,500		346,579		—		346,579
Other	—		1,995		39,347		—		39,347		—		2,078		34,732		—		34,732
Total commercial loans and leases	3,250		111,389		9,472,199		23,172		9,449,027		4,756		112,041		10,252,762		32,888		10,219,874
Direct installment	—		20,128		1,737,242		—		1,737,242		—		13,833		1,670,964		—		1,670,964
Residential mortgages	—		15,280		2,131,338		—		2,131,338		—		17,669		2,457,380		—		2,457,380
Indirect installment	—		11,955		1,524,330		—		1,524,330		—		14,453		1,880,487		—		1,880,487
Consumer lines of credit	—		10,408		1,135,488		—		1,135,488		—		10,559		1,116,376		—		1,116,376
Total consumer loans	—		57,771		6,528,398		—		6,528,398		—		56,514		7,125,207		—		7,125,207
Total	$	3,250	$	169,160	$	16,000,597	$	23,172	$	15,977,425	$	4,756	$	168,555	$	17,377,969	$	32,888	$	17,345,081
December 31, 2017
Commercial real estate	$	439	$	49,842	$	5,174,783	$	11,114	$	5,163,669	$	439	$	49,842	$	5,174,783	$	11,114	$	5,163,669
Commercial and industrial	3,215		48,748		3,495,247		9,872		3,485,375		3,215		48,748		3,495,247		9,872		3,485,375
Commercial leases	—		5,646		266,720		—		266,720		—		5,646		266,720		—		266,720
Other	—		1,843		17,063		—		17,063		—		1,843		17,063		—		17,063
Total commercial loans and leases	3,654		106,079		8,953,813		20,986		8,932,827		3,654		106,079		8,953,813		20,986		8,932,827
Direct installment	—		20,936		1,755,713		—		1,755,713		—		20,936		1,755,713		—		1,755,713
Residential mortgages	—		15,507		2,036,226		—		2,036,226		—		15,507		2,036,226		—		2,036,226
Indirect installment	—		11,967		1,448,268		—		1,448,268		—		11,967		1,448,268		—		1,448,268
Consumer lines of credit	—		10,539		1,151,470		—		1,151,470		—		10,539		1,151,470		—		1,151,470
Total consumer loans	—		58,949		6,391,677		—		6,391,677		—		58,949		6,391,677		—		6,391,677
Total	$	3,654	$	165,028	$	15,345,490	$	20,986	$	15,324,504	$	3,654	$	165,028	$	15,345,490	$	20,986	$	15,324,504

The above table excludes acquired loans that were pooled into groups of loans for evaluating impairment.

NOTE 7. LOAN SERVICING

Mortgage Loan Servicing

We retain the servicing rights on certain mortgage loans sold. The unpaid principal balance of mortgage loans serviced for others, as of ~~March 31,~~September 30, 2018 and December 31, 2017, is listed below:

TABLE 7.1


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Mortgage loans sold with servicing retained	$	3,417,642	$	3,256,548	$	3,802,891	$	3,256,548

Table of Contents

The following table summarizes activity relating to mortgage loans sold with servicing retained:

TABLE 7.2


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(in thousands)	2018		2017		2018		2017		2018		2017
Mortgage loans sold with servicing retained	$	236,893	$	129,843	$	295,243	$	305,752	$	814,256	$	1,469,352
Pretax gains resulting from above loan sales ⁽¹⁾	3,798		3,638		6,116		5,865		14,938		15,136
Mortgage servicing fees ⁽¹⁾	2,174		1,603		2,316		1,902		6,713		5,512

(1) Recorded in mortgage banking operations.

Following is a summary of the MSR activity:

TABLE 7.3

Three Months Ended
March 31,
(in thousands) 2018 2017
Balance at beginning of period $ 29,053
$ 13,521
Fair value of MSRs acquired —
8,553
Additions 2,710
1,454
Payoffs and curtailments (405 ) (139 )
Amortization (567 ) (523 )
Balance at end of period $ 30,791
$ 22,866
Fair value, beginning of period $ 32,419
$ 17,546
Fair value, end of period 36,445
26,962

~~We did not have a valuation allowance for MSRs for any of the periods presented in the table above.~~



	Three Months Ended September 30,						Nine Months Ended September 30,
(in thousands)	2018			2017			2018			2017
Balance at beginning of period	$	32,970		$	24,444		$	29,053		$	13,521
Fair value of MSRs acquired	—			—			—			8,553
Additions	3,513			3,500			9,538			7,530
Payoffs and curtailments	(526		)	(432		)	(1,435		)	(1,012		)
Impairment charge	(13		)	—			(13		)	—
Amortization	(599		)	(626		)	(1,798		)	(1,706		)
Balance at end of period	$	35,345		$	26,886		$	35,345		$	26,886
Fair value, beginning of period	$	38,603		$	27,173		$	32,419		$	17,546
Fair value, end of period	41,715			29,004			41,715			29,004

The fair value of MSRs is highly sensitive to changes in assumptions and is determined by estimating the present value of the asset’s future cash flows utilizing market-based prepayment rates, discount rates and other assumptions validated through comparison to trade information, industry surveys and with the use of independent third party appraisals. Changes in prepayment speed assumptions have the most significant impact on the fair value of MSRs. Generally, as interest rates decline, mortgage loan prepayments accelerate due to increased refinance activity, which results in a decrease in the fair value of the MSR and as interest rates increase, mortgage loan prepayments decline, which results in an increase in the fair value of the MSR. Measurement of fair value is limited to the conditions existing and the assumptions utilized as of a particular point in time, and those assumptions may not be appropriate if they are applied at a different time.

Table of Contents

Following is a summary of the sensitivity of the fair value of MSRs to changes in key assumptions:

TABLE 7.4


(dollars in thousands)	March 31, 2018			December 31, 2017			September 30, 2018			December 31, 2017
Weighted average life (months)	84.5			80.4			86.4			80.4
Constant prepayment rate (annualized)	9.1		%	9.9		%	9.0		%	9.9		%
Discount rate	9.9		%	9.9		%	9.9		%	9.9		%
Effect on fair value due to change in interest rates:
+0.25%	$	1,179		$	1,737		$	1,305		$	1,737
+0.50%	2,131			3,220			2,295			3,220
-0.25%	(1,476		)	(1,937		)	(1,666		)	(1,937		)
-0.50%	(3,237		)	(4,007		)	(3,775		)	(4,007		)

The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. Changes in fair value based on adverse changes in assumptions generally cannot be extrapolated because the relationship of the changes in assumptions to fair value may not be linear. Also, in this table, the effects of an adverse variation in a particular assumption on the fair value of the MSRs is calculated without changing any other assumptions, while in reality, changes in one factor may result in changing another, which may magnify or contract the effect of the change.

~~Table of Contents~~

SBA-Guaranteed Loan Servicing

~~Beginning in March 2017, as a result of the YDKN acquisition, we~~We retain the servicing rights on SBA-guaranteed loans sold to investors. The standard sale structure under the SBA Secondary Participation Guaranty Agreement provides for us to retain a portion of the cash flow from the interest payment received on the loan, which is commonly known as a servicing spread. The unpaid principal balance of SBA-guaranteed loans serviced for investors, as of ~~March 31,~~September 30, 2018 and December 31, 2017, was as follows:

TABLE 7.5


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
SBA loans sold to investors with servicing retained	$	300,857	$	305,977	$	283,361	$	305,977

The following table summarizes activity relating to SBA loans sold with servicing retained:

Three Months Ended
March 31,
(in thousands) 2018 2017
SBA loans sold with servicing retained $ 12,288
$ —
Pretax gains resulting from above loan sales⁽¹⁾
1,101
—
SBA servicing fees ⁽¹⁾
750
115
TABLE 7.6



	Three Months Ended September 30,				Nine Months Ended September 30,
(in thousands)	2018		2017		2018		2017
SBA loans sold with servicing retained	$	10,138	$	16,443	$	33,651	$	42,172
Pretax gains resulting from above loan sales⁽¹⁾	849		964		3,121		1,780
SBA servicing fees ⁽¹⁾	707		702		2,156		1,444

(1) Recorded in non-interest income.

Table of Contents

Following is a summary of the activity in SBA servicing rights:

TABLE 7.7


	Three Months Ended March 31,						Three Months Ended September 30,						Nine Months Ended September 30,
(in thousands)	2017			2017			2018			2017			2018			2017
Balance at beginning of period	$	5,058		$	—		$	4,894		$	5,284		$	5,058		$	—
Fair value of servicing rights acquired	—			5,399			—			—			—			5,399
Additions	388			—			113			391			759			655
Impairment (charge) / recovery	(90		)	—			(422		)	(50		)	(651		)	(50		)
Amortization	(294		)	(60		)	(280		)	(342		)	(861		)	(721		)
Balance at end of period	$	5,062		$	5,339		$	4,305		$	5,283		$	4,305		$	5,283
Fair value, beginning of period	$	5,058		$	—		$	4,894		$	5,299		$	5,058		$	—
Fair value, end of period	5,062			5,339			4,305			5,283			4,305			5,283

Following is a summary of key assumptions and the sensitivity of the SBA loan servicing rights to changes in these assumptions:

TABLE 7.8


	March 31, 2018														December 31, 2017														September 30, 2018														December 31, 2017
			Decline in fair value due to														Decline in fair value due to														Decline in fair value due to														Decline in fair value due to
(dollars in thousands)	Actual		10% adverse change			20% adverse change			1% adverse change			2% adverse change			Actual		10% adverse change			20% adverse change			1% adverse change			2% adverse change			Actual		10% adverse change			20% adverse change			1% adverse change			2% adverse change			Actual		10% adverse change			20% adverse change			1% adverse change			2% adverse change
Weighted-average life (months)	61.0														63.5														54.7														63.5
Constant prepayment rate (annualized)	10.01	%	$	(158	)	$	(309	)	$	—		$	—		9.29	%	$	(145	)	$	(284	)	$	—		$	—		11.54	%	$	(148	)	$	(287	)	$	—		$	—		9.29	%	$	(145	)	$	(284	)	$	—		$	—
Discount rate	14.76		—			—			(148		)	(287		)	14.87		—			—			(147		)	(286		)	19.37		—			—			(114		)	(221		)	14.87		—			—			(147		)	(286		)

The fair value of the SBA servicing rights is compared to the amortized basis. If the amortized basis exceeds the fair value, the asset is considered impaired and is written down to fair value through a valuation allowance on the asset and a charge against SBA income. We had a ~~$0.4~~$0.9 million valuation allowance for SBA servicing rights as of ~~March 31,~~September 30, 2018.

~~Table of Contents~~

NOTE 8. BORROWINGS

Following is a summary of short-term borrowings:

TABLE 8.1


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Securities sold under repurchase agreements	$	280,492	$	256,017	$	265,029	$	256,017
Federal Home Loan Bank advances	1,555,000		2,285,000		1,985,000		2,285,000
Federal funds purchased	1,830,000		1,000,000		1,315,000		1,000,000
Subordinated notes	136,988		137,320		114,351		137,320
Total short-term borrowings	$	3,802,480	$	3,678,337	$	3,679,380	$	3,678,337

Borrowings with original maturities of one year or less are classified as short-term. Securities sold under repurchase agreements are comprised of customer repurchase agreements, which are sweep accounts with next day maturities utilized by larger commercial customers to earn interest on their funds. Securities are pledged to these customers in an amount equal to the

Table of Contents

outstanding balance. Of the total short-term FHLB advances, 67.0% and 75.7% had overnight maturities as of September 30, 2018 and December 31, 2017, respectively.

Following is a summary of long-term borrowings:

TABLE 8.2


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Federal Home Loan Bank advances	$	300,053	$	310,061	$	270,036	$	310,061
Subordinated notes	89,523		87,614		87,065		87,614
Junior subordinated debt	110,466		110,347		110,707		110,347
Other subordinated debt	159,848		160,151		159,241		160,151
Total long-term borrowings	$	659,890	$	668,173	$	627,049	$	668,173

Our banking affiliate has available credit with the FHLB of ~~$7.8~~$7.5 billion, of which ~~$1.9~~$2.3 billion was utilized as of ~~March 31,~~September 30, 2018. These advances are secured by loans collateralized by residential mortgages, home equity lines of credit, commercial real estate and FHLB stock and are scheduled to mature in various amounts periodically through the year 2021. Effective interest rates paid on the long-term advances ranged from 1.39% to 4.19% for the ~~three~~nine months ended ~~March 31,~~September 30, 2018 and 0.95% to 4.19% for the year ended December 31, 2017.

The junior subordinated debt is comprised of the debt securities issued by FNB in relation to our unconsolidated subsidiary trusts (collectively, the Trusts), which are unconsolidated variable interest entities, and is included on the ~~balance sheet~~Balance Sheet in long-term borrowings. Since third-party investors are the primary beneficiaries, the Trusts are not consolidated in our ~~financial statements.~~Financial Statements. We record the distributions on the junior subordinated debt issued to the Trusts as interest expense.

~~Table of Contents~~

The following table provides information relating to the Trusts as of ~~March 31,~~September 30, 2018:

TABLE 8.3


(dollars in thousands)	Trust Preferred Securities		Common Securities		Junior Subordinated Debt		Stated Maturity Date	Interest Rate		Rate Reset Factor	Trust Preferred Securities		Common Securities		Junior Subordinated Debt		Stated Maturity Date	Interest Rate		Rate Reset Factor
F.N.B. Statutory Trust II	$	21,500	$	665	$	22,165	6/15/2036	3.77	%	LIBOR + 165 basis points (bps)	$	21,500	$	665	$	22,165	6/15/2036	3.98	%	LIBOR + 165 basis points (bps)
Omega Financial Capital Trust I	26,000		1,114		26,483		10/18/2034	3.92	%	LIBOR + 219 bps	26,000		1,114		26,502		10/18/2034	4.55	%	LIBOR + 219 bps
Yadkin Valley Statutory Trust I	25,000		774		20,925		12/15/2037	3.44	%	LIBOR + 132 bps	25,000		774		21,049		12/15/2037	3.65	%	LIBOR + 132 bps
FNB Financial Services Capital Trust I	25,000		774		21,859		9/30/2035	3.79	%	LIBOR + 146 bps	25,000		774		21,972		9/30/2035	3.80	%	LIBOR + 146 bps
American Community Capital Trust II	10,000		310		10,446		12/15/2033	5.11	%	LIBOR + 280 bps	10,000		310		10,442		12/15/2033	5.13	%	LIBOR + 280 bps
Crescent Financial Capital Trust I	8,000		248		8,588		10/7/2033	4.82	%	LIBOR + 310 bps	8,000		248		8,577		10/7/2033	5.44	%	LIBOR + 310 bps
Total	$	115,500	$	3,885	$	110,466					$	115,500	$	3,885	$	110,707

NOTE 9. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

We are exposed to certain risks arising from both our business operations and economic conditions. We principally manage our exposures to a wide variety of business and operational risks through management of our core business activities. We manage economic risks, including interest rate risk, primarily by managing the amount, source, and duration of our assets and liabilities, and through the use of derivative instruments. Derivative instruments are used to reduce the effects that changes in interest rates may have on net income and cash flows. We also use derivative instruments to facilitate transactions on behalf of our customers.

All derivatives are carried on the Consolidated Balance Sheets at fair value and do not take into account the effects of master netting arrangements we have with other financial institutions. Credit risk is included in the determination of the estimated fair value of derivatives. Derivative assets are reported in the Consolidated Balance Sheets in other assets and derivative liabilities

Table of Contents

are reported in the Consolidated Balance Sheets in other liabilities. Changes in fair value are recognized in earnings except for certain changes related to derivative instruments designated as part of a cash flow hedging relationship.

~~Table of Contents~~

The following table presents notional amounts and gross fair values of our derivative assets and derivative liabilities which are not offset in the ~~balance sheet.~~Balance Sheet.

TABLE 9.1


	March 31, 2018						December 31, 2017						September 30, 2018						December 31, 2017
	Notional		Fair Value				Notional		Fair Value				Notional		Fair Value				Notional		Fair Value
(in thousands)	Amount		Asset		Liability		Amount		Asset		Liability		Amount		Asset		Liability		Amount		Asset		Liability
Gross Derivatives
Subject to master netting arrangements:
Interest rate contracts – designated	$	705,000	$	—	$	3,662	$	705,000	$	228	$	1,982	$	855,000	$	—	$	4,760	$	705,000	$	228	$	1,982
Interest rate swaps – not designated	2,422,236		3,481		9,117		2,245,442		1,169		11,599		2,674,906		5,353		6,147		2,245,442		1,169		11,599
Equity contracts – not designated	1,180		26		—		1,180		51		—		1,180		23		—		1,180		51		—
Total subject to master netting arrangements	3,128,416		3,507		12,779		2,951,622		1,448		13,581		3,531,086		5,376		10,907		2,951,622		1,448		13,581
Not subject to master netting arrangements:
Interest rate swaps – not designated	2,422,236		15,176		38,787		2,245,442		27,233		15,303		2,674,906		12,214		64,006		2,245,442		27,233		15,303
Interest rate lock commitments – not designated	78,368		1,380		5		88,107		1,594		5		67,079		772		21		88,107		1,594		5
Forward delivery commitments – not designated	94,996		209		231		106,572		233		148		90,861		362		33		106,572		233		148
Credit risk contracts – not designated	206,747		20		64		235,196		39		109		201,781		23		51		235,196		39		109
Equity contracts – not designated	1,180		—		26		1,180		—		51		1,180		—		23		1,180		—		51
Total not subject to master netting arrangements	2,803,527		16,785		39,113		2,676,497		29,099		15,616		3,035,807		13,371		64,134		2,676,497		29,099		15,616
Total	$	5,931,943	$	20,292	$	51,892	$	5,628,119	$	30,547	$	29,197	$	6,566,893	$	18,747	$	75,041	$	5,628,119	$	30,547	$	29,197

Beginning in the first quarter of 2017, certain derivative exchanges have enacted a rule change which in effect results in the legal characterization of variation margin payments for certain derivative contracts as settlement of the derivatives mark-to-market exposure and not collateral. This rule change became effective for us in the first quarter of 2017. Accordingly, we have changed our reporting of certain derivatives to record variation margin on trades cleared through exchanges that have adopted the rule change as settled where we had previously recorded cash collateral. The daily settlement of the derivative exposure does not change or reset the contractual terms of the instrument.

Derivatives Designated as Hedging Instruments under GAAP

Interest Rate Contracts. We entered into interest rate derivative agreements to modify the interest rate characteristics of certain commercial loans and ~~five~~seven of our FHLB advances from variable rate to fixed rate in order to reduce the impact of changes in future cash flows due to market interest rate changes. These agreements are designated as cash flow hedges (i.e., hedging the exposure to variability in expected future cash flows). The effective portion of the derivative’s gain or loss is initially reported as a component of other comprehensive income and subsequently reclassified into earnings in the same line item associated with the forecasted transaction when the forecasted transaction affects earnings. Any ineffective portion of the gain or loss is reported in earnings immediately.

Table of Contents

Following is a summary of key data related to interest rate contracts:

TABLE 9.2

(in thousands) March 31,
2018 December 31,
2017
Notional amount $ 705,000
$ 705,000
Fair value included in other assets —
228
Fair value included in other liabilities 3,662
1,982

~~Table of Contents~~



(in thousands)	September 30, 2018		December 31, 2017
Notional amount	$	855,000	$	705,000
Fair value included in other assets	—		228
Fair value included in other liabilities	4,760		1,982

The following table shows amounts reclassified from accumulated other comprehensive income for the ~~three~~nine months ended ~~March 31,~~September 30, 2018:

TABLE 9.3


(in thousands)	Total			Net of Tax			Total			Net of Tax
Reclassified from AOCI to interest income	$	93		$	73		$	(130	)	$	(103	)
Reclassified from AOCI to interest expense	(129		)	(102		)	(1,693		)	(1,337		)

As of ~~March 31,~~September 30, 2018, the maximum length of time over which forecasted interest cash flows are hedged is 5 years. In the twelve months that follow ~~March 31,~~September 30, 2018, we expect to reclassify from the amount currently reported in AOCI net derivative gains of ~~$3.2~~$4.1 million ($~~2.5~~3.2 million net of tax), in association with interest on the hedged loans and FHLB advances. This amount could differ from amounts actually recognized due to changes in interest rates, hedge de-designations, and the addition of other hedges subsequent to ~~March 31,~~September 30, 2018.

There were no components of derivative gains or losses excluded from the assessment of hedge effectiveness related to these cash flow hedges. For the ~~three~~nine months ended ~~March 31,~~September 30, 2018 and 2017, there was no hedge ineffectiveness. Also, during the ~~three~~nine months ended ~~March 31,~~September 30, 2018 and 2017, there were no gains or losses from cash flow hedge derivatives reclassified to earnings because it became probable that the original forecasted transactions would not occur.

Derivatives Not Designated as Hedging Instruments under GAAP

~~Interest Rate Swaps.~~ ~~We enter into~~A description of interest rate ~~swap agreements to meet the financing,~~swaps, interest rate lock commitments, forward delivery commitments and ~~equity risk management needs of qualifying commercial loan customers. These agreements provide the customer the ability to convert from variable to fixed interest rates. The~~ credit risk ~~associated with derivatives executed with customers is essentially~~contracts can be found in Note 14 "Derivative Instruments and Hedging Activities" in the same as that involved in extending loans and is subject to normal credit policies and monitoring. Swap derivative transactions with customers are not subject to enforceable master netting arrangements and are generally secured by rights to non-financial collateral, such as real and personal property.

~~We enter into positions with a derivative counterparty in order to offset our exposure on the fixed components~~Consolidated Financial Statements of the ~~customer interest rate swap agreements. We seek to minimize counterparty credit risk by entering into transactions only~~Annual Report on Form 10-K for the year ended December 31, 2017 filed with ~~high-quality financial dealer institutions. These arrangements meet~~ the ~~definition of derivatives, but are not designated as hedging instruments under ASC 815,~~ ~~Derivatives and Hedging.~~SEC on February 28, 2018.

Following is a summary of key data related to interest rate swaps:

TABLE 9.4


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Notional amount	$	4,844,472	$	4,490,884	$	5,349,812	$	4,490,884
Fair value included in other assets	18,657		28,402		17,567		28,402
Fair value included in other liabilities	47,904		26,902		70,153		26,902

The interest rate swap agreement with the loan customer and with the counterparty is reported at fair value in other assets and other liabilities on the Consolidated Balance Sheets with any resulting gain or loss recorded in current period earnings as other income or other expense.

~~Interest Rate Lock Commitments~~. Interest rate lock commitments represent an agreement to extend credit to a mortgage loan borrower, or an agreement to purchase a loan from a third-party originator, whereby the interest rate on the loan is set prior to funding. We are bound to fund the loan at a specified rate, regardless of whether interest rates have changed between the commitment date and the loan funding date, subject to the loan approval process. The borrower is not obligated to perform under the commitment. As such, outstanding IRLCs subject us to interest rate risk and related price risk during the period from the commitment to the borrower through the loan funding date, or commitment expiration. The IRLCs generally range between 30 to 270 days. The IRLCs are reported at fair value in other assets and other liabilities on the Consolidated Balance Sheets with any resulting gain or loss recorded in current period earnings as mortgage banking operations income.

~~Forward Delivery Commitments~~. Forward delivery commitments on mortgage-backed securities are used to manage the interest rate and price risk of our IRLCs and mortgage loan held for sale inventory by fixing the forward sale price that will be realized upon sale of the mortgage loans into the secondary market. Historical commitment-to-closing ratios are considered to estimate the quantity of mortgage loans that will fund within the terms of the IRLCs. The forward delivery contracts are reported at fair

~~Table of Contents~~

~~value in other assets and other liabilities on the Consolidated Balance Sheets with any resulting gain or loss recorded in current period earnings as mortgage banking operations income.~~

~~Credit Risk Contracts.~~ We purchase and sell credit protection under risk participation agreements to share with other counterparties some of the credit exposure related to interest rate derivative contracts or to take on credit exposure to generate revenue. We will make/receive payments under these agreements if a customer defaults on their obligation to perform under certain derivative swap contracts.

Risk participation agreements sold with notional amounts totaling ~~$128.7~~$121.7 million as of ~~March 31,~~September 30, 2018 have remaining terms ranging from ~~three~~two months to nine years. Under these agreements, our maximum exposure assuming a customer defaults on their obligation to perform under certain derivative swap contracts with third parties would be ~~$0.06~~$0.1 million at September 30, 2018 and $0.1 million at ~~March 31, 2018 and~~ December 31, ~~2017, respectively.~~2017. The fair values of risk participation agreements purchased and sold were $0.02

Table of Contents

million and ~~$(0.06)~~$(0.05) million, respectively, at ~~December 31,~~September 30, 2018 and $0.04 million and $(0.1) million, respectively at December 31, 2017.

Counterparty Credit Risk

We are party to master netting arrangements with most of our swap derivative dealer counterparties. Collateral, usually marketable securities and/or cash, is exchanged between FNB and our counterparties, and is generally subject to thresholds and transfer minimums. For swap transactions that require central clearing, we post cash to our clearing agency. Collateral positions are settled or valued daily, and adjustments to amounts received and pledged by us are made as appropriate to maintain proper collateralization for these transactions.

Certain master netting agreements contain provisions that, if violated, could cause the counterparties to request immediate settlement or demand full collateralization under the derivative instrument. If we had breached our agreements with our derivative counterparties we would be required to settle our obligations under the agreements at the termination value and would be required to pay an additional ~~$0.6~~$0.4 million and $0.9 million as of ~~March 31,~~September 30, 2018 and December 31, 2017, respectively, in excess of amounts previously posted as collateral with the respective counterparty.

Table of Contents

The following table presents a reconciliation of the net amounts of derivative assets and derivative liabilities presented in the ~~balance sheets~~Balance Sheets to the net amounts that would result in the event of offset:

TABLE 9.5



			Amount Not Offset in the Balance Sheet
(in thousands)	Net Amount Presented in the Balance Sheet		Financial Instruments		Cash Collateral		Net Amount
September 30, 2018
Derivative Assets
Interest rate contracts:
Designated	$	—	$	—	$	—	$	—
Not designated	5,353		5,279		—		74
Equity contracts – not designated	23		23		—		—
Total	$	5,376	$	5,302	$	—	$	74

Amount Not Offset in the
Balance Sheet

(in thousands)
Net Amount
Presented in
the Balance
Sheet

Financial
Instruments

Cash
Collateral

Net
Amount
March 31, 2018
Derivative Assets
Interest rate contracts:
Designated $ —
$ —
$ —
$ —
Not designated 3,481
3,451
—
30
Equity contracts – not designated 26
26
—
—
Total $ 3,507
$ 3,477
$ —
$ 30


Derivative Liabilities
Interest rate contracts:
Designated	$	3,662	$	3,662	$	—	$	—	$	4,760	$	4,760	$	—	$	—
Not designated	9,117		8,592		—		525		6,147		5,840		—		307
Total	$	12,779	$	12,254	$	—	$	525	$	10,907	$	10,600	$	—	$	307



December 31, 2017
Derivative Assets
Interest rate contracts:
Designated	$	228	$	228	$	—	$	—
Not designated	1,169		1,169		—		—
Equity contracts – not designated	51		51		—		—
Total	$	1,448	$	1,448	$	—	$	—



Derivative Liabilities
Interest rate contracts:
Designated	$	1,982	$	1,982	$	—	$	—
Not designated	11,599		10,940		—		659
Total	$	13,581	$	12,922	$	—	$	659

The following table presents the effect of certain derivative financial instruments on the ~~income statement:~~Income Statement:

TABLE 9.6


		Three Months Ended March 31,							Nine Months Ended September 30,
(in thousands)	Income Statement Location	2018			2017			Income Statement Location	2018			2017
Interest Rate Contracts	Interest income - loans and leases	$	93		$	506		Interest income - loans and leases	$	(130	)	$	1,185
Interest Rate Contracts	Interest expense – short-term borrowings	(129		)	148			Interest expense – short-term borrowings	(1,693		)	1,059
Interest Rate Swaps	Other income	(160		)	(219		)	Other income	956			(592		)
Credit Risk Contracts	Other income	27			19			Other income	42			(1		)

Table of Contents

NOTE 10. COMMITMENTS, CREDIT RISK AND CONTINGENCIES

We have commitments to extend credit and standby letters of credit that involve certain elements of credit risk in excess of the amount stated in the Consolidated Balance Sheets. Our exposure to credit loss in the event of non-performance by the customer is represented by the contractual amount of those instruments. The credit risk associated with commitments to extend credit and standby letters of credit is essentially the same as that involved in extending loans and leases to customers and is subject to normal credit policies. Since many of these commitments expire without being drawn upon, the total commitment amounts do not necessarily represent future cash flow requirements.

Following is a summary of off-balance sheet credit risk information:

TABLE 10.1


(in thousands)	March 31, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Commitments to extend credit	$	7,097,958	$	6,957,822	$	7,349,375	$	6,957,822
Standby letters of credit	136,661		132,904		130,191		132,904

At ~~March 31,~~September 30, 2018, funding of ~~76.4%~~77.3% of the commitments to extend credit was dependent on the financial condition of the customer. We have the ability to withdraw such commitments at our discretion. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Based on management’s credit evaluation of the customer, collateral may be deemed necessary. Collateral requirements vary and may include accounts receivable, inventory, property, plant and equipment and income-producing commercial properties.

Standby letters of credit are conditional commitments issued by us that may require payment at a future date. The credit risk involved in issuing letters of credit is actively monitored through review of the historical performance of our portfolios.

In addition to the above commitments, subordinated notes issued by FNB Financial Services, LP, a wholly-owned finance subsidiary, are fully and unconditionally guaranteed by FNB. These subordinated notes are included in the summaries of short-term borrowings and long-term borrowings in Note 8.

Other Legal Proceedings

In the ordinary course of business, we are routinely named as defendants in, or made parties to, pending and potential legal actions. Also, as regulated entities, we are subject to governmental and regulatory examinations, information-gathering requests, and may be subject to investigations and proceedings (both formal and informal). Such threatened claims, litigation, investigations, regulatory and administrative proceedings typically entail matters that are considered incidental to the normal conduct of business. Claims for significant monetary damages may be asserted in many of these types of legal actions, while claims for disgorgement, restitution, penalties and/or other remedial actions or sanctions may be sought in regulatory matters. In these instances, if we determine that we have meritorious defenses, we will engage in an aggressive defense. However, if management determines, in consultation with counsel, that settlement of a matter is in the best interest of our Company and our shareholders, we may do so. It is inherently difficult to predict the eventual outcomes of such matters given their complexity and the particular facts and circumstances at issue in each of these matters. However, on the basis of current knowledge and understanding, and advice of counsel, we do not believe that judgments, sanctions, settlements or orders, if any, that may arise from these matters (either individually or in the aggregate, after giving effect to applicable reserves and insurance coverage) will have a material adverse effect on our financial position or liquidity, although they could have a material effect on net income in a given period.

In view of the inherent unpredictability of outcomes in litigation and governmental and regulatory matters, particularly where (i) the damages sought are indeterminate, (ii) the proceedings are in the early stages, or (iii) the matters involve novel legal theories or a large number of parties, as a matter of course, there is considerable uncertainty surrounding the timing or ultimate resolution of litigation and governmental and regulatory matters, including a possible eventual loss, fine, penalty, business or adverse reputational impact, if any, associated with each such matter. In accordance with applicable accounting guidance, we establish accruals for litigation and governmental and regulatory matters when those matters proceed to a stage where they present loss contingencies that are both probable and reasonably estimable. In such cases, there may be a possible exposure to loss in excess of any amounts accrued. We will continue to monitor such matters for developments that could affect the amount of the accrual, and will adjust the accrual amount as appropriate. If the loss contingency in question is not both probable and reasonably estimable, we do not establish an accrual and the matter will continue to be monitored for any developments that

Table of Contents

would make the loss contingency both probable and reasonably estimable. We believe that our accruals for legal proceedings

~~Table of Contents~~

are appropriate and, in the aggregate, are not material to our consolidated financial position, although future accruals could have a material effect on net income in a given period.

NOTE 11. STOCK INCENTIVE PLANS

Restricted Stock

We issue restricted stock awards ~~consisting of both restricted stock and restricted stock units,~~ to key employees under our Incentive Compensation Plan (Plan). We issue time-based awards and performance-based awards under this Plan, both of which are based on a three-year vesting period. The grant date fair value of the time-based awards is equal to the price of our common stock on the grant date. The fair value of the performance-based awards is based on a Monte-Carlo simulation valuation of our common stock as of the grant date. The assumptions used for this valuation include stock price volatility, risk-free interest rate and dividend yield.

We issued 283,037 and 251,379 performance-based restricted stock units during the first nine months of 2018 and 2017. For performance-based restricted stock awards granted in 2018, we incorporated a new metric in which recipients will earn shares totaling between 0% and 175% of the number of units issued, based on our return on average tangible assets (ROATA) relative to a specified peer group of financial institutions over the three-year period. The result calculated using ROATA will then be adjusted by 75% to 125%, based on our total shareholder return (TSR) relative to the specified peer group of financial institutions. For performance-based restricted stock awards granted from 2014 through 2017, the recipients will earn shares, totaling between 0% and 175% of the number of units issued, based on our ~~total stockholder return~~TSR relative to a specified peer group of financial institutions over the three-year period. These market-based restricted stock award units are included in the table below ~~as if the recipients earned shares equal~~based on where we expect them to ~~100% of the units issued,~~vest, regardless of the actual vesting percentages.

As of ~~March 31,~~September 30, 2018, we had available up to ~~2,636,450~~2,333,089 shares of common stock to issue under this Plan.

The following table details our issuance of restricted stock units and the aggregate weighted average grant date fair values under these plans for the years indicated.

TABLE 11.1



	Nine Months Ended September 30,
(dollars in thousands)	2018		2017
Restricted stock units	958,720		713,998
Weighted average grant date fair values	$	12,665	$	10,474

The unvested restricted stock awards are eligible to receive cash dividends or dividend equivalents which are ultimately used to purchase additional shares of stock and are subject to forfeiture if the requisite service period is not completed or the specified performance criteria are not met. These awards are subject to certain accelerated vesting provisions upon retirement, death, disability or in the event of a change of control as defined in the award agreements.

Table of Contents

The following table summarizes the activity relating to restricted stock ~~awards~~units during the periods indicated:

TABLE 11.2


	Three Months Ended March 31,								Nine Months Ended September 30,
	2018				2017				2018				2017
	Awards		Weighted Average Grant Price per Share		Awards		Weighted Average Grant Price per Share		Units		Weighted Average Grant Price per Share		Units		Weighted Average Grant Price per Share
Unvested awards outstanding at beginning of period	1,975,862		$	13.64	1,836,363		$	12.97
Unvested units outstanding at beginning of period									1,975,862		$	13.64	1,836,363		$	12.97
Granted									958,720		13.21		713,998		14.67
Vested	(7,631	)	12.83		(243,982	)	11.83		(257,712	)	13.18		(594,560	)	12.84
Forfeited/expired	(19,893	)	14.02		(2,950	)	13.00		(209,438	)	13.36		(27,109	)	13.94
Dividend reinvestment	16,373		14.37		12,253		14.54		60,938		13.72		46,969		13.79
Unvested awards outstanding at end of period	1,964,711		13.65		1,601,684		13.16
Unvested units outstanding at end of period									2,528,370		13.55		1,975,661		13.63

The following table provides certain information related to restricted stock ~~awards:~~units:

TABLE 11.3

(in thousands) Three Months Ended
March 31,
2018 2017
Stock-based compensation expense $ 1,939
$ 1,760
Tax benefit related to stock-based compensation expense 407
616
Fair value of awards vested 110
3,802

~~Table of Contents~~



(in thousands)	Nine Months Ended September 30,
	2018		2017
Stock-based compensation expense	$	7,310	$	6,088
Tax benefit related to stock-based compensation expense	1,535		2,131
Fair value of units vested	3,472		8,046

As of ~~March 31,~~September 30, 2018, there was ~~$9.8~~$16.3 million of unrecognized compensation cost related to unvested restricted stock ~~awards,~~units, including ~~$0.6~~$1.0 million that is subject to accelerated vesting under the Plan’s immediate vesting upon retirement. The components of the restricted stock ~~awards~~units as of ~~March 31,~~September 30, 2018 are as follows:

TABLE 11.4


(dollars in thousands)	Service- Based Awards		Performance- Based Awards		Total		Service- Based Units		Performance- Based Units		Total
Unvested restricted stock awards	1,050,062		914,649		1,964,711
Unvested restricted stock units							1,455,391		1,072,979		2,528,370
Unrecognized compensation expense	$	5,691	$	4,061	$	9,752	$	10,770	$	5,514	$	16,284
Intrinsic value	$	14,123	$	12,302	$	26,425	$	18,513	$	13,648	$	32,161
Weighted average remaining life (in years)	1.76		1.50		1.64		2.09		1.19		1.71

Stock Options

All outstanding stock options were assumed from acquisitions and are fully vested. Upon consummation of our acquisitions, all outstanding stock options issued by the acquired companies were converted into equivalent FNB stock options. We issue shares of treasury stock or authorized but unissued shares to satisfy stock options exercised.

Table of Contents

The following table summarizes the activity relating to stock options during the periods indicated:

TABLE 11.5


	Three Months Ended March 31,								Nine Months Ended September 30,
	2018				2017				2018				2017
	Shares		Weighted Average Exercise Price per Share		Shares		Weighted Average Exercise Price per Share		Shares		Weighted Average Exercise Price per Share		Shares		Weighted Average Exercise Price per Share
Options outstanding at beginning of period	722,650		$	7.96	892,532		$	8.95	722,650		$	7.96	892,532		$	8.95
Assumed from acquisitions	—		—		207,645		8.92		—		—		207,645		8.92
Exercised	(163,035	)	7.79		(131,792	)	9.44		(214,781	)	7.91		(163,455	)	9.41
Forfeited/expired	(237	)	10.72		(49,281	)	10.91		(4,834	)	11.65		(56,687	)	11.16
Options outstanding and exercisable at end of period	559,378		8.03		919,104		8.77		503,035		7.97		880,035		8.72

The intrinsic value of outstanding and exercisable stock options at ~~March 31,~~September 30, 2018 was ~~$3.0~~$2.4 million. The aggregate intrinsic value represents the amount by which the fair value of underlying stock exceeds the option exercise price.

NOTE 12. RETIREMENT PLANS

Our subsidiaries participate in a qualified 401(k) defined contribution plan under which employees may contribute a percentage of their salary. Employees are eligible to participate upon their first day of employment. Under this plan, we match 100% of the first ~~six percent~~6% that the employee defers. During the second quarter of 2018, we made a one-time discretionary contribution of $0.9 million to the vast majority of our employees following the tax reform that was enacted in December 2017. Additionally, we may provide a performance-based company contribution of up to ~~three percent~~3% if we exceed annual financial goals. Our contribution expense is presented in the following table:

TABLE 12.1


	Three Months Ended March 31,				Nine Months Ended September 30,
(in thousands)	2018		2017		2018		2017
401(k) contribution expense	$	3,610	$	2,767	$	11,210	$	9,081

We also sponsor an Employee Retirement Income Security Act of 1974 (ERISA) Excess Lost Match Plan for certain officers. This plan provides retirement benefits equal to the difference, if any, between the maximum benefit allowable under the Internal Revenue Code and the amount that would have been provided under the qualified 401(k) defined contribution plan, if no limits were applied.

Table of Contents

Additionally, we sponsor a qualified non-contributory defined benefit pension plan and two supplemental non-qualified retirement plans that have been frozen. Although not required, we made a $4.0 million contribution to the non-contributory defined benefit pension plan during the third quarter of 2018 in order to meet the minimum funding requirements of this plan. The net periodic benefit credit for these plans includes the following components:

TABLE 12.2


	Three Months Ended March 31,						Three Months Ended September 30,						Nine Months Ended September 30,
(in thousands)	2018			2017			2018			2017			2018			2017
Service cost	$	(4	)	$	(4	)	$	(3	)	$	(3	)	$	(11	)	$	(11	)
Interest cost	1,560			1,477			1,549			1,463			4,669			4,417
Expected return on plan assets	(2,895		)	(2,427		)	(2,946		)	(2,427		)	(8,736		)	(7,281		)
Amortization:
Unrecognized prior service cost	—			2			1			2			1			6
Unrecognized loss	623			628			596			603			1,842			1,859
Net periodic pension credit	$	(716	)	$	(324	)	$	(803	)	$	(362	)	$	(2,235	)	$	(1,010	)

NOTE 13. INCOME TAXES

The TCJA includes several changes to existing U.S. tax laws that impact us, most notably a reduction of the U.S. corporate income tax rate from 35% to 21%, which became effective January 1, 2018. We recognized the initial income tax effects of the TCJA in our 2017 financial statements in accordance with Staff Accounting Bulletin No. 118, which provides SEC staff guidance for the application of ASC 740, Income Taxes, in the reporting period in which the TCJA was signed into law. ~~As such, our financial results reflect the income tax effects~~ We recorded a provisional amount of the TCJA for which the accounting under ASC 740 is complete, as well as for provisional amounts for those specific income tax effects under ASC 740 that are incomplete, but a reasonable estimate could be determined. We did not identify any items for which the income tax effects of the TCJA have not been completed and a reasonable estimate could not be determined as of$54.0 million at December 31, 2017 related to the remeasurement of deferred tax balances. Upon final analysis of available information and refinement of our calculations during the nine months ended September 30, 2018, we decreased our provisional amount by $1.9 million which ~~was our first reporting date after~~is included as a component of income tax expense from continuing operations. We consider the TCJA ~~enactment.~~ ~~Examples~~remeasurement of ~~unavailable or unanalyzed information for which we have provisional estimates include~~our deferred taxes ~~related~~ to depreciation (including lease financing), partnership earnings, and realized built-in losses from a prior acquisition. These estimates are subject to change as additional data is gathered, as interpretations and guidance are received, and as the final analyses are completed. The measurement period ends when we have analyzed the information necessary to finalize our accounting, but cannot extend beyond one year from the TCJA enactment date.be complete.

Income Tax Expense

Federal and state income tax expense and the statutory tax rate and the actual effective tax rate consist of the following:

TABLE 13.1


	Three Months Ended March 31,						Three Months Ended September 30,						Nine Months Ended September 30,
(in thousands)	2018			2017			2018			2017			2018			2017
Current income taxes:
Federal taxes	$	17,700		$	6,688		$	7,683		$	16,569		$	31,132		$	29,859
State taxes	1,704			499			1,145			406			3,894			1,991
Total current income taxes	19,404			7,187			8,828			16,975			35,026			31,850
Deferred income taxes:
Federal taxes	1,902			1,690			12,952			14,088			28,110			38,238
State taxes	(38		)	(2,393		)	374			2,115			757			(809		)
Total deferred income taxes	1,864			(703		)	13,326			16,203			28,867			37,429
Total income taxes	$	21,268		$	6,484		$	22,154		$	33,178		$	63,893		$	69,279
Statutory tax rate	21.0		%	35.0		%	21.0		%	35.0		%	21.0		%	35.0		%
Effective tax rate	19.7		%	22.0		%	18.0		%	29.9		%	19.0		%	28.4		%

The effective tax rate for the ~~quarter~~nine months ended March 31, 2018 under the 21% TCJA statutory federal tax rate was 19.7%. The effective tax rate for the quarter ended March 31, 2017 under the former 35% statutory federal tax rate was 22.0%. The effective tax rate for the quarter ended March 31,September 30, 2018 was lower than the statutory tax rate of 21% due to the recognized adjustments to our provisional TCJA deferred tax remeasurement, and the tax benefits resulting from tax-exempt

Table of Contents

~~from tax-exempt~~ income on investments, loans, tax credits and income from BOLI. The lower effective tax rate for the ~~quarter~~nine months ended ~~March 31,~~September 30, 2017 primarily related to merger expenses ~~from~~and an increase in the ~~Yadkin acquisition.~~level of tax credits.

In the fourth quarter of 2017, we elected to change our accounting policy under ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220) to reclassify the income tax effects related to the TCJA from AOCI to retained earnings.

Deferred Income Taxes

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and tax purposes. Deferred tax assets and liabilities are measured based on the enacted tax rates that will apply in the years in which the temporary differences are expected to be recovered or paid. As such, during December 2017, we remeasured our deferred tax assets and liabilities as a result of the passage of the TCJA. The primary impact of this remeasurement was a reduction in deferred tax assets and liabilities in connection with the reduction of the U.S. corporate income tax rate from 35% to 21%.

NOTE 14. OTHER COMPREHENSIVE INCOME

The following table presents changes in AOCI, net of tax, by component:

TABLE 14.1


(in thousands)	Unrealized Net Losses on Debt Securities Available for Sale			Unrealized Net Gains (Losses) on Derivative Instruments			Unrecognized Pension and Postretirement Obligations			Total			Unrealized Net Losses on Debt Securities Available for Sale			Unrealized Net Gains (Losses) on Derivative Instruments			Unrecognized Pension and Postretirement Obligations			Total
Three Months Ended March 31, 2018
Nine Months Ended September 30, 2018
Balance at beginning of period	$	(29,626	)	$	5,407		$	(58,833	)	$	(83,052	)	$	(29,626	)	$	5,407		$	(58,833	)	$	(83,052	)
Other comprehensive (loss) income before reclassifications	(29,787		)	3,804			484			(25,499		)	(50,970		)	6,991			1,431			(42,548		)
Amounts reclassified from AOCI	—			(173		)	—			(173		)	(24		)	(1,216		)	—			(1,240		)
Net current period other comprehensive (loss) income	(29,787		)	3,631			484			(25,672		)	(50,994		)	5,775			1,431			(43,788		)
Balance at end of period	$	(59,413	)	$	9,038		$	(58,349	)	$	(108,724	)	$	(80,620	)	$	11,182		$	(57,402	)	$	(126,840	)

The amounts reclassified from AOCI related to debt securities available for sale are included in net securities gains on the Consolidated Income Statements, while the amounts reclassified from AOCI related to derivative instruments are included in interest income on loans and leases on the Consolidated Income Statements.

The tax (benefit) expense amounts reclassified from AOCI in connection with the debt securities available for sale and derivative instruments reclassifications are included in income taxes on the Consolidated Statements of Income.

NOTE 15. EARNINGS PER COMMON SHARE

Basic earnings per common share is calculated by dividing net income available to common stockholders by the weighted average number of shares of common stock outstanding net of unvested shares of restricted stock.

Diluted earnings per common share is calculated by dividing net income available to common stockholders by the weighted average number of shares of common stock outstanding, adjusted for the dilutive effect of potential common shares issuable for stock options, warrants and restricted shares, as calculated using the treasury stock method. Adjustments to the weighted average number of shares of common stock outstanding are made only when such adjustments dilute earnings per common share.

Table of Contents

The following table sets forth the computation of basic and diluted earnings per common share:

TABLE 15.1


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(dollars in thousands, except per share data)	2018		2017		2018		2017		2018		2017
Net income	$	86,762	$	22,979	$	100,763	$	77,693	$	272,731	$	175,078
Less: Preferred stock dividends	2,010		2,010		2,010		2,010		6,030		6,030
Net income available to common stockholders	$	84,752	$	20,969	$	98,753	$	75,683	$	266,701	$	169,048
Basic weighted average common shares outstanding	323,740,956		237,379,260		324,435,939		323,410,932		324,118,236		295,012,986
Net effect of dilutive stock options, warrants and restricted stock	2,026,012		1,882,423		1,217,192		1,493,836		1,556,470		1,639,810
Diluted weighted average common shares outstanding	325,766,968		239,261,683		325,653,131		324,904,768		325,674,706		296,652,796
Earnings per common share:
Basic	$	0.26	$	0.09	$	0.30	$	0.23	$	0.82	$	0.57
Diluted	$	0.26	$	0.09	$	0.30	$	0.23	$	0.82	$	0.57

The following table shows the average shares excluded from the above calculation as their effect would have been anti-dilutive:

TABLE 15.2

Three Months Ended
March 31,
2018 2017
Average shares excluded from the diluted earnings per common share calculation 21
81,755



	Three Months Ended September 30,		Nine Months Ended September 30,
	2018	2017	2018	2017
Average shares excluded from the diluted earnings per common share calculation	86	1,842	59	1,059

NOTE 16. CASH FLOW INFORMATION

Following is a summary of supplemental cash flow information:

TABLE 16.1


	Three Months Ended March 31,				Nine Months Ended September 30,
	2018		2017		2018		2017
(in thousands)
Interest paid on deposits and other borrowings	$	46,540	$	18,606	$	157,933	$	89,014
Income taxes paid					14,000		52,500
Transfers of loans to other real estate owned	3,954		20,517		9,562		24,025
Financing of other real estate owned sold					—		19

NOTE 17. BUSINESS SEGMENTS

We operate in ~~four~~three reportable segments: Community Banking, Wealth Management ~~Insurance~~ and ~~Consumer Finance.~~Insurance.

The Community Banking segment provides commercial and consumer banking services. Commercial banking solutions include corporate banking, small business banking, investment real estate financing, ~~international banking,~~ business credit, capital markets and lease financing. Consumer banking products and services include deposit products, mortgage lending, consumer lending and a complete suite of mobile and online banking services.

Table of Contents

The Wealth Management segment provides a broad range of personal and corporate fiduciary services including the administration of decedent and trust estates. In addition, it offers various alternative products, including securities brokerage and investment advisory services, mutual funds and annuities.

The Insurance segment includes a full-service insurance agency offering all lines of commercial and personal insurance through major carriers. The Insurance segment also includes a reinsurer.

~~The~~We also previously operated a Consumer Finance segment, which is no longer a reportable segment. This segment primarily ~~makes~~made installment loans to individuals and ~~purchases~~purchased installment sales finance contracts from retail merchants. On August 31, 2018, as part of our strategy to enhance the overall positioning of our consumer banking operations, we sold 100 percent of the issued and outstanding capital stock of Regency to Mariner Finance, LLC. This transaction was completed to accomplish several strategic objectives, including enhancing the credit risk profile of the consumer loan portfolio, offering additional liquidity and selling a non-strategic business segment that no longer fits with our core business. The Consumer Finance segment ~~activity~~ is ~~funded~~shown in the following tables to include Regency's financial information through ~~the sale of subordinated notes, which are issued by a wholly-owned subsidiary and guaranteed by us.~~

~~Table of Contents~~

August 31, 2018.

The following tables provide financial information for these segments of FNB. The information provided under the caption “Parent and Other” represents operations not considered to be reportable segments and/or general operating expenses of FNB, and includes the parent company, other non-bank subsidiaries and eliminations and adjustments to reconcile to the Consolidated Financial Statements.

TABLE 17.1


(in thousands)	Community Banking		Wealth Management		Insurance		Consumer Finance		Parent and Other			Consolidated		Community Banking		Wealth Management		Insurance			Consumer Finance		Parent and Other			Consolidated
At or for the Three Months Ended March 31, 2018
At or for the Three Months Ended September 30, 2018
Interest income	$	263,587	$	—	$	20	$	9,294	$	26		$	272,927	$	291,478	$	6	$	(16	)	$	6,250	$	97		$	297,815
Interest expense	42,360		—		—		910		3,552			46,822		58,336		—		—			634		4,058			63,028
Net interest income	221,227		—		20		8,384		(3,526		)	226,105		233,142		6		(16		)	5,616		(3,961		)	234,787
Provision for credit losses	12,412		—		—		2,083		—			14,495		13,692		—		—			1,337		946			15,975
Non-interest income	53,312		11,002		4,303		638		(1,752		)	67,503		55,708		11,129		4,266			459		3,272			74,834
Non-interest expense ⁽¹⁾	148,667		8,278		3,711		5,230		979			166,865		148,847		8,300		4,362			3,825		1,590			166,924
Amortization of intangibles	4,105		61		52		—		—			4,218		3,695		61		49			—		—			3,805
Income tax expense (benefit)	21,720		589		124		474		(1,639		)	21,268		22,188		599		(26		)	234		(841		)	22,154
Net income (loss)	87,635		2,074		436		1,235		(4,618		)	86,762		100,428		2,175		(135		)	679		(2,384		)	100,763
Total assets	31,424,150		25,129		20,529		169,737		12,808			31,652,353		32,526,809		26,381		19,323			—		45,082			32,617,595
Total intangibles	2,315,127		10,128		12,075		1,809		—			2,339,139		2,307,734		10,006		12,091			—		—			2,329,831
At or for the Three Months Ended March 31, 2017
At or for the Three Months Ended September 30, 2017
Interest income	$	185,381	$	—	$	20	$	9,902	$	(610	)	$	194,693	$	249,923	$	—	$	20		$	9,981	$	3,590		$	263,514
Interest expense	18,865		—		—		922		2,154			21,941		29,463		—		—			938		7,882			38,283
Net interest income	166,516		—		20		8,980		(2,764		)	172,752		220,460		—		20			9,043		(4,292		)	225,231
Provision for credit losses	9,064		—		—		1,786		—			10,850		14,847		—		—			1,921		—			16,768
Non-interest income	40,716		9,549		4,325		710		(184		)	55,116		52,020		10,006		4,209			741		(825		)	66,151
Non-interest expense ⁽¹⁾	168,283		7,540		3,315		5,231		88			184,457		142,015		7,451		3,907			5,261		304			158,938
Amortization of intangibles	2,982		61		55		—		—			3,098		4,689		64		52			—		—			4,805
Income tax expense (benefit)	6,311		711		347		1,067		(1,952		)	6,484		33,238		904		105			1,038		(2,107		)	33,178
Net income (loss)	20,592		1,237		628		1,606		(1,084		)	22,979		77,691		1,587		165			1,564		(3,314		)	77,693
Total assets	29,978,061		22,130		20,514		184,006		(14,016		)	30,190,695		30,889,485		23,573		21,242			185,209		3,786			31,123,295
Total intangibles	2,332,352		10,353		12,285		1,809		—			2,356,799		2,327,495		10,224		12,179			1,809		—			2,351,707

(1) Excludes amortization of intangibles, which is presented separately.

Table of Contents



(in thousands)	Community Banking		Wealth Management		Insurance		Consumer Finance		Parent and Other			Consolidated
At or for the Nine Months Ended September 30, 2018
Interest income	$	839,833	$	6	$	23	$	24,893	$	104		$	864,859
Interest expense	150,814		—		—		2,429		11,369			164,612
Net interest income	689,019		6		23		22,464		(11,265		)	700,247
Provision for credit losses	39,381		—		—		5,697		946			46,024
Non-interest income	160,157		33,370		12,264		1,750		(315		)	207,226
Non-interest expense ⁽¹⁾	457,189		25,272		11,968		14,348		4,214			512,991
Amortization of intangibles	11,499		182		153		—		—			11,834
Income tax expense (benefit)	65,199		1,769		55		1,152		(4,282		)	63,893
Net income (loss)	275,908		6,153		111		3,017		(12,458		)	272,731
Total assets	32,526,809		26,381		19,323		—		45,082			32,617,595
Total intangibles	2,307,734		10,006		12,091		—		—			2,329,831
At or for the Nine Months Ended September 30, 2017
Interest income	$	677,221	$	—	$	59	$	29,997	$	1,964		$	709,241
Interest expense	76,742		—		—		2,748		13,353			92,843
Net interest income	600,479		—		59		27,249		(11,389		)	616,398
Provision for credit losses	38,649		—		—		5,725		—			44,374
Non-interest income	145,768		29,376		12,030		2,221		(2,050		)	187,345
Non-interest expense ⁽¹⁾	451,740		22,978		10,678		15,780		1,120			502,296
Amortization of intangibles	12,365		190		161		—		—			12,716
Income tax expense (benefit)	69,749		2,266		462		3,178		(6,376		)	69,279
Net income (loss)	173,744		3,942		788		4,787		(8,183		)	175,078
Total assets	30,889,485		23,573		21,242		185,209		3,786			31,123,295
Total intangibles	2,327,495		10,224		12,179		1,809		—			2,351,707

(1) Excludes amortization of intangibles, which is presented separately.

NOTE 18. FAIR VALUE MEASUREMENTS

Refer to Note 24 "Fair Value Measurements" to the Consolidated Financial Statements of the Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC on February 28, 2018 for a description of additional valuation methodologies for assets and liabilities measured at fair value on a recurring and non-recurring basis. ~~Assets and liabilities measured at fair value rarely transfer between Level 1 and Level 2 measurements. There were no such transfers during the three-month periods ended March 31, 2018 and 2017.~~

Table of Contents

The following table presents the balances of assets and liabilities measured at fair value on a recurring basis:

TABLE 18.1


(in thousands)	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
March 31, 2018
September 30, 2018
Assets Measured at Fair Value
Debt securities available for sale
U.S. government agencies									$	—	$	163,000	$	—	$	163,000
U.S. government-sponsored entities	$	—	$	358,648	$	—	$	358,648	—		356,267		—		356,267
Residential mortgage-backed securities:
Agency mortgage-backed securities	—		1,671,573		—		1,671,573		—		1,483,820		—		1,483,820
Agency collateralized mortgage obligations	—		832,350		—		832,350		—		1,046,481		—		1,046,481
Non-agency collateralized mortgage obligations	—		1		—		1		—		—		—		—
Commercial mortgage-backed securities	—		39,213		—		39,213		—		226,775		—		226,775
States of the U.S. and political subdivisions	—		21,023		—		21,023		—		20,681		—		20,681
Other debt securities	—		4,655		—		4,655		—		1,870		—		1,870
Total debt securities available for sale	—		2,927,463		—		2,927,463		—		3,298,894		—		3,298,894
Loans held for sale	—		21,610		—		21,610		—		24,943		—		24,943
Marketable equity securities
Fixed income mutual fund	177		—		—		177		—		—		—		—
Financial services industry	—		944		—		944		—		188		—		188
Total marketable equity securities	177		944		—		1,121		—		188		—		188
Derivative financial instruments
Trading	—		18,683		—		18,683		—		17,590		—		17,590
Not for trading	—		229		1,380		1,609		—		385		772		1,157
Total derivative financial instruments	—		18,912		1,380		20,292		—		17,975		772		18,747
Total assets measured at fair value on a recurring basis	$	177	$	2,968,929	$	1,380	$	2,970,486	$	—	$	3,342,000	$	772	$	3,342,772
Liabilities Measured at Fair Value
Derivative financial instruments
Trading	$	—	$	47,930	$	—	$	47,930	$	—	$	70,176	$	—	$	70,176
Not for trading	—		3,957		5		3,962		—		4,844		21		4,865
Total derivative financial instruments	—		51,887		5		51,892		—		75,020		21		75,041
Total liabilities measured at fair value on a recurring basis	$	—	$	51,887	$	5	$	51,892	$	—	$	75,020	$	21	$	75,041

Table of Contents



(in thousands)	Level 1		Level 2		Level 3		Total
December 31, 2017
Assets Measured at Fair Value
Debt securities available for sale
U.S. government-sponsored entities	$	—	$	343,942	$	—	$	343,942
Residential mortgage-backed securities:
Agency mortgage-backed securities	—		1,598,874		—		1,598,874
Agency collateralized mortgage obligations	—		794,957		—		794,957
Non-agency collateralized mortgage obligations	—		1		—		1
States of the U.S. and political subdivisions	—		21,093		—		21,093
Other debt securities	—		4,670		—		4,670
Total debt securities available for sale	—		2,763,537		—		2,763,537
Equity securities available for sale
Fixed income mutual fund	161		—		—		161
Financial services industry	—		864		—		864
Total equity securities available for sale	161		864		—		1,025
Total securities available for sale	161		2,764,401		—		2,764,562
Loans held for sale	—		56,458		—		56,458
Derivative financial instruments
Trading	—		28,453		—		28,453
Not for trading	—		500		1,594		2,094
Total derivative financial instruments	—		28,953		1,594		30,547
Total assets measured at fair value on a recurring basis	$	161	$	2,849,812	$	1,594	$	2,851,567
Liabilities Measured at Fair Value
Derivative financial instruments
Trading	$	—	$	26,953	$	—	$	26,953
Not for trading	—		2,239		5		2,244
Total derivative financial instruments	—		29,192		5		29,197
Total liabilities measured at fair value on a recurring basis	$	—	$	29,192	$	5	$	29,197

Table of Contents

The following table presents additional information about assets measured at fair value on a recurring basis and for which we have utilized Level 3 inputs to determine fair value:

TABLE 18.2


(in thousands)	Other Debt Securities			Equity Securities			Residential Non-Agency Collateralized Mortgage Obligations			Interest Rate Lock Commitments			Total			Other Debt Securities			Equity Securities			Residential Non-Agency Collateralized Mortgage Obligations			Interest Rate Lock Commitments			Total
Three Months Ended March 31, 2018
Nine Months Ended September 30, 2018
Balance at beginning of period	$	—		$	—		$	—		$	1,594		$	1,594		$	—		$	—		$	—		$	1,594		$	1,594
Purchases, issuances, sales and settlements:
Purchases	—			—			—			1,380			1,380			—			—			—			3,814			3,814
Settlements	—			—			—			(1,594		)	(1,594		)	—			—			—			(4,636		)	(4,636		)
Balance at end of period	$	—		$	—		$	—		$	1,380		$	1,380		$	—		$	—		$	—		$	772		$	772
Year Ended December 31, 2017
Balance at beginning of period	$	—		$	492		$	894		$	—		$	1,386		$	—		$	492		$	894		$	—		$	1,386
Total gains (losses) – realized/unrealized:
Included in earnings	—			—			4			—			4			—			—			4			—			4
Included in other comprehensive income	—			86			(6		)	—			80			—			86			(6		)	—			80
Accretion included in earnings	(1		)	—			1			—			—			(1		)	—			1			—			—
Purchases, issuances, sales and settlements:
Purchases	12,048			—			—			1,594			13,642			12,048			—			—			1,594			13,642
Sales/redemptions	(12,047		)	—			(874		)	—			(12,921		)	(12,047		)	—			(874		)	—			(12,921		)
Settlements	—			—			(19		)	(4,569		)	(4,588		)	—			—			(19		)	(4,569		)	(4,588		)
Transfers from Level 3	—			(578		)	—			—			(578		)	—			(578		)	—			—			(578		)
Transfers into Level 3	—			—			—			4,569			4,569			—			—			—			4,569			4,569
Balance at end of period	$	—		$	—		$	—		$	1,594		$	1,594		$	—		$	—		$	—		$	1,594		$	1,594

We review fair value hierarchy classifications on a quarterly basis. Changes in the observability of the valuation attributes may result in reclassification of certain financial assets or liabilities. Such reclassifications are reported as transfers in/out of Level 3 at fair value at the beginning of the period in which the changes occur. There were no transfers of assets or liabilities between the hierarchy levels during the first ~~three~~nine months of 2018. During the first quarter of 2017, we acquired $12.0 million in other debt securities from YDKN that are measured at Level 3. These securities were sold during the second quarter of 2017. During the first ~~three~~nine months of 2017, we transferred equity securities totaling $0.6 million from Level 3 to Level 2, as a result of increased trading activity relating to these securities.

For the ~~three~~nine months ended ~~March 31,~~September 30, 2018, we recorded in earnings ~~$0.5~~$0.6 million of unrealized gains relating to the adoption of ASU 2016-01 and market value adjustments on marketable equity securities. These unrealized gains included in earnings are in the other non-interest income line item in the ~~consolidated statement~~Consolidated Statement of ~~income.~~Income. For the ~~three~~nine months ended ~~March 31,~~September 30, 2017, there were no gains or losses included in earnings attributable to the change in unrealized gains or losses relating to assets still held as of those dates. The total realized net securities gains included in earnings are in the net securities gains line item in the Consolidated Statements of Income.

Table of Contents

In accordance with GAAP, from time to time, we measure certain assets at fair value on a non-recurring basis. These adjustments to fair value usually result from the application of the lower of cost or fair value accounting or write-downs of individual assets. Valuation methodologies used to measure these fair value adjustments were described in Note 24 "Fair Value Measurements" in our 2017 Form 10-K. For assets measured at fair value on a non-recurring basis still held at the ~~balance sheet~~Balance Sheet date, the following table provides the hierarchy level and the fair value of the related assets or portfolios:

TABLE 18.3


(in thousands)	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
March 31, 2018
September 30, 2018
Impaired loans	$	—	$	2,032	$	1,475	$	3,507	$	—	$	1,440	$	4,858	$	6,298
Other real estate owned	—		—		1,621		1,621		—		—		5,570		5,570
Other assets - SBA servicing asset	—		—		5,062		5,062		—		—		4,305		4,305
December 31, 2017
Impaired loans	$	—	$	2,813	$	1,297	$	4,110	$	—	$	2,813	$	1,297	$	4,110
Other real estate owned	—		10,513		10,823		21,336		—		10,513		10,823		21,336
Loans held for sale - SBA	—		—		36,432		36,432		—		—		36,432		36,432
Other assets - SBA servicing asset	—		—		5,058		5,058		—		—		5,058		5,058

Substantially all of the fair value amounts in the table above were estimated at a date during the ~~three~~nine months or twelve months ended ~~March 31,~~September 30, 2018 and December 31, 2017, respectively. Consequently, the fair value information presented is not necessarily as of the period’s end.

Impaired loans measured or re-measured at fair value on a non-recurring basis during the ~~three~~nine months ended ~~March 31,~~September 30, 2018 had a carrying amount of ~~$3.5~~$6.3 million, which includes an allocated allowance for credit losses of ~~$3.2~~$4.8 million. The allowance for credit losses includes a provision applicable to the current period fair value measurements of ~~$2.7~~$6.0 million, which was included in the provision for credit losses for the ~~three~~nine months ended ~~March 31,~~September 30, 2018.

OREO with a carrying amount of ~~$2.0~~$8.4 million was written down to ~~$1.6~~$5.6 million, resulting in a loss of ~~$0.4~~$2.8 million, which was included in earnings for the ~~three~~nine months ended ~~March 31,~~September 30, 2018.

Fair Value of Financial Instruments

~~The following methods and assumptions were used~~Refer to ~~estimate the fair value of each financial instrument:~~

~~Cash and Cash Equivalents, Accrued Interest Receivable and Accrued Interest Payable.~~ ~~For these short-term instruments, the carrying amount is a reasonable estimate of fair value.~~

~~Securities.~~ For both securities AFS and securities HTM, fair value equals the quoted market price from an active market, if available, and is classified within Level 1. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities or pricing models, and is classified as Level 2. Where there is limited market activity or significant valuation inputs are unobservable, securities are classified within Level 3. Under current market conditions, assumptions used to determine the fair value of Level 3 securities have greater subjectivity due to the lack of observable market transactions.

~~Loans and Leases.~~ The fair value of fixed rate loans and leases is estimated by discounting the future cash flows using the current rates at which similar loans and leases would be made to borrowers with similar credit ratings and for the same remaining maturities less an illiquidity discount, as the fair value measurement represents an exit price from a market participants' viewpoint. The fair value of variable and adjustable rate loans and leases approximates the carrying amount. Due to the significant judgment involved in evaluating credit quality, loans and leases are classified within Level 3 of the fair value hierarchy.

~~Loan Servicing Rights~~. For both MSRs and SBA servicing rights, both classified as Level 3 assets, fair value is determined using a discounted cash flow valuation method. These models use significant unobservable inputs including discount rates, prepayment rates and cost to service which have greater subjectivity due to the lack of observable market transactions.

~~Table of Contents~~

~~Derivative Assets and Liabilities.~~ ~~See~~ Note 24 "Fair Value Measurements" to the Consolidated Financial Statements of the Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC on February 28, 2018 for a description of ~~valuation methodologies for derivative assets~~methods and ~~liabilities measured at fair value.~~

~~Deposits.~~ ~~The estimated fair value of demand deposits, savings accounts and certain money market deposits is the amount payable on demand at the reporting date because of the customers’ ability~~assumptions that were used to ~~withdraw funds immediately. The fair value of fixed-maturity deposits is estimated by discounting future cash flows using rates currently offered for deposits of similar remaining maturities.~~

~~Short-Term Borrowings.~~ The carrying amounts for short-term borrowings approximate fair value for amounts that mature in 90 days or less. The fair value of subordinated notes is estimated by discounting future cash flows using rates currently offered.

~~Long-Term Borrowings.~~ The fair value of long-term borrowings is estimated by discounting future cash flows based on the market prices for the same or similar issues or on the current rates offered to us for debt of the same remaining maturities.

~~Loan Commitments and Standby Letters of Credit.~~ ~~Estimates of~~estimate the fair value of these off-balance sheet items were not made because of the short-term nature of these arrangements and the credit standing of the counterparties. Also, unfunded loan commitments relate principally to variable rate commercial loans, typically are non-binding, and fees are not normally assessed on these balances.each financial instrument.

~~Nature of Estimates~~. Many of the estimates presented herein are based upon the use of highly subjective information and assumptions and, accordingly, the results may not be precise. Management believes that fair value estimates may not be comparable to other financial institutions due to the wide range of permitted valuation techniques and numerous estimates which must be made. Further, because the disclosed fair value amounts were estimated as of the balance sheet date, the amounts actually realized or paid upon maturity or settlement of the various financial instruments could be significantly different.

Table of Contents

The fair values of our financial instruments are as follows:

TABLE 18.4


					Fair Value Measurements										Fair Value Measurements
(in thousands)	Carrying Amount		Fair Value		Level 1		Level 2		Level 3		Carrying Amount		Fair Value		Level 1		Level 2		Level 3
March 31, 2018
September 30, 2018
Financial Assets
Cash and cash equivalents	$	386,329	$	386,329	$	386,329	$	—	$	—	$	437,853	$	437,853	$	437,853	$	—	$	—
Debt securities available for sale	2,927,463		2,927,463		—		2,927,463		—		3,298,894		3,298,894		—		3,298,894		—
Debt securities held to maturity	3,224,000		3,131,964		—		3,131,964		—		3,206,345		3,032,947		—		3,032,947		—
Net loans and leases, including loans held for sale	21,121,132		20,900,639		—		21,610		20,879,029		21,703,605		21,270,133		—		24,943		21,245,190
Loan servicing rights	35,853		41,878		—		—		41,878		39,664		46,021		—		—		46,021
Marketable equity securities	1,121		1,121		177		944		—		188		188		—		188		—
Derivative assets	20,292		20,292		—		18,912		1,380		18,747		18,747		—		17,975		772
Accrued interest receivable	95,082		95,082		95,082		—		—		102,513		102,513		102,513		—		—
Financial Liabilities
Deposits	22,497,089		22,441,017		17,755,830		4,685,187		—		23,499,986		23,437,161		18,052,235		5,384,926		—
Short-term borrowings	3,802,480		3,802,988		3,802,988		—		—		3,679,380		3,679,933		3,679,933		—		—
Long-term borrowings	659,890		663,085		—		—		663,085		627,049		618,778		—		—		618,778
Derivative liabilities	51,892		51,892		—		51,887		5		75,041		75,041		—		75,020		21
Accrued interest payable	12,762		12,762		12,762		—		—		19,159		19,159		19,159		—		—
December 31, 2017
Financial Assets
Cash and cash equivalents	$	479,443	$	479,443	$	479,443	$	—	$	—	$	479,443	$	479,443	$	479,443	$	—	$	—
Securities available for sale	2,764,562		2,764,562		161		2,764,401		—		2,764,562		2,764,562		161		2,764,401		—
Debt securities held to maturity	3,242,268		3,218,379		—		3,218,379		—		3,242,268		3,218,379		—		3,218,379		—
Net loans and leases, including loans held for sale	20,916,277		20,661,196		—		56,458		20,604,738		20,916,277		20,661,196		—		56,458		20,604,738
Loan servicing rights	34,111		37,758		—		—		37,758		34,111		37,758		—		—		37,758
Derivative assets	30,547		30,547		—		28,953		1,594		30,547		30,547		—		28,953		1,594
Accrued interest receivable	94,254		94,254		94,254		—		—		94,254		94,254		94,254		—		—
Financial Liabilities
Deposits	22,399,725		22,359,182		17,779,246		4,579,936		—		22,399,725		22,359,182		17,779,246		4,579,936		—
Short-term borrowings	3,678,337		3,678,723		3,678,723		—		—		3,678,337		3,678,723		3,678,723		—		—
Long-term borrowings	668,173		675,489		—		—		675,489		668,173		675,489		—		—		675,489
Derivative liabilities	29,197		29,197		—		29,192		5		29,197		29,197		—		29,192		5
Accrued interest payable	12,480		12,480		12,480		—		—		12,480		12,480		12,480		—		—

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management’s Discussion and Analysis represents an overview of and highlights material changes to our financial condition and results of operations at and for the ~~three-month~~three- and nine-month periods ended ~~March 31,~~September 30, 2018 and 2017. This Discussion and Analysis should be read in conjunction with the Consolidated Financial Statements and notes thereto contained herein and our 2017 Annual Report on Form 10-K filed with the SEC on February 28, 2018. Our results of operations for the ~~three~~nine months ended ~~March 31,~~September 30, 2018 are not necessarily indicative of results expected for the full year.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION

A number of statements in this Report may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including our expectations relative to business and financial metrics, our outlook regarding revenues, expenses, earnings. liquidity, asset quality and statements regarding the impact of technology enhancements and customer and business process improvements.

Where we express an expectation or belief as to future events or results, such expectation or belief is expressed in good faith and believed to have a reasonable basis. However, our forward-looking statements are based on current expectations and assumptions that are subject to risk, uncertainties and unforeseen events which may cause actual results to differ materially from future results expressed, projected or implied by these forward-looking statements. All forward-looking statements speak only as of the date they are made and are based on information available at that time. We assume no obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events, except as required by federal securities laws. Further, it is not possible to assess the effect of all risk factors on our business of the extent to which any one risk factor or compilation thereof may cause actual results to differ materially from those contained in any forward-looking statements. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

Such forward-looking statements may be expressed in a variety of ways, including the use of future and present tense language expressing expectations or predictions of future financial or business performance or conditions based on current performance and trends. Forward-looking statements are typically identified by words such as, "believe," "plan," "expect," "anticipate," "intend," "outlook," "estimate," "forecast," "will," "should," "project," "goal," and other similar words and expressions. These forward-looking statements involve certain risks and uncertainties. In addition to factors previously disclosed in our reports filed with the SEC, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; changes or errors in the methodologies, models, assumptions and estimates we use to prepare our financial statements, make business decisions and manage risks; inflation; inability to effectively grow and expand our customer bases; our ability to execute on key priorities, including successful completion of acquisitions and dispositions, business retention or expansion plans, strategic plans and attract, develop and retain key executives; and potential difficulties encountered in expanding into a new and remote geographic market; customer borrowing, repayment, investment and deposit practices; customer disintermediation; the introduction, withdrawal, success and timing of business and technology initiatives; economic conditions in the various regions in which we operate; competitive ~~conditions;~~conditions, including increased competition through internet, mobile banking, fintech, and other non-traditional competitors; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with acquisitions and divestitures; the inability to originate and re-sell mortgage loans in accordance with business plans; our inability to effectively manage our economic exposure and GAAP earnings exposure to interest rate volatility, including availability of appropriate derivative financial investments needed for interest rate risk management purposes; economic conditions; interruption in or breach of security of our information systems; the failure of third parties and vendors to comply with their obligations to us, including related to care, control, and protection of such information; the evolution of various types of fraud or other criminal behavior to which we are exposed; integrity and functioning of products, information systems and services provided by third party external vendors; changes in tax rules and regulations or interpretations including, but not limited to, the recently enacted Tax Cuts and Jobs ~~Act;~~Act or tariffs implemented by the U.S. President; changes in or anticipated impact of, accounting policies, standards and interpretations; ability to maintain adequate liquidity ~~risk;~~to fund our operations; changes in asset valuations; the initiation of significant legal or regulatory proceedings against us and the outcome of any significant legal or regulatory proceeding including, but not limited to, actions by federal or state authorities and class action cases, new decisions that result in changes to previously settled law or regulation, and any unexpected court or regulatory rulings; and the impact, extent and timing of technological changes, capital management activities, and other actions of the OCC, the FRB, the Bureau of Consumer Financial Protection ~~Bureau,~~(formerly named the Consumer Financial Protection Bureau), the FDIC and legislative and regulatory actions and reforms.

Table of Contents

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 in our Annual Report on Form 10-K (including MD&A section) for the year ended December 31, 2017, our subsequent 2018 Quarterly Reports on Form 10-Q's (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. We have included our web address as an inactive textual reference only. Information on our website is not part of this Report.

APPLICATION OF CRITICAL ACCOUNTING POLICIES

A description of our critical accounting policies is included in the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of our 2017 Annual Report on Form 10-K filed with the SEC on February 28, 2018 under the heading “Application of Critical Accounting ~~Policies.”~~Policies”. There have been no significant changes in critical accounting policies or the assumptions and judgments utilized in applying these policies since December 31, 2017.

~~Table of Contents~~

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 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, 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 SEC's 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 report under the heading ~~“Reconciliation~~“Reconciliations of Non-GAAP Financial Measures and Key Performance Indicators to ~~GAAP.”~~GAAP”.

Management believes charges such as merger expenses, branch consolidation costs and special one-time employee 401(k) contributions related to tax reform are not organic costs to run our operations and facilities. ~~These~~The merger expenses and branch consolidation charges principally represent expenses to satisfy contractual obligations of the acquired entity or closed branch without any useful ongoing benefit to ~~us to convert and consolidate the entity’s records, systems and data onto our platforms and professional fees related to the transaction.~~us. These costs are specific to each individual transaction, and may vary significantly based on the size and complexity of the transaction.

Management also considers the remeasurement of the deferred tax assets and liabilities due to the reduction in the corporate tax rate to be a significant item impacting earnings. This tax item is specific to the TCJA that was signed into law in December 2017 which included a reduction of the U.S. corporate income tax rate from 35% to 21%, effective January 1, 2018. We recognized the income tax effects of the net deferred tax asset revaluation in our 2017 financial statements. We believe adjusting for this tax change gives supplemental comparative data Similarly, gains derived from the ~~prior years’ presentation.~~sale of a business are not organic to our operations.

~~For the calculation~~To provide more meaningful comparisons of net interest margin and efficiency ratio, we use net interest income ~~amounts are reflected~~ 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 ~~basis which adjusts~~amounts for the ~~tax benefit of~~2018 period were calculated using a federal income ~~on certain tax-exempt loans and investments using the federal statutory~~ tax rate of 21% ~~in 2018 and~~provided under the TCJA (effective January 1, 2018). Amounts for the 2017 periods were calculated using the previously applicable statutory federal income tax rate of 35% in 2017. We use these non-GAAP measures to provide an economic view believed to be the preferred industry measurement for these items and to provide relevant comparison between taxable and non-taxable amounts..

Table of Contents

FINANCIAL SUMMARY

Net income available to common stockholders for the ~~first~~third quarter of 2018 was ~~$84.8~~$98.8 million or ~~$0.26~~$0.30 per diluted ~~share. Revenue (net interest income plus non-interest income) of $293.6 million for the first quarter of 2018 reflects continued loan and deposit growth and growth in non-interest income.~~

~~FNB made progress towards our long-term strategic goals with strong performances in several key areas during the first quarter of 2018. Our operating~~common share, compared to net income available to common stockholders ~~and earnings~~for third quarter of 2017 of $75.7 million or $0.23 per diluted common share. On an operating basis, third quarter of 2018 net income available to common stockholders (non-GAAP) was $94.7 million, or $0.29 per diluted common share, ~~increased 56% and 13%, respectively,~~excluding a $5.1 million gain recognized from the sale of Regency, compared to third quarter of 2017 net income available to common stockholders (non-GAAP) of $76.6 million, or $0.24 per diluted common share, excluding the impact of $1.4 million in merger-related expenses.

On August 31, 2018, we completed the sale of 100 percent of the issued and outstanding capital stock of Regency Finance Company to Mariner Finance, LLC in exchange for cash consideration of $142 million. This transaction was completed to accomplish several strategic objectives, including enhancing the credit risk profile of the consumer loan portfolio, offering additional liquidity and selling a non-strategic business segment that no longer fits with our core business. The transaction included a reduction of $131.9 million in direct installment consumer loans, a net charge-off of $7.1 million for the mark to fair value on the Regency loans prior ~~year, led~~to sale with no associated provision impact, a write-off of $1.8 million of goodwill, and a reduction of branch/retail properties leased by ~~solid growth in loans and in our fee-based businesses. We are well-positioned across our footprint to build~~FNB. As a result of the sale, we recognized a gain on ~~those trends and continue to improve our key operating metrics, as we maintain our focus on delivering earnings per share growth and improved profitability.~~sale of $5.1 million during the third quarter.

Income Statement Highlights ~~(First~~(Third quarter of 2018 compared to ~~first~~third quarter of ~~2017)~~2017, except as noted)

Net income available to common stockholders was ~~$84.8~~$98.8 million, compared to ~~$21.0~~$75.7 million.

Operating net income available to common stockholders (non-GAAP) was ~~$84.8~~$94.7 million, compared to ~~$54.4~~$76.6 million.

Earnings per diluted common share ~~was $0.26,~~were $0.30, compared to ~~$0.09.~~$0.23.

Operating earnings per diluted common share (non-GAAP) ~~was $0.26,~~were $0.29, compared to ~~$0.23.~~$0.24.

Total revenue increased 6.3% to $310 million, reflecting a 4.2% increase in net interest income and a 13.1% increase in non-interest income.

~~Table of Contents~~

~~Non-interest~~Net interest income was ~~$67.5~~$234.8 million, compared to ~~$55.1~~$225.2 million ~~due to the benefit of new markets and the further expansion of business lines, including wealth management, capital markets, mortgage banking and insurance.~~.

Net interest margin (FTE) (non-GAAP) ~~was 3.39%~~declined 8 basis points to 3.36% from 3.44%, ~~compared~~reflecting a 3 basis point decrease in the fully taxable equivalent adjustment related to ~~3.35%~~the impact of tax reform. Regency contributed 8 basis points and 13 basis points, respectively.

Non-interest income increased $8.7 million, or 13.1%. Excluding the Regency gain on sale, operating non-interest income increased $3.5 million or 5.4%, with increases in mortgage banking, wealth management and capital markets.

Non-interest expense was ~~$171.1~~$170.7 million, compared to ~~$187.6~~$163.7 million.

Non-interest expense ~~excluding merger-related costs, was $171.1~~decreased $12.3 million, or 6.7%, compared to ~~$134.8 million.~~the second quarter of 2018.

Income tax expense increased ~~$14.8~~$5.4 million, or ~~228.0%~~7.8%, primarily due to higher 2018 ~~net~~pre-tax income, partially offset by the lower tax rate in 2018. ~~Income tax expense in the first quarter of 2017 was impacted by merger-related expenses.~~

The efficiency ratio (non-GAAP) ~~improved to 55.8%~~equaled 53.7%, compared to ~~57.2%~~53.1%.

The annualized net charge-offs to total average loans ratio ~~was unchanged at 0.20%~~increased to 0.27%, compared to 0.24%. The third quarter of 2018 included 13 basis points of net charge-offs from the mark to fair value on the Regency loans prior to the sale, with no associated provision expense.

Balance Sheet Highlights (period-end balances, ~~March 31,~~September 30, 2018 compared to December 31, 2017, unless otherwise indicated)

Total assets were ~~$31.7~~$32.6 billion, compared to $31.4 billion.

Growth in total average loans was $1.1 billion, or 5.4%, with average commercial loan growth of $545.1 million, or 4.2%, and average consumer loan growth of $575.6 million, or 7.5%, from the same period last year.

Table of Contents

Total ~~stockholders’ equity was $4.4~~average deposits grew $1.9 billion, ~~for both periods with a slight~~or 9.1%, including an increase in average non-interest-bearing deposits of ~~less than 1% since December 31, 2017.~~

~~Loans grew 5.4%~~$439.4 million, or 7.9%, and an increase in average time deposits of $1.4 billion, or 37.9%, from ~~March 31, 2017 to March 31, 2018 through continued organic growth.~~the same period last year.

~~Deposits grew 5.5% from March 31, 2017 to March 31, 2018 through continued organic growth.~~

The ratio of loans to deposits was ~~94.5%~~92.9%, compared to 93.7%.

~~Asset quality~~Total stockholders’ equity was ~~satisfactory with~~$4.5 billion, compared to $4.4 billion, a slight increase of less than 3% since December 31, 2017, primarily driven by an increase in earnings partially offset by a decline in AOCI.

There was improvement in the delinquency ratio ~~of 0.79% on~~in the originated portfolio from 0.88% to 0.79%.

The ratio of the allowance for loan losses to total loans and leases was 0.81%, compared to ~~0.88%~~0.84%.

RESULTS OF OPERATIONS

Three Months Ended ~~March 31,~~September 30, 2018 Compared to the Three Months Ended ~~March 31,~~September 30, 2017

Net income available to common stockholders for the three months ended ~~March 31,~~September 30, 2018 was ~~$84.8~~$98.8 million or ~~$0.26~~$0.30 per diluted common share, compared to net income available to common stockholders for the three months ended ~~March 31,~~September 30, 2017 of ~~$21.0~~$75.7 million or ~~$0.09~~$0.23 per diluted common share. The ~~first three months~~third quarter of 2018 included a $5.1 million gain recognized from the sale of Regency. The third quarter of 2017 included merger-related expenses of $1.4 million.

Net interest income totaled $234.8 million, increasing $9.6 million or 4.2%. Non-interest income increased $8.7 million, or 13.1%, and non-interest expense of $52.7 million. There were no merger-related expenses recorded during the first three months of 2018. Operating earnings per diluted common share (non-GAAP) was $0.26 for the first three months of 2018 compared to $0.23 for the three months ended March 31, 2017. The effective tax rate for the first quarter of 2018 was 19.7%, compared to 22.0% in the year-ago quarter. The current quarter was impacted by the TCJA-enacted 21% statutory rate, while the year-ago quarter was impacted by merger-related expenses. Average diluted common shares outstanding increased ~~86.5~~$7.0 million, ~~shares,~~ or 36.2%, to 325.8 million shares for the first three months of 2018, primarily as a result of the YDKN acquisition, for which we issued 111.6 million shares. The major categories of the income statement and their respective impact to the increase (decrease) in net income4.3%. Financial highlights are ~~presented in the following table:~~summarized below:

TABLE 1



	Three Months Ended September 30,				$			%
(in thousands, except per share data)	2018		2017		Change			Change
Net interest income	$	234,787	$	225,231	$	9,556		4.2	%
Provision for credit losses	15,975		16,768		(793		)	(4.7	)
Non-interest income	74,834		66,151		8,683			13.1
Non-interest expense	170,729		163,743		6,986			4.3
Income taxes	22,154		33,178		(11,024		)	(33.2	)
Net income	100,763		77,693		23,070			29.7
Less: Preferred stock dividends	2,010		2,010		—			—
Net income available to common stockholders	$	98,753	$	75,683	$	23,070		30.5	%
Earnings per common share – Basic	$	0.30	$	0.23	$	0.07		30.4	%
Earnings per common share – Diluted	0.30		0.23		0.07			30.4
Cash dividends per common share	0.12		0.12		—			—

Table of Contents

~~TABLE 1~~

Three Months Ended
March 31, $ %
(in thousands, except per share data) 2018 2017 Change Change
Net interest income $ 226,105
$ 172,752
$ 53,353
30.9 %
Provision for credit losses 14,495
10,850
3,645
33.6
Non-interest income 67,503
55,116
12,387
22.5
Non-interest expense 171,083
187,555
(16,472 ) (8.8 )
Income taxes 21,268
6,484
14,784
228.0
Net income 86,762
22,979
63,783
277.6
Less: Preferred stock dividends 2,010
2,010
—
—
Net income available to common stockholders $ 84,752
$ 20,969
$ 63,783
304.2 %
Earnings per common share – Basic $ 0.26
$ 0.09
$ 0.17
188.9 %
Earnings per common share – Diluted 0.26
0.09
0.17
188.9
Cash dividends per common share 0.12
0.12
—
—

The following table presents selected financial ratios and other relevant data used to analyze our performance:

TABLE 2


	Three Months Ended March 31,						Three Months Ended September 30,
	2018			2017			2018			2017
Return on average equity	7.94		%	3.10		%	8.85		%	6.96		%
Return on average tangible common equity ⁽²⁾	18.01		%	6.14		%	19.44		%	15.82		%
Return on average assets	1.12		%	0.39		%	1.23		%	1.00		%
Return on average tangible assets ⁽²⁾	1.25		%	0.45		%	1.37		%	1.12		%
Book value per common share ⁽¹⁾	$	13.37		$	13.16		$	13.62		$	13.39
Tangible book value per common share ^{(1) (2)}	$	6.14		$	5.86		$	6.44		$	6.12
Equity to assets ⁽¹⁾	14.01		%	14.43		%	13.87		%	14.25		%
Tangible equity to tangible assets ^{(1) (2)}	7.14		%	7.18		%	7.25		%	7.24		%
Common equity to assets ⁽¹⁾	13.67		%	14.07		%	13.54		%	13.91		%
Tangible common equity to tangible assets ^{(1) (2)}	6.78		%	6.80		%	6.89		%	6.87		%
Average equity to average assets							13.94		%	14.32		%
Dividend payout ratio	46.10		%	121.83		%	39.71		%	51.56		%
Average equity to average assets	14.07		%	12.50		%

⁽¹⁾ Period-end

(2) Non-GAAP

Table of Contents

The following table provides information regarding the average balances and yields earned on interest-earning assets (non-GAAP) and the average balances and rates paid on interest-bearing liabilities:

TABLE 3


	Three Months Ended March 31,																Three Months Ended September 30,
	2018								2017								2018								2017
(dollars in thousands)	Average Balance			Interest Income/ Expense			Yield/ Rate		Average Balance			Interest Income/ Expense			Yield/ Rate		Average Balance			Interest Income/ Expense			Yield/ Rate		Average Balance			Interest Income/ Expense			Yield/ Rate
Assets
Interest-earning assets:
Interest-bearing deposits with banks	$	103,904		$	360		1.40	%	$	85,663		$	180		0.85	%	$	46,588		$	345		2.93	%	$	117,602		$	320		1.08	%
Federal funds sold	—			—			—		4,579			8			0.72
Taxable investment securities ⁽¹⁾	5,046,294			26,879			2.13		4,479,439			22,479			2.01		5,310,719			30,467			2.29		4,913,122			24,763			2.02
Tax-exempt investment securities ⁽¹⁾⁽²⁾	951,021			8,278			3.48		500,206			5,190			4.15		1,030,743			9,090			3.53		812,305			8,515			4.19
Loans held for sale	65,897			911			5.56		12,358			163			5.61		47,846			723			6.03		139,693			2,091			5.97
Loans and leases ^{(2) (3)}	21,155,619			239,602			4.58		16,190,470			170,195			4.26
Loans and leases ⁽²⁾⁽³⁾																	21,774,929			260,590			4.75		20,654,316			232,998			4.48
Total interest-earning assets ⁽²⁾	27,322,735			276,030			4.08		21,272,715			198,215			3.77		28,210,825			301,215			4.24		26,637,038			268,687			4.01
Cash and due from banks	358,717								294,739								367,764								374,542
Allowance for credit losses	(180,478		)						(161,371		)						(180,387		)						(169,283		)
Premises and equipment	336,816								273,908								323,682								334,870
Other assets	3,656,716								2,382,108								3,680,919								3,733,497
Total assets	$	31,494,506							$	24,062,099							$	32,402,803							$	30,910,664
Liabilities
Interest-bearing liabilities:
Deposits:
Interest-bearing demand	$	9,388,774		11,454			0.49		$	7,416,346		4,831			0.26		$	9,324,789		16,492			0.70		$	9,376,003		9,338			0.40
Savings	2,536,439			1,031			0.17		2,412,798			521			0.09		2,573,673			1,636			0.25		2,480,626			792			0.13
Certificates and other time	4,637,032			13,984			1.20		2,889,129			6,388			0.90		5,256,660			20,047			1.51		3,812,916			8,857			0.92
Short-term borrowings	3,985,254			15,207			1.54		3,202,033			6,674			0.84		3,863,563			19,576			2.00		4,394,106			14,387			1.29
Long-term borrowings	660,970			5,146			3.16		534,762			3,527			2.68		627,524			5,277			3.34		658,495			4,909			2.96
Total interest-bearing liabilities	21,208,469			46,822			0.89		16,455,068			21,941			0.54		21,646,209			63,028			1.15		20,722,146			38,283			0.73
Non-interest-bearing demand	5,607,640								4,414,354								5,966,581								5,527,180
Other liabilities	248,128								184,824								274,005								234,358
Total liabilities	27,064,237								21,054,246								27,886,795								26,483,684
Stockholders’ equity	4,430,269								3,007,853								4,516,008								4,426,980
Total liabilities and stockholders’ equity	$	31,494,506							$	24,062,099							$	32,402,803							$	30,910,664
Excess of interest-earning assets over interest-bearing liabilities	$	6,114,266							$	4,817,647							$	6,564,616							$	5,914,892
Net interest income (FTE) ⁽²⁾				229,208								176,274								238,187								230,404
Tax-equivalent adjustment				(3,103		)						(3,522		)						(3,400		)						(5,173		)
Net interest income				$	226,105							$	172,752							$	234,787							$	225,231
Net interest spread							3.19	%							3.23	%							3.09	%							3.28	%
Net interest margin ⁽²⁾							3.39	%							3.35	%							3.36	%							3.44	%


(1)	The average balances and yields earned on securities are based on historical cost.

(2)

The interest income amounts are reflected on an FTE basis (non-GAAP), which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 21% in 2018 and 35% in 2017. The yield on earning assets and the net interest margin are presented on an FTE basis. We believe this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.


(3)	Average balances include non-accrual loans. Loans and leases consist of average total loans less average unearned income.

Table of Contents

Net Interest Income

For the three months ended March 31, 2018, net interest income, which comprised 77.0% of revenue compared to 75.8% for the same period in 2017, was affected by the general level of interest rates, changes in interest rates, the timing of repricing of assets and liabilities, the shape of the yield curve, the level of non-accrual loans and changes in the amount and mix of interest-earning assets and interest-bearing liabilities.

Net interest income on an FTE basis (non-GAAP) increased ~~$52.9~~$7.8 million, or ~~30.0%~~3.4%, from ~~$176.3~~$230.4 million for the ~~first three months~~third quarter of 2017 to ~~$229.2~~$238.2 million for the ~~first three months~~third quarter of 2018. Average interest-earning assets of ~~$27.3~~$28.2 billion increased ~~$6.1~~$1.6 billion, or ~~28.4%~~5.9%, and average interest-bearing liabilities of ~~$21.2~~$21.6 billion increased ~~$4.8 billion~~$924.1 million, or ~~28.9%~~4.5%, from ~~the first quarter of~~ 2017, due to ~~the Yadkin acquisition and~~ organic growth in loans and deposits. The sale of Regency, which included $132 million of direct installment loans, closed on August 31, 2018. Our net interest margin FTE (non-GAAP) was ~~3.39%~~3.36% for the ~~first three months~~third quarter of 2018, compared to ~~3.35%~~3.44% for the same period of 2017, ~~due to~~reflecting a higher interest rate environment, as well as higher purchase accounting accretion. The tax-equivalent adjustments (non-GAAP) to net interest income from amounts reported on our financial statements are shown3 basis point decrease in the ~~preceding table.~~FTE adjustment related to the impact of tax reform combined with the effect of the sale of Regency, which contributed 8 basis points to the margin in the third quarter of 2018 compared to 13 basis points in the third quarter of 2017. The Federal Open Market Committee has increased the target Fed Funds rate by 100 basis points between September 30, 2017 and September 30, 2018.

The following table provides certain information regarding changes in net interest income on an FTE basis (non-GAAP) attributable to changes in the average volumes and yields earned on interest-earning assets and the average volume and rates paid for interest-bearing liabilities for the three months ended ~~March 31,~~September 30, 2018, compared to the three months ended ~~March 31,~~September 30, 2017:

TABLE 4


(in thousands)	Volume			Rate			Net			Volume			Rate			Net
Interest Income(1)
Interest-bearing deposits with banks	$	44		$	136		$	180		$	(193	)	$	218		$	25
Federal funds sold	(4		)	(4		)	(8		)
Securities ⁽²⁾	7,001			487			7,488			4,095			2,184			6,279
Loans held for sale	736			9			745			(1,375		)	7			(1,368		)
Loans and leases ⁽²⁾	55,292			14,118			69,410			10,937			16,655			27,592
Total interest income ⁽²⁾	63,069			14,746			77,815			13,464			19,064			32,528
Interest Expense
Interest Expense ⁽¹⁾
Deposits:
Interest-bearing demand	1,761			4,862			6,623			78			7,076			7,154
Savings	17			493			510			264			580			844
Certificates and other time	4,735			2,861			7,596			4,442			6,748			11,190
Short-term borrowings	2,114			6,419			8,533			(1,766		)	6,955			5,189
Long-term borrowings	988			631			1,619			(213		)	581			368
Total interest expense	9,615			15,266			24,881			2,805			21,940			24,745
Net change ⁽²⁾	$	53,454		$	(520	)	$	52,934		$	10,659		$	(2,876	)	$	7,783


(1)	The amount of change not solely due to rate or volume changes was allocated between the change due to rate and the change due to volume based on the net size of the rate and volume changes.


(2)	Interest income amounts are reflected on an FTE basis (non-GAAP) which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 21% in 2018 and 35% in 2017. We believe this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.

Interest income on an FTE basis (non-GAAP) of $301.2 million for the third quarter of 2018, increased $32.5 million or 12.1% from the same quarter of 2017, primarily due to increased interest-earning assets. During the third quarter of 2018, we recognized $5.9 million of incremental purchase accounting accretion and $1.5 million of cash recoveries, compared to $2.2 million and $4.3 million, respectively, in the third quarter of 2017. The increase in interest-earning assets was primarily driven by a $1.1 billion, or 5.4%, increase in average loans and leases, which reflects solid growth in the commercial and consumer loan portfolios. Average commercial loan growth totaled $545.1 million, or 4.2%, led by strong commercial activity in the Cleveland and Mid-Atlantic (Greater Baltimore-Washington D.C. markets) regions and continued growth in the equipment finance and asset-based lending businesses. Average consumer loan growth was $575.6 million, or 7.5%, as growth in indirect auto loans of $424.1 million, or 30.2%, and residential mortgage loans of $378.9 million, or 14.9%, was partially offset by declines in average direct installment loans of $82.2 million, or 4.2% and consumer lines of credit of $145.2 million, or 8.2%.Additionally, average securities increased $616.0 million, or 10.8%, as we took advantage of higher interest rates. The yield on

Table of Contents

average interest-earning assets (non-GAAP) increased 23 basis points from the third quarter of 2017 to 4.24% for the third quarter of 2018.

Interest expense of $63.0 million for the third quarter of 2018 increased $24.7 million, or 64.6%, from the same quarter of 2017, due to an increase in rates paid on average interest-bearing liabilities and growth in average interest-bearing deposits over the same quarter of 2017. Average interest-bearing deposits increased $1.5 billion or 9.5%, while average non-interest-bearing deposits increased $439.4 million, or 7.9%. Organic growth in average time deposits, non-interest-bearing deposits, savings and money market balances was partially offset by a slight decline in interest checking accounts. The growth in non-interest-bearing deposits reflected successful efforts to attract new and larger corporate customers across our footprint.Average short-term borrowings decreased $530.5 million, or 12.1%, primarily as a result of decreases of $390.3 million in short-term FHLB advances, $79.8 million in federal funds purchased, $46.0 million in customer repurchase agreements and $14.4 million in short-term subordinated notes. Average long-term borrowings decreased $31.0 million, or 4.7%, resulting from the maturity of certain long-term FHLB advances. The rate paid on interest-bearing liabilities increased 42 basis points to 1.15% for the third quarter of 2018, due to changes in the funding mix combined with the interest rate increases made by the Federal Open Market Committee between September 30, 2017 and September 30, 2018.

Provision for Credit Losses

The provision for credit losses is determined based on management’s estimates of the appropriate level of allowance for credit losses needed to absorb probable losses inherent in the loan and lease portfolio, after giving consideration to charge-offs and recoveries for the period. The following table presents information regarding the provision for credit losses and net charge-offs:

TABLE 5



	Three Months Ended September 30,						$			%
(dollars in thousands)	2018			2017			Change			Change
Provision for credit losses:
Originated	$	14,853		$	17,175		$	(2,322	)	(13.5	)%
Acquired	1,122			(407		)	1,529			n/m
Total provision for credit losses	$	15,975		$	16,768		$	(793	)	(4.7	)%
Net loan charge-offs:
Originated	$	14,157		$	13,033		$	1,124		8.6	%
Acquired	511			(582		)	1,093			n/m
Total net loan charge-offs	$	14,668		$	12,451		$	2,217		17.8	%
Net loan charge-offs (annualized) / total average loans and leases	0.27		%	0.24		%
Net originated loan charge-offs (annualized) / total average originated loans and leases	0.33		%	0.37		%

n/m - not meaningful

The provision for credit losses of $16.0 million during the third quarter of 2018 was down 4.7% from the same period of 2017, primarily due to the decrease in non-performing loans and lower organic loan growth. Net loan charge-offs were $14.7 million, an increase of $2.2 million. Included in reported net charge-offs for the third quarter was $7.1 million, or 0.13%, for the mark to fair value on Regency loans prior to sale, with no associated provision impact. For additional information relating to the allowance and provision for credit losses, refer to the Allowance for Credit Losses section of this Management’s Discussion and Analysis.

Table of Contents

Non-Interest Income

The breakdown of non-interest income for the three months ended September 30, 2018 and 2017 is presented in the following table:

TABLE 6



	Three Months Ended September 30,				$			%
(in thousands)	2018		2017		Change			Change
Service charges	$	31,922	$	32,212	$	(290	)	(0.9	)%
Trust services	6,395		5,748		647			11.2
Insurance commissions and fees	5,001		5,029		(28		)	(0.6	)
Securities commissions and fees	4,491		4,038		453			11.2
Capital markets income	5,100		2,822		2,278			80.7
Mortgage banking operations	5,962		5,437		525			9.7
Bank owned life insurance	4,399		3,123		1,276			40.9
Net securities gains	—		2,777		(2,777		)	(100.0	)
Other	11,564		4,965		6,599			132.9
Total non-interest income	$	74,834	$	66,151	$	8,683		13.1	%

Total non-interest income increased $8.7 million, to $74.8 million for the third quarter of 2018, a 13.1% increase from the same period of 2017. The variances in significant individual non-interest income items are further explained in the following paragraphs, with the overall increase reflecting the $5.1 million gain on the sale of Regency and continued growth in our fee-based businesses. Excluding this significant item influencing earnings, non-interest income increased $3.5 million, or 5.4%.

Trust services of $6.4 million for the third quarter of 2018 increased $0.6 million, or 11.2%, from the same period of 2017, primarily driven by strong organic revenue production. The market value of assets under management increased $656.6 million, or 14.7%, from September 30, 2017 to $5.3 billion at September 30, 2018, with the increase almost entirely attributable to organic growth.

Capital markets income of $5.1 million for the third quarter of 2018 increased $2.3 million, or 80.7%, from the same period of 2017, primarily attributable to higher levels of commercial swap activity across FNB's footprint, particularly in our North Carolina market.

Mortgage banking operations income of $6.0 million for the third quarter of 2018 increased $0.5 million, or 9.7%, from the same period of 2017. During the third quarter of 2018, we sold $322.2 million of originated residential mortgage loans, which was slightly lower than the $324.7 million for the same period of 2017. While we continue to see compressed margins due to competitive pressures for both retail and correspondent, we were able to increase income by improving the mix of retail loans sold versus correspondent loans. Retail loans have a greater gain on sale margin than correspondent loans. Additionally, $0.3 million of the increase in the third quarter of 2018 compared to the same period of 2017 was due to the income from continued growth in our mortgage servicing portfolio.

Income from BOLI of $4.4 million for the third quarter of 2018 increased $1.3 million, or 40.9%, from $3.1 million in the same period of 2017, primarily due to death benefits received.

Other non-interest income was $11.6 million and $5.0 million for the third quarter of 2018 and 2017, respectively. The increase was primarily due to the $5.1 million gain on the sale of Regency during the third quarter of 2018.

Table of Contents

The following table presents non-interest income excluding the significant item for the three months ended September 30, 2018 and 2017:

TABLE 7



	Three Months Ended September 30,					$			%
(in thousands)	2018			2017		Change			Change
Total non-interest income, as reported	$	74,834		$	66,151	$	8,683		13.1	%
Significant item:
Gain on sale of subsidiary	(5,135		)	—		(5,135		)
Total non-interest income, excluding significant item⁽¹⁾	$	69,699		$	66,151	$	3,548		5.4	%

(1) Non-GAAP

Non-Interest Expense

The breakdown of non-interest expense for the three months ended September 30, 2018 and 2017 is presented in the following table:

TABLE 8



	Three Months Ended September 30,				$			%
(in thousands)	2018		2017		Change			Change
Salaries and employee benefits	$	89,535	$	82,383	$	7,152		8.7	%
Net occupancy	14,219		13,723		496			3.6
Equipment	13,593		13,711		(118		)	(0.9	)
Amortization of intangibles	3,805		4,805		(1,000		)	(20.8	)
Outside services	17,176		15,439		1,737			11.3
FDIC insurance	8,821		9,183		(362		)	(3.9	)
Bank shares and franchise taxes	3,237		2,814		423			15.0
Merger-related	—		1,381		(1,381		)	(100.0	)
Other	20,343		20,304		39			0.2
Total non-interest expense	$	170,729	$	163,743	$	6,986		4.3	%

Total non-interest expense of $170.7 million for the third quarter of 2018 increased $7.0 million, a 4.3% increase from the same period of 2017. The variances in the individual non-interest expense items are further explained in the following paragraphs.

Salaries and employee benefits of $89.5 million for the third quarter of 2018 increased $7.2 million, or 8.7%, from the same period of 2017, primarily as a result of employees added in our expanded operations in our southeastern markets, combined with increasing the minimum wage for FNB hourly employees in response to tax reform and normal merit increases during 2018.

Amortization of intangibles expense of $3.8 million for the third quarter of 2018 decreased $1.0 million, or 20.8%, from the third quarter of 2017, due to the completion of amortization for a core deposit intangible from a prior acquisition.

Outside services expense of $17.2 million for the third quarter of 2018 increased $1.7 million, or 11.3%, from the same period of 2017, primarily due to increases of $1.0 million in legal expense, $0.4 million in data processing and information technology services, and $0.3 million in consulting fees, combined with other various miscellaneous increases.

Table of Contents

The following table presents non-interest expense excluding significant items for the three months ended September 30, 2018 and 2017:

TABLE 9



	Three Months Ended September 30,					$		%
(in thousands)	2018		2017			Change		Change
Total non-interest expense, as reported	$	170,729	$	163,743		$	6,986	4.3	%
Significant items:
Merger-related	—		(1,381		)	1,381
Total non-interest expense, excluding significant items⁽¹⁾	$	170,729	$	162,362		$	8,367	5.2	%

(1) Non-GAAP

Income Taxes

The following table presents information regarding income tax expense and certain tax rates:

TABLE 10



	Three Months Ended September 30,
(dollars in thousands)	2018			2017
Income tax expense	$	22,154		$	33,178
Effective tax rate	18.0		%	29.9		%
Statutory tax rate	21.0		%	35.0		%

Both periods’ tax rates are lower than the federal statutory tax rates of 21% in 2018 and 35% in 2017, due to the tax benefits primarily resulting from tax-exempt income on investments and loans, tax credits and income from BOLI. Additionally, in the third quarter of 2018, we recorded a net favorable adjustment of $1.9 million to our provisional deferred tax remeasurement related to the TCJA. The effective tax rate for the current quarter reflects the 21% federal statutory tax and the recording of the final adjustments to the provisional deferred tax remeasurement, while the year-ago quarter was impacted by elevated tax credit recognition. The lower statutory corporate tax rate in 2018 is partially offset by changes to the deductibility of certain items such as FDIC insurance premiums.

Nine Months Ended September 30, 2018 Compared to the Nine Months Ended September 30, 2017

Net income available to common stockholders for the nine months ended September 30, 2018 was $266.7 million or $0.82 per diluted common share, compared to $169.0 million or $0.57 per diluted common share for the nine months ended September 30, 2017. The first nine months of 2018 included the impact of costs related to branch consolidations of $6.6 million, gain on the sale of Regency of $5.1 million and a $0.9 million discretionary 401(k) contribution made following tax reform. Of the $6.6 million of branch consolidation costs, $3.8 million was included in non-interest expense and $3.7 million was reflected as a loss on fixed assets reducing non-interest income. The first nine months of 2017 included $2.6 million of merger-related net securities gains and merger-related expense of $55.5 million. Operating earnings per diluted common share (non-GAAP) was $0.82 for the first nine months of 2018 compared to $0.69 for the nine months ended September 30, 2017. The effective tax rate for the first nine months of 2018 was 19.0%, compared to 28.4% in the first nine months of 2017. The first nine months of 2018 was impacted by the TCJA, including a change to a 21% statutory rate, while the first nine months of 2017 was impacted by merger-related expenses. Average diluted common shares outstanding increased 29.0 million shares, or 9.8%, to 325.7 million shares for the first nine months of 2018, primarily as a result of the YDKN acquisition, for which we issued 111.6 million shares on March 11, 2017. The major categories of the Income Statement and their respective impact to the increase (decrease) in net income are presented in the following table:

Table of Contents

TABLE 11



	Nine Months Ended September 30,				$			%
(in thousands, except per share data)	2018		2017		Change			Change
Net interest income	$	700,247	$	616,398	$	83,849		13.6	%
Provision for credit losses	46,024		44,374		1,650			3.7
Non-interest income	207,226		187,345		19,881			10.6
Non-interest expense	524,825		515,012		9,813			1.9
Income taxes	63,893		69,279		(5,386		)	(7.8	)
Net income	272,731		175,078		97,653			55.8
Less: Preferred stock dividends	6,030		6,030		—			—
Net income available to common stockholders	$	266,701	$	169,048	$	97,653		57.8	%
Earnings per common share – Basic	$	0.82	$	0.57	$	0.25		43.9	%
Earnings per common share – Diluted	0.82		0.57		0.25			43.9
Cash dividends per common share	0.36		0.36		—			—

The following table presents selected financial ratios and other relevant data used to analyze our performance:

TABLE 12



	Nine Months Ended September 30,
	2018			2017
Return on average equity	8.16		%	5.93		%
Return on average tangible common equity ⁽²⁾	18.22		%	13.10		%
Return on average assets	1.14		%	0.82		%
Return on average tangible assets ⁽²⁾	1.27		%	0.93		%
Book value per common share ⁽¹⁾	$	13.62		$	13.39
Tangible book value per common share ^{(1) (2)}	$	6.44		$	6.12
Equity to assets ⁽¹⁾	13.87		%	14.25		%
Tangible equity to tangible assets ^{(1) (2)}	7.25		%	7.24		%
Common equity to assets ⁽¹⁾	13.54		%	13.91		%
Tangible common equity to tangible assets ^{(1) (2)}	6.89		%	6.87		%
Average equity to average assets	13.99		%	13.86		%
Dividend payout ratio	44.05		%	61.27		%

(1) Period-end

(2) Non-GAAP

Table of Contents

TABLE 13



	Nine Months Ended September 30,
	2018								2017
(dollars in thousands)	Average Balance			Interest Income/ Expense			Yield/ Rate		Average Balance			Interest Income/ Expense			Yield/ Rate
Assets
Interest-earning assets:
Interest-bearing deposits with banks	$	65,882		$	972		1.97	%	$	97,122		$	660		0.91	%
Federal funds sold	—			—			—		1,509			9			0.72
Taxable investment securities ⁽¹⁾	5,192,707			86,341			2.22		4,773,606			72,373			2.02
Tax-exempt investment securities ⁽¹⁾⁽²⁾	992,781			26,095			3.50		666,469			20,833			4.17
Loans held for sale	53,404			2,401			6.00		82,254			3,960			6.43
Loans and leases ^{(2) (3)}	21,460,794			758,873			4.73		19,084,962			624,575			4.37
Total interest-earning assets ⁽²⁾	27,765,568			874,682			4.21		24,705,922			722,410			3.91
Cash and due from banks	362,098								336,303
Allowance for credit losses	(181,154		)						(165,543		)
Premises and equipment	330,698								319,901
Other assets	3,674,471								3,274,305
Total assets	$	31,951,681							$	28,470,888
Liabilities
Interest-bearing liabilities:
Deposits:
Interest-bearing demand	$	9,333,557		41,637			0.60		$	8,703,870		22,426			0.34
Savings	2,576,869			4,164			0.22		2,495,632			1,954			0.10
Certificates and other time	4,904,114			49,892			1.36		3,503,637			23,100			0.88
Short-term borrowings	3,981,880			53,192			1.78		3,831,883			32,020			1.11
Long-term borrowings	646,229			15,727			3.25		625,010			13,343			2.85
Total interest-bearing liabilities	21,442,649			164,612			1.02		19,160,032			92,843			0.65
Non-interest-bearing demand	5,780,770								5,140,016
Other liabilities	258,685								225,219
Total liabilities	27,482,104								24,525,267
Stockholders’ equity	4,469,577								3,945,621
Total liabilities and stockholders’ equity	$	31,951,681							$	28,470,888
Excess of interest-earning assets over interest-bearing liabilities	$	6,322,919							$	5,545,890
Net interest income (FTE) ⁽²⁾				710,070								629,567
Tax-equivalent adjustment				(9,823		)						(13,169		)
Net interest income				$	700,247							$	616,398
Net interest spread							3.19	%							3.26	%
Net interest margin ⁽²⁾							3.42	%							3.41	%


(1)	The average balances and yields earned on securities are based on historical cost.

(2)


(3)	Average balances include non-accrual loans. Loans and leases consist of average total loans less average unearned income.

Table of Contents

Net Interest Income

Net interest income on an FTE basis (non-GAAP) increased $80.5 million, or 12.8%, from $629.6 million for the first nine months of 2017 to $710.1 million for the first nine months of 2018. Average interest-earning assets of $27.8 billion increased $3.1 billion or 12.4% and average interest-bearing liabilities of $21.4 billion increased $2.3 billion or 11.9% from the first nine months of 2017 due to our expanded banking footprint in our southeastern markets and organic growth in loans and deposits. Our net interest margin FTE (non-GAAP) was 3.42% for the first nine months of 2018, compared to 3.41% for the same period of 2017, reflecting higher yields on earning assets mostly offset by higher rates paid on deposits and borrowings. The Federal Open Market Committee has increased the target Fed Funds rate by 100 basis points between September 30, 2017 and September 30, 2018.

The following table provides certain information regarding changes in net interest income on an FTE basis (non-GAAP) attributable to changes in the average volumes and yields earned on interest-earning assets and the average volume and rates paid for interest-bearing liabilities for the nine months ended September 30, 2018, compared to the nine months ended September 30, 2017:

TABLE 14



(in thousands)	Volume			Rate			Net
Interest Income ⁽¹⁾
Interest-bearing deposits with banks	$	(213	)	$	525		$	312
Federal funds sold	(4		)	(5		)	(9		)
Securities ⁽²⁾	15,205			4,025			19,230
Loans held for sale	(1,355		)	(204		)	(1,559		)
Loans and leases ⁽²⁾	77,338			56,960			134,298
Total interest income ⁽²⁾	90,971			61,301			152,272
Interest Expense ⁽¹⁾
Deposits:
Interest-bearing demand	2,342			16,869			19,211
Savings	402			1,808			2,210
Certificates and other time	11,635			15,157			26,792
Short-term borrowings	1,434			19,738			21,172
Long-term borrowings	583			1,801			2,384
Total interest expense	16,396			55,373			71,769
Net change ⁽²⁾	$	74,575		$	5,928		$	80,503


(1)	The amount of change not solely due to rate or volume changes was allocated between the change due to rate and the change due to volume based on the net size of the rate and volume changes.


(2)	Interest income amounts are reflected on an FTE basis (non-GAAP) which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 21% in 2018 and 35% in 2017. We believe this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.

Interest income on an FTE basis (non-GAAP) of ~~$276.0~~$874.7 million for the first ~~three~~nine months of 2018, increased ~~$77.8~~$152.3 million or ~~39.3%~~21.1% from the same quarter of 2017, primarily due to increased interest-earning assets. During the first ~~three~~nine months of 2018, ~~and 2017,~~ we recognized ~~$5.9~~$16.5 million ~~and $3.4 million, respectively, in~~of incremental purchase accounting accretion and $12.8 million of cash recoveries, ~~on acquired loans;~~compared to $5.7 million and $5.8 million, respectively, in the ~~2018 increase included $1.8 million~~first nine months of ~~higher incremental purchase accounting accretion and $0.7 million of higher cash recoveries.~~2017. The increase in interest-earning assets was primarily driven by a ~~$5.0~~$2.4 billion or ~~30.7%~~12.4% increase in average loans and leases, which reflects the benefit of our expanded banking footprint ~~resulting from the YDKN acquisition~~ and successful sales management, and includes $1.1 billion or ~~5.5%~~5.4% of organic growth. Additionally, average securities increased ~~$1.0 billion~~$745.4 million or ~~20.4%~~13.7%, primarily as a result of the securities portfolio acquired from YDKN and the subsequent repositioning of that portfolio. The yield on average interest-earning assets (non-GAAP) increased 3130 basis points

~~Table of Contents~~

from the first ~~three~~nine months of 2017 to ~~4.08%~~4.21% for the first ~~three~~nine months of 2018. The 3130 basis ~~points~~point increase in earning asset ~~yield~~yields was driven by an increase in yields in both investments and loans including higher purchase accounting accretion and cash recoveries on acquired loans.

Table of Contents

Interest expense of ~~$46.8~~$164.6 million for the first ~~three~~nine months of 2018 increased ~~$24.9~~$71.8 million, or ~~113.4%~~77.3%, from the same quarter of 2017 due to an increase in rates paid and growth in average interest-bearing liabilities, as interest-bearing deposits and ~~short-term~~ borrowings increased over the same quarter of 2017. Average interest-bearing deposits increased ~~$3.8~~$2.1 billion or ~~30.2%~~14.4%, which reflects the benefit of our expanded banking footprint ~~resulting from the YDKN acquisition, including $2.9 billion added at closing of the YDKN acquisition~~in our southeastern markets and organic growth in transaction deposits. Average short-term borrowings increased ~~$783.2~~$150.0 million or ~~24.5%~~3.9%, primarily as a result of an increase of $210.6 million in federal funds purchased, partially offset by decreases of $30.7 million in short-term FHLB borrowings and $27.7 million in customer repurchase agreements. Average long-term borrowings increased $21.2 million, or 3.4%, primarily as a result of increases of $347.3 million in short-term FHLB borrowings and $449.7 million in federal funds purchased. Average long-term borrowings increased $126.2 million or 23.6%, primarily as a result of increases of $47.5 million, $46.8$16.4 million and ~~$32.1~~$14.6 million in junior subordinated debt and subordinated debt, ~~and long-term FHLB advances,~~ respectively, assumed in the YDKN ~~transaction.~~transaction, partially offset by a decrease of $9.3 million in long-term FHLB borrowings. Subsequent to the close of the acquisition, we remixed the long–term position based on our funding needs. The rate paid on interest-bearing liabilities increased 3537 basis points to ~~0.89%~~1.02% for the first ~~three~~nine months of 2018, due to the Federal Open Market Committee interest rate increases and changes in the funding mix.

Provision for Credit Losses

TABLE 515


	Three Months Ended March 31,						$			%		Nine Months Ended September 30,						$			%
(dollars in thousands)	2018			2017			Change			Change		2018			2017			Change			Change
Provision for credit losses:
Originated	$	14,770		$	11,337		$	3,433		30.3	%	$	44,659		$	46,050		$	(1,391	)	(3.0	)%
Acquired	(275		)	(487		)	212			(43.5	)	1,365			(1,676		)	3,041			(181.4	)
Total provision for credit losses	$	14,495		$	10,850		$	3,645		33.6	%	$	46,024		$	44,374		$	1,650		3.7	%
Net loan charge-offs:
Originated	$	11,042		$	7,914		$	3,128		39.5	%	$	40,030		$	33,607		$	6,423		19.1	%
Acquired	(414		)	213			(627		)	(294.4	)	3,493			(1,190		)	4,683			(393.5	)
Total net loan charge-offs	$	10,628		$	8,127		$	2,501		30.8	%	$	43,523		$	32,417		$	11,106		34.3	%
Net loan charge-offs (annualized) / total average loans and leases	0.20		%	0.20		%						0.27		%	0.23		%
Net originated loan charge-offs (annualized) / total average originated loans and leases	0.29		%	0.25		%						0.33		%	0.33		%

The provision for credit losses of ~~$14.5~~$46.0 million during the first ~~three~~nine months of 2018 increased ~~$3.6~~$1.7 million from the same period of 2017, primarily due to an increase of ~~$3.4~~$3.0 million in the provision for the acquired portfolio, partially offset by a decrease of $1.4 million in the provision for the originated portfolio, which was primarily attributable to ~~higher organic loan growth~~lower non-performing loans during the first ~~quarter~~nine months of 2018 compared to the ~~prior~~year-ago period. Net loan charge-offs of $43.5 million for the first nine months of 2018 increased $11.1 million from the year-ago period, ~~as well as additional reserves that were needed~~primarily due to ~~cover higher charge-offs during~~$13.4 million, or 8 basis points, relating to both the ~~current period.~~sale of a small portfolio of non-performing loans in the second quarter of 2018 and the sale of Regency in the third quarter of 2018. Both actions had no associated provision expense. For additional information relating to the allowance and provision for credit losses, refer to the Allowance for Credit Losses section of this Management’s Discussion and Analysis.

Table of Contents

Non-Interest Income

The breakdown of non-interest income for the ~~three~~nine months ended ~~March 31,~~September 30, 2018 and 2017 is presented in the following table:

TABLE 616


	Three Months Ended March 31,				$			%		Nine Months Ended September 30,				$			%
(dollars in thousands)	2018		2017		Change			Change		2018		2017		Change			Change
Service charges	$	30,077	$	24,581	$	5,496		22.4	%	$	93,113	$	88,883	$	4,230		4.8	%
Trust services	6,448		5,747		701			12.2		19,312		17,210		2,102			12.2
Insurance commissions and fees	5,135		5,141		(6		)	(0.1	)	14,703		14,517		186			1.3
Securities commissions and fees	4,319		3,623		696			19.2		13,336		11,548		1,788			15.5
Capital markets income	5,214		3,847		1,367			35.5		16,168		11,673		4,495			38.5
Mortgage banking operations	5,529		3,790		1,739			45.9		17,431		14,400		3,031			21.0
Bank owned life insurance	3,285		2,153		1,132			52.6		10,761		8,368		2,393			28.6
Net securities gains	—		2,625		(2,625		)	(100.0	)	31		5,895		(5,864		)	(99.5	)
Other	7,496		3,609		3,887			107.7		22,371		14,851		7,520			50.6
Total non-interest income	$	67,503	$	55,116	$	12,387		22.5	%	$	207,226	$	187,345	$	19,881		10.6	%

Total non-interest income increased ~~$12.4~~$19.9 million, to ~~$67.5~~$207.2 million for the first ~~three~~nine months of 2018, a ~~22.5%~~10.6% increase from the same period of 2017. The variances in significant individual non-interest income items are further explained in the following ~~paragraphs, with most increases relating at least partially~~paragraphs. Excluding the $5.1 million gain on the sale of Regency and $3.7 million loss on fixed assets related to branch consolidations in 2018 and the $2.6 million merger-related net securities gains in 2017, non-interest income increased $21.0 million, or 11.4%, attributable to the expanded operations ~~from the acquisition~~in North and South Carolina and continued growth of ~~YDKN in March~~our fee-based businesses of ~~2017.~~wealth management, capital markets, mortgage banking and insurance.

Service charges on loans and deposits of ~~$30.1~~$93.1 million for the first ~~three~~nine months of 2018 increased ~~$5.5~~$4.2 million, or ~~22.4%~~4.8%, from the same period of 2017. The increase was driven by the expanded customer base ~~due to the YDKN acquisition,~~in our southeastern markets, combined with organic growth in loans and deposit accounts.

Trust services of ~~$6.4~~$19.3 million for the first ~~three~~nine months of 2018 increased ~~$0.7~~$2.1 million, or 12.2%, from the same period of 2017 primarily driven by strong organic ~~growth activity and improved market conditions.~~revenue production. The market value of assets under management increased ~~$715.9~~$656.6 million, or ~~16.9%~~14.7%, to ~~$4.9~~$5.3 billion from ~~March 31,~~September 30, 2017 to ~~March 31, 2018.~~September 30, 2018, with the increase almost entirely attributable to organic growth in accounts and services.

Securities commissions and fees of ~~$4.3~~$13.3 million for the first ~~three~~nine months of 2018 increased ~~19.2%~~15.5% from the same period of 2017. This increase reflects the benefit of expanded operations in ~~North~~our southeastern markets and ~~South Carolina.~~increased brokerage activity.

Capital markets income of ~~$5.2~~$16.2 million for the first ~~three~~nine months of 2018 increased ~~$1.4~~$4.5 million or ~~35.5%~~38.5% from ~~$3.8~~$11.7 million for 2017, ~~as we earned more in fees through our commercial loans interest rate swap program,~~ reflecting ~~stronger demand~~continued solid contributions from commercial ~~loan customers to~~ swap ~~floating-rate interest payments for fixed-rate interest payments, enabling those customers to better manage their interest rate risk.~~activity across our footprint, combined with increased syndication fees and international banking activity.

Mortgage banking operations income of ~~$5.5~~$17.4 million for the first ~~three~~nine months of 2018 increased ~~$1.7~~$3.0 million, or ~~45.9%~~21.0%, from the same period of 2017. During the first ~~three~~nine months of 2018, we sold ~~$265.0~~$891.9 million of residential mortgage loans, a ~~98.5%~~27.3% increase compared to ~~$133.5~~$700.5 million for the same period of 2017. However, sold loan margins have been lower in both retail and correspondent loans due to competitive ~~pressure.~~pressure and the mix of loans sold.

Income from BOLI of ~~$3.3~~$10.8 million for the first ~~three~~nine months of 2018 increased ~~$1.1~~$2.4 million, or ~~52.6%~~28.6%, from ~~$2.2~~$8.4 million in the same period of 2017, due to ~~a combination of BOLI policies acquired from YDKN and~~ investing in ~~two~~ new policies during the third and fourth quarters of ~~2017.~~2017 and death benefits received.

Net securities gains were ~~$2.6~~$0.03 million for the first ~~three~~nine months of 2018, compared to $5.9 million for the first nine months of 2017. ~~These~~The gains in 2017 related to the sale of certain acquired YDKN securities after the closing of the acquisition. ~~We did not record any securities gains for the first three months~~

Table of ~~2018.~~Contents

Other non-interest income was ~~$7.5~~$22.4 million and ~~$3.6~~$14.9 million for the first ~~three~~nine months of 2018 and 2017, respectively. During the first ~~three~~nine months of 2018, dividends on non-marketable equity securities increased ~~by $2.3~~$4.8 million, gains on the sale of repossessed assets increased $1.4 million and SBA loan gain on sale and servicing-related income increased ~~$1.4~~$1.0 million compared to the year-ago ~~quarter.~~period and we recognized a $5.1 million gain on the sale of Regency. These items were partially offset by a $3.7 million loss on fixed assets recorded in 2018 related to the branch consolidations.

The following table presents non-interest income excluding significant items for the first nine months ended September 30, 2018 and 2017:

TABLE 17

~~Table of Contents~~



	Nine Months Ended September 30,						$			%
(in thousands)	2018			2017			Change			Change
Total non-interest income, as reported	$	207,226		$	187,345		$	19,881		10.6	%
Significant items:
Gain on sale of subsidiary	(5,135		)	—			(5,135		)
Loss on fixed assets related to branch consolidations	3,677			—			3,677
Merger-related net securities gains	—			(2,609		)	2,609
Total non-interest income, excluding significant items⁽¹⁾	$	205,768		$	184,736		$	21,032		11.4	%

(1) Non-GAAP

Non-Interest Expense

The breakdown of non-interest expense for the ~~three~~nine months ended ~~March 31,~~September 30, 2018 and 2017 is presented in the following table:

TABLE 718


	Three Months Ended March 31,				$			%		Nine Months Ended September 30,				$			%
(dollars in thousands)	2018		2017		Change			Change		2018		2017		Change			Change
Salaries and employee benefits	$	89,326	$	73,578	$	15,748		21.4	%	$	277,532	$	240,860	$	36,672		15.2	%
Net occupancy	15,568		11,349		4,219			37.2		45,936		39,132		6,804			17.4
Equipment	14,465		9,630		4,835			50.2		41,241		35,761		5,480			15.3
Amortization of intangibles	4,218		3,098		1,120			36.2		11,834		12,716		(882		)	(6.9	)
Outside services	14,725		13,043		1,682			12.9		48,946		41,965		6,981			16.6
FDIC insurance	8,834		5,387		3,447			64.0		26,822		23,946		2,876			12.0
Supplies	1,684		2,196		(512		)	(23.3	)
Bank shares and franchise taxes	3,452		2,980		472			15.8		9,929		8,536		1,393			16.3
Merger-related	—		52,724		(52,724		)	(100.0	)	—		55,459		(55,459		)	(100.0	)
Other	18,811		13,570		5,241			38.6		62,585		56,637		5,948			10.5
Total non-interest expense	$	171,083	$	187,555	$	(16,472	)	(8.8	)%	$	524,825	$	515,012	$	9,813		1.9	%

Total non-interest expense of ~~$171.1~~$524.8 million for the first ~~three~~nine months of 2018 ~~decreased $16.5~~increased $9.8 million, ~~an 8.8% decrease~~a 1.9% increase from the same period of 2017. Excluding significant items influencing earnings of $3.8 million, non-interest expense increased $61.5 million or 13.4%. The variances in the individual non-interest expense items are further explained in the following paragraphs, with most increases relating at least partially to costs associated with expanded operations ~~due to~~from the acquisition of YDKN in March of 2017 ~~offset by~~and $2.9 million of branch consolidation costs in the first nine months of 2018, compared to merger-related expenses of ~~$52.7~~$55.5 million in the ~~year-ago quarter.~~same period of 2017.

Salaries and employee benefits of ~~$89.3~~$277.5 million for the first ~~three~~nine months of 2018 increased ~~$15.7~~$36.7 million or ~~21.4%~~15.2% from the same period of 2017. The increase was primarily due to employees added in our expanded operations in our southeastern markets and increasing the minimum wage for FNB hourly employees in response to tax reform, combined with 2018 merit increases and higher benefit costs including items such as a large medical insurance claim of $2.6 million, restricted stock

Table of Contents

awards, a $1.0 million payroll tax rate adjustment plus a discretionary 401(k) contribution of $0.9 million following tax reform in 2018.

Net occupancy and equipment expense of $87.2 million for the first nine months of 2018 increased $12.3 million, or 16.4%, from the same period of 2017, primarily due to ~~employees added~~our expanded operations in ~~conjunction with the YDKN acquisition, combined with 2017 merit increases and higher benefit costs.~~

~~Net occupancy and equipment expense~~our southeastern markets, branch consolidation costs of ~~$30.0~~$2.9 million ~~for the first three months of 2018 increased $9.1 million or 43.2% from the same period of 2017, primarily due to the YDKN acquisition, and our presence in that new market,~~ and our continued investment in new technology. The increased technology costs include upgrades to meet customer needs via the utilization of electronic delivery channels, such as online and mobile banking, investment in infrastructure to support our larger company and expenditures deemed necessary by management to maintain proficiency and compliance with ~~expanding~~ regulatory requirements.

Amortization of intangibles expense of $4.2 million for the first three months of 2018 increased $1.1 million or 36.2% from the first three months of 2017, due to the additional core deposit intangibles added as a result of the acquisition of YDKN.

Outside services expense of ~~$14.7~~$48.9 million for the first ~~three~~nine months of 2018 increased ~~$1.7~~$7.0 million, or ~~12.9%~~16.6%, from the same period of 2017, primarily due to ~~an increase~~increases of ~~$0.7~~$2.3 million in legal expense, $1.2 million in data processing and information technology services and $1.0 million in security services, combined with various other miscellaneous increases. These increases were driven primarily by the ~~YDKN acquisition.~~expanded operations in our southeastern markets.

FDIC insurance of ~~$8.8~~$26.8 million for the first ~~three~~nine months of 2018 increased ~~$3.4~~$2.9 million, or ~~64.0%~~12.0%, from the same period of 2017, primarily due to a higher assessment base in 2018 resulting from merger and acquisition activity in 2017, combined with angrowth in loans.

Bank shares and franchise tax expense of $9.9 million for the first nine months of 2018 increased ~~rate~~$1.4 million, or 16.3%, from $8.5 million in the first nine months of 2017, primarily due to ~~YDKN's construction loan portfolio.~~an increase in our capital base from the YDKN acquisition.

Other non-interest expense was ~~$18.8~~$62.6 million and ~~$13.6~~$56.6 million for the first ~~three~~nine months of 2018 and 2017, respectively. During the first ~~three~~nine months of 2018, ~~business development costs~~loan-related expense increased by ~~$1.0~~$3.3 million, ~~miscellaneous losses~~OREO increased by ~~$0.9~~$1.7 million, marketing expense increased by $1.6 million, historic and other tax credit investments expense increased by ~~$0.8~~$0.5 million and ~~marketing~~telephone expense increased by ~~$0.8~~$0.4 million. These increases were primarily related to the expanded operations in North and South ~~Carolina.~~Carolina and branch consolidation activities. Other non-interest expense for the 2018 period also included branch consolidation costs of $2.9 million.

The following table presents non-interest expense excluding significant items for the nine months ended September 30, 2018 and 2017:

TABLE 19



	Nine Months Ended September 30,						$			%
(in thousands)	2018			2017			Change			Change
Total non-interest expense, as reported	$	524,825		$	515,012		$	9,813		1.9	%
Significant items:
Discretionary 401(k) contribution	(874		)	—			(874		)
Branch consolidations - salaries and benefits	(45		)	—			(45		)
Branch consolidations - occupancy and equipment	(1,609		)	—			(1,609		)
Branch consolidations - other	(1,285		)	—			(1,285		)
Merger-related	—			(55,459		)	55,459
Total non-interest expense, excluding significant items⁽¹⁾	$	521,012		$	459,553		$	61,459		13.4	%

(1) Non-GAAP

Table of Contents

Income Taxes

The following table presents information regarding income tax expense and certain tax rates:

TABLE 820


	Three Months Ended March 31,						Nine Months Ended September 30,
(dollars in thousands)	2018			2017			2018			2017
Income tax expense	$	21,268		$	6,484		$	63,893		$	69,279
Effective tax rate	19.7		%	22.0		%	19.0		%	28.4		%
Statutory tax rate	21.0		%	35.0		%	21.0		%	35.0		%

Both periods’ tax rates are lower than the federal statutory tax rates of 21% in 2018 and 35% in 2017, due to the tax benefits primarily resulting from tax-exempt income on investments and loans, tax credits and income from BOLI. Additionally, in 2018, we recorded a net favorable adjustment of $1.9 million to our provisional deferred tax remeasurement related to the TCJA. The effective tax rate ~~for~~in the first ~~quarter~~nine months of 2018 ~~was 19.7%, compared to 22.0% in the year-ago quarter. The current quarter~~ was impacted by the ~~TCJA-enacted~~TCJA, including a change to a 21% federal statutory rate and the recording of final adjustments to the provisional deferred tax remeasurement, while the year-ago ~~quarter~~period was impacted by merger-related expenses. The lower statutory corporate tax rate in 2018 is partially offset by changes to the deductibility of certain items such as FDIC insurance premiums.

FINANCIAL CONDITION

The following table presents our condensed Consolidated Balance Sheets:

TABLE 921


(dollars in thousands)	March 31, 2018		December 31, 2017		$ Change			% Change		September 30, 2018		December 31, 2017		$ Change			% Change
Assets
Cash and cash equivalents	$	386,329	$	479,443	$	(93,114	)	(19.4	)%	$	437,853	$	479,443	$	(41,590	)	(8.7	)%
Securities	6,151,463		6,006,830		144,633			2.4		6,505,239		6,006,830		498,409			8.3
Loans held for sale	37,982		92,891		(54,909		)	(59.1	)	42,083		92,891		(50,808		)	(54.7	)
Loans and leases, net	21,083,150		20,823,386		259,764			1.2		21,661,522		20,823,386		838,136			4.0
Goodwill and other intangibles	2,339,139		2,341,263		(2,124		)	(0.1	)	2,329,831		2,341,263		(11,432		)	(0.5	)
Other assets	1,654,290		1,673,822		(19,532		)	(1.2	)	1,641,067		1,673,822		(32,755		)	(2.0	)
Total Assets	$	31,652,353	$	31,417,635	$	234,718		0.7	%	$	32,617,595	$	31,417,635	$	1,199,960		3.8	%
Liabilities and Stockholders’ Equity
Deposits	$	22,497,089	$	22,399,725	$	97,364		0.4	%	$	23,499,986	$	22,399,725	$	1,100,261		4.9	%
Borrowings	4,462,370		4,346,510		115,860			2.7		4,306,429		4,346,510		(40,081		)	(0.9	)
Other liabilities	259,441		262,206		(2,765		)	(1.1	)	286,316		262,206		24,110			9.2
Total liabilities	27,218,900		27,008,441		210,459			0.8		28,092,731		27,008,441		1,084,290			4.0
Stockholders’ equity	4,433,453		4,409,194		24,259			0.6		4,524,864		4,409,194		115,670			2.6
Total Liabilities and Stockholders’ Equity	$	31,652,353	$	31,417,635	$	234,718		0.7	%	$	32,617,595	$	31,417,635	$	1,199,960		3.8	%

~~Non-Performing Assets~~

Non-performing assets increased $4.4 million, from $138.7 million at December 31, 2017 to $143.1 million at March 31, 2018. This reflects increases of $3.0 million in non-accrual loans, $1.0 million in TDRs and $0.4 million in OREO. The increase in non-accrual loans is attributable to the migration of two commercial borrowers in the commercial and industrial portfolio, and a few smaller borrowers in the commercial real estate portfolio. The increase in TDRs is related to the modification of a commercial and industrial credit during the first quarter of 2018. The increase in OREO is the result of residential transfers during the first quarter of 2018 outpacing the properties that were sold during this same period.

Table of Contents

Non-Performing Assets

Following is a summary of total non-performing loans and leases, by class:

TABLE 1022


(in thousands)	March 31, 2018		December 31, 2017		$ Change			% Change		September 30, 2018		December 31, 2017		$ Change			% Change
Commercial real estate	$	33,697	$	31,399	$	2,298		7.3	%	$	23,991	$	31,399	$	(7,408	)	(23.6	)%
Commercial and industrial	25,587		22,740		2,847			12.5		32,142		22,740		9,402			41.3
Commercial leases	1,399		1,574		(175		)	(11.1	)	5,526		1,574		3,952			251.1
Other	1,000		1,000		—			—		1,000		1,000		—			—
Total commercial loans and leases	61,683		56,713		4,970			8.8		62,659		56,713		5,946			10.5
Direct installment	15,722		16,725		(1,003		)	(6.0	)	14,657		16,725		(2,068		)	(12.4	)
Residential mortgages	16,135		16,409		(274		)	(1.7	)	16,007		16,409		(402		)	(2.4	)
Indirect installment	2,424		2,435		(11		)	(0.5	)	2,263		2,435		(172		)	(7.1	)
Consumer lines of credit	6,172		5,834		338			5.8		6,635		5,834		801			13.7
Total consumer loans	40,453		41,403		(950		)	(2.3	)	39,562		41,403		(1,841		)	(4.4	)
Total non-performing loans and leases	$	102,136	$	98,116	$	4,020		4.1	%	$	102,221	$	98,116	$	4,105		4.2	%

Non-performing assets decreased $0.8 million, from $138.7 million at December 31, 2017 to $137.9 million at September 30, 2018. This reflects decreases of $4.9 million in OREO and $1.2 million in TDRs, partially offset by an increase of $5.3 million in non-accrual loans. The decrease in OREO was primarily attributable to the sale of two commercial properties totaling $2.4 million during the first nine months of 2018. The decrease in TDRs is related to the sale of the Regency portfolio, which resulted in a decrease of $2.7 million in TDRs. The increase in non-accrual loans is attributable to the migration of a few commercial loans, partially offset by the commercial note sale that occurred during the second quarter of 2018.

Table of Contents

Following is a summary of performing, non-performing and non-accrual TDRs, by class:

TABLE 1123


(in thousands)	Performing		Non- Performing		Non- Accrual		Total		Performing		Non- Performing		Non- Accrual		Total
Originated
March 31, 2018
September 30, 2018
Commercial real estate	$	86	$	—	$	3,929	$	4,015	$	—	$	105	$	2,174	$	2,279
Commercial and industrial	2,750		1,230		587		4,567		—		567		106		673
Total commercial loans	2,836		1,230		4,516		8,582		—		672		2,280		2,952
Direct installment	11,092		7,241		3,546		21,879		10,735		6,701		3,746		21,182
Residential mortgages	3,716		10,881		2,011		16,608		4,172		9,897		1,741		15,810
Indirect installment	—		190		12		202		—		—		8		8
Consumer lines of credit	1,881		1,741		583		4,205		2,056		1,790		846		4,692
Total consumer loans	16,689		20,053		6,152		42,894		16,963		18,388		6,341		41,692
Total TDRs	$	19,525	$	21,283	$	10,668	$	51,476	$	16,963	$	19,060	$	8,621	$	44,644
December 31, 2017
Commercial real estate	$	92	$	—	$	3,870	$	3,962	$	92	$	—	$	3,870	$	3,962
Commercial and industrial	3,085		—		601		3,686		3,085		—		601		3,686
Total commercial loans	3,177		—		4,471		7,648		3,177		—		4,471		7,648
Direct installment	10,890		7,758		3,197		21,845		10,890		7,758		3,197		21,845
Residential mortgages	3,659		10,638		2,161		16,458		3,659		10,638		2,161		16,458
Indirect installment	—		195		14		209		—		195		14		209
Consumer lines of credit	1,812		1,582		629		4,023		1,812		1,582		629		4,023
Total consumer loans	16,361		20,173		6,001		42,535		16,361		20,173		6,001		42,535
Total TDRs	$	19,538	$	20,173	$	10,472	$	50,183	$	19,538	$	20,173	$	10,472	$	50,183
Acquired
March 31, 2018
September 30, 2018
Commercial real estate	$	—	$	2,613	$	—	$	2,613	$	—	$	2,613	$	43	$	2,656
Commercial and industrial	—		—		—		—		—		—		35		35
Total commercial loans	—		2,613		—		2,613		—		2,613		78		2,691
Direct installment	—		70		—		70		—		68		—		68
Residential mortgages	—		—		—		—		—		—		—		—
Indirect installment	—		—		—		—		—		—		—		—
Consumer lines of credit	249		486		357		1,092		67		581		13		661
Total consumer loans	249		556		357		1,162		67		649		13		729
Total TDRs	$	249	$	3,169	$	357	$	3,775	$	67	$	3,262	$	91	$	3,420
December 31, 2017
Commercial real estate	$	—	$	2,651	$	—	$	2,651	$	—	$	2,651	$	—	$	2,651
Commercial and industrial	—		—		—		—		—		—		—		—
Total commercial loans	—		2,651		—		2,651		—		2,651		—		2,651
Direct installment	15		71		—		86		15		71		—		86
Residential mortgages	—		—		—		—		—		—		—		—
Indirect installment	—		—		—		—		—		—		—		—
Consumer lines of credit	251		586		234		1,071		251		586		234		1,071
Total consumer loans	266		657		234		1,157		266		657		234		1,157
Total TDRs	$	266	$	3,308	$	234	$	3,808	$	266	$	3,308	$	234	$	3,808

Table of Contents

Allowance for Credit Losses

The allowance for credit losses of ~~$179.2~~$177.9 million at ~~March 31,~~September 30, 2018 increased ~~$3.9~~$2.5 million, or ~~2.2%~~1.4%, from December 31, 2017, primarily in support of growth in originated loans and leases and a small increase in originated criticized commercial loans. The provision for credit losses during the ~~three~~nine months ended ~~March 31,~~September 30, 2018 was ~~$14.5~~$46.0 million, which covered net charge-offs and supported ~~higher~~ organic loan growth. The amount of provision expense that resulted from the ~~aforementioned~~small increase in originated criticized commercial loans was offset by a provision benefit received through a decline in overall delinquency ~~levels.~~levels in the third quarter of 2018. Net charge-offs were ~~$10.6~~$43.5 million during the ~~three~~nine months ended ~~March 31,~~September 30, 2018, compared to $32.4 million during the nine months ended September 30, 2017, with the increase primarily due to $13.4 million, or 8 basis points, relating to the sale of a small portfolio of non-performing loans in the second quarter of 2018 and the sale of Regency in the third quarter of 2018. The allowance for credit losses as a percentage of non-performing loans for the total portfolio decreased from 179% as of December 31, 2017 to ~~175%~~174% as of ~~March 31,~~September 30, 2018, reflecting a ~~slight~~larger increase in the level of non-performing loans relative to the increase in the allowance for credit losses during the ~~three-month~~nine-month period.

Following is a summary of supplemental statistical ratios pertaining to our originated loans and leases portfolio. The originated loans and leases portfolio excludes loans acquired at fair value and accounted for in accordance with ASC 805, Business Combinations. Also see Note 5, Loans and Leases, of the Notes to Consolidated Financial Statements (Unaudited).

TABLE 1224


	At or For the Three Months Ended						At or For the Three Months Ended
	March 31, 2018		December 31, 2017		March 31, 2017		September 30, 2018		December 31, 2017		September 30, 2017
Non-performing loans / total originated loans and leases	0.58	%	0.57	%	0.77	%	0.54	%	0.57	%	0.69	%
Non-performing loans + OREO / total originated loans and leases + OREO	0.81	%	0.81	%	1.12	%	0.73	%	0.81	%	0.91	%
Allowance for credit losses (originated loans) / total originated loans and leases	1.08	%	1.10	%	1.19	%	1.00	%	1.10	%	1.12	%
Net charge-offs on originated loans and leases (annualized) / total average originated loans and leases	0.29	%	0.35	%	0.25	%	0.33	%	0.35	%	0.37	%

Deposits

As a bank holding company, our primary source of funds is deposits. These deposits are provided by businesses, municipalities and individuals located within the markets served by our Community Banking ~~subsidiary.~~segment.

Following is a summary of deposits:

TABLE 1325


(in thousands)	March 31, 2018		December 31, 2017		$ Change			% Change		September 30, 2018		December 31, 2017		$ Change			% Change
Non-interest-bearing demand	$	5,748,568	$	5,720,030	$	28,538		0.5	%	$	6,018,852	$	5,720,030	$	298,822		5.2	%
Interest-bearing demand	9,407,111		9,571,038		(163,927		)	(1.7	)	9,519,704		9,571,038		(51,334		)	(0.5	)
Savings	2,600,151		2,488,178		111,973			4.5		2,513,679		2,488,178		25,501			1.0
Certificates and other time deposits	4,741,259		4,620,479		120,780			2.6		5,447,751		4,620,479		827,272			17.9
Total deposits	$	22,497,089	$	22,399,725	$	97,364		0.4	%	$	23,499,986	$	22,399,725	$	1,100,261		4.9	%

Total deposits increased from December 31, 2017, primarily as a result of ~~organic~~ growth in non-interest-bearing demand balances and certificates and other time deposits. The growth reflects heightened deposit-gathering efforts focused on attracting new customer relationships through targeted promotional interest rates on 13-month, 19-month and 25-month certificates of deposit, combined with deepening relationships with existing customers through internal lead generation efforts. Relationship-based transaction deposits, which are comprised of demand (non-interest-bearing and interest-bearing) and savings accounts (including money market savings), ~~declined~~also increased in total over this ~~period due somewhat to seasonal outflows.~~period. Generating growth in these deposits remains a key focus for ~~us.~~us and will help us manage to lower levels of short-term borrowings.

Table of Contents

Capital Resources and Regulatory Matters

The access to, and cost of, funding for new business initiatives, including acquisitions, the ability to engage in expanded business activities, the ability to pay dividends and the level and nature of regulatory oversight depend, in part, on our capital position.

The assessment of capital adequacy depends on a number of factors such as expected organic growth in the ~~balance sheet,~~Balance Sheet, asset quality, liquidity, earnings performance, changing competitive conditions and economic forces. We seek to maintain a strong capital base to support our growth and expansion activities, to provide stability to current operations and to promote public confidence.

In accordance with the terms of our merger with Yadkin Financial Corporation, we issued 111,619,622 shares of our common stock on March 11, 2017.

We have an effective shelf registration statement filed with the SEC. Pursuant to this registration statement, we may, from time to time, issue and sell in one or more offerings any combination of common stock, preferred stock, debt securities, depositary shares, warrants, stock purchase contracts or units.

Capital management is a continuous process, with capital plans and stress testing for FNB and FNBPA updated at least annually. These capital plans include assessing the adequacy of expected capital levels assuming various scenarios by projecting capital needs for a forecast period of 2-3 years beyond the current year. From time to time, we issue shares initially acquired by us as treasury stock under our various benefit plans. We may continue to grow through acquisitions, which can potentially impact our capital position. We may issue additional preferred or common stock in order to maintain our well-capitalized status.

FNB and FNBPA are subject to various regulatory capital requirements administered by the federal banking agencies (see discussion under “Enhanced Regulatory Capital Standards”). Quantitative measures established by regulators to ensure capital adequacy require FNB and FNBPA to maintain minimum amounts and ratios of total, tier 1 and common equity tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and minimum leverage ratio (as defined). Failure to meet minimum capital requirements could lead to initiation of certain mandatory, and possibly additional discretionary actions, by regulators that, if undertaken, could have a direct material effect on our Consolidated Financial Statements, dividends and future merger and acquisition activity. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, FNB and FNBPA must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. FNB’s and FNBPA’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

As of ~~March 31,~~September 30, 2018, the most recent notification from the federal banking agencies categorized FNB and FNBPA as “well-capitalized” under the regulatory framework for prompt corrective action. There are no conditions or events since the notification which management believes have changed this categorization. Our management believes that, as of ~~March 31,~~September 30, 2018 and December 31, 2017, FNB and FNBPA met all “well-capitalized” requirements to which each of them was subject.

Table of Contents

Following are the capital amounts and related ratios as of ~~March 31,~~September 30, 2018 and December 31, 2017 for FNB and FNBPA:

TABLE 1426


	Actual				Well-Capitalized Requirements				Minimum Capital Requirements plus Capital Conservation Buffer				Actual				Well-Capitalized Requirements				Minimum Capital Requirements plus Capital Conservation Buffer
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
As of March 31, 2018
As of September 30, 2018
F.N.B. Corporation
Total capital	$	2,707,398	11.5	%	$	2,362,790	10.0	%	$	2,333,255	9.9	%	$	2,813,920	11.5	%	$	2,456,625	10.0	%	$	2,425,917	9.9	%
Tier 1 capital	2,219,884		9.4		1,890,232		8.0		1,860,697		7.9		2,337,416		9.5		1,965,300		8.0		1,934,592		7.9
Common equity tier 1	2,113,002		8.9		1,535,813		6.5		1,506,278		6.4		2,230,534		9.1		1,596,806		6.5		1,566,099		6.4
Leverage	2,219,884		7.6		1,462,494		5.0		1,169,995		4.0		2,337,416		7.8		1,507,943		5.0		1,206,354		4.0
Risk-weighted assets	23,627,896												24,566,253
FNBPA
Total capital	2,543,802		10.8	%	2,354,540		10.0	%	2,325,108		9.9	%	2,666,288		10.9	%	2,458,411		10.0	%	2,427,681		9.9	%
Tier 1 capital	2,368,177		10.1		1,883,632		8.0		1,854,200		7.9		2,485,996		10.1		1,966,729		8.0		1,935,999		7.9
Common equity tier 1	2,288,177		9.7		1,530,451		6.5		1,501,019		6.4		2,405,996		9.8		1,597,967		6.5		1,567,237		6.4
Leverage	2,368,177		8.2		1,453,002		5.0		1,162,401		4.0		2,485,996		8.3		1,501,877		5.0		1,201,502		4.0
Risk-weighted assets	23,545,397												24,584,112
As of December 31, 2017
F.N.B. Corporation
Total capital	$	2,666,272	11.4	%	$	2,340,362	10.0	%	$	2,164,835	9.3	%	$	2,666,272	11.4	%	$	2,340,362	10.0	%	$	2,164,835	9.3	%
Tier 1 capital	2,184,571		9.3		1,872,290		8.0		1,696,763		7.3		2,184,571		9.3		1,872,290		8.0		1,696,763		7.3
Common equity tier 1	2,077,689		8.9		1,521,235		6.5		1,345,708		5.8		2,077,689		8.9		1,521,235		6.5		1,345,708		5.8
Leverage	2,184,571		7.6		1,440,797		5.0		1,152,638		4.0		2,184,571		7.6		1,440,797		5.0		1,152,638		4.0
Risk-weighted assets	23,403,622												23,403,622
FNBPA
Total capital	2,504,191		10.7	%	2,332,593		10.0	%	2,157,649		9.3	%	2,504,191		10.7	%	2,332,593		10.0	%	2,157,649		9.3	%
Tier 1 capital	2,332,892		10.0		1,866,075		8.0		1,691,130		7.3		2,332,892		10.0		1,866,075		8.0		1,691,130		7.3
Common equity tier 1	2,252,892		9.7		1,516,186		6.5		1,341,241		5.8		2,252,892		9.7		1,516,186		6.5		1,341,241		5.8
Leverage	2,332,892		8.1		1,432,604		5.0		1,146,084		4.0		2,332,892		8.1		1,432,604		5.0		1,146,084		4.0
Risk-weighted assets	23,325,934												23,325,934

In accordance with Basel III, the implementation of capital requirements is transitional and phases-in from January 1, 2015 through January 1, 2019. The minimum capital requirements plus capital conservation buffer, which are presented for each period above based on the phase-in schedule, represent the minimum requirements needed to avoid limitations on distributions of dividends and certain discretionary bonus payments. Our management believes that FNB and FNBPA will continue to meet all “well-capitalized” requirements after Basel III is completely phased-in.

Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (Dodd-Frank Act)

The Dodd-Frank Act broadly affects the financial services industry by establishing a framework for systemic risk oversight, creating a resolution authority for institutions determined to be systemically important, mandating higher capital and liquidity requirements, requiring banks to pay increased fees to regulatory agencies and containing numerous other provisions aimed at strengthening the sound operation of the financial services sector that significantly change the system of regulatory oversight as described in more detail under Part I, Item 1, “Business - Government Supervision and Regulation” included in our 2017 Annual Report on Form 10-K as filed with the SEC on February 28, 2018. Many aspects of the Dodd-Frank Act are subject to further rulemaking and will take effect over several years, making it difficult to anticipate the overall financial impact to us or across the financial services industry.

Table of Contents

LIQUIDITY

Our goal in liquidity management is to satisfy the cash flow requirements of customers and the operating cash needs of FNB with cost-effective funding. Our Board of Directors has established an Asset/Liability Management Policy ~~in order~~ to guide management in achieving and maintaining earnings performance consistent with long-term goals, while maintaining acceptable levels of interest rate risk, a “well-capitalized” ~~balance sheet~~Balance Sheet and adequate levels of liquidity. Our Board of Directors has also established a Contingency Funding Policy to guide management in addressing stressed liquidity conditions. These policies designate our Asset/Liability Committee as the body responsible for meeting these objectives. The ALCO, which is comprised of members of executive management, reviews liquidity on a continuous basis and approves significant changes in strategies that affect ~~balance sheet~~Balance Sheet or cash flow positions. Liquidity is centrally managed ~~on a~~ daily ~~basis~~ by our Treasury Department.

FNBPA generates liquidity from its normal business operations. Liquidity sources from assets include payments from loans and investments, as well as the ability to securitize, pledge or sell loans, investment securities and other assets. Liquidity sources from liabilities are generated primarily through the banking offices of FNBPA in the form of deposits and customer repurchase agreements. FNB also has access to reliable and cost-effective wholesale sources of liquidity. Short- and long-term funds can be acquired to help fund normal business operations, as well as to serve as contingency funding ~~in the event that~~if we would be faced with a liquidity crisis.

The principal sources of the parent company’s liquidity are its strong existing cash resources plus dividends it receives from its subsidiaries. These dividends may be impacted by the parent’s or its subsidiaries’ capital needs, statutory laws and regulations, corporate policies, contractual restrictions, profitability and other factors. In addition, through one of our subsidiaries, we regularly issue subordinated notes, which are guaranteed by FNB. Cash on hand at the parent has been managed by various strategies over the last few years. ~~These~~One significant management strategy resulted in the sale of 100 percent of the issued and outstanding capital stock of Regency to Mariner Finance, LLC in exchange for cash consideration of $142 million. This transaction closed on August 31, 2018 and was the primary driver of the parent’s cash position increasing by $105.0 million from $165.7 million at December 31, 2017 to $270.7 million at September 30, 2018. This transaction accomplished several strategic objectives, including offering additional liquidity. Other potential strategies that management employs include strong earnings, increasing earnings retention rate and capital actions. The parent’s cash position decreased $3.8 million from $165.7 million at December 31, 2017 to $161.9 million at March 31, 2018, primarily due to one-time payouts related to the YDKN acquisition.

Management believes our cash levels are appropriate given the current environment. Two metrics that are used to gauge the adequacy of the parent company’s cash position are the LCR and MCH. The LCR is defined as the sum of cash on hand plus projected cash inflows over the next 12 months divided by projected cash outflows over the next 12 months. The MCH is defined as the number of months of corporate expenses and dividends that can be covered by the cash on hand and was impacted by the sale of Regency and the YDKN acquisition.

The LCR and MCH ratios are presented in the following table:

TABLE 1527



(dollars in thousands)	~~March 31,~~ September 30, 2018	December 31, 2017	Internal limit
Liquidity coverage ratio	~~1.8~~2.3 times	1.8 times	> 1 time
Months of cash on hand	~~10.1~~16.5 months	10.2 months	> 12 months

The sale of Regency has resulted in MCH and LCR ratios that are in compliance with our Policy. The MCH ratio ~~fell~~had fallen below our internal limit due to the YDKN acquisition in March ~~2017. As a result of YDKN, our twelve-month projected dividend payout is estimated at $155 million, an increase of approximately $54 million pre-merger.~~2017, as YDKN did not manage to a similar ratio and held only a minimal amount of cash on hand at their holding company. ~~Our ALCO is evaluating several alternatives, each of which would place the MCH ratio back into policy compliance. Management believes that this policy exception will be cured in 2018.~~

Our liquidity position has been positively impacted by our ability to generate growth in relationship-based accounts. Organic growth in low-cost transaction deposits was complemented by management’s strategy of heightened deposit gathering efforts ~~during the third and fourth quarters of 2017~~ focused on attracting new customer relationships and deepening relationships with existing customers, in part through internal lead generation ~~efforts.~~efforts leveraging data analytics capabilities. Total deposits were ~~$22.5~~$23.5 billion at ~~March 31,~~September 30, 2018, an increase of ~~$97.4 million,~~$1.1 billion, or ~~0.4%~~6.6% annualized from December 31, 2017. ~~Growth in time deposits was $120.8 million, or 2.6%.~~ Total non-interest demand deposit accounts grew by ~~$28.5~~$298.8 million, or ~~0.5%,~~7.0% annualized, and savings accounts grew by ~~$112.0~~$25.5 million, or ~~4.5%.~~1.4% annualized. Growth in time deposits was $827.3 million, or 23.9% annualized. These increases were offset by ~~seasonally~~slightly lower business demand deposit and interest checking ~~balances.~~balances which decreased $51.3 million, or 0.7% annualized.

Table of Contents

FNBPA has significant unused wholesale credit availability sources that include the availability to borrow from the FHLB, the FRB, correspondent bank lines, access to brokered deposits and multiple other channels. In addition to credit availability, FNBPA also possesses salable unpledged government and agency securities ~~which~~that could be utilized to meet funding needs. The ALCO Policy minimum guideline level for salable unpledged government and agency securities is 3.0%.

~~Table of Contents~~

The following table presents certain information relating to FNBPA’s credit availability and salable unpledged securities:

TABLE 1628


(dollars in thousands)	March 31, 2018			December 31, 2017			September 30, 2018			December 31, 2017
Unused wholesale credit availability	$	8,227,214		$	8,189,379		$	9,874,088		$	8,189,379
Unused wholesale credit availability as a % of FNBPA assets	26.2		%	26.3		%	30.3		%	26.3		%
Salable unpledged government and agency securities	$	2,290,999		$	2,231,812		$	2,276,869		$	2,231,812
Salable unpledged government and agency securities as a % of FNBPA assets	7.3		%	7.2		%	7.0		%	7.2		%

Another metric for measuring liquidity risk is the liquidity gap analysis. The following liquidity gap analysis as of ~~March 31,~~September 30, 2018 compares the difference between our cash flows from existing earning assets and interest-bearing liabilities over future time intervals. Management seeks to limit the size of the liquidity gaps so that sources and uses of funds are reasonably matched in the normal course of business. A reasonably matched position lays a better foundation for dealing with additional funding needs during a potential liquidity crisis. The ~~liquidity gap decreased during the three months as the~~ twelve-month cumulative gap to total assets was ~~(7.0)~~(8.3)% and (5.8)% as of ~~March 31,~~September 30, 2018 and December 31, 2017, respectively. Management calculates this ratio at least quarterly and it is reviewed monthly by ALCO.

TABLE 1729


(dollars in thousands)	Within 1 Month			2-3 Months			4-6 Months			7-12 Months			Total 1 Year			Within 1 Month			2-3 Months			4-6 Months			7-12 Months			Total 1 Year
Assets
Loans	$	465,764		$	1,001,045		$	1,245,511		$	2,252,490		$	4,964,810		$	504,319		$	912,331		$	1,191,771		$	2,346,922		$	4,955,343
Investments	167,647			134,319			218,091			499,488			1,019,545			123,496			167,400			223,591			448,840			963,327
	633,411			1,135,364			1,463,602			2,751,978			5,984,355			627,815			1,079,731			1,415,362			2,795,762			5,918,670
Liabilities
Non-maturity deposits	174,473			348,947			523,424			1,046,848			2,093,692			179,434			358,869			538,306			1,076,614			2,153,223
Time deposits	168,590			510,938			670,023			1,596,382			2,945,933			1,013,905			581,978			747,436			1,226,265			3,569,584
Borrowings	2,889,614			47,775			27,887			200,723			3,165,999			2,655,204			16,270			173,897			46,480			2,891,851
	3,232,677			907,660			1,221,334			2,843,953			8,205,624			3,848,543			957,117			1,459,639			2,349,359			8,614,658
Period Gap (Assets - Liabilities)	$	(2,599,266	)	$	227,704		$	242,268		$	(91,975	)	$	(2,221,269	)	$	(3,220,728	)	$	122,614		$	(44,277	)	$	446,403		$	(2,695,988	)
Cumulative Gap	$	(2,599,266	)	$	(2,371,562	)	$	(2,129,294	)	$	(2,221,269	)				$	(3,220,728	)	$	(3,098,114	)	$	(3,142,391	)	$	(2,695,988	)
Cumulative Gap to Total Assets	(8.2		)%	(7.5		)%	(6.7		)%	(7.0		)%				(9.9		)%	(9.5		)%	(9.6		)%	(8.3		)%

In addition, the ALCO regularly monitors various liquidity ratios and stress scenarios of our liquidity position. The stress scenarios forecast that adequate funding will be available even under severe conditions. Management believes we have sufficient liquidity available to meet our normal operating and contingency funding cash needs.

MARKET RISK

Market risk refers to potential losses arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices. We are primarily exposed to interest rate risk inherent in our lending and deposit-taking activities as a financial intermediary. To succeed in this capacity, we offer an extensive variety of financial products to meet the diverse needs of our customers. These products sometimes contribute to interest rate risk for us when product groups do not complement one another. For example, depositors may want short-term deposits, while borrowers desire long-term loans.

Table of Contents

Changes in market interest rates may result in changes in the fair value of our financial instruments, cash flows and net interest income. The ALCO is responsible for market risk management which involves devising policy guidelines, risk measures and limits, and managing the amount of interest rate risk and its effect on net interest income and capital. We use derivative financial instruments for interest rate risk management purposes and not for trading or speculative purposes.

Interest rate risk is comprised of repricing risk, basis risk, yield curve risk and options risk. Repricing risk arises from differences in the cash flow or repricing between asset and liability portfolios. Basis risk arises when asset and liability

~~Table of Contents~~

portfolios are related to different market rate indexes, which do not always change by the same amount. Yield curve risk arises when asset and liability portfolios are related to different maturities on a given yield curve; when the yield curve changes shape, the risk position is altered. Options risk arises from “embedded options” within asset and liability products as certain borrowers have the option to prepay their loans when rates fall, while certain depositors can redeem their certificates of deposit early when rates rise.

We use an asset/liability model to measure our interest rate risk. Interest rate risk measures we utilize include earnings simulation, EVE and gap analysis. Gap analysis and EVE are static measures that do not incorporate assumptions regarding future business. Gap analysis, while a helpful diagnostic tool, displays cash flows for only a single rate environment. EVE’s long-term horizon helps identify changes in optionality and longer-term positions. However, EVE’s liquidation perspective does not translate into the earnings-based measures that are the focus of managing and valuing a going concern. Net interest income simulations explicitly measure the exposure to earnings from changes in market rates of interest. In these simulations, our current financial position is combined with assumptions regarding future business to calculate net interest income under various hypothetical rate scenarios. The ALCO reviews earnings simulations over multiple years under various interest rate scenarios on a periodic basis. Reviewing these various measures provides us with a comprehensive view of our interest rate risk profile.

The following repricing gap analysis as of ~~March 31,~~September 30, 2018 compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. Management utilizes the repricing gap analysis as a diagnostic tool in managing net interest income and EVE risk measures.

TABLE 1830


(dollars in thousands)	Within 1 Month			2-3 Months			4-6 Months			7-12 Months			Total 1 Year		Within 1 Month			2-3 Months			4-6 Months			7-12 Months			Total 1 Year
Assets
Loans	$	9,265,689		$	855,440		$	862,637		$	1,551,167		$	12,534,933	$	9,696,914		$	745,691		$	787,623		$	1,526,153		$	12,756,381
Investments	167,647			139,319			270,398			508,833			1,086,197		128,754			179,471			372,089			438,351			1,118,665
	9,433,336			994,759			1,133,035			2,060,000			13,621,130		9,825,668			925,162			1,159,712			1,964,504			13,875,046
Liabilities
Non-maturity deposits	6,134,551			—			—			—			6,134,551		6,148,871			—			—			—			6,148,871
Time deposits	268,562			511,290			668,221			1,591,924			3,039,997		1,112,582			581,539			745,468			1,221,796			3,661,385
Borrowings	3,382,956			522,775			10,638			166,225			4,082,594		3,117,588			642,150			157,966			14,620			3,932,324
	9,786,069			1,034,065			678,859			1,758,149			13,257,142		10,379,041			1,223,689			903,434			1,236,416			13,742,580
Off-balance sheet	(100,000		)	405,000			—			—			305,000		(100,000		)	555,000			—			—			455,000
Period Gap (assets – liabilities + off-balance sheet)	$	(452,733	)	$	365,694		$	454,176		$	301,851		$	668,988	$	(653,373	)	$	256,473		$	256,278		$	728,088		$	587,466
Cumulative Gap	$	(452,733	)	$	(87,039	)	$	367,137		$	668,988				$	(653,373	)	$	(396,900	)	$	(140,622	)	$	587,466
Cumulative Gap to Assets	(1.6		)%	(0.3		)%	1.3		%	2.4		%			(2.3		)%	(1.4		)%	(0.5		)%	2.1		%

The twelve-month cumulative repricing gap to total assets was ~~2.4%~~2.1% and 3.0% as of ~~March 31,~~September 30, 2018 and December 31, 2017, respectively. The positive cumulative gap positions indicate that we have a greater amount of repricing earning assets than repricing interest-bearing liabilities over the subsequent twelve months. If interest rates increase then net interest income will increase and, conversely, if interest rates decrease then net interest income will decrease. The slight change in the cumulative repricing gap at September 30, 2018 compared to December 31, 2017, is primarily related to growth and changes in the mix of loans, deposits and borrowings. The growth in the CD portfolio was offset with the increased cash flow of the indirect portfolio, the increased repricing of adjustable loans and the funding of long term FHLB advances.

Table of Contents

The allocation of non-maturity deposits and customer repurchase agreements to the one-month maturity category above is based on the estimated sensitivity of each product to changes in market rates. For example, if a product’s rate is estimated to increase by 50% as much as the market rates, then 50% of the account balance was placed in this category.

Utilizing net interest income simulations, the following net interest income metrics were calculated using rate shocks which move market rates in an immediate and parallel fashion. The variance percentages represent the change between the net interest income and EVE calculated under the particular rate scenario versus the net interest income and EVE that was calculated assuming market rates as of ~~March 31,~~September 30, 2018. Using a static ~~balance sheet~~Balance Sheet structure, the measures do not reflect all of management's potential counteractions.

~~Table of Contents~~

The following table presents an analysis of the potential sensitivity of our net interest income and EVE to changes in interest ~~rates:~~rates using rate shocks:

TABLE 1931


	March 31, 2018		December 31, 2017		ALCO Limits		September 30, 2018		December 31, 2017		ALCO Limits
Net interest income change (12 months):
+ 300 basis points	3.3	%	3.0	%	n/a		3.3	%	3.0	%	n/a
+ 200 basis points	2.4	%	2.3	%	(5.0	)%	2.3	%	2.3	%	(5.0	)%
+ 100 basis points	1.4	%	1.3	%	(5.0	)%	1.3	%	1.3	%	(5.0	)%
- 100 basis points	(3.4	)%	(3.9	)%	(5.0	)%	(3.2	)%	(3.9	)%	(5.0	)%
Economic value of equity:
+ 300 basis points	(6.4	)%	(5.9	)%	(25.0	)%	8.3	%	(5.9	)%	(25.0	)%
+ 200 basis points	(4.0	)%	(3.7	)%	(15.0	)%	5.7	%	(3.7	)%	(15.0	)%
+ 100 basis points	(1.5	)%	(1.2	)%	(10.0	)%	2.4	%	(1.2	)%	(10.0	)%
- 100 basis points	(1.5	)%	(2.6	)%	(10.0	)%	0.5	%	(2.6	)%	(10.0	)%

We also model rate scenarios which move all rates gradually over twelve months (Rate Ramps) and model scenarios that gradually change the shape of the yield curve. Assuming a static ~~balance sheet,~~Balance Sheet, a +300 basis point Rate Ramp increases net interest income (12 months) by ~~2.2%~~2.4% at ~~March 31,~~September 30, 2018 and 2.0% at December 31, 2017.

Our strategy is generally to manage to a neutral interest rate risk position. However, given the current interest rate environment, the interest rate risk position has been managed to a modestly asset-sensitive position. Currently, rising rates are expected to have a modest, positive effect on net interest income versus net interest income if rates remained unchanged.

The ALCO utilizes several tactics to manage our interest rate risk position. As mentioned earlier, the growth in transaction deposits provides funding that is less interest rate-sensitive than short-term time deposits and wholesale borrowings. On the lending side, we regularly sell long-term fixed-rate residential mortgages to the secondary market and have been successful in the origination of consumer and commercial loans with short-term repricing characteristics. Total variable and adjustable-rate loans were ~~57.1%~~57.0% and 56.6% of total loans as of ~~March 31,~~September 30, 2018 and December 31, 2017, respectively. As of ~~March 31,~~September 30, 2018, ~~78.8%~~79.2% of these loans, or ~~45.0%~~45.1% of total loans, are tied to the Prime ~~and~~or one-month LIBOR rates. The investment portfolio is used, in part, to manage our interest rate risk position. Finally, we have made use of interest rate swaps to commercial borrowers (commercial swaps) to manage our interest rate risk position as the commercial swaps effectively increase adjustable-rate loans. As of ~~March 31,~~September 30, 2018, the commercial swaps totaled ~~$2.4~~$2.7 billion of notional principal, with ~~$213.5~~$610.8 million in notional swap principal originated during the first ~~three~~nine months of 2018. The success of the aforementioned tactics has resulted in a moderately asset-sensitive position. For additional information regarding interest rate swaps, see Note 9 in this Report.

We desired to remain modestly asset-sensitive during the first ~~three~~nine months of 2018. A number of management actions and market occurrences resulted in anthe slight increase in the asset sensitivity of our interest rate risk position during the period. The increase was primarily due to management's actions with the timing of funding loan and investment growth, as well as successful efforts to extend maturities in certificate of deposit ~~activity. The primary driver increasing asset sensitivity was the~~activity and continued strong commercial loan interest rate swap activity. ~~The swap activity occurred in conjunction with the growth in certain transaction accounts and time deposits referred to earlier.~~

Table of Contents

We recognize that all asset/liability models have some inherent shortcomings. Asset/liability models require certain assumptions to be made, such as prepayment rates on interest-earning assets and repricing impact on non-maturity deposits, which may differ from actual experience. These business assumptions are based upon our experience, business plans, economic and market trends and available industry data. While management believes that its methodology for developing such assumptions is reasonable, there can be no assurance that modeled results will be achieved.

Furthermore, the metrics are based upon the ~~balance sheet~~Balance Sheet structure as of the valuation date and do not reflect the planned growth or management actions that could be taken.

~~Table of Contents~~

RISK MANAGEMENT

As a financial institution, we take on a certain amount of risk in every business decision, transaction and activity. Our Board of Directors and senior management have identified seven major categories of risk: credit risk, market risk, liquidity risk, reputational risk, operational risk, legal and compliance risk and strategic risk. In its oversight role of our risk management function, the Board of Directors focuses on the strategies, analyses and conclusions of management relating to identifying, understanding and managing risks so as to optimize total stockholder value, while balancing prudent business and safety and soundness considerations.

The Board of Directors adopted a risk appetite statement that defines acceptable risk levels or risk limits under which ~~the company seeks~~we seek to operate in order to optimize returns, while managing risk. As such, the board monitors a host of risk metrics from both business and operational units, as well as by risk category, to provide insight into how ~~the company’s~~our performance aligns with our risk appetite. The risk appetite dashboard is reviewed periodically by the Board of Directors and senior management to ensure performance alignment with our risk appetite, and where appropriate, makes adjustments to applicable business strategies and tactics where risks approach our desired risk tolerance limits.

We support our risk management process through a governance structure involving our Board of Directors and senior management. The joint Risk Committee of our Board of Directors and the FNBPA Board of Directors helps ensure that business decisions are executed within appropriate risk tolerances. The Risk Committee has oversight responsibilities with respect to the following:

identification, measurement, assessment and monitoring of enterprise-wide risk;

development of appropriate and meaningful risk metrics to use in connection with the oversight of our businesses and strategies;

review and assessment of our policies and practices to manage our credit, market, liquidity, legal, regulatory and operating risk (including technology, operational, compliance and fiduciary risks); and

identification and implementation of risk management best practices.

The Risk Committee serves as the primary point of contact between our Board of Directors and the Risk Management Council, which is the senior management level committee responsible for risk management. Risk appetite is an integral element of our business and capital planning processes through our Board Risk Committee and Risk Management Council. We use our risk appetite processes to promote appropriate alignment of risk, capital and performance tactics, while also considering risk capacity and appetite constraints from both financial and non-financial risks. Our top-down risk appetite process serves as a limit for undue risk-taking for bottom-up planning from our various business functions. Our Board Risk Committee, in collaboration with our Risk Management Council, approves our risk appetite on an annual basis, or more frequently, as needed to reflect changes in the risk environment, with the goal of ensuring that our risk appetite remains consistent with our strategic plans and business operations, regulatory environment and our shareholders' expectations. Reports relating to our risk appetite and strategic plans, and our ongoing monitoring thereof, are regularly presented to our various management level risk oversight and planning committees and periodically reported up through our Board Risk Committee.

As noted above, we have a Risk Management Council comprised of senior management. The purpose of this committee is to provide regular oversight of specific areas of risk with respect to the level of risk and risk management structure. Management has also established an Operational Risk Committee that is responsible for identifying, evaluating and monitoring operational risks across FNB, evaluating and approving appropriate remediation efforts to address identified operational risks and providing periodic reports concerning operational risks to the Risk Management Council. The Risk Management Council reports on a regular basis to the Risk Committee of our Board of Directors regarding our enterprise-wide risk profile and other significant risk management issues. Our Chief Risk Officer is responsible for the design and implementation of our enterprise-wide risk management strategy and framework through the Compliance Department and the Information and Cyber Security

Table of Contents

Department, both of which report to the Chief Risk Officer, and ensures the coordinated and consistent implementation of risk management initiatives and strategies on a day-to-day basis. Our Compliance Department, which reports to the Chief Risk Officer, is responsible for developing policies and procedures and monitoring compliance with applicable laws and regulations. Our Information and Cyber Security Department is responsible for maintaining a risk assessment of our information and cyber security risks and ensuring appropriate controls are in place to manage and control such risks, including designing appropriate testing plans to ensure the integrity of information and cyber security controls. Further, our audit function performs an independent assessment of our internal controls environment and plays an integral role in testing the operation of the internal controls systems and reporting findings to management and our Audit Committee. Both the Risk Committee and Audit Committee of our Board of Directors regularly report on risk-related matters to the full Board of Directors. In addition, both the

~~Table of Contents~~

Risk Committee of our Board of Directors and our Risk Management Council regularly assess our enterprise-wide risk profile and provide guidance on actions needed to address key and emerging risk issues.

The Board of Directors believes that our enterprise-wide risk management process is effective and enables the Board of Directors to:

assess the quality of the information we receive;

understand the businesses, investments and financial, accounting, legal, regulatory and strategic considerations and the risks that we face;

oversee and assess how senior management evaluates risk; and

assess appropriately the quality of our enterprise-wide risk management process.

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

Reconciliations of non-GAAP operating measures and key performance indicators discussed in this Report to the most directly comparable GAAP financial measures are included in the following tables.

TABLE 2032

Operating Net Income Available to Common Stockholders


	Three Months Ended March 31,					Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands)	2018		2017			2018			2017			2018			2017
Net income available to common stockholders	$	84,752	$	20,969		$	98,753		$	75,683		$	266,701		$	169,048
Merger-related expense	—		52,724			—			1,381			—			55,459
Tax benefit of merger-related expense	—		(17,579		)	—			(483		)	—			(18,481		)
Merger-related net securities gains	—		(2,609		)	—			—			—			(2,609		)
Tax expense of merger-related net securities gains	—		913			—			—			—			913
Discretionary 401(k) contribution						—			—			874			—
Tax benefit of discretionary 401(k) contribution						—			—			(184		)	—
Gain on sale of subsidiary						(5,135		)	—			(5,135		)	—
Tax expense of gain on sale of subsidiary						1,078			—			1,078			—
Branch consolidation costs						—			—			6,616			—
Tax benefit of branch consolidation costs						—			—			(1,389		)	—
Operating net income available to common stockholders (non-GAAP)	$	84,752	$	54,418		$	94,696		$	76,581		$	268,561		$	204,330

The table above shows how operating net income available to common stockholders (non-GAAP) is derived from amounts reported in our financial statements. We believe ~~this measurement helps investors understand the effect of acquisition activity~~charges such as merger expenses, branch consolidation costs and ~~recent~~special one-time employee 401(k) contributions related to tax reform on reported results. We use operating net income available to common stockholders to better understand business performance and the underlying trends produced by core business activities. We believe merger-related expenses are not organic costs to run our operations and facilities. ~~These~~The merger expenses and branch consolidation charges principally represent expenses to satisfy contractual obligations of anthe acquired entity or closed branch without any useful ongoing benefit to ~~us and to convert and consolidate the entity’s records onto our platforms.~~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 a business are not organic to our operations.

Table of Contents

TABLE 2133

Operating Earnings per Diluted Common Share


	Three Months Ended March 31,					Three Months Ended September 30,					Nine Months Ended September 30,
	2018		2017			2018			2017		2018			2017
Net income per diluted common share	$	0.26	$	0.09		$	0.30		$	0.23	$	0.82		$	0.57
Merger-related expense	—		0.22			—			0.01		—			0.19
Tax benefit of merger-related expense	—		(0.07		)	—			—		—			(0.06		)
Merger-related net securities gains	—		(0.01		)	—			—		—			(0.01		)
Tax expense of merger-related net securities gains						—			—		—			—
Discretionary 401(k) contribution						—			—		—			—
Tax benefit of discretionary 401(k) contribution						—			—		—			—
Gain on sale of subsidiary						(0.02		)	—		(0.02		)	—
Tax expense of gain on sale of subsidiary						0.01			—		0.01			—
Branch consolidation costs						—			—		0.02			—
Tax benefit of branch consolidation costs						—			—		(0.01		)	—
Operating earnings per diluted common share (non-GAAP)	$	0.26	$	0.23		$	0.29		$	0.24	$	0.82		$	0.69

TABLE 2234

Return on Average Tangible Common Equity


	Three Months Ended March 31,						Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands)	2018			2017			2018			2017			2018			2017
Net income available to common stockholders (annualized)	$	343,716		$	85,042		$	391,790		$	300,266		$	356,579		$	226,017
Amortization of intangibles, net of tax (annualized)	13,513			8,166			11,926			12,392			12,499			11,051
Tangible net income available to common stockholders (annualized) (non-GAAP)	$	357,229		$	93,208		$	403,716		$	312,658		$	369,078		$	237,068
Average total stockholders’ equity	$	4,430,269		$	3,007,853		$	4,516,008		$	4,426,980		$	4,469,577		$	3,945,621
Less: Average preferred stockholders' equity	(106,882		)	(106,882		)	(106,882		)	(106,882		)	(106,882		)	(106,882		)
Less: Average intangibles ⁽¹⁾	(2,339,783		)	(1,381,712		)	(2,332,926		)	(2,344,077		)	(2,336,627		)	(2,028,377		)
Average tangible common equity (non-GAAP)	$	1,983,604		$	1,519,259		$	2,076,200		$	1,976,021		$	2,026,068		$	1,810,362
Return on average tangible common equity (non-GAAP)	18.01		%	6.14		%	19.44		%	15.82		%	18.22		%	13.10		%

(1) Excludes loan servicing rights.

~~TABLE 23~~

~~Return on Average Tangible Assets~~

Three Months Ended
March 31,
(dollars in thousands) 2018 2017
Net income (annualized) $ 351,867
$ 93,191
Amortization of intangibles, net of tax (annualized) 13,513
8,166
Tangible net income (annualized) (non-GAAP) $ 365,380
$ 101,357
Average total assets $ 31,494,506
$ 24,062,099
Less: Average intangibles ⁽¹⁾
(2,339,783 ) (1,381,712 )
Average tangible assets (non-GAAP) $ 29,154,723
$ 22,680,387
Return on average tangible assets (non-GAAP) 1.25 % 0.45 %

~~(1)Excludes loan servicing rights.~~

Table of Contents

TABLE 2435

Return on Average Tangible Assets



	Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands)	2018			2017			2018			2017
Net income (annualized)	$	399,766		$	308,237		$	364,640		$	234,078
Amortization of intangibles, net of tax (annualized)	11,926			12,392			12,499			11,051
Tangible net income (annualized) (non-GAAP)	$	411,692		$	320,629		$	377,139		$	245,129
Average total assets	$	32,402,803		$	30,910,664		$	31,951,681		$	28,470,888
Less: Average intangibles ⁽¹⁾	(2,332,926		)	(2,344,077		)	(2,336,627		)	(2,028,377		)
Average tangible assets (non-GAAP)	$	30,069,877		$	28,566,587		$	29,615,054		$	26,442,511
Return on average tangible assets (non-GAAP)	1.37		%	1.12		%	1.27		%	0.93		%

(1)Excludes loan servicing rights.

TABLE 36

Tangible Book Value per Common Share


	Three Months Ended March 31,						Three Months Ended September 30,
(in thousands, except per share data)	2018			2017			2018			2017
Total stockholders’ equity	$	4,433,453		$	4,355,795		$	4,524,864		$	4,435,921
Less: Preferred stockholders’ equity	(106,882		)	(106,882		)	(106,882		)	(106,882		)
Less: Intangibles ⁽¹⁾	(2,339,139		)	(2,356,800		)	(2,329,830		)	(2,351,707		)
Tangible common equity (non-GAAP)	$	1,987,432		$	1,892,113		$	2,088,152		$	1,977,332
Ending common shares outstanding	323,686,993			322,906,763			324,275,186			323,301,548
Tangible book value per common share (non-GAAP)	$	6.14		$	5.86		$	6.44		$	6.12

(1) Excludes loan servicing rights.

TABLE 2537

Tangible equity to tangible assets (period-end)


	Three Months Ended March 31,						Three Months Ended September 30,
(dollars in thousands)	2018			2017			2018			2017
Total stockholders' equity	$	4,433,453		$	4,355,795		$	4,524,864		$	4,435,921
Less: Intangibles⁽¹⁾	(2,339,139		)	(2,356,800		)	(2,329,830		)	(2,351,707		)
Tangible equity (non-GAAP)	$	2,094,314		$	1,998,995		$	2,195,034		$	2,084,214
Total assets	$	31,652,353		$	30,190,695		$	32,617,595		$	31,123,295
Less: Intangibles⁽¹⁾	(2,339,139		)	(2,356,800		)	(2,329,830		)	(2,351,707		)
Tangible assets (non-GAAP)	$	29,313,214		$	27,833,895		$	30,287,765		$	28,771,588
Tangible equity / tangible assets (period-end) (non-GAAP)	7.14		%	7.18		%	7.25		%	7.24		%

~~(1) Excludes loan servicing rights.~~

~~TABLE 26~~

~~Tangible common equity / tangible assets (period-end)~~

Three Months Ended
March 31,
(dollars in thousands) 2018 2017
Total stockholders' equity $ 4,433,453
$ 4,355,795
Less: Preferred stockholders' equity (106,882 ) (106,882 )
Less: Intangibles ⁽¹⁾
(2,339,139 ) (2,356,800 )
Tangible common equity (non-GAAP) $ 1,987,432
$ 1,892,113
Total assets $ 31,652,353
$ 30,190,695
Less: Intangibles⁽¹⁾
(2,339,139 ) (2,356,800 )
Tangible assets (non-GAAP) $ 29,313,214
$ 27,833,895
Tangible common equity / tangible assets (period-end) (non-GAAP) 6.78 % 6.80 %

(1) Excludes loan servicing rights.

Table of Contents

TABLE 2738

Tangible common equity / tangible assets (period-end)



	Three Months Ended September 30,
(dollars in thousands)	2018			2017
Total stockholders' equity	$	4,524,864		$	4,435,921
Less: Preferred stockholders' equity	(106,882		)	(106,882		)
Less: Intangibles ⁽¹⁾	(2,329,830		)	(2,351,707		)
Tangible common equity (non-GAAP)	$	2,088,152		$	1,977,332
Total assets	$	32,617,595		$	31,123,295
Less: Intangibles⁽¹⁾	(2,329,830		)	(2,351,707		)
Tangible assets (non-GAAP)	$	30,287,765		$	28,771,588
Tangible common equity / tangible assets (period-end) (non-GAAP)	6.89		%	6.87		%

(1) Excludes loan servicing rights.

TABLE 39

Efficiency Ratio


	Three Months Ended March 31,						Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands)	2018			2017			2018			2017			2018			2017
Non-interest expense	$	171,083		$	187,555		$	170,729		$	163,743		$	524,825		$	515,012
Less: Amortization of intangibles	(4,218		)	(3,098		)	(3,805		)	(4,805		)	(11,834		)	(12,716		)
Less: OREO expense	(1,367		)	(983		)	(1,492		)	(1,421		)	(5,092		)	(3,412		)
Less: Merger-related expense	—			(52,724		)	—			(1,381		)	—			(55,459		)
Less: Discretionary 401(k) contribution							—			—			(874		)	—
Less: Branch consolidation costs							—			—			(2,939		)	—
Adjusted non-interest expense	$	165,498		$	130,750		$	165,432		$	156,136		$	504,086		$	443,425
Net interest income	$	226,105		$	172,752		$	234,787		$	225,231		$	700,247		$	616,398
Taxable equivalent adjustment	3,103			3,522			3,400			5,173			9,823			13,169
Non-interest income	67,503			55,116			74,834			66,151			207,226			187,345
Less: Net securities gains	—			(2,625		)	—			(2,777		)	(31		)	(5,895		)
Less: Gain on sale of subsidiary							(5,135		)	—			(5,135		)	—
Less: Branch consolidation costs							—			—			3,677			—
Adjusted net interest income (FTE) + non-interest income	$	296,711		$	228,765		$	307,886		$	293,778		$	915,807		$	811,017
Efficiency ratio (FTE) (non-GAAP)	55.78		%	57.15		%	53.73		%	53.15		%	55.04		%	54.68		%


ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information called for by this item is provided in the Market Risk section of "Management’s Discussion and Analysis of Financial Condition and Results of Operations," which is included in Item 2 of this Report, and is incorporated herein by reference. There are no material changes in the information provided under Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk” included in our 2017 Annual Report on Form 10-K as filed with the SEC on February 28, 2018.

Table of Contents


ITEM 4.	CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES. FNB’s management, with the participation of our principal executive and financial officers, evaluated our disclosure controls and procedures (as defined in Rules 13a–15(e) and 15d–15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our management, including the Chief Executive Officer (CEO) and the Chief Financial Officer (CFO), concluded that, as of the end of the period covered by this quarterly report, our disclosure controls and procedures were effective as of such date at the reasonable assurance level as discussed below to ensure that information required to be disclosed by us in the reports we file under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

LIMITATIONS ON THE EFFECTIVENESS OF CONTROLS. FNB’s management, including the CEO and the CFO, does not expect that our disclosure controls and internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within FNB have been detected. These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of simple error or mistake. In addition, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls.

CHANGES IN INTERNAL CONTROLS. The CEO and the CFO have evaluated the changes to our internal controls over financial reporting that occurred during our fiscal quarter ended ~~March 31,~~September 30, 2018, as required by paragraph (d) of Rules 13a–15 and 15d–15 under the Securities Exchange Act of 1934, as amended, and have concluded that there were no such changes that materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

~~Table of Contents~~

PART II - OTHER INFORMATION


ITEM 1.	LEGAL PROCEEDINGS

The information required by this Item is set forth in the “Other Legal Proceedings” discussion in Note 910 of the Notes to the Consolidated Financial Statements, which is incorporated herein by reference in response to this Item.


ITEM 1A.	RISK FACTORS

For information regarding risk factors that could affect our results of operations, financial condition and liquidity, see the risk factors disclosed in the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, 2017. See also Part I, Item 2 (Management’s Discussion and Analysis) of this Report.

There are no material changes from any of the risk factors previously disclosed in our 2017 Annual Report on Form 10-K as filed with the SEC on February 28, 2018.


ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

NONE


ITEM 3.	DEFAULTS UPON SENIOR SECURITIES

NONE


ITEM 4.	MINE SAFETY DISCLOSURES

Not Applicable.

Table of Contents


ITEM 5.	OTHER INFORMATION

NONE

~~Table of Contents~~

ITEM 6. EXHIBITS

Exhibit Index



Exhibit Number		Description
~~10.1~~		~~F.N.B. Corporation Performance-Based Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.1 of FNB’s Current Report on Form 8‑K filed on April 6, 2018).~~

~~10.2~~		~~F.N.B. Corporation Time-Based Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.2 of FNB’s Current Report on Form 8-K filed on April 6, 2018).~~

31.1.		Certification of Chief Executive Officer Sarbanes-Oxley Act Section 302. (filed herewith).

31.2.		Certification of Chief Financial Officer Sarbanes-Oxley Act Section 302. (filed herewith).

32.1.		Certification of Chief Executive Officer Sarbanes-Oxley Act Section 906. (furnished herewith).

32.2.		Certification of Chief Financial Officer Sarbanes-Oxley Act Section 906. (furnished herewith).

101		The following materials from F.N.B. Corporation’s Quarterly Report on Form 10-Q for the period ended ~~March 31,~~September 30, 2018, formatted in XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Stockholders’ Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements. (filed herewith).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



		F.N.B. Corporation

Dated:	~~May 10,~~November 7, 2018	/s/ Vincent J. Delie, Jr.
		Vincent J. Delie, Jr.
		Chairman, President and Chief Executive Officer
		(Principal Executive Officer)

Dated:	~~May 10,~~November 7, 2018	/s/ Vincent J. Calabrese, Jr.
		Vincent J. Calabrese, Jr.
		Chief Financial Officer
		(Principal Financial Officer)

Dated:	~~May 10,~~November 7, 2018	/s/ James L. Dutey
		James L. Dutey
		Corporate Controller
		(Principal Accounting Officer)

7793

Description

Required Date of Adoption

Financial Statements Impact

Cloud Computing Arrangement

ASU 2018-15, Intangibles -
Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract

This Update aligns the requirements for capitalizing implementation costs of a hosting arrangement that is a service contract with that of internal-use software.

January 1, 2020

Early adoption is permitted.

We early adopted this Update in the third quarter of 2018 by a prospective application method. The adoption of this Update did not have a material effect on our Consolidated Financial Statements.