Attached files

file filename
8-K - LIVE FILING - FINANCIAL INSTITUTIONS INChtm_54169.htm

Exhibit 99.1

Financial Institutions, Inc.

         
NEWS RELEASE
  220 Liberty Street
For Immediate Release
  Warsaw, NY 14569

FINANCIAL INSTITUTIONS, INC. ANNOUNCES THIRD QUARTER 2016 RESULTS

WARSAW, N.Y., October 25, 2016 – Financial Institutions, Inc. (NASDAQ: FISI), today reported financial results for the third quarter ended September 30, 2016. Financial Institutions, Inc. (the “Company”) is the parent company of Five Star Bank, Scott Danahy Naylon Insurance, LLC (“Scott Danahy Naylon”) and Courier Capital, LLC (“Courier Capital”). The Company’s financial results since January 5, 2016, include the results of operations of Courier Capital, our wealth management subsidiary acquired on that date.

Net income for the quarter was $8.5 million compared to $7.2 million for the second quarter of 2016 and $8.3 million for the third quarter of 2015. After preferred dividends, net income available to common shareholders was $8.1 million, or $0.56 per diluted share, compared to $6.8 million, or $0.47 per diluted share, for the second quarter of 2016 and $8.0 million, or $0.56 per diluted share, for the third quarter of 2015.

The Company’s President and Chief Executive Officer Martin K. Birmingham stated, “Our core bank franchise is delivering strong results as demonstrated by continued growth in loans and deposits, resulting in higher revenue and net income. Our non-bank subsidiaries are also performing well and we are experiencing synergies between our banking, insurance and wealth management platforms. I am very proud of our team and their commitment to our strategy.

“We are actively investing in our footprint and are committed to continuing to grow our market share. Our third financial solution center is expected to open mid-December in the newly renamed Five Star Bank Plaza located in downtown Rochester. In addition, we recently received regulatory approval for our fourth financial solution center. This branch will be located in the City of Buffalo at 40-50 Fountain Plaza and is expected to open in the first quarter of 2017.

“Our investment in the region has also resulted in strengthened leadership. We recently hired Ted Oexle as Buffalo Regional President of Five Star Bank. Ted is a highly-respected banker with more than 25 years of commercial banking experience in Buffalo. He will lead our effort to grow Five Star’s commercial banking business by delivering comprehensive financial solutions to borrowers of all sizes.”

Third Quarter 2016 Highlights:

Diluted earnings per share (“EPS”) of $0.56 was $0.09 higher than the second quarter of 2016

Net interest income of $26.1 million increased $851 thousand, or 3.4%, as compared to the second quarter of 2016

Noninterest income of $8.5 million was $377 thousand, or 4.2%, lower than the second quarter of 2016

Excluding the net gain on investment securities, noninterest income was $8.1 million, 7.8% higher than the second quarter of 2016, primarily as a result of higher deposit service charges and insurance income

Return on average common equity was 10.45%

Return on average tangible common equity was 13.87% (computation of this non-GAAP measure provided in Appendix A)

Net interest margin was 3.23%, unchanged from the previous quarter

Total interest-earning assets, assets, loans and deposits all increased to record-high levels in the third quarter:

Total interest-earning assets increased $65 million to $3.4 billion

Total assets increased $102 million to $3.7 billion

Total loans increased $72 million to $2.3 billion

Total deposits increased $205 million to $3.1 billion

Quarterly cash dividend of $0.20 per common share represented a 2.93% dividend yield as of September 30, 2016, and a return of 36% of third quarter net income to common shareholders

Total risk-based capital was 12.98% at quarter-end, representing a strong capital position to support future growth

Credit quality remains strong with total non-performing loans to total loans of 0.27% at quarter-end

Kevin B. Klotzbach, the Company’s Chief Financial Officer noted that, “We delivered strong earnings through base revenue growth and ongoing, disciplined expense management. There were no significant non-recurring items in the third quarter to detract from our results.

“A strong credit culture is a key component of our long-term strategy as we balance volume and risk. Our asset quality exceeds that of many of our peers as illustrated by our ratio of non-performing assets to total assets of 0.17% at quarter-end.”

Net Interest Income and Net Interest Margin

Net interest income was $26.1 million for the third quarter of 2016, $851 thousand higher than the second quarter of 2016 and $1.9 million higher than the third quarter of 2015.

Average interest-earning assets for the quarter were $3.3 billion, $87.1 million higher than the second quarter of 2016 and $224.6 million higher than the third quarter of 2015.

The primary driver of the increase was loans, which were $93.8 million higher in the third quarter of 2016 than the second quarter of 2016 and $223.6 million higher than the third quarter of 2015.

Third quarter 2016 net interest margin was 3.23%, unchanged from the second quarter of 2016 and three basis points higher than the third quarter of 2015.

Noninterest Income

Noninterest income was $8.5 million for the third quarter of 2016 as compared to $8.9 million in the second quarter of 2016 and $7.0 million in the third quarter of 2015.

Excluding the net gain on investment securities from all periods, noninterest income was $8.1 million in the third quarter of 2016, $584 thousand higher than $7.5 million in the second quarter of 2016, and $1.4 million higher than $6.7 million in the third quarter of 2015.

For the third quarter of 2016 as compared to the second quarter of 2016, insurance income increased by $224 thousand due to the timing of customer renewals; service charges on deposits, which historically are higher in the third quarter, increased by $158 thousand; and income from the Company’s investments in limited partnerships, which fluctuates based on the performance of the underlying investments, increased by $125 thousand.

Higher noninterest income in the third quarter of 2016 as compared to the third quarter of 2015 was primarily the result of an $803 thousand increase in investment advisory income, reflecting the contribution from Courier Capital, and amortization of a historic tax investment in a community-based project that reduced noninterest income by $390 thousand in the third quarter of 2015.

Noninterest Expense

Noninterest expense was $20.6 million for the third quarter of 2016 as compared to $22.1 million in the second quarter of 2016 and $19.3 million in the third quarter of 2015.

Salaries and employee benefits for the third quarter of 2016 includes a one-time cash bonus of $323 thousand. The bonus is payable to all employees during the fourth quarter in recognition of their contributions to the Company’s revenue growth and expense control in 2016.

The decrease in noninterest expense as compared to the second quarter of 2016 was primarily the result of $1.7 million of professional services in the second quarter associated with the Company’s successful proxy contest defense.

The increase in noninterest expense as compared to the third quarter of 2015 was primarily the result of higher salaries and employee benefits and occupancy and equipment expenses. The higher year-over-year operating expenses are largely the result of the Courier Capital acquisition and organic growth initiatives.

Income Taxes

Income tax expense was $3.5 million for the third quarter of 2016 as compared to $2.9 million in the second quarter of 2016 and $2.7 million in the third quarter of 2015. The effective tax rate was 29.5% for the third quarter of 2016, 28.8% in the second quarter of 2016, and 24.8% in the third quarter of 2015. The lower effective tax rate in the third quarter of 2015 was a result of historic tax credits, as discussed in the noninterest income section above.

Balance Sheet and Capital Management

Total assets were $3.7 billion at September 30, 2016, up $101.8 million from $3.6 billion at June 30, 2016, and up $329.8 million from $3.4 billion at September 30, 2015. The increases were largely the result of loan growth.

Total loans were $2.3 billion at September 30, 2016, up $72.2 million, or 3.3%, from June 30, 2016, and up $247.8 million, or 12.2%, from September 30, 2015.

Commercial business loans totaled $350.6 million, up $1.2 million, or 0.3%, from June 30, 2016, and up $52.7 million, or 17.7%, from September 30, 2015.

Commercial mortgage loans totaled $636.3 million, up $22.2 million, or 3.6%, from June 30, 2016, and up $87.8 million, or 16.0%, from September 30, 2015.

Residential real estate loans totaled $425.9 million, up $17.5 million, or 4.3%, from June 30, 2016, and up $49.3 million, or 13.1%, from September 30, 2015.

Consumer indirect loans totaled $729.6 million, up $32.7 million, or 4.7%, from June 30, 2016, and up $63.9 million, or 9.6%, from September 30, 2015.

Total deposits were $3.1 billion at September 30, 2016, an increase of $205.4 million from June 30, 2016, and an increase of $309.9 million from September 30, 2015. The increase from June 30, 2016, was primarily due to public deposit seasonality. The increase from September 30, 2015, was primarily the result of successful business development efforts in both municipal and retail banking. Public deposit balances represented 29% of total deposits at September 30, 2016, compared to 27% at June 30, 2016 and 27% at September 30, 2015.

Short-term borrowings were $230.2 million at September 30, 2016, down $108.1 million from June 30, 2016, and down $11.2 million from September 30, 2015. Short-term borrowings are typically utilized to manage the seasonality of public deposits.

Shareholders’ equity was $326.3 million at September 30, 2016, compared to $322.2 million at June 30, 2016, and $295.4 million at September 30, 2015. Common book value per share was $21.26 at September 30, 2016, an increase of $0.28 or 1.3% from $20.98 at June 30, 2016, and an increase of $1.66 or 8.5% from $19.60 at September 30, 2015. The increases in shareholders’ equity and common book value per share as compared to September 30, 2015, are attributable to net income, stock issued for the acquisition of Courier Capital, and higher net unrealized gains on securities available for sale, a component of accumulated other comprehensive loss.

During the third quarter 2016, the Company declared a common stock dividend of $0.20 per common share. The third quarter 2016 dividend returned 36% of third quarter net income to common shareholders.

Regulatory capital ratios at September 30, 2016, remained steady with slight downward pressure a result of strong loan growth and higher asset levels associated with seasonal public deposits:

Leverage Ratio was 7.39%, unchanged from June 30, 2016, and up ten basis points from 7.29% at September 30, 2015.

Common Equity Tier 1 Ratio was 9.58%, compared to 9.63% and 9.74% at June 30, 2016, and September 30, 2015, respectively.

Tier 1 Risk-Based Capital was 10.27%, compared to 10.33% and 10.49% at June 30, 2016, and September 30, 2015, respectively.

Total Risk-Based Capital was 12.98%, compared to 13.08% and 13.37% at June 30, 2016, and September 30, 2015, respectively.

Credit Quality

Non-performing loans were $6.1 million at September 30, 2016, compared to $6.6 million at June 30, 2016, and $8.5 million at September 30, 2015. The $2.4 million decrease from September 30, 2015, was due to lower commercial non-performing loans resulting from pay-downs on two relationships totaling $1.8 million during the second quarter of 2016, as well as improvements in the residential real estate loan and consumer loan portfolios.

The ratio of non-performing loans to total loans was 0.27% at September 30, 2016, compared to 0.30% at June 30, 2016, and 0.42% at September 30, 2015.

The provision for loans losses for the third quarter of 2016 was $2.0 million, relatively unchanged from the prior quarter and an increase of $1.2 million from the third quarter 2015.

Net charge-offs were $1.1 million during the third quarter of 2016, a $141 thousand increase compared to the prior quarter and a $663 thousand decrease from the third quarter of 2015.

The ratio of annualized net charge-offs to total average loans was 0.20% in the current quarter, compared to 0.19% in the prior quarter and 0.35% in the third quarter of 2015.

The ratio of allowance for loans losses to total loans was 1.29% at both September 30, and June 30, 2016, and 1.30% at September 30, 2015.

The ratio of allowance for loan losses to non-performing loans was 481% at September 30, 2016, 435% at June 30, 2016, and 311% at September 30, 2015.

About Financial Institutions, Inc.

Financial Institutions, Inc. provides diversified financial services through its subsidiaries, Five Star Bank, Scott Danahy Naylon and Courier Capital. Five Star Bank provides a wide range of consumer and commercial banking services to individuals, municipalities and businesses through a network of over 50 offices and more than 60 ATMs throughout Western and Central New York State. Scott Danahy Naylon provides a broad range of insurance services to personal and business clients across 44 states. Courier Capital provides customized investment management, investment consulting and retirement plan services to individuals, businesses, institutions, foundations and retirement plans. Financial Institutions, Inc. and its subsidiaries employ approximately 700 individuals. The Company’s stock is listed on the Nasdaq Global Select Market under the symbol FISI and is a member of the NASDAQ OMX ABA Community Bank Index. Additional information is available at the Company’s website: www.fiiwarsaw.com.

Non-GAAP Financial Information

This news release contains disclosure regarding tangible common equity, tangible common equity to tangible assets, tangible common book value per share, average tangible common equity and return on average tangible common equity, which are determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). The Company believes that these non-GAAP measures are useful to our investors as measures of the strength of the Company’s capital and ability to generate earnings on tangible common equity invested by our shareholders. These non-GAAP measures provide supplemental information that may help investors to analyze our capital position without regard to the effects of intangible assets. Non-GAAP financial measures have inherent limitations and are not uniformly applied by issuers. Therefore, these non-GAAP financial measures should not be considered in isolation, or as a substitute for comparable measures prepared in accordance with GAAP. The comparable GAAP financial measures and reconciliation to the comparable GAAP financial measures can be found in Appendix A to this document.

Safe Harbor Statement

This press release may contain forward-looking statements as defined by Section 21E of the Securities Exchange Act of 1934, as amended, that involve significant risks and uncertainties. Statements herein are based on certain assumptions and analyses by the Company and are factors it believes are appropriate in the circumstances. Actual results could differ materially from those contained in or implied by such statements for a variety of reasons including, but not limited to: the Company’s ability to implement its strategic plan, the Company’s ability to redeploy investment assets into loan assets, whether the Company experiences greater credit losses than expected, whether the Company experiences breaches of its, or third party, information systems, the attitudes and preferences of the Company’s customers, the Company’s ability to successfully integrate and profitably operate Scott Danahy Naylon and Courier Capital, the competitive environment, fluctuations in the fair value of securities in its investment portfolio, changes in the regulatory environment and the Company’s compliance with regulatory requirements, changes in interest rates, general economic and credit market conditions nationally and regionally. Consequently, all forward-looking statements made herein are qualified by these cautionary statements and the cautionary language in the Company’s Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q and other documents filed with the SEC.  Except as required by law, the Company undertakes no obligation to revise these statements following the date of this press release.

*****

     
For additional information contact:
 
Kevin B. Klotzbach
  Shelly J. Doran
Chief Financial Officer & Treasurer
  Director Investor & External Relations
Phone: 585.786.1130
  Phone: 585.627.1362
Email: KBKlotzbach@five-starbank.com
  Email: SJDoran@five-starbank.com
 
 

1

FINANCIAL INSTITUTIONS, INC.
Selected Financial Information (Unaudited)
(Amounts in thousands, except per share amounts)

                                                         
    2016   2015
 
  September 30,   June 30,   March 31,   December 31,   September 30,
                                 
SELECTED BALANCE SHEET DATA:
                                                       
Cash and cash equivalents   $ 110,721     $ 67,624     $ 110,944     $60,121           $ 51,334  
Investment securities:
                                                       
Available for sale     559,495       619,719       610,013     544,395             577,509  
Held-to-maturity     528,708       478,549       476,283     485,717             490,638  
                                 
Total investment securities     1,088,203       1,098,268       1,086,296     1,030,112   1,068,147
Loans held for sale
    844       209       609               1,430               1,568  
Loans:
                                                       
Commercial business     350,588       349,432       317,776     313,758             297,876  
Commercial mortgage     636,338       614,141       590,316     566,101             548,529  
Residential real estate loans     425,882       408,367       382,504     381,074             376,552  
Residential real estate lines     123,663       125,054       126,526     127,347             128,361  
Consumer indirect     729,644       696,908       679,846     676,940             665,714  
Other consumer
    17,879       17,929       18,066               18,542               19,204  
                                 
Total loans     2,283,994       2,211,831       2,115,034     2,083,762   2,036,236
Allowance for loan losses
    29,350       28,525       27,568               27,085               26,455  
                                 
Total loans, net     2,254,644       2,183,306       2,087,466     2,056,677   2,009,781
Total interest-earning assets     3,357,609       3,292,528       3,189,582     3,114,530   3,097,315
Goodwill and other intangible assets, net
    75,943       76,252       76,567               66,946               67,925  
Total assets     3,687,365       3,585,589       3,516,572     3,381,024   3,357,608
Deposits:
                                                       
Noninterest-bearing demand     657,624       626,240       617,394     641,972             623,296  
Interest-bearing demand     629,413       560,284       622,443     523,366             563,731  
Savings and money market     1,052,224       960,325       1,042,910     928,175             942,673  
Time deposits     724,096       711,156       677,430     637,018             623,800  
                                 
Total deposits     3,063,357       2,858,005       2,960,177     2,730,531   2,753,500
Short-term borrowings     230,200       338,300       179,200     293,100             241,400  
Long-term borrowings, net
    39,043       39,025       39,008               38,990               38,972  
Total interest-bearing liabilities     2,674,976       2,609,090       2,560,991     2,420,649   2,410,576
Shareholders’ equity     326,271       322,176       313,953     293,844             295,434  
Common shareholders’ equity     308,931       304,836       296,613     276,504             278,094  
Tangible common equity (1)     232,988       228,584       220,046     209,558             210,169  
Unrealized gain on investment securities, net of tax
  $ 9,444     $ 10,886     $ 7,555             $ 443             $ 5,270  
Common shares outstanding
    14,528       14,528       14,495               14,191               14,189  
Treasury shares
    164       164       197               207               209  
CAPITAL RATIOS AND PER SHARE DATA:
                                                       
Leverage ratio
    7.39 %     7.39 %     7.46 %                     7.41 %     7.29 %
Common equity Tier 1 ratio
    9.58 %     9.63 %     9.83 %                     9.77 %     9.74 %
Tier 1 risk-based capital
    10.27 %     10.33 %     10.56 %                     10.50 %     10.49 %
Total risk-based capital
    12.98 %     13.08 %     13.39 %                     13.35 %     13.37 %
Common equity to assets
    8.38 %     8.50 %     8.43 %                     8.18 %     8.28 %
Tangible common equity to tangible assets (1)
    6.45 %     6.51 %     6.40 %                     6.32 %     6.39 %
Common book value per share
  $ 21.26     $ 20.98     $ 20.46                     $ 19.49     $ 19.60  
Tangible common book value per share (1)
  $ 16.04     $ 15.73     $ 15.18                     $ 14.77     $ 14.81  
Stock price (Nasdaq: FISI):
                                                       
High
  $ 27.63     $ 29.49     $ 29.53                     $ 29.04     $ 25.21  
Low
  $ 25.16     $ 24.56     $ 25.38                     $ 24.05     $ 23.54  
Close
  $ 27.11     $ 26.07     $ 29.07                     $ 28.00     $ 24.78  

      

    (1) See Appendix A – Reconciliation to Non-GAAP Financial Measures for the computation of this Non-GAAP measure.

FINANCIAL INSTITUTIONS, INC.
Selected Financial Information (Unaudited)
(Amounts in thousands, except per share amounts)

                                                                 
    Nine months ended   2016   2015
    September 30,   Third   Second   First           Fourth   Third
    2016   2015   Quarter   Quarter   Quarter           Quarter   Quarter
SELECTED INCOME STATEMENT DATA:
                                                               
Interest income
  $ 85,241     $ 77,963     $ 29,360     $ 28,246     $ 27,635             $ 27,487     $ 27,007  
Interest expense
    9,273       7,281       3,310       3,047       2,916               2,856       2,876  
 
                                                               
Net interest income
    75,968       70,682       26,050       25,199       24,719               24,631       24,131  
Provision for loan losses
    6,281       4,783       1,961       1,952       2,368               2,598       754  
 
                                                               
Net interest income after provision
                                                               
for loan losses
    69,687       65,899       24,089       23,247       22,351               22,033       23,377  
 
                                                               
Noninterest income:
                                                               
Service charges on deposits
    5,392       5,880       1,913       1,755       1,724               1,862       2,037  
Insurance income
    4,262       3,930       1,407       1,183       1,672               1,236       1,265  
ATM and debit card
    4,187       3,773       1,441       1,421       1,325               1,311       1,297  
Investment advisory
    3,934       1,551       1,326       1,365       1,243               642       523  
Company owned life insurance
    2,340       1,448       486       486       1,368               514       488  
Investments in limited partnerships
    253       865       161       36       56               30       336  
Loan servicing
    332       416       104       112       116               87       153  
Net gain on sale of loans held for sale
    202       161       46       78       78               88       53  
Net gain on investment securities
    2,426       1,348       426       1,387       613               640       286  
Net gain on other assets
    285       20       199       82       4               7        
Amortization of tax credit investment
          (390 )                                     (390 )
Other
    3,059       2,755       1,030       1,011       1,018               2,163       957  
 
                                                               
Total noninterest income
    26,672       21,757       8,539       8,916       9,217               8,580       7,005  
 
                                                               
Noninterest expense:
                                                               
Salaries and employee benefits
    33,757       31,107       11,325       10,818       11,614               11,332       10,278  
Occupancy and equipment
    10,906       10,491       3,617       3,664       3,625               3,365       3,417  
Professional services
    5,236       2,898       956       2,833       1,447               1,604       1,064  
Computer and data processing
    2,549       2,291       832       913       804               895       779  
Supplies and postage
    1,548       1,611       490       464       594               544       540  
FDIC assessments
    1,283       1,277       406       441       436               442       444  
Advertising and promotions
    938       789       214       347       377               331       312  
Goodwill impairment charge
                                          751        
Other
    7,739       7,101       2,778       2,640       2,321               2,564       2,484  
 
                                                               
Total noninterest expense
    63,956       57,565       20,618       22,120       21,218               21,828       19,318  
 
                                                               
Income before income taxes
    32,403       30,091       12,010       10,043       10,350               8,785       11,064  
Income tax expense
    9,165       8,389       3,541       2,892       2,732               2,150       2,748  
 
                                                               
Net income
    23,238       21,702       8,469       7,151       7,618               6,635       8,316  
 
                                                               
Preferred stock dividends
    1,097       1,097       366       366       365               365       366  
 
                                                               
Net income available to common shareholders
  $ 22,141     $ 20,605     $ 8,103     $ 6,785     $ 7,253             $ 6,270     $ 7,950  
 
                                                               
FINANCIAL RATIOS:
                                                               
Earnings per share – basic
  $ 1.53     $ 1.46     $ 0.56     $ 0.47     $ 0.50             $ 0.44     $ 0.56  
Earnings per share – diluted
  $ 1.53     $ 1.46     $ 0.56     $ 0.47     $ 0.50             $ 0.44     $ 0.56  
Cash dividends declared on common stock
  $ 0.60     $ 0.60     $ 0.20     $ 0.20     $ 0.20             $ 0.20     $ 0.20  
Common dividend payout ratio
    39.22 %     41.10 %     35.71 %     42.55 %     40.00 %             45.45 %     35.71 %
Dividend yield (annualized)
    2.96 %     3.24 %     2.93 %     3.09 %     2.77 %             2.83 %     3.20 %
Return on average assets
    0.89 %     0.90 %     0.94 %     0.82 %     0.90 %             0.78 %     0.99 %
Return on average equity
    9.78 %     10.10 %     10.34 %     9.07 %     9.91 %             8.86 %     11.41 %
Return on average common equity
    9.86 %     10.21 %     10.45 %     9.10 %     10.00 %             8.89 %     11.60 %
Return on average tangible common equity (1)
    13.21 %     13.67 %     13.87 %     12.22 %     13.54 %             11.73 %     15.47 %
Efficiency ratio (2)
    61.94 %     60.56 %     58.05 %     65.03 %     62.90 %             64.55 %     59.46 %

      

    (1) See Appendix A – Reconciliation to Non-GAAP Financial Measures for the computation of this Non-GAAP measure.

    (2) Efficiency ratio equals noninterest expense less other real estate expense and amortization and impairment of goodwill and other intangible assets as a percentage of net revenue, defined as the sum of tax-equivalent net interest income and noninterest income before net gains on investment securities, proceeds from company owned life insurance, adjustments to contingent liabilities and amortizations of tax credit investment.

FINANCIAL INSTITUTIONS, INC.
Selected Financial Information (Unaudited)

(Amounts in thousands)

                                                                                 
    Nine months ended   2016   2015
    September 30,   Third   Second   First   Fourth   Third
    2016   2015   Quarter   Quarter   Quarter   Quarter   Quarter
SELECTED AVERAGE BALANCES:
                                                                               
Federal funds sold and interest-earning deposits
  $ 129     $ 50     $ 1             $ 316             $ 70     $             $  
Investment securities (1)     1,057,272       1,002,361       1,068,866     1,075,220   1,027,602     1,049,217     1,067,815
Loans:
                                                                               
Commercial business     332,985       282,307       352,696     329,901   316,143     297,033     297,216
Commercial mortgage     604,577       511,545       625,003     606,360   582,142     554,327     545,875
Residential real estate loans     397,327       361,598       417,854     391,826   382,077     379,189     371,318
Residential real estate lines     125,273       128,807       123,312     125,212   127,317     127,688     127,826
Consumer indirect     691,343       663,286       711,948     683,722   678,133     671,888     663,884
Other consumer     17,678       19,084       17,548     17,562   17,926     18,626     18,680
                                             
Total loans     2,169,183       1,966,627       2,248,361     2,154,583   2,103,738     2,048,751     2,024,799
Total interest-earning assets     3,226,584       2,969,038       3,317,228     3,230,119   3,131,410     3,097,968     3,092,614
Goodwill and other intangible assets, net     76,291       68,288       76,116     76,437   76,324     67,692     68,050
Total assets     3,502,628       3,241,646       3,593,672     3,507,760   3,405,451     3,353,702     3,343,802
Interest-bearing liabilities:
                                                                               
Interest-bearing demand     566,419       543,045       547,545     579,497   572,424     545,602     516,448
Savings and money market     988,224       891,039       981,207     1,017,911   965,629     960,768     903,491
Time deposits     693,153       612,637       722,098     698,505   658,537     628,944     619,459
Short-term borrowings     250,329       269,415       315,122     213,826   221,326     241,957     329,050
Long-term borrowings, net     39,015       24,148       39,032     39,015   38,997     38,979     38,962
                                             
Total interest-bearing liabilities     2,537,140       2,340,284       2,605,004     2,548,754   2,456,913     2,416,250     2,407,410
Noninterest-bearing demand deposits     626,018       592,564       638,417     621,912   617,590     619,423     625,131
Total deposits     2,873,814       2,639,285       2,889,267     2,917,825   2,814,180     2,754,737     2,664,529
Total liabilities     3,185,190       2,954,451       3,267,808     3,190,589   3,096,263     3,056,541     3,054,573
Shareholders’ equity     317,438       287,195       325,864     317,171   309,188     297,161     289,229
Common equity     300,098       269,855       308,524     299,831   291,848     279,821     271,889
Tangible common equity (2)   $ 223,807     $ 201,567     $ 232,408     $223,394   $215,524   $ 212,129     $203,839
Common shares outstanding:
                                                                               
Basic     14,429       14,076       14,456     14,434   14,395     14,095     14,087
Diluted     14,485       14,124       14,500     14,489   14,465     14,163     14,139
SELECTED AVERAGE YIELDS:
                                                                               
(Tax equivalent basis)
                                                                               
Investment securities
    2.47 %     2.46 %     2.44 %             2.48 %             2.48 %     2.47 %             2.46 %
Loans
    4.19 %     4.20 %     4.18 %             4.17 %             4.21 %     4.22 %             4.16 %
Total interest-earning assets
    3.62 %     3.61 %     3.62 %             3.61 %             3.64 %     3.63 %             3.57 %
Interest-bearing demand
    0.15 %     0.14 %     0.15 %             0.14 %             0.14 %     0.15 %             0.15 %
Savings and money market
    0.13 %     0.12 %     0.14 %             0.13 %             0.13 %     0.14 %             0.14 %
Time deposits
    0.89 %     0.87 %     0.91 %             0.89 %             0.88 %     0.88 %             0.89 %
Short-term borrowings
    0.63 %     0.39 %     0.63 %             0.65 %             0.62 %     0.49 %             0.41 %
Long-term borrowings, net
    6.33 %     6.25 %     6.33 %             6.33 %             6.34 %     6.34 %             6.34 %
Total interest-bearing liabilities
    0.49 %     0.42 %     0.51 %             0.48 %             0.48 %     0.47 %             0.47 %
Net interest rate spread
    3.13 %     3.19 %     3.11 %             3.13 %             3.16 %     3.16 %             3.10 %
Net interest rate margin
    3.24 %     3.28 %     3.23 %             3.23 %             3.27 %     3.26 %             3.20 %

      

    (1) Includes investment securities at adjusted amortized cost.

    (2) See Appendix A – Reconciliation to Non-GAAP Financial Measures for the computation of this Non-GAAP measure.

FINANCIAL INSTITUTIONS, INC.
Selected Financial Information (Unaudited)
(Amounts in thousands)

                                         
    2016   2015
 
  Third   Second   First   Fourth   Third
 
  Quarter   Quarter   Quarter   Quarter   Quarter
 
                                       
ASSET QUALITY DATA:
                                       
Allowance for Loan Losses
                                       
Beginning balance
  $ 28,525     $ 27,568     $ 27,085     $ 26,455     $ 27,500  
Net loan charge-offs (recoveries):
                                       
Commercial business
    (31 )     (27 )     502       133       68  
Commercial mortgage
    127       2       (1 )     23       12  
Residential real estate loans
    61       34       21       110       37  
Residential real estate lines
    4       44             24       30  
Consumer indirect
    896       904       1,328       1,519       1,475  
Other consumer
    79       38       35       159       177  
 
                                       
Total net charge-offs
    1,136       995       1,885       1,968       1,799  
Provision for loan losses
    1,961       1,952       2,368       2,598       754  
 
                                       
Ending balance
  $ 29,350     $ 28,525     $ 27,568     $ 27,085     $ 26,455  
 
                                       
Net charge-offs (recoveries) to average loans (annualized):
                                       
Commercial business
    -0.03 %     -0.03 %     0.64 %     0.18 %     0.09 %
Commercial mortgage
    0.08 %     0.00 %     -0.00 %     0.02 %     0.01 %
Residential real estate loans
    0.06 %     0.03 %     0.02 %     0.12 %     0.04 %
Residential real estate lines
    0.01 %     0.14 %     0.00 %     0.07 %     0.09 %
Consumer indirect
    0.50 %     0.53 %     0.79 %     0.90 %     0.88 %
Other consumer
    1.79 %     0.87 %     0.79 %     3.39 %     3.76 %
Total loans
    0.20 %     0.19 %     0.36 %     0.38 %     0.35 %
Supplemental information (1)
                                       
Non-performing loans:
                                       
Commercial business
  $ 2,157     $ 2,312     $ 4,056     $ 3,922     $ 3,064  
Commercial mortgage
    1,345       1,547       1,781       947       1,802  
Residential real estate loans
    1,239       1,485       1,601       1,848       2,092  
Residential real estate lines
    274       182       165       235       223  
Consumer indirect
    1,077       1,015       943       1,467       1,292  
Other consumer
    9       15       21       21       20  
 
                                       
Total non-performing loans
    6,101       6,556       8,567       8,440       8,493  
Foreclosed assets
    294       281       187       163       286  
Total non-performing assets
  $ 6,395     $ 6,837     $ 8,754     $ 8,603     $ 8,779  
 
                                       
Total non-performing loans to total loans
    0.27 %     0.30 %     0.41 %     0.41 %     0.42 %
Total non-performing assets to total assets
    0.17 %     0.19 %     0.25 %     0.25 %     0.26 %
Allowance for loan losses to total loans
    1.29 %     1.29 %     1.30 %     1.30 %     1.30 %
Allowance for loan losses to non-performing loans
    481 %     435 %     322 %     321 %     311 %

      

    (1) At period end.

2

FINANCIAL INSTITUTIONS, INC.
Appendix A — Reconciliation to Non-GAAP Financial Measures (Unaudited)
(In thousands, except per share amounts)

                                                                 
    Nine months ended   2016           2015
    September 30,   Third   Second   First   Fourth   Third
    2016   2015   Quarter   Quarter   Quarter   Quarter   Quarter
Ending tangible assets:
                                                               
Total assets                   $ 3,687,365     $ 3,585,589     $ 3,516,572     $3,381,024   $ 3,357,608  
Less: Goodwill and other intangible
                                                               
assets, net                     75,943       76,252       76,567     66,946     67,925  
                                                     
Tangible assets                   $ 3,611,422     $ 3,509,337     $ 3,440,005     $3,314,078   $ 3,289,683  
                                                     
Ending tangible common
                                                               
equity:
                                                               
Common shareholders’ equity                   $ 308,931     $ 304,836     $ 296,613     $276,504   $ 278,094  
Less: Goodwill and other intangible
                                                               
assets, net                     75,943       76,252       76,567     66,946     67,925  
                                                     
Tangible common equity                   $ 232,988     $ 228,584     $ 220,046     $209,558   $ 210,169  
                                                     
Tangible common equity to tangible assets (1)
                    6.45 %     6.51 %     6.40 %             6.32 %     6.39 %
Common shares outstanding                     14,528       14,528       14,495     14,191     14,189  
Tangible common book value per
                                                               
share (2)                   $ 16.04     $ 15.73     $ 15.18     $14.77   $ 14.81  
Average tangible assets:
                                                               
Average assets   $ 3,502,628     $ 3,241,646     $ 3,593,672     $ 3,507,760     $ 3,405,451     $3,353,702   $ 3,343,802  
Less: Average goodwill and other
                                                               
intangible assets, net     76,291       68,288       76,116       76,437       76,324     67,692     68,050  
                                                     
Average tangible assets   $ 3,426,337     $ 3,173,358     $ 3,517,556     $ 3,431,323     $ 3,329,127     $3,286,010   $ 3,275,752  
                                                     
Average tangible common
                                                               
equity:
                                                               
Average common equity   $ 300,098     $ 269,855     $ 308,524     $ 299,831     $ 291,848     $279,821   $ 271,889  
Less: Average goodwill and other
                                                               
intangible assets, net     76,291       68,288       76,116       76,437       76,324     67,692     68,050  
                                                     
Average tangible common equity   $ 223,807     $ 201,567     $ 232,408     $ 223,394     $ 215,524     $212,129   $ 203,839  
                                                     
Net income available to
                                                               
common shareholders   $ 22,141     $ 20,605     $ 8,103     $ 6,785     $ 7,253     $6,270   $ 7,950  
Return on average tangible
                                                               
common equity (3)     13.21 %     13.67 %     13.87 %     12.22 %     13.54 %   11.73%     15.47 %

      

    (1) Tangible common equity divided by tangible assets.

    (2) Tangible common equity divided by common shares outstanding.

    (3) Net income available to common shareholders (annualized) divided by average tangible common equity.

3