Attached files

file filename
8-K - LIVE FILING - FINANCIAL INSTITUTIONS INChtm_49202.htm

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

FINANCIAL INSTITUTIONS, INC. REPORTS NET INCOME AND EARNINGS PER SHARE
FOR 2013 AT HIGHEST LEVEL IN OVER A DECADE

WARSAW, N.Y., January 29, 2014 – Financial Institutions, Inc. (the “Company”) (Nasdaq: FISI), the parent company of Five Star Bank, today reported financial results for the fourth quarter and year ended December 31, 2013.

Net income for the fourth quarter 2013 was $6.4 million, compared to $6.2 million for the third quarter 2013. After preferred dividends, fourth quarter 2013 net income available to common shareholders was $6.0 million or $0.43 per diluted share compared with $5.8 million or $0.42 per share for third quarter 2013.

For the full year of 2013, the Company earned net income of $25.5 million, compared to $23.4 million for the full year of 2012. Net income available to common shareholders was $24.1 million or $1.75 per diluted share for the full year of 2013. This compares to net income available to common shareholders of $22.0 million or $1.60 per diluted share for the full year of 2012.

Fourth Quarter 2013 highlights:

    Net income available to common shareholders was $6.0 million, or $0.43 per diluted share, compared to $5.8 million, or $0.42 per diluted share, in the third quarter

    Net interest income increased 3% relative to the third quarter as average loans grew $45.1 million or 3%

    Common and tangible book value per share increased to $17.17 and $13.56, respectively, at December 31, 2013  

    Continued strong quarterly performance with a return on average common equity of 10.15% and return on average tangible common equity of 12.90%  

    Capital ratios remain strong with total risk-based capital of 12.08%  

    Declared a quarterly cash dividend of $0.19 per outstanding common share, representing a 3.0% dividend yield as of December 31, 2013 and a return of 43% of fourth quarter net income to common shareholders  

Full Year 2013 highlights:

    Grew total loans $129.8 million or 8% in 2013 over the prior year  

    Total deposits in 2013 increased $58.3 million or 3% from the end of the prior year  

    Reached the Company’s highest level of year end interest-earning assets of $2.7 billion  

    Increased net interest income by $3.1 million or 3%, reflecting a 10% increase in average total loans and 8% increase in average interest-bearing deposits  

    Increased quarterly cash dividend twice during 2013, resulting in a 30% increase in dividends declared in 2013 over the prior year  

“We are pleased with the quality of our performance in 2013, especially in light of the challenging interest-rate environment,” said Martin K. Birmingham, the Company’s President and Chief Executive Officer.  “We maintained solid returns despite industry-wide declines in net interest margin that continued to be impacted by historically low interest rates. Our results exhibit another year of meaningful loan and deposit growth, with annual organic loan and deposit growth rates of 9% and 5%, respectively, in 2013 after increases of 11% and 4%, respectively, in 2012.”

Birmingham concluded, “Our 2013 performance reflects the continued benefits from strategic investments in people, products and services, as well as the advantages gained from the expanded geographic footprint developed over the past several years. We remain committed to delivering shareholder value by leveraging opportunities within existing markets, including strengthening our positions in Buffalo and Rochester.”

Net Interest Income and Net Interest Margin

Net interest income was $23.4 million in the fourth quarter 2013, compared to $22.8 million in the third quarter 2013. The increase resulted from a $72.5 million increase in average earning assets during the fourth quarter 2013, partially offset by a decrease in the net interest margin to 3.61% in the fourth quarter 2013 from 3.62% in the third quarter 2013.

For the year ended December 31, 2013, net interest income rose 3% to $91.6 million from $88.5 million in 2012 as a result of a $288.7 million or 13% increase in average earning assets, largely offset by a 31 basis point narrowing of the net interest margin to 3.64% in 2013 from 3.95% in 2012.

Noninterest Income

Noninterest income was $5.7 million for the fourth quarter 2013 compared to $6.2 million in the third quarter 2013. The decrease in noninterest income was the result of a $142 thousand loss from the disposal of other assets combined with decreases of $217 thousand in service charges on deposit accounts and $140 thousand in broker-dealer fees and commissions, partially offset by a $113 thousand increase in other noninterest income.

Noninterest income totaled $24.8 million for the full year 2013 and 2012, as increases in service charges on deposits, ATM and debit card income, broker-dealer fees and commissions, other noninterest income and a decrease in losses from the disposal of other assets were partially offset by lower income from net securities transactions, company owned life insurance income and mortgage banking revenue. Income from sales of investment securities, net of other-than-temporary impairment charges, totaled $1.2 million in 2013 compared to $2.6 million in 2012.

Noninterest Expense

Noninterest expense was $17.4 million for the fourth quarter 2013 compared to $17.0 million in the third quarter 2013. The increase in noninterest expense was primarily the result of a $178 thousand increase in professional service fees and a $244 thousand increase in occupancy and equipment expense.

Noninterest expense for the full year 2013 totaled $69.4 million compared to $71.4 million in the prior year. The full year 2012 included $3.0 million of noninterest expense related to the branch acquisitions and $2.6 million incurred in association with the retirement of the Company’s former CEO. There were no material expenses related to these transactions during the fourth quarter of 2012.

Balance Sheet and Capital Management

Total assets were $2.93 billion at December 31, 2013, up $61.1 million from $2.87 billion at September 30, 2013 and up $164.8 million from $2.76 billion at December 31, 2012. The increase in total assets is primarily attributable to increases in total loans and investment securities resulting from organic growth activities, including the Company’s successful “Made For You” customer-centric marketing initiatives.

Total loans were $1.84 billion at December 31, 2013, up $54.5 million or 3% from September 30, 2013 and up $129.8 million or 8% from December 31, 2012. The increase in loans was attributable to organic growth, primarily in the commercial, home equity and consumer indirect loan categories. Total investment securities were $859.2 million at December 31, 2013, up $29.9 million or 4% from the end of the prior quarter and up $17.5 million or 2% compared with the end of 2012.

Total deposits were $2.32 billion at December 31, 2013, a decrease of $94.1 million from the end of the prior quarter and an increase of $58.3 million compared with the end of 2012. The decrease from the prior quarter is mainly due to seasonal outflows of municipal deposits, while the year over year increase is largely attributable to successful business development efforts, particularly for branch offices acquired in 2012. Public deposit balances represented 23% of total deposits at December 31, 2013, compared to 25% at September 30, 2013 and 20% at December 31, 2012.

Short-term borrowings were $337.0 million at December 31, 2013, up $148.9 million from September 30, 2013 and up $157.2 million from December 31, 2012. The increase in short-term borrowings was primarily due to increases in short-term FHLB advances, which were used to supplement deposits in funding loan growth.

Shareholders’ equity was $254.8 million at December 31, 2013, compared with $247.8 million at September 30, 2013 and $253.9 million at December 31, 2012. Accumulated other comprehensive loss included in shareholders’ equity decreased $3.1 million during the fourth quarter 2013 due primarily to a decrease in the amounts reported in accumulated other comprehensive loss related to the Company’s pension and post-retirement benefit plans.

During the fourth quarter 2013, the Company declared a common stock dividend of $0.19 per common share, consistent with the prior quarter and up $0.03 per share from the fourth quarter 2012. The fourth quarter 2013 dividend returned 43% of fourth quarter net income to common shareholders.

The Company’s leverage ratio was 7.63% at December 31, 2013, compared to 7.68% and 7.71% at September 30, 2013 and December 31, 2012, respectively. The capital ratios decreased slightly from the prior quarter and the fourth quarter of 2012 due to asset growth offsetting an increase in retained earnings. Common book value and tangible common book value were $17.17 per share and $13.56 per share, respectively, at year end compared to $16.69 per share and $13.06 per share, respectively, at September 30, 2013 and $17.15 per share and $13.49 per share, respectively, at December 31, 2012.

Credit Quality

Non-performing loans were $16.6 million or 0.91% of total loans at December 31, 2013, as compared with $10.3 million or 0.58% of total loans at September 30, 2013, and $9.1 million or 0.53% of total loans at December 31, 2012.

The increase in non-performing loans was primarily due to a single commercial mortgage loan with a principal balance of $6.9 million at December 31, 2013. This loan was modified as a troubled debt restructuring and placed on nonaccrual status during the fourth quarter 2013. The Company had internally downgraded the loan to substandard status from special mention during the third quarter 2013. The loan, which is secured by income property and guaranteed by owners, was current per the terms of the restructured loan agreement as of December 31, 2013.

Net loan charge-offs increased to $2.4 million in the fourth quarter 2013 from $1.7 million in the third quarter 2013. The increase in net loan charge-offs in the fourth quarter 2013 was primarily related to the single commercial mortgage loan referenced above. The provision for loan losses was $2.4 million in the fourth quarter 2013, compared to $2.8 million in the third quarter 2013.

Net charge-offs of $7.1 million for the full year 2013 represented 0.40% of average loans on an annualized basis compared to $5.7 million or 0.36% for the full year 2012. The provision for loan losses for the full year 2013 increased $2.0 million from the prior year and exceeded net charge-offs by $2.0 million as the Company continues to maintain the allowance for loan losses consistent with the growth in its loan portfolio and trends in asset quality.

The allowance for loan losses was $26.7 million at December 31, 2013 and September 30, 2013, compared with $24.7 million at December 31, 2012. The ratio of the allowance for loan losses to total loans was 1.46% at December 31, 2013, compared with 1.50% at September 30, 2013 and 1.45% at December 31, 2012.

About Financial Institutions, Inc.

Financial Institutions, Inc. provides diversified financial services through its subsidiary, Five Star Bank. 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. Financial Institutions, Inc. and its subsidiary employs over 600 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 financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). The Company believes that non-GAAP financial measures provide a meaningful comparison of the underlying operational performance of the Company, and facilitate investors’ assessments of its business and performance trends in comparison to others in the financial services industry. In addition, the Company believes the exclusion of these non-operating items enables management to perform a more effective evaluation and comparison of the Company’s results and to assess performance in relation to the company’s ongoing operations. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP disclosures are used in this news release, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in Appendix A to this document.

Safe Harbor Statement

This press release may contain forward-looking statements as defined by federal securities laws. These statements may address issues that involve significant risks, uncertainties, estimates and assumptions made by management. Actual results could differ materially from current beliefs or projections. There are a number of important factors that could affect the Company’s forward-looking statements, which include its ability to implement its strategic plan, its ability to redeploy investment assets into loan assets, whether it experiences greater credit losses than expected, the impact of the current management transition, the attitudes and preferences of its customers, its ability to successfully integrate recently acquired bank branches and profitably operate newly opened bank branches, the competitive environment, fluctuations in the fair value of securities in its investment portfolio, changes in the regulatory environment and general economic and credit market conditions nationally and regionally. For more information about these factors and other factors that could affect the Company’s forward-looking statements, please see the Company’s Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q on file with the SEC. All of these factors should be carefully reviewed, and readers should not place undue reliance on these forward-looking statements. 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
       
Chief Financial Officer & Treasurer
       
Phone: 585.786.1130
       
Email: KBKlotzbach@five-starbank.com
  or
 
       
Jordan M. Darrow
       
Darrow Associates, Inc.
       
Phone: 631.367.1866
       
Email: jdarrow@darrowir.com
       
 
       

1

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

                                         
    2013   2012
 
  December 31,   September 30,   June 30,   March 31,   December 31,
 
                                       
SELECTED BALANCE SHEET DATA:
                                       
Cash and cash equivalents
  $ 59,692       99,384       50,927       84,791       60,436  
Investment securities:
                                       
Available for sale
    609,400       583,551       810,549       853,437       823,796  
Held-to-maturity
    249,785       245,708       17,348       17,747       17,905  
 
                                       
Total investment securities
    859,185       829,259       827,897       871,184       841,701  
Loans held for sale
    3,381       2,810       3,423       2,142       1,518  
Loans:
                                       
Commercial business
    265,766       253,925       257,732       259,062       258,675  
Commercial mortgage
    469,284       449,565       437,515       424,635       413,324  
Residential mortgage
    113,045       117,624       118,117       126,228       133,520  
Home equity
    326,086       316,626       306,215       292,225       286,649  
Consumer indirect
    636,368       618,088       599,586       590,440       586,794  
Other consumer
    23,070       23,844       24,249       24,700       26,764  
 
                                       
Total loans
    1,833,619       1,779,672       1,743,414       1,717,290       1,705,726  
Allowance for loan losses
    26,736       26,685       25,590       25,827       24,714  
 
                                       
Total loans, net
    1,806,883       1,752,987       1,717,824       1,691,463       1,681,012  
Total interest-earning assets (1) (2)
    2,705,045       2,613,746       2,576,028       2,567,948       2,522,444  
Goodwill and other intangible assets, net
    50,002       50,095       50,190       50,288       50,389  
Total assets
    2,928,636       2,867,517       2,782,303       2,827,658       2,763,865  
Deposits:
                                       
Noninterest-bearing demand
    535,472       542,517       511,802       494,362       501,514  
Interest-bearing demand
    470,733       519,283       475,448       529,115       449,744  
Savings and money market
    717,928       757,454       713,459       748,482       655,598  
Certificates of deposit
    595,923       594,931       623,527       637,538       654,938  
 
                                       
Total deposits
    2,320,056       2,414,185       2,324,236       2,409,497       2,261,794  
Borrowings
    337,042       188,146       193,413       139,620       179,806  
Total interest-bearing liabilities
    2,121,626       2,059,814       2,005,847       2,054,755       1,940,086  
Shareholders’ equity
    254,839       247,845       244,888       254,930       253,897  
Common shareholders’ equity (3)
    237,497       230,503       227,494       237,511       236,426  
Tangible common equity (4)
    187,495       180,408       177,304       187,223       186,037  
Unrealized (loss) gain on investment securities, net of tax
  $ (5,293 )     (1,154 )     (725 )     13,745       16,060  
Common shares outstanding
    13,829       13,810       13,809       13,804       13,788  
Treasury shares
    333       352       353       358       374  
CAPITAL RATIOS AND PER SHARE DATA:
                                       
Leverage ratio
    7.63 %     7.68       7.59       7.46       7.71  
Tier 1 risk-based capital
    10.82 %     10.94       10.96       10.84       10.73  
Total risk-based capital
    12.08 %     12.19       12.21       12.09       11.98  
Common equity to assets
    8.11 %     8.04       8.18       8.40       8.55  
Tangible common equity to tangible assets (4)
    6.51 %     6.40       6.49       6.74       6.86  
Common book value per share
  $ 17.17       16.69       16.47       17.21       17.15  
Tangible common book value per share (4)
    13.56       13.06       12.84       13.56       13.49  

      

    (1) Includes investment securities at adjusted amortized cost and non-performing investment securities.

    (2) Includes nonaccrual loans.

    (3) Excludes preferred shareholders’ equity.

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

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

                                                         
                    Quarterly Trends
    Years ended   2013   2012
    December 31,   Fourth   Third   Second   First   Fourth
    2013   2012   Quarter   Quarter   Quarter   Quarter   Quarter
SELECTED INCOME STATEMENT DATA:
                                                       
Interest income
  $ 98,931       97,567       25,218       24,623       24,342       24,748       25,087  
Interest expense
    7,337       9,051       1,838       1,820       1,818       1,861       1,999  
 
                                                       
Net interest income
    91,594       88,516       23,380       22,803       22,524       22,887       23,088  
Provision for loan losses
    9,079       7,128       2,407       2,770       1,193       2,709       2,520  
 
                                                       
Net interest income after provision
                                                       
for loan losses
    82,515       81,388       20,973       20,033       21,331       20,178       20,568  
 
                                                       
Noninterest income:
                                                       
Service charges on deposits
    9,948       8,627       2,511       2,728       2,568       2,141       2,526  
ATM and debit card
    5,098       4,716       1,249       1,283       1,317       1,249       1,348  
Broker-dealer fees and commissions
    2,345       2,104       428       568       650       699       474  
Company owned life insurance
    1,706       1,751       431       422       438       415       451  
Loan servicing
    570       617       118       227       152       73       (28 )
Net gain (loss) on sale of loans held for sale
    117       1,421       (17 )     (101 )     35       200       440  
Net gain on investment securities
    1,226       2,651       2             332       892       487  
Impairment charge on investment securities
          (91 )                              
Net (loss) gain on sale of other assets
    (103 )     (381 )     (142 )           38       1       (302 )
Other
    3,926       3,362       1,155       1,042       846       883       887  
 
                                                       
Total noninterest income
    24,833       24,777       5,735       6,169       6,376       6,553       6,283  
 
                                                       
Noninterest expense:
                                                       
Salaries and employee benefits
    37,828       40,127       9,420       9,473       9,226       9,709       9,562  
Occupancy and equipment
    12,366       11,419       3,203       2,959       3,035       3,169       3,019  
Professional services
    3,836       4,133       992       814       1,093       937       890  
Computer and data processing
    2,848       3,271       643       689       812       704       809  
Supplies and postage
    2,342       2,497       536       518       608       680       567  
FDIC assessments
    1,464       1,300       372       367       364       361       343  
Advertising and promotions
    896       929       220       209       253       214       430  
Other
    7,861       7,721       2,000       1,980       2,071       1,810       1,921  
 
                                                       
Total noninterest expense
    69,441       71,397       17,386       17,009       17,462       17,584       17,541  
 
                                                       
Income before income taxes
    37,907       34,768       9,322       9,193       10,245       9,147       9,310  
Income tax expense
    12,377       11,319       2,955       3,029       3,395       2,998       2,978  
 
                                                       
Net income
    25,530       23,449       6,367       6,164       6,850       6,149       6,332  
 
                                                       
Preferred stock dividends
    1,466       1,474       366       365       367       368       369  
Net income available to common shareholders
  $ 24,064       21,975       6,001       5,799       6,483       5,781       5,963  
 
                                                       
FINANCIAL RATIOS AND STOCK DATA:
                                                       
Earnings per share – basic
  $ 1.75       1.60       0.44       0.42       0.47       0.42       0.44  
Earnings per share – diluted
  $ 1.75       1.60       0.43       0.42       0.47       0.42       0.43  
Cash dividends declared on common stock
  $ 0.74       0.57       0.19       0.19       0.18       0.18       0.16  
Common dividend payout ratio (1)
    42.29 %     35.63       43.18       45.24       38.30       42.86       36.36  
Dividend yield (annualized)
    2.99 %     3.06       3.05       3.68       3.92       3.66       3.42  
Return on average assets
    0.91 %     0.93       0.88       0.88       0.99       0.90       0.95  
Return on average equity
    10.10 %     9.46       10.03       9.93       10.70       9.75       9.85  
Return on average common equity (2)
    10.23 %     9.53       10.15       10.05       10.86       9.83       9.95  
Return on average tangible common equity (3)
    13.00 %     11.74       12.90       12.88       13.74       12.47       12.66  
Efficiency ratio (4)
    58.48 %     62.87       57.76       56.95       59.38       59.87       58.88  
Stock price (Nasdaq: FISI):
                                                       
High
  $ 26.59       19.52       26.59       21.99       20.66       20.83       19.39  
Low
  $ 17.92       15.22       20.14       18.39       17.92       18.51       17.61  
Close
  $ 24.71       18.63       24.71       20.46       18.41       19.96       18.63  

      

    (1) Common dividend payout ratio equals dividends declared during the period divided by earnings per share for the equivalent period.

    (2) Net income available to common shareholders divided by average common equity.

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

    (4) Efficiency ratio equals noninterest expense less other real estate expense and amortization of intangible assets as a percentage of net revenue, defined as the sum of tax-equivalent net interest income and noninterest income before net gains and impairment charges on investment securities.

FINANCIAL INSTITUTIONS, INC.
Selected Financial Information (Unaudited)

(Amounts in thousands)

                                                                                         
                    Quarterly Trends
    Years ended   2013           2012
    December 31,   Fourth           Third   Second   First           Fourth
    2013   2012   Quarter           Quarter   Quarter   Quarter           Quarter
SELECTED AVERAGE BALANCES:
                                                                                       
Federal funds sold and interest-earning deposits
  $ 191       113       94               126               226               320               94  
Investment securities (1)     834,213       703,643       849,069               821,561     829,953   836,270             727,735  
Loans (2):
                                                                                       
Commercial business     256,236       242,100       253,458               256,256     256,332   258,958             250,384  
Commercial mortgage     438,821       407,737       460,722               442,178     433,631   418,248             407,168  
Residential mortgage     123,277       127,363       118,113               121,462     123,263   130,425             137,586  
Home equity     304,868       257,537       320,872               309,970     299,230   288,993             282,831  
Consumer indirect     604,148       533,589       627,557               605,286     595,235   588,068             576,519  
Other consumer     24,089       25,058       23,132               23,641     24,080   25,535             27,043  
                                                                 
Total loans     1,751,439       1,593,384       1,803,854               1,758,793     1,731,771   1,710,227             1,681,531  
Total interest-earning assets     2,585,843       2,297,140       2,653,017               2,580,480     2,561,950   2,546,817             2,409,360  
Goodwill and other intangible assets, net     50,201       43,399       50,058               50,153     50,249   50,350             50,879  
Total assets     2,803,825       2,519,258       2,860,733               2,784,580     2,789,104   2,780,209             2,650,502  
Interest-bearing liabilities:
                                                                                       
Interest-bearing demand     488,047       423,096       501,753               466,889     489,047   494,654             464,094  
Savings and money market     727,737       586,329       757,868               719,452     739,328   693,684             671,295  
Certificates of deposit     621,455       693,353       599,971               603,434     635,583   647,551             685,318  
Borrowings     190,310       121,735       208,338               207,491     153,626   191,412             69,335  
                                                                 
Total interest-bearing liabilities     2,027,549       1,824,513       2,067,930               1,997,266     2,017,584   2,027,301             1,890,042  
Noninterest-bearing demand deposits     509,383       430,240       526,146               527,438     501,354   481,909             487,434  
Total deposits     2,346,622       2,133,018       2,385,738               2,317,213     2,365,312   2,317,798             2,308,141  
Total liabilities     2,551,139       2,271,259       2,608,815               2,538,377     2,532,197   2,524,377             2,394,687  
Shareholders’ equity     252,686       247,999       251,918               246,203     256,907   255,832             255,815  
Common equity (3)     235,290       230,527       234,576               228,827     239,500   238,373             238,344  
Tangible common equity (4)   $ 185,089       187,128       184,518               178,674     189,251   188,023             187,465  
Common shares outstanding:
                                                                                       
Basic     13,739       13,696       13,754               13,745     13,739   13,717             13,707  
Diluted     13,784       13,751       13,817               13,787     13,767   13,767             13,761  
SELECTED AVERAGE YIELDS:
                                                                                       
(Tax equivalent basis)
                                                                                       
Federal funds sold and interest-earning deposits
    0.19 %     0.29       0.16               0.15               0.19               0.21               0.60  
Investment securities
    2.41 %     2.66       2.46               2.42               2.38               2.39               2.56  
Loans
    4.65 %     5.09       4.55               4.59               4.65               4.83               4.98  
Total interest-earning assets
    3.93 %     4.35       3.88               3.90               3.91               4.03               4.25  
Interest-bearing demand
    0.15 %     0.14       0.16               0.18               0.14               0.11               0.13  
Savings and money market
    0.13 %     0.17       0.14               0.14               0.13               0.13               0.14  
Certificates of deposit
    0.79 %     0.99       0.77               0.77               0.79               0.82               0.86  
Borrowings
    0.39 %     0.48       0.38               0.38               0.40               0.40               0.76  
Total interest-bearing liabilities
    0.36 %     0.50       0.35               0.36               0.36               0.37               0.42  
Net interest rate spread
    3.57 %     3.85       3.53               3.54               3.55               3.66               3.83  
Net interest rate margin
    3.64 %     3.95       3.61               3.62               3.63               3.73               3.92  

      

    (1) Includes investment securities at adjusted amortized cost and non-performing investment securities.

    (2) Includes nonaccrual loans.

    (3) Excludes preferred shareholders’ equity.

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

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

                                         
    2013   2012
 
  December 31,   September 30,   June 30,   March 31,   December 31,
 
                                       
ASSET QUALITY DATA:
                                       
Allowance for Loan Losses
                                       
Beginning balance
  $ 26,685       25,590       25,827       24,714       24,301  
Net loan charge-offs (recoveries):
                                       
Commercial business
    328       104       87       202       139  
Commercial mortgage
    369       (87 )     (37 )     (11 )     277  
Residential mortgage
    118       22       72       145       22  
Home equity
    8       14       (20 )     232       119  
Consumer indirect
    1,416       1,465       1,170       913       1,367  
Other consumer
    117       157       158       115       183  
 
                                       
Total net charge-offs
    2,356       1,675       1,430       1,596       2,107  
Provision for loan losses
    2,407       2,770       1,193       2,709       2,520  
 
                                       
Ending balance
  $ 26,736       26,685       25,590       25,827       24,714  
 
                                       
Supplemental information
                                       
Period end loans:
                                       
Originated loans
  $ 1,785,599       1,728,453       1,688,392       1,657,431       1,641,197  
Acquired loans
    48,020       51,219       55,022       59,859       64,529  
 
                                       
Total loans
  $ 1,833,619       1,779,672       1,743,414       1,717,290       1,705,726  
 
                                       
Allowance for loan losses to total loans
    1.46 %     1.50       1.47       1.50       1.45  
Allowance for loan losses for originated
                                       
loans to originated loans
    1.50 %     1.54       1.52       1.56       1.51  
Net charge-offs (recoveries) to average loans (annualized):
                               
Commercial business
    0.51 %     0.16       0.14       0.32       0.22  
Commercial mortgage
    0.32 %     -0.08       -0.03       -0.01       0.27  
Residential mortgage
    0.41 %     0.07       0.24       0.45       0.06  
Home equity
    0.01 %     0.02       -0.03       0.33       0.17  
Consumer indirect
    0.90 %     0.96       0.79       0.63       0.94  
Other consumer
    2.01 %     2.63       2.63       1.83       2.68  
Total loans
    0.52 %     0.38       0.33       0.38       0.50  
Non-performing loans:
                                       
Commercial business
  $ 3,474       4,078       5,043       5,616       3,413  
Commercial mortgage
    9,663       2,835       3,073       2,767       1,799  
Residential mortgage
    1,078       1,337       1,423       1,759       2,040  
Home equity
    925       911       699       598       939  
Consumer indirect
    1,471       1,161       1,035       1,007       891  
Other consumer
    11       16       22       19       43  
 
                                       
Total non-performing loans
    16,622       10,338       11,295       11,766       9,125  
Foreclosed assets
    333       424       415       371       184  
Non-performing investment securities
    128       128       207       343       753  
 
                                       
Total non-performing assets
  $ 17,083       10,890       11,917       12,480       10,062  
 
                                       
Total non-performing loans to total loans
    0.91 %     0.58       0.65       0.69       0.53  
Total non-performing loans to originated loans
    0.93 %     0.60       0.67       0.71       0.56  
Total non-performing assets to total assets
    0.58 %     0.38       0.43       0.44       0.36  
Allowance for loan losses to non-performing loans
    161 %     258       227       220       271  

2

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

                                                         
    Years ended           2013   2012
    December 31,   Fourth   Third   Second   First   Fourth
    2013   2012   Quarter   Quarter   Quarter   Quarter   Quarter
Ending tangible assets:
                                                       
Total assets
                  $ 2,928,636       2,867,517       2,782,303       2,827,658       2,763,865  
Less: Goodwill and other intangible assets, net
                    50,002       50,095       50,190       50,288       50,389  
 
                                                       
Tangible assets (non-GAAP)
                  $ 2,878,634     2,817,422       2,732,113       2,777,370       2,713,476  
 
                                                       
Ending tangible common equity:
                                                       
Common shareholders’ equity
                  $ 237,497       230,503       227,494       237,511       236,426  
Less: Goodwill and other intangible assets, net
                    50,002       50,095       50,190       50,288       50,389  
 
                                                       
Tangible common equity (non-GAAP)
                  $ 187,495       180,408       177,304       187,223       186,037  
 
                                                       
Tangible common equity to tangible assets (non-GAAP) (1)
            6.51 %     6.40       6.49       6.74       6.86  
Common shares outstanding
                    13,829       13,810       13,809       13,804       13,788  
Tangible common book value per share (non-GAAP) (2)
          $ 13.56       13.06       12.84       13.56       13.49  
Average tangible common equity:
                                                       
Average common equity
  $ 235,290       230,527       234,576       228,827       239,500       238,373       238,344  
Average goodwill and other intangible assets, net
    50,201       43,399       50,058       50,153       50,249       50,350       50,879  
Average tangible common equity (non-GAAP)
  $ 185,089       187,128       184,518       178,674       189,251       188,023       187,465  
 
                                                       
Return on average tangible common equity (3)
    13.00 %     11.74       12.90       12.88       13.74       12.47       12.66  
Net operating income:
                                                       
Net income
  $ 25,530       23,449       6,367       6,164       6,850       6,149       6,332  
Branch acquisition expenses, net of tax (4)
          1,966                                
CEO retirement expenses, net of tax (4)
          1,670                                
Net operating income (non-GAAP)
  $ 25,530       27,085       6,367       6,164       6,850       6,149       6,332  
 
                                                       
Net operating income available to common shareholders:
                                                       
Net income available to common shareholders
  $ 24,064       21,975       6,001       5,799       6,483       5,781       5,963  
Branch acquisition expenses, net of tax (4)
          1,966                                
CEO retirement expenses, net of tax (4)
          1,670                                
Net operating income available to common
                                                       
shareholders (non-GAAP)
  $ 24,064       25,611       6,001       5,799       6,483       5,781       5,963  
 
                                                       
Financial ratios computed on an operating basis (Non-GAAP):
                                               
Earnings per share – basic
  $ 1.75       1.87       0.44       0.42       0.47       0.42       0.44  
Earnings per share – diluted
  $ 1.75       1.86       0.43       0.42       0.47       0.42       0.43  
Return on average assets
    0.91 %     1.08       0.88       0.88       0.99       0.90       0.95  
Return on average equity
    10.10 %     10.92       10.03       9.93       10.70       9.75       9.85  
Return on average common equity
    10.23 %     11.11       10.15       10.05       10.86       9.83       9.95  
Return on average tangible common equity
    13.00 %     13.69       12.90       12.88       13.74       12.47       12.66  

      

    (1) Tangible common equity divided by tangible assets.

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

    (3) Annualized net income divided by average tangible common equity.

    (4) Tax effect is calculated assuming a 35% effective tax rate.

3