Attached files

file filename
8-K - LIVE FILING - FINANCIAL INSTITUTIONS INChtm_49681.htm

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

FINANCIAL INSTITUTIONS, INC. ANNOUNCES 19% INCREASE IN FIRST QUARTER EARNINGS
Earnings per share of $0.50 up from $0.42 a year ago

WARSAW, N.Y., April 23, 2014 – Financial Institutions, Inc. (the “Company”) (Nasdaq: FISI), the parent company of Five Star Bank, today reported net income for the quarter ended March 31, 2014 of $7.2 million, compared with $6.1 million for the first quarter of 2013 and $6.4 million for the fourth quarter of 2013.

After preferred dividends, first quarter earnings per diluted common share was $0.50, an increase of 19% and 16% when compared to $0.42 and $0.43 per diluted common share for the first and fourth quarters of 2013, respectively.

In announcing these results, Martin K. Birmingham, President and Chief Executive Officer, said, “We are building on the momentum from our solid performance last year.  This is a strong start to 2014 and reinforces our confidence in the outlook for Five Star Bank.  We continue to execute our customer centric “Made for You” growth strategy with a focus on relationship banking in our target markets. We are committed to leveraging opportunities to operate as efficiently as possible while remaining disciplined in our lending practices and our approach to deploying capital.”

Highlights:

    Quarterly net income was $7.2 million, up 17% from a year ago and up 13% from the fourth quarter of 2013

    Total assets of $3.0 billion and interest-earning assets of $2.8 billion were the highest in Company history

    Strong quarterly return on average common equity of 11.38% and return on average tangible common equity of 14.30%

    Average loans increased by $134.2 million or 8% from the first quarter of 2013 and $40.5 million or 2% from the fourth quarter of 2013

    Average deposits for the first quarter reached highest level in Company history at over $2.4 billion with increases of $97.5 million or 4% from a year ago and $29.6 million or 1% from the fourth quarter of 2013

    Quarterly cash dividend of $0.19 per common share represents a 3.35% dividend yield as of March 31, 2014 and a return of 38% of first quarter net income to common shareholders

    Capital ratios remain strong with total risk-based capital of 12.14%

Net Interest Income and Net Interest Margin

Net interest income totaled $23.3 million in the first quarter 2014, up from $22.9 million in the first quarter 2013 and down from $23.4 million in the fourth quarter of 2013. Average earning assets were up $202.3 million, led by a $134.2 million increase in loans and a $68.2 million increase in investment securities in the first quarter of 2014 compared to the same quarter in 2013. When comparing the first quarter of 2014 to the fourth quarter of 2013, average earning assets increased $96.1 million, including increases of $40.5 million and $55.4 million in loans and investment securities, respectively. The growth in earning assets was offset by a narrowing net interest margin. First quarter 2014 net interest margin was 3.52%, a decrease of 21 basis points from 3.73% reported in the first quarter of 2013 and a 9 basis point decrease from 3.61% reported in the fourth quarter of 2013.

Kevin B. Klotzbach, Executive Vice President and Chief Financial Officer, commented, “The low interest rate environment has resulted in lower net interest margins across the industry since the financial crisis in 2008. Despite lower margins, we’ve been successful at increasing net interest income through growth in earning assets and the leveraging of our balance sheet.”

“Results in the first quarter of 2014 also reflect our successful deposit gathering strategies and development of a diversified business mix with supportive regional economic conditions that have moderated the effects of net interest margin pressures impacting the overall banking sector,” added Mr. Klotzbach.

Noninterest Income and Expense

Noninterest income totaled $6.4 million in the first quarter of 2014, $6.6 million in the first quarter of 2013 and $5.7 million in the fourth quarter of 2013. Included in these totals are gains realized from the sale of investment securities. Exclusive of those gains, noninterest income was $6.0 million in the recently completed quarter and $5.7 million in the first and fourth quarters of 2013. The main factor contributing to the higher noninterest income was income of $626 thousand from investments in limited partnerships in the first quarter of 2014, compared to $161 thousand and $319 thousand in the first and fourth quarters of 2013, respectively. The Company’s investments in limited partnerships are primarily Small Business Investment Companies.

Noninterest expense in the first quarter of 2014 totaled $17.2 million, compared with $17.6 million and $17.4 million in the first and fourth quarters of 2013, respectively. The declines in noninterest expense were largely due to decreases in salaries and employee benefits due to lower pension and benefit costs during the first quarter of 2014.

Income Tax Expense

Income tax expense in the first quarter of 2014 totaled $3.1 million, compared with $3.0 million in the first and fourth quarters of 2013. Increased tax expense due to higher pre-tax income was partially offset by a lower effective tax rate, reflecting tax savings generated by the Company’s real estate investment trust (“REIT”), which became effective during February 2014.

Balance Sheet and Capital Management

Total assets were $3.02 billion at March 31, 2014, up $188.0 million from $2.83 billion at March 31, 2013 and up $87.0 million from $2.93 billion at December 31, 2013.

Total loans were $1.85 billion at March 31, 2014, up $131.6 million or 8% from March 31, 2013 and up $15.2 million from December 31, 2013. The increase in loans was attributable to organic growth, primarily in the commercial, home equity and consumer indirect loan categories. Total investment securities were $928.2 million at March 31, 2014, up $57.0 million or 7% compared with March 31, 2013 and up $69.0 million or 8% from December 31, 2013. During the first quarter of 2014 we utilized the proceeds from short-term FHLB advances to purchase high-quality investment securities as part of a leverage strategy of approximately $50 million.

Total deposits were $2.53 billion at March 31, 2014, an increase of $123.9 million from March 31, 2013 and an increase of $213.4 million from December 31, 2013. The year-over-year increase was primarily due to successful business development efforts, while the increase during the first quarter of 2014 was mainly due to seasonal inflows of municipal deposits. Public deposit balances represented 28% of total deposits at March 31, 2014, compared to 26% at March 31, 2013 and 23% at December 31, 2013.

Short-term borrowings were $196.7 million at March 31, 2014, up $57.1 million from March 31, 2013 and down $140.3 million from December 31, 2013. The increase in short-term borrowings from March 31, 2013 was primarily due to the previously mentioned leverage strategy executed in the first quarter of 2014. Overnight FHLB borrowings outstanding at the end of 2013 were paid down during the first quarter of 2014 as a result of the aforementioned seasonal inflow of municipal deposits.

Shareholders’ equity was $262.9 million at March 31, 2014, compared with $254.9 million at March 31, 2013 and $254.8 million at December 31, 2013. Common book value per share rose 3% to $17.72 at March 31, 2014 from $17.21 at March 31, 2013 and $17.17 at December 31, 2013. Tangible common book value per share rose 4% to $14.12 at March 31, 2014 from $13.56 at March 31, 2013 and December 31, 2013.

During the first quarter of 2014, the Company declared a common stock dividend of $0.19 per common share, consistent with the prior quarter and up $0.01 per share from the first quarter of 2013. The first quarter 2014 dividend returned 38% of the quarter’s net income to common shareholders.

The Company’s leverage ratio was 7.51% at March 31, 2014, compared to 7.46% and 7.63% at March 31, 2013 and December 31, 2013, respectively. The capital ratios decreased slightly from the prior quarter due to asset growth more than offsetting an increase in shareholders’ equity.

Credit Quality

The provision for loans losses was $2.1 million in the first quarter of 2014, improved from $2.7 million and $2.4 million in the first and fourth quarters of 2013, respectively. Net charge-offs during the recent quarter were $1.7 million, up from $1.6 million in the first quarter of 2013 and down from $2.4 million in the final quarter of 2013. Net charge-offs expressed as an annualized percentage of average loans outstanding were 0.37% during the first three months of 2014, compared with 0.38% and 0.52% in the first and fourth quarters of 2013, respectively.

Non-performing loans were $16.3 million or 0.88% of total loans at March 31, 2014, as compared with $11.8 million or 0.69% of total loans at March 31, 2013, and $16.6 million or 0.91% of total loans at December 31, 2013. The year-over-year increase in non-performing loans was primarily due to a single commercial mortgage, which was modified as a troubled debt restructuring and placed on nonaccrual status during the fourth quarter 2013. The loan had a principal balance of $6.8 million and was current per the terms of the restructured loan agreement as of March 31, 2014.

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 employ 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, breaches of its third party information systems, the attitudes and preferences of its customers, its ability to successfully integrate and profitably operate acquired businesses, 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
 

1

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

                                         
    2014   2013
 
  March 31,   December 31,   September 30,   June 30,   March 31,
 
                                       
SELECTED BALANCE SHEET DATA:
                                       
Cash and cash equivalents
  $ 72,401       59,692       99,384       50,927       84,791  
Investment securities:
                                       
Available for sale
    674,650       609,400       583,551       810,549       853,437  
Held-to-maturity
    253,576       249,785       245,708       17,348       17,747  
 
                                       
Total investment securities
    928,226       859,185       829,259       827,897       871,184  
Loans held for sale
    900       3,381       2,810       3,423       2,142  
Loans:
                                       
Commercial business
    268,352       265,766       253,925       257,732       259,062  
Commercial mortgage
    468,763       469,284       449,565       437,515       424,635  
Residential mortgage
    110,164       113,045       117,624       118,117       126,228  
Home equity
    332,348       326,086       316,626       306,215       292,225  
Consumer indirect
    647,546       636,368       618,088       599,586       590,440  
Other consumer
    21,667       23,070       23,844       24,249       24,700  
 
                                       
Total loans
    1,848,840       1,833,619       1,779,672       1,743,414       1,717,290  
Allowance for loan losses
    27,152       26,736       26,685       25,590       25,827  
 
                                       
Total loans, net
    1,821,688       1,806,883       1,752,987       1,717,824       1,691,463  
Total interest-earning assets (1) (2)
    2,780,489       2,705,045       2,613,746       2,576,028       2,567,948  
Goodwill and other intangible assets, net
    49,913       50,002       50,095       50,190       50,288  
Total assets
    3,015,619       2,928,636       2,867,517       2,782,303       2,827,658  
Deposits:
                                       
Noninterest-bearing demand
    532,914       535,472       542,517       511,802       494,362  
Interest-bearing demand
    541,660       470,733       519,283       475,448       529,115  
Savings and money market
    812,734       717,928       757,454       713,459       748,482  
Certificates of deposit
    646,112       595,923       594,931       623,527       637,538  
 
                                       
Total deposits
    2,533,420       2,320,056       2,414,185       2,324,236       2,409,497  
Borrowings
    196,746       337,042       188,146       193,413       139,620  
Total interest-bearing liabilities
    2,197,252       2,121,626       2,059,814       2,005,847       2,054,755  
Shareholders’ equity
    262,865       254,839       247,845       244,888       254,930  
Common shareholders’ equity (3)
    245,523       237,497       230,503       227,494       237,511  
Tangible common equity (4)
    195,610       187,495       180,408       177,304       187,223  
Unrealized (loss) gain on investment securities, net of tax
  $ (1,467 )     (5,293 )     (1,154 )     (725 )     13,745  
Common shares outstanding
    13,853       13,829       13,810       13,809       13,804  
Treasury shares
    309       333       352       353       358  
CAPITAL RATIOS AND PER SHARE DATA:
                                       
Leverage ratio
    7.51 %     7.63       7.68       7.59       7.46  
Tier 1 risk-based capital
    10.89 %     10.82       10.94       10.96       10.84  
Total risk-based capital
    12.14 %     12.08       12.19       12.21       12.09  
Common equity to assets
    8.14 %     8.11       8.04       8.18       8.40  
Tangible common equity to tangible assets (4)
    6.60 %     6.51       6.40       6.49       6.74  
Common book value per share
  $ 17.72       17.17       16.69       16.47       17.21  
Tangible common book value per share (4)
    14.12       13.56       13.06       12.84       13.56  

      

    (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)

                                                 
    2014   2013
 
  First   Year ended   Fourth   Third   Second   First
 
  Quarter   December 31,   Quarter   Quarter   Quarter   Quarter
 
                                               
SELECTED INCOME STATEMENT DATA:
                                               
Interest income
  $ 25,059       98,931       25,218       24,623       24,342       24,748  
Interest expense
    1,784       7,337       1,838       1,820       1,818       1,861  
 
                                               
Net interest income
    23,275       91,594       23,380       22,803       22,524       22,887  
Provision for loan losses
    2,106       9,079       2,407       2,770       1,193       2,709  
 
                                               
Net interest income after provision
                                               
for loan losses
    21,169       82,515       20,973       20,033       21,331       20,178  
 
                                               
Noninterest income:
                                               
Service charges on deposits
    2,250       9,948       2,511       2,728       2,568       2,141  
ATM and debit card
    1,174       5,098       1,249       1,283       1,317       1,249  
Investments in limited partnerships
    626       857       319       241       136       161  
Broker-dealer fees and commissions
    563       2,345       428       568       650       699  
Company owned life insurance
    403       1,706       431       422       438       415  
Loan servicing
    154       570       118       227       152       73  
Net gain (loss) on sale of loans held for sale
    105       117       (17 )     (101 )     35       200  
Net gain on investment securities
    313       1,226       2             332       892  
Net (loss) gain on sale of other assets
    (35 )     (103 )     (142 )           38       1  
Other
    804       3,069       836       801       710       722  
 
                                               
Total noninterest income
    6,357       24,833       5,735       6,169       6,376       6,553  
 
                                               
Noninterest expense:
                                               
Salaries and employee benefits
    9,256       37,828       9,420       9,473       9,226       9,709  
Occupancy and equipment
    3,235       12,366       3,203       2,959       3,035       3,169  
Professional services
    972       3,836       992       814       1,093       937  
Computer and data processing
    723       2,848       643       689       812       704  
Supplies and postage
    512       2,342       536       518       608       680  
FDIC assessments
    422       1,464       372       367       364       361  
Advertising and promotions
    179       896       220       209       253       214  
Other
    1,914       7,861       2,000       1,980       2,071       1,810  
 
                                               
Total noninterest expense
    17,213       69,441       17,386       17,009       17,462       17,584  
 
                                               
Income before income taxes
    10,313       37,907       9,322       9,193       10,245       9,147  
Income tax expense
    3,094       12,377       2,955       3,029       3,395       2,998  
 
                                               
Net income
    7,219       25,530       6,367       6,164       6,850       6,149  
 
                                               
Preferred stock dividends
    366       1,466       366       365       367       368  
Net income available to common shareholders
  $ 6,853       24,064       6,001       5,799       6,483       5,781  
 
                                               
FINANCIAL RATIOS AND STOCK DATA:
                                               
Earnings per share – basic
  $ 0.50       1.75       0.44       0.42       0.47       0.42  
Earnings per share – diluted
  $ 0.50       1.75       0.43       0.42       0.47       0.42  
Cash dividends declared on common stock
  $ 0.19       0.74       0.19       0.19       0.18       0.18  
Common dividend payout ratio (1)
    38.00 %     42.29       43.18       45.24       38.30       42.86  
Dividend yield (annualized)
    3.35 %     2.99       3.05       3.68       3.92       3.66  
Return on average assets
    0.99 %     0.91       0.88       0.88       0.99       0.90  
Return on average equity
    11.19 %     10.10       10.03       9.93       10.70       9.75  
Return on average common equity (2)
    11.38 %     10.23       10.15       10.05       10.86       9.83  
Return on average tangible common equity (3)
    14.30 %     13.00       12.90       12.88       13.74       12.47  
Efficiency ratio (4)
    56.96 %     58.48       57.76       56.95       59.38       59.87  
Stock price (Nasdaq: FISI):
                                               
High
  $ 25.69       26.59       26.59       21.99       20.66       20.83  
Low
  $ 19.72       17.92       20.14       18.39       17.92       18.51  
Close
  $ 23.02       24.71       24.71       20.46       18.41       19.96  

      

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

    (2) Annualized 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)

                                                                 
    2014   2013
 
  First   Year ended   Fourth   Third   Second   First
 
  Quarter   December 31,   Quarter   Quarter   Quarter   Quarter
SELECTED AVERAGE BALANCES:
                                                               
Federal funds sold and interest-earning deposits
  $ 316       191               94       126               226       320  
Investment securities (1)     904,437       834,213     849,069     821,561     829,953     836,270  
Loans (2):
                                                               
Commercial business     265,137       256,236     253,458     256,256     256,332     258,958  
Commercial mortgage     472,733       438,821     460,722     442,178     433,631     418,248  
Residential mortgage     113,390       123,277     118,113     121,462     123,263     130,425  
Home equity     328,833       304,868     320,872     309,970     299,230     288,993  
Consumer indirect     642,241       604,148     627,557     605,286     595,235     588,068  
Other consumer     22,062       24,089     23,132     23,641     24,080     25,535  
                                         
Total loans     1,844,396       1,751,439     1,803,854     1,758,793     1,731,771     1,710,227  
Total interest-earning assets     2,749,149       2,585,843     2,653,017     2,580,480     2,561,950     2,546,817  
Goodwill and other intangible assets, net     49,968       50,201     50,058     50,153     50,249     50,350  
Total assets     2,965,400       2,803,825     2,860,733     2,784,580     2,789,104     2,780,209  
Interest-bearing liabilities:
                                                               
Interest-bearing demand     511,073       488,047     501,753     466,889     489,047     494,654  
Savings and money market     761,799       727,737     757,868     719,452     739,328     693,684  
Certificates of deposit     618,126       621,455     599,971     603,434     635,583     647,551  
Borrowings     274,414       190,310     208,338     207,491     153,626     191,412  
                                         
Total interest-bearing liabilities     2,165,412       2,027,549     2,067,930     1,997,266     2,017,584     2,027,301  
Noninterest-bearing demand deposits     524,346       509,383     526,146     527,438     501,354     481,909  
Total deposits     2,415,344       2,346,622     2,385,738     2,317,213     2,365,312     2,317,798  
Total liabilities     2,703,777       2,551,139     2,608,815     2,538,377     2,532,197     2,524,377  
Shareholders’ equity     261,623       252,686     251,918     246,203     256,907     255,832  
Common equity (3)     244,281       235,290     234,576     228,827     239,500     238,373  
Tangible common equity (4)   $ 194,313       185,089     184,518     178,674     189,251     188,023  
Common shares outstanding:
                                                               
Basic     13,773       13,739     13,754     13,745     13,739     13,717  
Diluted     13,824       13,784     13,817     13,787     13,767     13,767  
SELECTED AVERAGE YIELDS:
                                                               
(Tax equivalent basis)
                                                               
Federal funds sold and interest-earning deposits
    0.08 %     0.19               0.16       0.15               0.19       0.21  
Investment securities
    2.43 %     2.41               2.46       2.42               2.38       2.39  
Loans
    4.45 %     4.65               4.55       4.59               4.65       4.83  
Total interest-earning assets
    3.79 %     3.93               3.88       3.90               3.91       4.03  
Interest-bearing demand
    0.13 %     0.15               0.16       0.18               0.14       0.11  
Savings and money market
    0.13 %     0.13               0.14       0.14               0.13       0.13  
Certificates of deposit
    0.74 %     0.79               0.77       0.77               0.79       0.82  
Borrowings
    0.38 %     0.39               0.38       0.38               0.40       0.40  
Total interest-bearing liabilities
    0.33 %     0.36               0.35       0.36               0.36       0.37  
Net interest rate spread
    3.46 %     3.57               3.53       3.54               3.55       3.66  
Net interest rate margin
    3.52 %     3.64               3.61       3.62               3.63       3.73  

      

    (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)

                                         
    2014   2013
 
  March 31,   December 31,   September 30,   June 30,   March 31,
 
                                       
ASSET QUALITY DATA:
                                       
Allowance for Loan Losses
                                       
Beginning balance
  $ 26,736       26,685       25,590       25,827       24,714  
Net loan charge-offs (recoveries):
                                       
Commercial business
    39       328       104       87       202  
Commercial mortgage
    (7 )     369       (87 )     (37 )     (11 )
Residential mortgage
    57       118       22       72       145  
Home equity
    95       8       14       (20 )     232  
Consumer indirect
    1,350       1,416       1,465       1,170       913  
Other consumer
    156       117       157       158       115  
 
                                       
Total net charge-offs
    1,690       2,356       1,675       1,430       1,596  
Provision for loan losses
    2,106       2,407       2,770       1,193       2,709  
 
                                       
Ending balance
  $ 27,152       26,736       26,685       25,590       25,827  
 
                                       
Supplemental information
                                       
Period end loans:
                                       
Originated loans
  $ 1,803,209       1,785,599       1,728,453       1,688,392       1,657,431  
Acquired loans
    45,631       48,020       51,219       55,022       59,859  
 
                                       
Total loans
  $ 1,848,840       1,833,619       1,779,672       1,743,414       1,717,290  
 
                                       
Allowance for loan losses to total loans
    1.47 %     1.46       1.50       1.47       1.50  
Allowance for loan losses for originated
                                       
loans to originated loans
    1.51 %     1.50       1.54       1.52       1.56  
Net charge-offs (recoveries) to average loans (annualized):
                               
Commercial business
    0.06 %     0.51       0.16       0.14       0.32  
Commercial mortgage
    -0.01 %     0.32       -0.08       -0.03       -0.01  
Residential mortgage
    0.21 %     0.41       0.07       0.24       0.45  
Home equity
    0.12 %     0.01       0.02       -0.03       0.33  
Consumer indirect
    0.85 %     0.90       0.96       0.79       0.63  
Other consumer
    2.87 %     2.01       2.63       2.63       1.83  
Total loans
    0.37 %     0.52       0.38       0.33       0.38  
Non-performing loans:
                                       
Commercial business
  $ 3,706       3,474       4,078       5,043       5,616  
Commercial mortgage
    9,545       9,663       2,835       3,073       2,767  
Residential mortgage
    760       1,078       1,337       1,423       1,759  
Home equity
    826       925       911       699       598  
Consumer indirect
    1,387       1,471       1,161       1,035       1,007  
Other consumer
    46       11       16       22       19  
 
                                       
Total non-performing loans
    16,270       16,622       10,338       11,295       11,766  
Foreclosed assets
    412       333       424       415       371  
Non-performing investment securities
    113       128       128       207       343  
 
                                       
Total non-performing assets
  $ 16,795       17,083       10,890       11,917       12,480  
 
                                       
Total non-performing loans to total loans
    0.88 %     0.91       0.58       0.65       0.69  
Total non-performing loans to originated loans
    0.90 %     0.93       0.60       0.67       0.71  
Total non-performing assets to total assets
    0.56 %     0.58       0.38       0.43       0.44  
Allowance for loan losses to non-performing loans
    167 %     161       258       227       220  

2

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

                                                 
    2014   2013
 
  First   Year ended   Fourth   Third   Second   First
 
  Quarter   December 31,   Quarter   Quarter   Quarter   Quarter
 
                                               
Ending tangible assets:
                                               
Total assets
  $ 3,015,619               2,928,636       2,867,517       2,782,303       2,827,658  
Less: Goodwill and other intangible assets, net
    49,913               50,002       50,095       50,190       50,288  
 
                                               
Tangible assets (non-GAAP)
  $ 2,965,706               2,878,634       2,817,422       2,732,113       2,777,370  
 
                                               
Ending tangible common equity:
                                               
Common shareholders’ equity
  $ 245,523               237,497       230,503       227,494       237,511  
Less: Goodwill and other intangible assets, net
    49,913               50,002       50,095       50,190       50,288  
 
                                               
Tangible common equity (non-GAAP)
  $ 195,610               187,495       180,408       177,304       187,223  
 
                                               
Tangible common equity to tangible assets (non-GAAP) (1)
    6.60 %             6.51       6.40       6.49       6.74  
Common shares outstanding
    13,853               13,829       13,810       13,809       13,804  
Tangible common book value per share (non-GAAP) (2)
  $ 14.12               13.56       13.06       12.84       13.56  
Average tangible common equity:
                                               
Average common equity
  $ 244,281       235,290       234,576       228,827       239,500       238,373  
Average goodwill and other intangible assets, net
    49,968       50,201       50,058       50,153       50,249       50,350  
Average tangible common equity (non-GAAP)
  $ 194,313       185,089       184,518       178,674       189,251       188,023  
 
                                               
Return on average tangible common equity (3)
    14.30 %     13.00       12.90       12.88       13.74       12.47  

      

    (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.

3