Attached files

file filename
8-K - LIVE FILING - FINANCIAL INSTITUTIONS INChtm_55483.htm

Exhibit 99.1

Financial Institutions, Inc.

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

FINANCIAL INSTITUTIONS, INC. ANNOUNCES THIRD QUARTER 2017 RESULTS

Surpassed $4 Billion in Total Assets

WARSAW, N.Y., October 24, 2017 – Financial Institutions, Inc. (NASDAQ: FISI), today reported financial and operational results for the third quarter ended September 30, 2017. Financial Institutions, Inc. (the “Company”) is the parent company of Five Star Bank (the “Bank”), Scott Danahy Naylon, LLC (“Scott Danahy Naylon” or “SDN”) and Courier Capital, LLC (“Courier Capital”).

Net income for the quarter was $8.3 million, compared to $6.2 million for the second quarter of 2017 and $8.5 million for the third quarter of 2016. After preferred dividends, net income available to common shareholders was $7.9 million, or $0.52 per diluted share (“EPS”), compared to $5.9 million, or $0.40 per diluted share, for the second quarter of 2017 and $8.1 million, or $0.56 per diluted share, for the third quarter of 2016.

President and Chief Executive Officer Martin K. Birmingham stated, “It was a good quarter for our Company and we made significant progress on key initiatives. We sold nearly 500,000 shares of common stock under our ongoing at-the-market equity offering (“ATM Offering”), generating approximately $13.0 million of net proceeds. The capital raised through the offering positions us to continue to take advantage of growth opportunities in our geographic footprint. In late August, we acquired the assets of a Buffalo-area wealth management firm, furthering our strategy to increase fee-based noninterest income and diversify revenues. This bolt-on acquisition increases Courier Capital’s total assets under management to approximately $1.6 billion and expands its client base in Western New York.

“We are also pleased to announce that we have achieved the important milestone of surpassing $4 billion in total assets. This accomplishment was achieved through the collective performance of our team and the successful execution of our strategic plan.”

Chief Financial Officer Kevin B. Klotzbach added, “We continued to generate loan growth in the third quarter of 2017 — total loans were 3.9% higher than the prior quarter, including 4.7% growth in commercial mortgage loans, 5.3% growth in commercial business loans and 3.7% growth in consumer indirect loans. In a challenging interest rate environment, we maintained a stable net interest margin. Our margin of 3.17% in the third quarter was one basis point lower than the prior quarter, primarily as a result of the higher cost of short-term borrowings.

“We are pleased with the progress made to date on our ATM offering. The issuance of common stock has positively impacted our tangible common equity to tangible assets ratio; however, it also negatively impacted EPS by approximately two cents in the quarter.”

Third Quarter 2017 Highlights:

Net interest income of $28.4 million increased $2.4 million, or 9.2%, as compared to the third quarter of 2016

Noninterest income of $8.6 million was $35 thousand, or 0.4%, higher than the third quarter of 2016

Excluding the net gain on investment securities from both periods, noninterest income was $8.4 million, 3.4% higher than the third quarter of 2016

Total interest-earning assets, assets, loans and deposits all reached record-high levels at quarter-end:

Total interest-earning assets increased $115.3 million during the quarter, to $3.71 billion

Total assets increased $130.1 million during the quarter, to $4.02 billion

Total loans increased $99.4 million during the quarter, to $2.62 billion

Total deposits increased $149.0 million during the quarter, to $3.28 billion

The Company declared a quarterly cash dividend of $0.21 per common share, which represented a 2.89% annualized dividend yield as of September 30, 2017, and a return of 40% of third quarter net income to common shareholders

The Company made significant progress on its priority to grow Five Star Bank’s residential mortgage lending business

The Company continued its ATM Offering and sold 498,038 common shares, generating $13.5 million of gross proceeds ($13.0 million of net proceeds)

Courier Capital acquired the assets of Robshaw & Julian Associates, a Western New York investment advisory firm

“At-The-Market” Offering of Common Stock

On May 30, 2017, the Company announced an ATM Offering program under which it may sell up to $40 million of its common stock. The Company expects to use the net proceeds of this offering to support organic growth and other general corporate purposes, including contributing capital to its banking subsidiary, Five Star Bank. To date, the Company has sold 1,069,635 shares of its common stock under this program at a weighted average price of $29.01, representing gross proceeds of $31.0 million. Net proceeds received were $29.7 million.

Acquisition of Robshaw & Julian Associates

On August 31, 2017, Courier Capital acquired the assets of Robshaw & Julian Associates, Inc., an investment advisor based in Williamsville, New York. The firm’s assets under management (“AUM”) totaled approximately $175 million, increasing Courier Capital’s AUM after closing to approximately $1.6 billion. The prior owners of the firm have been named officers of Courier Capital, where they are expected to continue to manage their portfolios.

Net Interest Income and Net Interest Margin

Net interest income was $28.4 million for the third quarter of 2017, $1.0 million higher than the second quarter of 2017 and $2.4 million higher than the third quarter of 2016.

Average interest-earning assets for the quarter were $3.67 billion, $111.7 million higher than the second quarter of 2017 and $351.4 million higher than the third quarter of 2016. The primary driver of the increase was organic loan growth.

Third quarter 2017 net interest margin was 3.17%, one basis point lower than the second quarter of 2017 and six basis points lower than the third quarter of 2016. Net interest margin has been negatively impacted by a flattening of the yield curve and higher short-term borrowing costs.

Noninterest Income

Noninterest income was $8.6 million for the third quarter of 2017 as compared to $9.3 million in the second quarter of 2017 and $8.5 million in the third quarter of 2016.

Excluding the net gain on investment securities from all periods, noninterest income was $8.4 million in the third quarter of 2017, $733 thousand lower than $9.1 million in the second quarter of 2017, and $277 thousand higher than $8.1 million in the third quarter of 2016.

Lower noninterest income in the third quarter of 2017 as compared to the second quarter of 2017 was primarily the result of a second quarter non-recurring $1.2 million non-cash fair value adjustment of contingent consideration liability relating to SDN. Partially offsetting this decrease was a $355 thousand increase in insurance income due to the timing of customer renewals.

Higher noninterest income in the third quarter of 2017 as compared to the third quarter of 2016 was primarily the result of a $171 thousand increase in investment advisory income and the recognition of a $127 thousand fair value adjustment to our derivative financial instruments.

Noninterest Expense

Noninterest expense was $22.5 million for the third quarter of 2017 as compared to $23.9 million in the second quarter of 2017 and $20.6 million in the third quarter of 2016.

Noninterest expense decreased from the second quarter of 2017 primarily as a result of a second quarter non-recurring $1.6 million non-cash goodwill impairment charge relating to SDN.

The increase in noninterest expense as compared to the third quarter of 2016 was primarily the result of higher salaries and employee benefits, occupancy and equipment expenses, and computer and data processing expenses related to our organic growth initiatives.

1

Income Taxes

Income tax expense was $3.5 million for the third quarter of 2017 as compared to $2.7 million in the second quarter of 2017 and $3.5 million in the third quarter of 2016. The effective tax rate was 29.5% for the third quarter of 2017, 30.5% in the second quarter of 2017, and 29.5% in the third quarter of 2016. The higher effective tax rate in the second quarter of 2017 was a result of the $1.6 million non-cash goodwill impairment charge, partially offset by the $1.2 million non-cash fair value adjustment of contingent consideration liability, both of which were non-taxable adjustments related to our 2014 acquisition of SDN.

Balance Sheet and Capital Management

Total assets were $4.02 billion at September 30, 2017, up $130.1 million from $3.89 billion at June 30, 2017, and up $311.3 million from $3.71 billion at December 31, 2016. The increases were primarily the result of loan growth funded by deposit growth.

Total loans were $2.62 billion at September 30, 2017, up $99.4 million, or 3.9%, from June 30, 2017, and up $276.1 million, or 11.8%, from December 31, 2016.

Commercial business loans totaled $419.4 million, up $21.1 million, or 5.3%, from June 30, 2017, and up $69.9 million, or 20.0%, from December 31, 2016.

Commercial mortgage loans totaled $758.0 million, up $33.9 million, or 4.7%, from June 30, 2017, and up $87.9 million, or 13.1%, from December 31, 2016.

Residential real estate loans totaled $446.0 million, up $14.0 million, or 3.2%, from June 30, 2017, and up $18.1 million, or 4.2%, from December 31, 2016.

Consumer indirect loans totaled $857.5 million, up $30.8 million, or 3.7%, from June 30, 2017, and up $105.1 million, or 14.0%, from December 31, 2016.

Total deposits were $3.28 billion at September 30, 2017, an increase of $149.0 million from June 30, 2017, and an increase of $286.3 million from December 31, 2016. The increase from June 30, 2017, was primarily due to public deposit seasonality. The increase from December 31, 2016, was primarily the result of successful business development efforts in both municipal and retail banking. Public deposit balances represented 28% of total deposits at September 30, 2017, compared to 27% at June 30, 2017, and 27% at December 31, 2016. Nonpublic deposits increased 2.7% from June 30, 2017, and 7.5% from December 31, 2016.

Short-term borrowings were $310.8 million at September 30, 2017, down $36.7 million from June 30, 2017, and down $20.7 million from December 31, 2016. Short-term borrowings are typically utilized to manage the seasonality of public deposits.

Shareholders’ equity was $366.0 million at September 30, 2017, compared to $347.6 million at June 30, 2017, and $320.1 million at December 31, 2016. Common book value per share was $22.31 at September 30, 2017, an increase of $0.47 or 2.2% from $21.84 at June 30, 2017, and an increase of $1.49 or 7.2% from $20.82 at December 31, 2016. The increases in shareholders’ equity and common book value per share are attributable to common stock issued through our ATM Offering plus net income less dividends paid, net of the change in unrealized gain (loss) on investment securities.

During the third quarter 2017, the Company declared a common stock dividend of $0.21 per common share. The third quarter 2017 dividend returned 40% of third quarter net income to common shareholders.

Regulatory capital ratios at September 30, 2017, were higher than the prior quarter and prior year due to increased capital as a result of the recent ATM Offering:

Leverage Ratio was 7.91%, compared to 7.70% and 7.36% at June 30, 2017, and December 31, 2016, respectively.

Common Equity Tier 1 Ratio was 10.09%, compared to 9.86% and 9.59% at June 30, 2017, and December 31, 2016, respectively.

Tier 1 Risk-Based Capital was 10.69%, compared to 10.48% and 10.26% at June 30, 2017, and December 31, 2016, respectively.

Total Risk-Based Capital was 13.24%, compared to 13.09% and 12.97% at June 30, 2017, and December 31, 2016, respectively.

Credit Quality

Non-performing loans were $12.6 million at September 30, and June 30, 2017, and $6.3 million at December 31, 2016. The increase from December 31, 2016, was primarily the result of the second quarter of 2017 internal downgrade of two commercial credit relationships with unpaid principal balances totaling $5.6 million.

The provision for loan losses for the quarter was $2.8 million, a decrease of $1.0 million from the second quarter of 2017 and an increase of $841 thousand from the third quarter of 2016. The higher provision in the second quarter of 2017 was primarily attributable to the downgrade of one commercial credit relationship. The downgrade necessitated a provision and increase in allowance for loan losses of approximately $925 thousand. The increase in provision from the third quarter of 2016 is primarily attributable to growth in the total loan portfolio.

The ratio of annualized net charge-offs to total average loans was 0.25% in the current quarter, compared to 0.29% in the prior quarter and 0.20% in the third quarter of 2016.

The ratio of non-performing loans to total loans was 0.48% at September 30, 2017, compared to 0.50% at June 30, 2017, and 0.27% at December 31, 2016.

The ratio of allowance for loans losses to total loans was 1.31% at September 30, 2017, 1.32% at June 30, 2017, and 1.32% at December 31, 2016.

The ratio of allowance for loan losses to non-performing loans was 273% at September 30, 2017, 263% at June 30, 2017, and 489% at December 31, 2016.

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 and lending services to individuals, municipalities and businesses through a network of more than 50 offices throughout Western and Central New York State. Scott Danahy Naylon provides a broad range of insurance services to personal and business clients across 45 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 650 individuals. The Company’s stock is listed on the NASDAQ Global Select Market under the symbol FISI. Additional information is available at 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
 
 

2

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

                                                         
    2017   2016
 
  September 30,   June 30,   March 31,   December 31,   September 30,
                                 
SELECTED BALANCE SHEET DATA:
                                                       
Cash and cash equivalents   $ 97,838     $ 84,537     $ 149,699     $71,277   $110,721
Investment securities:
                                                       
Available for sale     551,491       540,575       540,406     539,926             559,495  
Held-to-maturity     538,332       533,471       545,381     543,338             528,708  
                                 
Total investment securities     1,089,823       1,074,046       1,085,787     1,083,264   1,088,203
Loans held for sale
    2,407       1,864       2,097               1,050               844  
Loans:
                                                       
Commercial business     419,415       398,343       375,518     349,547             350,588  
Commercial mortgage     757,987       724,064       675,007     670,058             636,338  
Residential real estate loans     446,044       432,053       428,171     427,937             425,882  
Residential real estate lines     117,621       118,611       120,874     122,555             123,663  
Consumer indirect     857,528       826,708       786,120     752,421             729,644  
Other consumer
    17,640       17,093       16,937               17,643               17,879  
                                 
Total loans     2,616,235       2,516,872       2,402,627     2,340,161   2,283,994
Allowance for loan losses
    34,347       33,159       31,081               30,934               29,350  
                                 
Total loans, net     2,581,888       2,483,713       2,371,546     2,309,227   2,254,644
Total interest-earning assets     3,708,385       3,593,106       3,523,613     3,428,541   3,357,609
Goodwill and other intangible assets, net
    74,997       73,477       75,343               75,640               75,943  
Total assets     4,021,591       3,891,538       3,859,865     3,710,340   3,687,365
Deposits:
                                                       
Noninterest-bearing demand     710,865       677,124       666,332     677,076             657,624  
Interest-bearing demand     656,703       631,451       698,962     581,436             629,413  
Savings and money market     1,050,487       999,125       1,069,901     1,034,194   1,052,224
Time deposits     863,453       824,786       734,464     702,516             724,096  
                                 
Total deposits     3,281,508       3,132,486       3,169,659     2,995,222   3,063,357
Short-term borrowings     310,800       347,500       303,300     331,500             230,200  
Long-term borrowings, net
    39,114       39,096       39,078               39,061               39,043  
Total interest-bearing liabilities     2,920,557       2,841,958       2,845,705     2,688,707   2,674,976
Shareholders’ equity     366,002       347,641       325,688     320,054             326,271  
Common shareholders’ equity     348,668       330,301       308,348     302,714             308,931  
Tangible common equity (1)     273,671       256,824       233,005     227,074             232,988  
Unrealized gain (loss) on investment securities,
                                                       
net of tax   $ 17     $ (232 )   $ (1,938 )   $(2,530)           $ 9,444  
Common shares outstanding
    15,626       15,127       14,536               14,538               14,528  
Treasury shares
    136       137       156               154               164  
CAPITAL RATIOS AND PER SHARE DATA:
                                                       
Leverage ratio
    7.91 %     7.70 %     7.30 %                     7.36 %     7.39 %
Common equity Tier 1 ratio
    10.09 %     9.86 %     9.46 %                     9.59 %     9.58 %
Tier 1 risk-based capital
    10.69 %     10.48 %     10.11 %                     10.26 %     10.27 %
Total risk-based capital
    13.24 %     13.09 %     12.75 %                     12.97 %     12.98 %
Common equity to assets
    8.67 %     8.49 %     7.99 %                     8.16 %     8.38 %
Tangible common equity to tangible assets (1)
    6.93 %     6.73 %     6.16 %                     6.25 %     6.45 %
Common book value per share
  $ 22.31     $ 21.84     $ 21.21                     $ 20.82     $ 21.26  
Tangible common book value per share (1)
  $ 17.51     $ 16.98     $ 16.03                     $ 15.62     $ 16.04  
Stock price (Nasdaq: FISI):
                                                       
High
  $ 31.15     $ 35.35     $ 35.40                     $ 34.55     $ 27.63  
Low
  $ 25.65     $ 29.09     $ 30.50                     $ 25.98     $ 25.16  
Close
  $ 28.80     $ 29.80     $ 32.95                     $ 34.20     $ 27.11  

      

    (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   2017   2016
    September 30,   Third   Second   First           Fourth   Third
    2017   2016   Quarter   Quarter   Quarter           Quarter   Quarter
SELECTED INCOME STATEMENT DATA:
                                                               
Interest income
  $ 95,343     $ 85,241     $ 33,396     $ 31,409     $ 30,538             $ 29,990     $ 29,360  
Interest expense
    12,488       9,273       4,958       3,987       3,543               3,268       3,310  
 
                                                               
Net interest income
    82,855       75,968       28,438       27,422       26,995               26,722       26,050  
Provision for loan losses
    9,415       6,281       2,802       3,832       2,781               3,357       1,961  
 
                                                               
Net interest income after provision
                                                               
for loan losses
    73,440       69,687       25,636       23,590       24,214               23,365       24,089  
 
                                                               
Noninterest income:
                                                               
Service charges on deposits
    5,486       5,392       1,901       1,840       1,745               1,888       1,913  
Insurance income
    4,052       4,262       1,488       1,133       1,431               1,134       1,407  
ATM and debit card
    4,230       4,187       1,445       1,456       1,329               1,500       1,441  
Investment advisory
    4,357       3,934       1,497       1,429       1,431               1,274       1,326  
Company owned life insurance
    1,367       2,340       449       473       445               468       486  
Investments in limited partnerships
    91       253       (14 )     135       (30 )             47       161  
Loan servicing
    348       332       105       123       120               104       104  
Net gain on sale of loans held for sale
    270       202       150       72       48               38       46  
Net gain on investment securities
    600       2,426       184       210       206               269       426  
Net gain (loss) on other assets
    25       285       21       6       (2 )             28       199  
Contingent consideration liability adjustment
    1,200                   1,200                     1,170        
Other
    3,717       3,059       1,348       1,256       1,113               1,168       1,030  
 
                                                               
Total noninterest income
    25,743       26,672       8,574       9,333       7,836               9,088       8,539  
 
                                                               
Noninterest expense:
                                                               
Salaries and employee benefits
    35,703       33,757       12,348       11,986       11,369               11,458       11,325  
Occupancy and equipment
    12,235       10,906       4,087       4,184       3,964               3,623       3,617  
Professional services
    3,741       5,236       1,313       1,229       1,199               948       956  
Computer and data processing
    3,691       3,335       1,208       1,312       1,171               1,116       1,089  
Supplies and postage
    1,496       1,548       492       467       537               499       490  
FDIC assessments
    1,366       1,283       440       469       457               452       406  
Advertising and promotions
    939       1,259       188       473       278               436       302  
Amortization of intangibles
    876       946       288       291       297               303       309  
Goodwill impairment
    1,575                   1,575                            
Other
    5,728       5,686       2,103       1,955       1,670               1,880       2,124  
 
                                                               
Total noninterest expense
    67,350       63,956       22,467       23,941       20,942               20,715       20,618  
 
                                                               
Income before income taxes
    31,833       32,403       11,743       8,982       11,108               11,738       12,010  
Income tax expense
    9,365       9,165       3,464       2,736       3,165               3,045       3,541  
 
                                                               
Net income
    22,468       23,238       8,279       6,246       7,943               8,693       8,469  
 
                                                               
Preferred stock dividends
    1,097       1,097       366       366       365               365       366  
 
                                                               
Net income available to common shareholders
  $ 21,371     $ 22,141     $ 7,913     $ 5,880     $ 7,578             $ 8,328     $ 8,103  
 
                                                               
FINANCIAL RATIOS:
                                                               
Earnings per share – basic
  $ 1.44     $ 1.53     $ 0.52     $ 0.40     $ 0.52             $ 0.58     $ 0.56  
Earnings per share – diluted
  $ 1.44     $ 1.53     $ 0.52     $ 0.40     $ 0.52             $ 0.57     $ 0.56  
Cash dividends declared on common stock
  $ 0.63     $ 0.60     $ 0.21     $ 0.21     $ 0.21             $ 0.21     $ 0.20  
Common dividend payout ratio
    43.75 %     39.22 %     40.38 %     52.50 %     40.38 %             36.21 %     35.71 %
Dividend yield (annualized)
    2.92 %     2.96 %     2.89 %     2.83 %     2.58 %             2.44 %     2.93 %
Return on average assets
    0.78 %     0.89 %     0.83 %     0.65 %     0.86 %             0.94 %     0.94 %
Return on average equity
    8.84 %     9.78 %     9.17 %     7.44 %     9.94 %             10.68 %     10.34 %
Return on average common equity
    8.86 %     9.86 %     9.21 %     7.38 %     10.02 %             10.81 %     10.45 %
Return on average tangible common equity (1)
    11.54 %     13.21 %     11.76 %     9.65 %     13.30 %             14.37 %     13.87 %
Efficiency ratio (2)
    61.01 %     62.35 %     59.75 %     64.10 %     59.09 %             56.99 %     58.99 %
Effective tax rate
    29.4 %     28.3 %     29.5 %     30.5 %     28.5 %             25.9 %     29.5 %

      

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

    (2) The efficiency ratio is calculated by dividing noninterest expense by net revenue, i.e., the sum of net interest income (fully taxable equivalent) and noninterest income before net gains on investment securities. This is a banking industry measure not required by GAAP.

FINANCIAL INSTITUTIONS, INC.
Selected Financial Information (Unaudited)

(Amounts in thousands)

                                                                                 
    Nine months ended   2017   2016
    September 30,   Third   Second   First   Fourth   Third
    2017   2016   Quarter   Quarter   Quarter   Quarter   Quarter
SELECTED AVERAGE BALANCES:
                                                                               
Federal funds sold and interest-earning deposits   $ 8,869     $ 129     $ -     $16,639   $10,078   $ 12,011             $ 1  
Investment securities (1)     1,090,725       1,057,272       1,096,374     1,085,670   1,090,063     1,080,941     1,068,866
Loans:
                                                                               
Commercial business     385,025       332,985       405,308     385,938   363,367     347,496     352,696
Commercial mortgage     710,690       604,577       752,634     700,010   678,613     659,713     625,003
Residential real estate loans     432,838       397,327       438,436     430,237   429,746     425,687     417,854
Residential real estate lines     119,493       125,273       117,597     119,333   121,594     122,734     123,312
Consumer indirect     804,051       691,343       841,081     802,379   767,887     741,598     711,948
Other consumer     16,941       17,678       17,184     16,680   16,956     17,448     17,548
                                             
Total loans     2,469,038       2,169,183       2,572,240     2,454,577   2,378,163     2,314,676     2,248,361
Total interest-earning assets     3,568,632       3,226,584       3,668,614     3,556,886   3,478,304     3,407,628     3,317,228
Goodwill and other intangible assets, net     74,802       76,291       73,960     74,954   75,508     75,807     76,116
Total assets     3,851,590       3,502,628       3,951,002     3,847,137   3,754,470     3,679,569     3,593,672
Interest-bearing liabilities:
                                                                               
Interest-bearing demand     632,596       566,419       612,401     651,485   634,141     604,717     547,545
Savings and money market     1,027,927       988,224       998,769     1,054,997   1,030,363     1,076,884     981,207
Time deposits     780,374       693,153       855,371     762,874   721,404     711,061     722,098
Short-term borrowings     345,637       250,329       385,512     323,562   327,195     244,796     315,122
Long-term borrowings, net     39,085       39,015       39,103     39,085   39,067     39,050     39,032
                                             
Total interest-bearing liabilities     2,825,619       2,537,140       2,891,156     2,832,003   2,752,170     2,676,508     2,605,004
Noninterest-bearing demand deposits     665,221       626,018       679,303     658,926   657,190     655,445     638,417
Total deposits     3,106,118       2,873,814       3,145,844     3,128,282   3,043,098     3,048,107     2,889,267
Total liabilities     3,511,794       3,185,190       3,592,685     3,510,410   3,430,504     3,355,894     3,267,808
Shareholders’ equity     339,796       317,438       358,317     336,727   323,966     323,675     325,864
Common equity     322,457       300,098       340,981     319,387   306,626     306,335     308,524
Tangible common equity (2)   $ 247,655     $ 223,807     $ 267,021     $244,433   $231,118   $ 230,528     $232,408
Common shares outstanding:
                                                                               
Basic     14,806       14,429       15,268     14,664   14,479     14,459     14,456
Diluted     14,847       14,485       15,302     14,702   14,528     14,511     14,500
SELECTED AVERAGE YIELDS:
                                                                               
(Tax equivalent basis)
                                                                               
Investment securities
    2.46 %     2.47 %     2.45 %             2.47 %             2.46 %     2.41 %             2.44 %
Loans
    4.20 %     4.19 %     4.24 %             4.16 %             4.19 %     4.17 %             4.18 %
Total interest-earning assets
    3.66 %     3.62 %     3.71 %             3.63 %             3.64 %     3.60 %             3.62 %
Interest-bearing demand
    0.14 %     0.15 %     0.14 %             0.14 %             0.14 %     0.14 %             0.15 %
Savings and money market
    0.14 %     0.13 %     0.15 %             0.14 %             0.13 %     0.13 %             0.14 %
Time deposits
    1.04 %     0.89 %     1.15 %             1.01 %             0.95 %     0.93 %             0.91 %
Short-term borrowings
    1.09 %     0.63 %     1.29 %             1.08 %             0.86 %     0.70 %             0.63 %
Long-term borrowings, net
    6.32 %     6.33 %     6.32 %             6.32 %             6.32 %     6.33 %             6.33 %
Total interest-bearing liabilities
    0.59 %     0.49 %     0.68 %             0.56 %             0.52 %     0.49 %             0.51 %
Net interest spread
    3.07 %     3.13 %     3.03 %             3.07 %             3.12 %     3.11 %             3.11 %
Net interest margin
    3.19 %     3.24 %     3.17 %             3.18 %             3.23 %     3.22 %             3.23 %

      

    (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)

                                                                 
    Nine months ended   2017   2016
    September 30,   Third   Second   First           Fourth   Third
    2017   2016   Quarter   Quarter   Quarter           Quarter   Quarter
ASSET QUALITY DATA:
                                                               
Allowance for Loan Losses
                                                               
Beginning balance
  $ 30,934     $ 27,085     $ 33,159     $ 31,081     $ 30,934             $ 29,350     $ 28,525  
Net loan charge-offs (recoveries):
                                                               
Commercial business
    1,576       444       44       568       964               52       (31 )
Commercial mortgage
    (247 )     128       (5 )     (38 )     (204 )             212       127  
Residential real estate loans
    213       116       161       78       (26 )             (1 )     61  
Residential real estate lines
    6       48       19       (46 )     33               41       4  
Consumer indirect
    4,084       3,128       1,244       1,082       1,758               1,361       896  
Other consumer
    370       152       151       110       109               108       79  
 
                                                               
Total net charge-offs
    6,002       4,016       1,614       1,754       2,634               1,773       1,136  
Provision for loan losses
    9,415       6,281       2,802       3,832       2,781               3,357       1,961  
 
                                                               
Ending balance
  $ 34,347     $ 29,350     $ 34,347     $ 33,159     $ 31,081             $ 30,934     $ 29,350  
 
                                                               
Net charge-offs (recoveries)
                                                               
to average loans (annualized):
                                                               
Commercial business
    0.55 %     0.18 %     0.04 %     0.59 %     1.08 %             0.06 %     -0.03 %
Commercial mortgage
    -0.05 %     0.03 %     -0.00 %     -0.02 %     -0.12 %             0.13 %     0.08 %
Residential real estate loans
    0.07 %     0.04 %     0.15 %     0.07 %     -0.02 %             -0.00 %     0.06 %
Residential real estate lines
    0.01 %     0.05 %     0.06 %     -0.15 %     0.11 %             0.13 %     0.01 %
Consumer indirect
    0.68 %     0.60 %     0.59 %     0.54 %     0.93 %             0.73 %     0.50 %
Other consumer
    2.92 %     1.15 %     3.49 %     2.65 %     2.61 %             2.46 %     1.79 %
Total loans
    0.33 %     0.25 %     0.25 %     0.29 %     0.45 %             0.30 %     0.20 %
Supplemental information (1)
                                                               
Non-performing loans:
                                                               
Commercial business
  $ 7,182     $ 2,157     $ 7,182     $ 7,312     $ 3,753             $ 2,151     $ 2,157  
Commercial mortgage
    2,539       1,345       2,539       2,189       1,267               1,025       1,345  
Residential real estate loans
    1,263       1,239       1,263       1,579       1,601               1,236       1,239  
Residential real estate lines
    325       274       325       379       336               372       274  
Consumer indirect
    1,250       1,077       1,250       1,149       1,040               1,526       1,077  
Other consumer
    26       9       26       22       23               16       9  
 
                                                               
Total non-performing loans
    12,585       6,101       12,585       12,630       8,020               6,326       6,101  
Foreclosed assets
    281       294       281       154       58               107       294  
 
                                                               
Total non-performing assets
  $ 12,866     $ 6,395     $ 12,866     $ 12,784     $ 8,078             $ 6,433     $ 6,395  
 
                                                               
Total non-performing loans to total loans
    0.48 %     0.27 %     0.48 %     0.50 %     0.33 %             0.27 %     0.27 %
Total non-performing assets to total assets
    0.32 %     0.17 %     0.32 %     0.33 %     0.21 %             0.17 %     0.17 %
Allowance for loan losses to total loans
    1.31 %     1.29 %     1.31 %     1.32 %     1.29 %             1.32 %     1.29 %
Allowance for loan losses
                                                               
to non-performing loans
    273 %     481 %     273 %     263 %     388 %             489 %     481 %

      

    (1) At period end.

3

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

                                                                 
    Nine months ended   2017           2016
    September 30,   Third   Second   First   Fourth   Third
    2017   2016   Quarter   Quarter   Quarter   Quarter   Quarter
Ending tangible assets:
                                                               
Total assets                   $ 4,021,591     $ 3,891,538     $ 3,859,865     $3,710,340   $ 3,687,365  
Less: Goodwill and other intangible
                                                               
assets, net                     74,997       73,477       75,343     75,640     75,943  
                                                     
Tangible assets                   $ 3,946,594     $ 3,818,061     $ 3,784,522     $3,634,700   $ 3,611,422  
                                                     
Ending tangible common
                                                               
equity:
                                                               
Common shareholders’ equity                   $ 348,668     $ 330,301     $ 308,348     $302,714   $ 308,931  
Less: Goodwill and other intangible
                                                               
assets, net                     74,997       73,477       75,343     75,640     75,943  
                                                     
Tangible common equity                   $ 273,671     $ 256,824     $ 233,005     $227,074   $ 232,988  
                                                     
Tangible common equity to tangible assets (1)
                    6.93 %     6.73 %     6.16 %             6.25 %     6.45 %
Common shares outstanding                     15,626       15,127       14,536     14,538     14,528  
Tangible common book value per
                                                               
share (2)                   $ 17.51     $ 16.98     $ 16.03     $15.62   $ 16.04  
Average tangible assets:
                                                               
Average assets   $ 3,851,590     $ 3,502,628     $ 3,951,002     $ 3,847,137     $ 3,754,470     $3,679,569   $ 3,593,672  
Less: Average goodwill and other
                                                               
intangible assets, net     74,802       76,291       73,960       74,954       75,508     75,807     76,116  
                                                     
Average tangible assets   $ 3,776,788     $ 3,426,337     $ 3,877,042     $ 3,772,183     $ 3,678,962     $3,603,762   $ 3,517,556  
                                                     
Average tangible common
                                                               
equity:
                                                               
Average common equity   $ 322,457     $ 300,098     $ 340,981     $ 319,387     $ 306,626     $306,335   $ 308,524  
Less: Average goodwill and other
                                                               
intangible assets, net     74,802       76,291       73,960       74,954       75,508     75,807     76,116  
                                                     
Average tangible common equity   $ 247,655     $ 223,807     $ 267,021     $ 244,433     $ 231,118     $230,528   $ 232,408  
                                                     
Net income available to
                                                               
common shareholders   $ 21,371     $ 22,141     $ 7,913     $ 5,880     $ 7,578     $8,328   $ 8,103  
Return on average tangible
                                                               
common equity (3)     11.54 %     13.21 %     11.76 %     9.65 %     13.30 %   14.37%     13.87 %

      

    (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.

4