Financial Institutions, Inc. Announces Second Quarter 2024 Financial Results

In this article:
Financial Institutions, Inc.Financial Institutions, Inc.
Financial Institutions, Inc.

WARSAW, N.Y., July 25, 2024 (GLOBE NEWSWIRE) -- Financial Institutions, Inc. (NASDAQ: FISI) (the "Company," "we" or "us"), parent company of Five Star Bank (the "Bank") and Courier Capital, LLC ("Courier Capital"), today reported financial and operational results for the second quarter ended June 30, 2024.

Net income was $25.6 million in the second quarter of 2024, compared to $2.1 million in the first quarter of 2024 and $14.4 million in the second quarter of 2023. After preferred dividends, net income available to common shareholders was $25.3 million, or $1.62 per diluted share, in the second quarter of 2024, compared to $1.7 million, or $0.11 per diluted share, in the first quarter of 2024, and $14.0 million, or $0.91 per diluted share, in the second quarter of 2023. Second quarter 2024 financial results benefited from a $13.5 million pre-tax gain associated with the Company's April 1, 2024 sale of the assets of SDN Insurance Agency, LLC, while the linked first quarter results were negatively impacted by the Company's previously disclosed deposit-related fraud event, for which it recorded an $18.4 million pre-tax loss for deposit-related charged-off items and approximately $660 thousand of legal and consulting expenses, recorded in professional services expenses. In the second quarter of 2024, the Company incurred approximately $371 thousand of professional services expenses related to this event. The Bank continues to aggressively pursue its legal rights and seek any and all recovery avenues. In the second quarter of 2024, the Company recorded a small recovery of approximately $143 thousand. The Company recorded a provision for credit losses of $2.0 million in the current quarter, compared to a benefit for credit losses of $5.5 million in the linked quarter and a provision of $3.2 million in the prior year quarter.

Second Quarter 2024 Key Results:

  • The Company announced and completed the sale of the assets of SDN Insurance Agency, LLC on April 1, 2024, resulting in a $13.5 million pre-tax gain that contributed to noninterest income of $24.0 million for the current quarter.

  • Net interest margin was 2.87% for the second quarter of 2024, up nine basis points compared to the first quarter of 2024, while net interest income of $41.2 million increased by $1.1 million, or 2.8%, from the linked quarter.

  • Total loans were $4.46 billion at June 30, 2024, reflecting an increase of $19.4 million, or 0.4%, from March 31, 2024 and an increase of $63.7 million, or 1.4%, from June 30, 2023.

  • Total deposits were $5.13 billion at June 30, 2024, down $263.4 million, or 4.9%, from March 31, 2024, and up $98.5 million, or 2.0%, from June 30, 2023. The linked quarter decrease was due primarily to seasonality of public deposits, coupled with a reduction in brokered CDs.

  • Noninterest expense of $33.0 million for the current quarter was down $21.0 million, or 38.9%, from the first quarter of 2024 and down $762 thousand, or 2.3% from the second quarter of 2023. The linked quarter decrease was driven by the aforementioned fraud event, coupled with expense reduction associated with the April 1, 2024 insurance subsidiary asset sale.

  • Meaningful expansion of regulatory and tangible capital ratios on a linked quarter and year-over-year basis.

  • Continued strong credit quality metrics, including annualized net charge-offs to average loans of 0.10% for the current quarter and non-performing assets to total assets of 0.41% as of June 30, 2024.

"Our continued focus on liquidity, capital and earnings led to strong second quarter 2024 outcomes. Our results benefited from not only the successful sale of the assets of our insurance subsidiary on April 1, which achieved strong value for shareholders by generating a significant pre-tax gain of $13.5 million, but also reflect solid performance from our core businesses. Quarterly net income available to common shareholders of $25.3 million, benefiting from the SDN sale, was a record. Importantly, net interest margin expansion from the linked quarter, improvement in our stable asset quality metrics as compared to the first quarter of 2024, and meaningful build in our capital ratios were achieved," said President and Chief Executive Officer Martin K. Birmingham.

"Margin expanded by nine basis points and our already strong asset quality metrics further improved in the second quarter, including annualized net charge-offs to average loans of just 10 basis points. We finished the quarter with improved regulatory and tangible capital positions, reporting a common equity tier 1 ratio surpassing 10%, up 60 basis points from March 31, 2024 and up 93 basis points from June 30, 2023, and growing tangible common book value per share(1) by 9% and 16% from the end of the linked and year-ago quarters, respectively," Mr. Birmingham added.

Chief Financial Officer and Treasurer W. Jack Plants II commented, "We are pleased with our ability to build on the margin stability achieved in the first quarter to drive solid expansion on a linked quarter basis. Having started 2024 with approximately $1.1 billion in anticipated annual cash flow combined from our loan and securities portfolios, we have been able to steadily redeploy cash through the first six months of the year into higher yielding earnings assets while continuing to build our capital position. As of June 30, 2024, we have $1.3 billion in available liquidity and more than $1.0 billion in cash flow anticipated in the next 12 months. While we have vigorously managed the fraud event that we discovered and disclosed in early March and were successful with the strong execution of our insurance subsidiary sale in the second quarter, we are proud that our core business continues to build momentum for sustained incremental improvement in operating performance."

Sale of Insurance Subsidiary Assets

On April 1, 2024, the Company announced and closed the sale of the assets of its wholly-owned subsidiary SDN Insurance Agency, LLC ("SDN") to NFP Property & Casualty Services, Inc. ("NFP"), a privately-held property and casualty broker and benefits consultant. As previously disclosed, the sale generated approximately $27.0 million in proceeds and a pre-tax gain on sale of approximately $13.5 million, inclusive of selling costs and elimination of intangible assets.

Net Interest Income and Net Interest Margin

Net interest income was $41.2 million for the second quarter of 2024, an increase of $1.1 million from the first quarter of 2024 due in part to lower funding costs as a result of the Company's reduction of short term borrowings and brokered deposits that occurred late in the first quarter and a decrease of $1.1 million from the second quarter of 2023 due primarily to higher funding costs on a year-over-year basis.

Average interest-earning assets for the current quarter were $5.77 billion, a decrease of $39.0 million from the first quarter of 2024 due to a $26.9 million decrease in average loans and a $24.0 million decrease in the average balance of Federal Reserve interest-earning cash, partially offset by an $11.8 million increase in the average balance of investment securities. Average interest-earning assets for the current quarter were $74.0 million higher than the second quarter of 2023 due to a $107.2 million increase in average loans and a $41.2 million increase in the average balance of Federal Reserve interest-earning cash, partially offset by a $74.4 million decrease in the average balance of investment securities.

Average interest-bearing liabilities for the current quarter were $4.55 billion, a decrease of $66.6 million from the first quarter of 2024, primarily due to a $45.0 million decrease in average savings and money market deposits, a $39.6 million decrease in average short-term borrowings, and an $8.5 million decrease in average interest-bearing demand deposits, partially offset by a $26.5 million increase in average time deposits. Average interest-bearing liabilities for the second quarter of 2024 were $113.6 million higher than the year-ago quarter, due to a $376.6 million increase in average savings and money market account deposits, partially offset by a $154.5 million decrease in average short-term borrowings, a $107.5 million decrease in average interest-bearing demand deposits, and a $927 thousand decrease in average time deposits.

Net interest margin was 2.87% in the current quarter, 2.78% in the first quarter of 2024, and 2.99% in the second quarter of 2023. The linked quarter expansion was due to an increase in the average yield on interest-earning assets, coupled with a decline in the average yield of interest-bearing liabilities that in part reflected a reduction and mix shift in borrowings between periods. The year-over-year decline primarily was a result of higher funding costs amid the current high interest rate environment, partially offset by an increase in the average yield on interest-earning assets.

Noninterest Income

Noninterest income was $24.0 million for the second quarter of 2024, an increase of $13.1 million from the first quarter of 2024 and an increase of $12.5 million from the second quarter of 2023.

  • The Company's sale of the assets of its insurance subsidiary generated a net gain of $13.5 million in the current quarter. Given the April 1, 2024 transaction close, insurance income in the second quarter of 2024 was $4 thousand, compared to $2.1 million and $1.3 million in the linked and year-ago periods, respectively.

  • Investment advisory income of $2.8 million was $197 thousand higher than the first quarter of 2024 and relatively flat with the second quarter of 2023. The linked quarter variance was due to market-driven increase in assets under management.

  • Income from company owned life insurance of $1.4 million was $62 thousand higher than the first quarter of 2024 and $407 thousand higher than the second quarter of 2023. The year-over-year increase was due to the previously disclosed surrender and redeploy strategy executed in the fourth quarter of 2023.

  • Income from investments in limited partnerships of $803 thousand was $461 thousand higher than the first quarter of 2024 and $334 thousand higher than the second quarter of 2023. The Company previously made several investments in limited partnerships, primarily small business investment companies, and accounts for these investments under the equity method. Income from these investments fluctuates based on the maturity and performance of the underlying investments.

  • Income from derivative instruments, net was $377 thousand in the current quarter, $174 thousand in the first quarter of 2024 and $703 thousand in the second quarter of 2023. Income from derivative instruments, net is based on the number and value of interest rate swap transactions executed during the quarter combined with the impact of changes in the fair value of borrower-facing trades.

  • A net gain on tax credit investments of $406 thousand was recognized in the current quarter related to tax credit investments placed in service in the current and prior quarters. This compares to a net loss of $375 thousand and a net gain of $489 thousand in the first quarter of 2024 and second quarter of 2023, respectively.

Noninterest Expense

Noninterest expense was $33.0 million in the second quarter of 2024 compared to $54.0 million in the first quarter of 2024 and $33.8 million in the second quarter of 2023.

  • Deposit-related charged-off items were $398 thousand in the second quarter of 2024, compared to $19.2 million in the first quarter of 2024 and $467 thousand in the second quarter of 2023, respectively. The linked quarter variance was primarily driven by the Company's previously disclosed fraud event, for which the Company recorded an $18.4 million pre-tax loss.

  • Salaries and employee benefits expense of $15.7 million was $1.6 million lower than the first quarter of 2024 and $2.0 million lower than the second quarter of 2023. The decrease from the linked quarter was primarily driven by the Company's previously mentioned insurance asset sale, while the decrease from the second quarter of 2023 was due to a combination of the previously mentioned insurance transaction and the Company's previously disclosed fourth quarter 2023 leadership and organizational changes, which reduced salaries and wages between periods.

  • Professional services expenses of $1.8 million were $578 thousand lower than the first quarter of 2024 and $521 thousand higher than the second quarter of 2023. Both the linked quarter and year-over-year variances were primarily attributable to the legal expenses incurred in the first and second quarters of 2024 related to the Company's previously disclosed fraud event.

  • Computer and data processing expense of $5.3 million was $44 thousand lower than the first quarter of 2024 and $592 thousand higher than the second quarter of 2023, with the year-over-year variance due in part to the Company’s investments in data efficiency and marketing technology.

Income Taxes

Income tax expense was $4.5 million for the second quarter of 2024 compared to $356 thousand in the first quarter of 2024, and $2.4 million in the second quarter of 2023. The lower level of income tax expense incurred during the first quarter of 2024 was due to a lower level of pre-tax income, reflecting the impact of the previously disclosed fraud event. The Company also recognized federal and state tax benefits related to tax credit investments placed in service and/or amortized during the second quarter of 2024, first quarter of 2024, and second quarter of 2023, resulting in income tax expense reductions of $1.3 million, $785 thousand, and $761 thousand, respectively.

The effective tax rate was 15.0% for the second quarter of 2024, 14.7% for the first quarter of 2024, and 14.4% for the second quarter of 2023. The effective tax rate fluctuates on a quarterly basis primarily due to the level of pre-tax earnings and may differ from statutory rates because of interest income from tax-exempt securities, earnings on company owned life insurance and the impact of tax credit investments.

Balance Sheet and Capital Management

Total assets were $6.13 billion at June 30, 2024, down $166.8 million from March 31, 2024, and down $9.5 million from June 30, 2023.

Investment securities were $1.00 billion at June 30, 2024, down $67.6 million from March 31, 2024, and down $72.1 million from June 30, 2023.

Total loans were $4.46 billion at June 30, 2024, an increase of $19.4 million, or 0.4%, from March 31, 2024, and an increase of $63.7 million, or 1.4%, from June 30, 2023.

  • Commercial business loans totaled $713.9 million at June 30, 2024, up $6.4 million, or 0.9%, from March 31, 2024, and down $6.4 million, or 0.9%, from June 30, 2023.

  • Commercial mortgage loans totaled $2.09 billion at June 30, 2024, up $40.8 million, or 2.0%, from March 31, 2024, and up $124.7 million, or 6.4%, from June 30, 2023.

  • Residential real estate loans totaled $647.7 million at June 30, 2024, down $485 thousand, or 0.1%, from March 31, 2024, and up $36.5 million, or 6.0%, from June 30, 2023.

  • Consumer indirect loans totaled $894.6 million at June 30, 2024, down $25.8 million, or 2.8%, from March 31, 2024, and down $106.4 million, or 10.6%, from June 30, 2023.

Total deposits were $5.13 billion at June 30, 2024, down $263.4 million, or 4.9%, from March 31, 2024, and up $98.5 million, or 2.0%, from June 30, 2023. The decrease from March 31, 2024 was primarily due to the seasonality of public deposits, coupled with a reduction in brokered CDs. The increase from June 30, 2023 was driven by increases in nonpublic deposits associated with the Company’s 2023 money market advertising campaign as well as Banking-as-a-Service, or BaaS, deposits, along with increases in reciprocal and public deposits, which were partially offset by a reduction in brokered deposits between periods. Public deposit balances represented 20% of total deposits at June 30, 2024, 22% at March 31, 2024 and 20% at June 30, 2023.

Short-term borrowings were $202.0 million at June 30, 2024, compared to $133.0 million at March 31, 2024 and $374.0 million at June 30, 2023. Short-term borrowings and brokered deposits have historically been utilized to manage the seasonality of public deposits.

Shareholders' equity was $467.7 million at June 30, 2024, compared to $445.7 million at March 31, 2024, and $425.9 million at June 30, 2023. The increase in shareholders' equity compared to the linked and year-ago period ends was primarily due to higher net income in the current quarter. Shareholders' equity has been negatively impacted since 2022 by an increase in accumulated other comprehensive loss associated with unrealized losses in the available for sale securities portfolio. Management believes the unrealized losses are temporary in nature, as they are associated with the current high interest rate environment. The securities portfolio continues to generate cash flow and, given the high credit quality of the agency mortgage-backed securities portfolio, management expects the bonds to ultimately mature at a terminal value equivalent to par.

Common book value per share was $29.11 at June 30, 2024, an increase of $1.37, or 4.9%, from $27.74 at March 31, 2024, and an increase of $2.58, or 9.7%, from $26.53 at June 30, 2023. Tangible common book value per share(1) was $25.17 at June 30, 2024, an increase of $2.11, or 9.2%, from $23.06 at March 31, 2024, and an increase of $3.38, or 15.5%, from $21.79 at June 30, 2023. The common equity to assets ratio was 7.34% at June 30, 2024, compared to 6.80% at March 31, 2024, and 6.65% at June 30, 2023. Tangible common equity to tangible assets(1), or the TCE ratio, was 6.41%, 5.72% and 5.53% at June 30, 2024, March 31, 2024, and June 30, 2023, respectively. The primary driver of variations in all four measures for the comparable linked and year-ago period ends was the previously described changes in accumulated other comprehensive loss.

During the second quarter of 2024, the Company declared a common stock dividend of $0.30 per common share, consistent with the linked and year-ago quarters.

The Company's regulatory capital ratios at June 30, 2024 continued to exceed all regulatory capital requirements to be considered well capitalized.

  • Leverage Ratio was 8.61% compared to 8.03% and 8.08% at March 31, 2024, and June 30, 2023, respectively.

  • Common Equity Tier 1 Capital Ratio was 10.03% compared to 9.43% and 9.10% at March 31, 2024, and June 30, 2023, respectively.

  • Tier 1 Capital Ratio was 10.36% compared to 9.76% and 9.43% at March 31, 2024, and June 30, 2023, respectively.

  • Total Risk-Based Capital Ratio was 12.65% compared to 12.04% and 11.77% at March 31, 2024, and June 30, 2023, respectively.

The improvement in regulatory capital ratios in the current quarter was primarily driven by the impact of the previously mentioned insurance asset sale that closed April 1, 2024.

Credit Quality

Non-performing loans were $25.2 million, or 0.57% of total loans, at June 30, 2024, as compared to $26.7 million, or 0.60% of total loans, at March 31, 2024 and $9.9 million, or 0.23% of total loans, at June 30, 2023. The year-over-year increase was primarily driven by one commercial loan relationship that was placed on nonaccrual during the fourth quarter of 2023. Net charge-offs were $1.1 million, representing 0.10% of average loans on an annualized basis, for the current quarter, as compared to $3.1 million, or an annualized 0.28% of average loans, in the first quarter of 2024 and $636 thousand, or an annualized 0.06%, in the second quarter of 2023.

At June 30, 2024, the allowance for credit losses on loans to total loans ratio was 0.99%, compared to 0.97% at March 31, 2024 and 1.13% at June 30, 2023.

Provision (benefit) for credit losses was a provision of $2.0 million in the current quarter, compared to a benefit of $5.5 million in the linked quarter and a provision of $3.2 million in the prior year quarter. Provision for credit losses on loans was $2.0 million in the current quarter, compared to a benefit of $4.9 million in the first quarter of 2024 and a provision of $2.9 million in the second quarter of 2023. The allowance for unfunded commitments, also included in provision for credit losses as required by the current expected credit loss standard ("CECL"), totaled a provision of $43 thousand in the second quarter of 2024, a benefit of $570 thousand in the first quarter of 2024, and a provision of $287 thousand in the second quarter of 2023. The provision for credit losses for the second quarter of 2024 was driven by a combination of factors, including a modest increase in consumer indirect delinquencies during the period, which increased the qualitative factor for that portfolio, partially offset by improvement in forecasted losses.

The Company has remained strategically focused on the importance of credit discipline, allocating resources to credit and risk management functions as the loan portfolio has grown. The ratio of allowance for credit losses on loans to non-performing loans was 174% at June 30, 2024, 161% at March 31, 2024, and 503% at June 30, 2023.

Subsequent Events

The Company is required, under generally accepted accounting principles, to evaluate subsequent events through the filing of its consolidated financial statements for the quarter ended June 30, 2024, on Form 10-Q. As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of June 30, 2024, and will adjust amounts preliminarily reported, if necessary.

Conference Call

The Company will host an earnings conference call and audio webcast on July 26, 2024 at 8:30 a.m. Eastern Time. The call will be hosted by Martin K. Birmingham, President and Chief Executive Officer, and W. Jack Plants II, Chief Financial Officer and Treasurer. The live webcast will be available in listen-only mode on the Company's website at www.FISI-Investors.com. Within the United States, listeners may also access the call by dialing 1-833-470-1428 and providing the access code 713156. The webcast replay will be available on the Company's website for at least 30 days.

About Financial Institutions, Inc.

Financial Institutions, Inc. (NASDAQ: FISI) is an innovative financial holding company with approximately $6.1 billion in assets offering banking and wealth management products and services. Its Five Star Bank subsidiary provides consumer and commercial banking and lending services to individuals, municipalities and businesses through banking locations spanning Western and Central New York and a commercial loan production office serving the Mid-Atlantic region. Courier Capital, LLC offers customized investment management, financial planning and consulting services to individuals and families, businesses, institutions, non-profits and retirement plans. Learn more at Five-StarBank.com and FISI-Investors.com.

Non-GAAP Financial Information

In addition to results presented in accordance with U.S. generally accepted accounting principles ("GAAP"), this press release contains certain non-GAAP financial measures. A reconciliation of these non-GAAP measures to GAAP measures is included in Appendix A to this document.

The Company believes that providing certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, performance trends and financial position. Our management uses these measures for internal planning and forecasting purposes and we believe that our presentation and discussion, together with the accompanying reconciliations, allows investors, security analysts and other interested parties to view our performance and the factors and trends affecting our business in a manner similar to management. These non-GAAP measures should not be considered a substitute for GAAP measures, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure to evaluate the Company. Non-GAAP financial measures have inherent limitations, are not uniformly applied and are not audited. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.

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. In this context, forward-looking statements often address our expected future business and financial performance and financial condition, and often contain words such as "believe," "anticipate," "continue," "estimate," "expect," "focus," "forecast," "intend," "may," "plan," "preliminary," "should," or "will." Statements herein are based on certain assumptions and analyses by the Company and 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: additional information regarding the deposit fraudulent activity; changes in interest rates; inflation; changes in deposit flows and the cost and availability of funds; the Company’s ability to implement its strategic plan, including by expanding its commercial lending footprint and integrating its acquisitions; 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; legal and regulatory proceedings and related matters, including any action described in our reports filed with the SEC, could adversely affect us and the banking industry in general; 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; and general economic and credit market conditions nationally and regionally; and the macroeconomic volatility related to the impact of a pandemic or global political unrest. Consequently, all forward-looking statements made herein are qualified by these cautionary statements and the cautionary language and risk factors included 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.

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

For additional information contact:
Kate Croft
Director of Investor and External Relations
(716) 817-5159
[email protected] 

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

 

 

2024

 

 

2023

 

SELECTED BALANCE SHEET DATA:

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

Cash and cash equivalents

 

$

146,347

 

 

$

237,038

 

 

$

124,442

 

 

$

192,111

 

 

$

180,248

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

871,635

 

 

 

923,761

 

 

 

887,730

 

 

 

854,215

 

 

 

912,122

 

Held-to-maturity, net

 

 

128,271

 

 

 

143,714

 

 

 

148,156

 

 

 

154,204

 

 

 

159,893

 

Total investment securities

 

 

999,906

 

 

 

1,067,475

 

 

 

1,035,886

 

 

 

1,008,419

 

 

 

1,072,015

 

Loans held for sale

 

 

2,099

 

 

 

504

 

 

 

1,370

 

 

 

1,873

 

 

 

805

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

713,947

 

 

 

707,564

 

 

 

735,700

 

 

 

711,538

 

 

 

720,372

 

Commercial mortgage

 

 

2,085,870

 

 

 

2,045,056

 

 

 

2,005,319

 

 

 

1,985,279

 

 

 

1,961,220

 

Residential real estate loans

 

 

647,675

 

 

 

648,160

 

 

 

649,822

 

 

 

635,209

 

 

 

611,199

 

Residential real estate lines

 

 

75,510

 

 

 

75,668

 

 

 

77,367

 

 

 

76,722

 

 

 

75,971

 

Consumer indirect

 

 

894,596

 

 

 

920,428

 

 

 

948,831

 

 

 

982,137

 

 

 

1,000,982

 

Other consumer

 

 

43,870

 

 

 

45,170

 

 

 

45,100

 

 

 

40,281

 

 

 

28,065

 

Total loans

 

 

4,461,468

 

 

 

4,442,046

 

 

 

4,462,139

 

 

 

4,431,166

 

 

 

4,397,809

 

Allowance for credit losses – loans

 

 

43,952

 

 

 

43,075

 

 

 

51,082

 

 

 

49,630

 

 

 

49,836

 

Total loans, net

 

 

4,417,516

 

 

 

4,398,971

 

 

 

4,411,057

 

 

 

4,381,536

 

 

 

4,347,973

 

Total interest-earning assets

 

 

5,709,148

 

 

 

5,857,616

 

 

 

5,702,904

 

 

 

5,747,191

 

 

 

5,749,015

 

Goodwill and other intangible assets, net

 

 

60,979

 

 

 

72,287

 

 

 

72,504

 

 

 

72,725

 

 

 

72,950

 

Total assets

 

 

6,131,772

 

 

 

6,298,598

 

 

 

6,160,881

 

 

 

6,140,149

 

 

 

6,141,298

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

 

939,346

 

 

 

972,801

 

 

 

1,010,614

 

 

 

1,035,350

 

 

 

1,022,788

 

Interest-bearing demand

 

 

711,580

 

 

 

798,831

 

 

 

713,158

 

 

 

827,842

 

 

 

823,983

 

Savings and money market

 

 

2,007,256

 

 

 

2,064,539

 

 

 

2,084,444

 

 

 

1,943,794

 

 

 

1,641,014

 

Time deposits

 

 

1,475,139

 

 

 

1,560,586

 

 

 

1,404,696

 

 

 

1,508,987

 

 

 

1,547,076

 

Total deposits

 

 

5,133,321

 

 

 

5,396,757

 

 

 

5,212,912

 

 

 

5,315,973

 

 

 

5,034,861

 

Short-term borrowings

 

 

202,000

 

 

 

133,000

 

 

 

185,000

 

 

 

70,000

 

 

 

374,000

 

Long-term borrowings, net

 

 

124,687

 

 

 

124,610

 

 

 

124,532

 

 

 

124,454

 

 

 

124,377

 

Total interest-bearing liabilities

 

 

4,520,662

 

 

 

4,681,566

 

 

 

4,511,830

 

 

 

4,475,077

 

 

 

4,510,450

 

Shareholders’ equity

 

 

467,667

 

 

 

445,734

 

 

 

454,796

 

 

 

408,716

 

 

 

425,873

 

Common shareholders’ equity

 

 

450,375

 

 

 

428,442

 

 

 

437,504

 

 

 

391,424

 

 

 

408,581

 

Tangible common equity (1)

 

 

389,396

 

 

 

356,155

 

 

 

365,000

 

 

 

318,699

 

 

 

335,631

 

Accumulated other comprehensive loss

 

$

(125,774

)

 

$

(126,264

)

 

$

(119,941

)

 

$

(161,389

)

 

$

(134,472

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

15,472

 

 

 

15,447

 

 

 

15,407

 

 

 

15,402

 

 

 

15,402

 

Treasury shares

 

 

627

 

 

 

653

 

 

 

692

 

 

 

698

 

 

 

698

 

CAPITAL RATIOS AND PER SHARE DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage ratio

 

 

8.61

%

 

 

8.03

%

 

 

8.18

%

 

 

8.20

%

 

 

8.08

%

Common equity Tier 1 capital ratio

 

 

10.03

%

 

 

9.43

%

 

 

9.43

%

 

 

9.26

%

 

 

9.10

%

Tier 1 capital ratio

 

 

10.36

%

 

 

9.76

%

 

 

9.76

%

 

 

9.58

%

 

 

9.43

%

Total risk-based capital ratio

 

 

12.65

%

 

 

12.04

%

 

 

12.13

%

 

 

11.91

%

 

 

11.77

%

Common equity to assets

 

 

7.34

%

 

 

6.80

%

 

 

7.10

%

 

 

6.37

%

 

 

6.65

%

Tangible common equity to tangible assets (1)

 

 

6.41

%

 

 

5.72

%

 

 

6.00

%

 

 

5.25

%

 

 

5.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common book value per share

 

$

29.11

 

 

$

27.74

 

 

$

28.40

 

 

$

25.41

 

 

$

26.53

 

Tangible common book value per share (1)

 

$

25.17

 

 

$

23.06

 

 

$

23.69

 

 

$

20.69

 

 

$

21.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


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

 

 

Six Months Ended

 

 

2024

 

 

2023

 

 

 

June 30,

 

 

Second

 

 

First

 

 

Fourth

 

 

Third

 

 

Second

 

SELECTED INCOME STATEMENT DATA:

 

2024

 

 

2023

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

Interest income

 

$

157,201

 

 

$

134,886

 

 

$

78,788

 

 

$

78,413

 

 

$

76,547

 

 

$

74,700

 

 

$

71,115

 

Interest expense

 

 

75,926

 

 

 

50,734

 

 

 

37,595

 

 

 

38,331

 

 

 

36,661

 

 

 

33,023

 

 

 

28,778

 

Net interest income

 

 

81,275

 

 

 

84,152

 

 

 

41,193

 

 

 

40,082

 

 

 

39,886

 

 

 

41,677

 

 

 

42,337

 

(Benefit) provision for credit losses

 

 

(3,415

)

 

 

7,444

 

 

 

2,041

 

 

 

(5,456

)

 

 

5,271

 

 

 

966

 

 

 

3,230

 

Net interest income after (benefit) provision for credit losses

 

 

84,690

 

 

 

76,708

 

 

 

39,152

 

 

 

45,538

 

 

 

34,615

 

 

 

40,711

 

 

 

39,107

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

2,056

 

 

 

2,250

 

 

 

979

 

 

 

1,077

 

 

 

1,168

 

 

 

1,207

 

 

 

1,223

 

Insurance income

 

 

2,138

 

 

 

3,415

 

 

 

4

 

 

 

2,134

 

 

 

1,615

 

 

 

1,678

 

 

 

1,328

 

Card interchange income

 

 

3,910

 

 

 

4,046

 

 

 

2,008

 

 

 

1,902

 

 

 

2,080

 

 

 

2,094

 

 

 

2,107

 

Investment advisory

 

 

5,361

 

 

 

5,742

 

 

 

2,779

 

 

 

2,582

 

 

 

2,669

 

 

 

2,544

 

 

 

2,819

 

Company owned life insurance

 

 

2,658

 

 

 

1,947

 

 

 

1,360

 

 

 

1,298

 

 

 

9,132

 

 

 

1,027

 

 

 

953

 

Investments in limited partnerships

 

 

1,145

 

 

 

720

 

 

 

803

 

 

 

342

 

 

 

672

 

 

 

391

 

 

 

469

 

Loan servicing

 

 

333

 

 

 

260

 

 

 

158

 

 

 

175

 

 

 

84

 

 

 

135

 

 

 

114

 

Income (loss) from derivative instruments, net

 

 

551

 

 

 

1,199

 

 

 

377

 

 

 

174

 

 

 

(68

)

 

 

219

 

 

 

703

 

Net gain on sale of loans held for sale

 

 

212

 

 

 

234

 

 

 

124

 

 

 

88

 

 

 

217

 

 

 

115

 

 

 

122

 

Net loss on investment securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,576

)

 

 

-

 

 

 

-

 

Net gain (loss) on other assets

 

 

13,495

 

 

 

32

 

 

 

13,508

 

 

 

(13

)

 

 

(37

)

 

 

(1

)

 

 

(7

)

Net gain (loss) on tax credit investments

 

 

31

 

 

 

288

 

 

 

406

 

 

 

(375

)

 

 

(207

)

 

 

(333

)

 

 

489

 

Other

 

 

3,025

 

 

 

2,257

 

 

 

1,508

 

 

 

1,517

 

 

 

1,619

 

 

 

1,410

 

 

 

1,146

 

Total noninterest income

 

 

34,915

 

 

 

22,390

 

 

 

24,014

 

 

 

10,901

 

 

 

15,368

 

 

 

10,486

 

 

 

11,466

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

33,088

 

 

 

35,887

 

 

 

15,748

 

 

 

17,340

 

 

 

17,842

 

 

 

18,160

 

 

 

17,754

 

Occupancy and equipment

 

 

7,200

 

 

 

7,268

 

 

 

3,448

 

 

 

3,752

 

 

 

3,739

 

 

 

3,791

 

 

 

3,538

 

Professional services

 

 

4,166

 

 

 

2,768

 

 

 

1,794

 

 

 

2,372

 

 

 

1,415

 

 

 

1,076

 

 

 

1,273

 

Computer and data processing

 

 

10,728

 

 

 

9,441

 

 

 

5,342

 

 

 

5,386

 

 

 

5,562

 

 

 

5,107

 

 

 

4,750

 

Supplies and postage

 

 

912

 

 

 

963

 

 

 

437

 

 

 

475

 

 

 

455

 

 

 

455

 

 

 

473

 

FDIC assessments

 

 

2,641

 

 

 

2,354

 

 

 

1,346

 

 

 

1,295

 

 

 

1,316

 

 

 

1,232

 

 

 

1,239

 

Advertising and promotions

 

 

737

 

 

 

812

 

 

 

440

 

 

 

297

 

 

 

370

 

 

 

744

 

 

 

498

 

Amortization of intangibles

 

 

331

 

 

 

464

 

 

 

114

 

 

 

217

 

 

 

221

 

 

 

225

 

 

 

230

 

Restructuring (recoveries) charges

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

-

 

 

 

188

 

 

 

(55

)

 

 

(19

)

Deposit-related charged-off items

 

 

19,577

 

 

 

790

 

 

 

398

 

 

 

19,179

 

 

 

223

 

 

 

188

 

 

 

467

 

Other

 

 

7,653

 

 

 

6,715

 

 

 

3,953

 

 

 

3,700

 

 

 

3,716

 

 

 

3,812

 

 

 

3,579

 

Total noninterest expense

 

 

87,033

 

 

 

67,443

 

 

 

33,020

 

 

 

54,013

 

 

 

35,047

 

 

 

34,735

 

 

 

33,782

 

Income before income taxes

 

 

32,572

 

 

 

31,655

 

 

 

30,146

 

 

 

2,426

 

 

 

14,936

 

 

 

16,462

 

 

 

16,791

 

Income tax expense

 

 

4,873

 

 

 

5,193

 

 

 

4,517

 

 

 

356

 

 

 

5,156

 

 

 

2,440

 

 

 

2,418

 

Net income

 

 

27,699

 

 

 

26,462

 

 

 

25,629

 

 

 

2,070

 

 

 

9,780

 

 

 

14,022

 

 

 

14,373

 

Preferred stock dividends

 

 

729

 

 

 

729

 

 

 

364

 

 

 

365

 

 

 

365

 

 

 

365

 

 

 

364

 

Net income available to common shareholders

 

$

26,970

 

 

$

25,733

 

 

$

25,265

 

 

$

1,705

 

 

$

9,415

 

 

$

13,657

 

 

$

14,009

 

FINANCIAL RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic

 

$

1.75

 

 

$

1.68

 

 

$

1.64

 

 

$

0.11

 

 

$

0.61

 

 

$

0.89

 

 

$

0.91

 

Earnings per share – diluted

 

$

1.73

 

 

$

1.67

 

 

$

1.62

 

 

$

0.11

 

 

$

0.61

 

 

$

0.88

 

 

$

0.91

 

Cash dividends declared on common stock

 

$

0.60

 

 

$

0.60

 

 

$

0.30

 

 

$

0.30

 

 

$

0.30

 

 

$

0.30

 

 

$

0.30

 

Common dividend payout ratio

 

 

34.29

%

 

 

35.71

%

 

 

18.29

%

 

 

272.73

%

 

 

49.18

%

 

 

33.71

%

 

 

32.97

%

Dividend yield (annualized)

 

 

6.25

%

 

 

7.69

%

 

 

6.25

%

 

 

6.41

%

 

 

5.59

%

 

 

7.07

%

 

 

7.64

%

Return on average assets (annualized)

 

 

0.90

%

 

 

0.90

%

 

 

1.68

%

 

 

0.13

%

 

 

0.63

%

 

 

0.92

%

 

 

0.95

%

Return on average equity (annualized)

 

 

12.32

%

 

 

12.60

%

 

 

22.93

%

 

 

1.83

%

 

 

9.28

%

 

 

12.96

%

 

 

13.43

%

Return on average common equity (annualized)

 

 

12.47

%

 

 

12.77

%

 

 

23.51

%

 

 

1.57

%

 

 

9.31

%

 

 

13.15

%

 

 

13.64

%

Return on average tangible common equity (annualized) (1)

 

 

14.77

%

 

 

15.58

%

 

 

27.51

%

 

 

1.88

%

 

 

11.37

%

 

 

15.98

%

 

 

16.58

%

Efficiency ratio (2)

 

 

74.80

%

 

 

63.17

%

 

 

50.58

%

 

 

105.77

%

 

 

59.48

%

 

 

66.47

%

 

 

62.66

%

Effective tax rate

 

 

15.0

%

 

 

16.4

%

 

 

15.0

%

 

 

14.7

%

 

 

34.5

%

 

 

14.8

%

 

 

14.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Six Months Ended

 

 

2024

 

 

2023

 

 

 

June 30,

 

 

Second

 

 

First

 

 

Fourth

 

 

Third

 

 

Second

 

SELECTED AVERAGE BALANCES:

 

2024

 

 

2023

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

Federal funds sold and interest-earning deposits

 

$

146,099

 

 

$

78,214

 

 

$

134,123

 

 

$

158,075

 

 

$

102,487

 

 

$

62,673

 

 

$

92,954

 

Investment securities (1)

 

 

1,188,901

 

 

 

1,285,254

 

 

 

1,194,808

 

 

 

1,182,993

 

 

 

1,199,766

 

 

 

1,230,590

 

 

 

1,269,181

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

713,496

 

 

 

690,360

 

 

 

704,272

 

 

 

722,720

 

 

 

702,222

 

 

 

712,224

 

 

 

710,145

 

Commercial mortgage

 

 

2,044,612

 

 

 

1,828,807

 

 

 

2,059,382

 

 

 

2,029,841

 

 

 

1,995,233

 

 

 

1,977,978

 

 

 

1,911,729

 

Residential real estate loans

 

 

648,510

 

 

 

594,217

 

 

 

648,099

 

 

 

648,921

 

 

 

640,955

 

 

 

621,074

 

 

 

598,638

 

Residential real estate lines

 

 

75,986

 

 

 

76,408

 

 

 

75,575

 

 

 

76,396

 

 

 

76,741

 

 

 

75,847

 

 

 

76,191

 

Consumer indirect

 

 

919,718

 

 

 

1,017,814

 

 

 

905,056

 

 

 

934,380

 

 

 

965,571

 

 

 

989,614

 

 

 

1,011,338

 

Other consumer

 

 

48,043

 

 

 

18,439

 

 

 

44,552

 

 

 

51,535

 

 

 

43,664

 

 

 

34,086

 

 

 

21,686

 

Total loans

 

 

4,450,365

 

 

 

4,226,045

 

 

 

4,436,936

 

 

 

4,463,793

 

 

 

4,424,386

 

 

 

4,410,823

 

 

 

4,329,727

 

Total interest-earning assets

 

 

5,785,365

 

 

 

5,589,513

 

 

 

5,765,867

 

 

 

5,804,861

 

 

 

5,726,639

 

 

 

5,704,086

 

 

 

5,691,862

 

Goodwill and other intangible assets, net

 

 

67,651

 

 

 

73,194

 

 

 

62,893

 

 

 

72,409

 

 

 

72,628

 

 

 

72,851

 

 

 

73,079

 

Total assets

 

 

6,189,594

 

 

 

5,949,101

 

 

 

6,153,429

 

 

 

6,225,760

 

 

 

6,127,171

 

 

 

6,073,653

 

 

 

6,053,258

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

 

 

745,259

 

 

 

864,235

 

 

 

741,006

 

 

 

749,512

 

 

 

780,546

 

 

 

766,636

 

 

 

848,552

 

Savings and money market

 

 

2,059,294

 

 

 

1,662,598

 

 

 

2,036,772

 

 

 

2,081,815

 

 

 

2,048,822

 

 

 

1,749,202

 

 

 

1,660,148

 

Time deposits

 

 

1,492,399

 

 

 

1,444,705

 

 

 

1,505,665

 

 

 

1,479,133

 

 

 

1,455,867

 

 

 

1,564,035

 

 

 

1,506,592

 

Short-term borrowings

 

 

159,929

 

 

 

220,641

 

 

 

140,110

 

 

 

179,747

 

 

 

84,587

 

 

 

222,871

 

 

 

294,923

 

Long-term borrowings, net

 

 

124,601

 

 

 

119,318

 

 

 

124,640

 

 

 

124,562

 

 

 

124,484

 

 

 

124,407

 

 

 

124,329

 

Total interest-bearing liabilities

 

 

4,581,482

 

 

 

4,311,497

 

 

 

4,548,193

 

 

 

4,614,769

 

 

 

4,494,306

 

 

 

4,427,151

 

 

 

4,434,544

 

Noninterest-bearing demand deposits

 

 

956,670

 

 

 

1,047,121

 

 

 

950,819

 

 

 

962,522

 

 

 

1,006,465

 

 

 

1,022,423

 

 

 

1,029,681

 

Total deposits

 

 

5,253,622

 

 

 

5,018,659

 

 

 

5,234,262

 

 

 

5,272,982

 

 

 

5,291,700

 

 

 

5,102,296

 

 

 

5,044,973

 

Total liabilities

 

 

5,737,327

 

 

 

5,525,476

 

 

 

5,703,929

 

 

 

5,770,725

 

 

 

5,708,842

 

 

 

5,644,488

 

 

 

5,624,006

 

Shareholders’ equity

 

 

452,267

 

 

 

423,625

 

 

 

449,500

 

 

 

455,035

 

 

 

418,329

 

 

 

429,165

 

 

 

429,252

 

Common equity

 

 

434,975

 

 

 

406,333

 

 

 

432,208

 

 

 

437,743

 

 

 

401,037

 

 

 

411,873

 

 

 

411,960

 

Tangible common equity (2)

 

 

367,324

 

 

 

333,139

 

 

 

369,315

 

 

 

365,334

 

 

 

328,409

 

 

 

339,022

 

 

 

338,881

 

Common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

15,424

 

 

 

15,356

 

 

 

15,444

 

 

 

15,403

 

 

 

15,393

 

 

 

15,391

 

 

 

15,372

 

Diluted

 

 

15,551

 

 

 

15,427

 

 

 

15,556

 

 

 

15,543

 

 

 

15,511

 

 

 

15,462

 

 

 

15,413

 

SELECTED AVERAGE YIELDS:
(Tax equivalent basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

2.13

%

 

 

1.89

%

 

 

2.17

%

 

 

2.09

%

 

 

2.03

%

 

 

1.88

%

 

 

1.89

%

Loans

 

 

6.37

%

 

 

5.78

%

 

 

6.40

%

 

 

6.33

%

 

 

6.21

%

 

 

6.15

%

 

 

5.93

%

Total interest-earning assets

 

 

5.47

%

 

 

4.87

%

 

 

5.50

%

 

 

5.43

%

 

 

5.32

%

 

 

5.21

%

 

 

5.02

%

Interest-bearing demand

 

 

1.15

%

 

 

0.71

%

 

 

1.18

%

 

 

1.11

%

 

 

1.26

%

 

 

0.83

%

 

 

0.77

%

Savings and money market

 

 

3.04

%

 

 

1.80

%

 

 

3.01

%

 

 

3.08

%

 

 

3.01

%

 

 

2.51

%

 

 

2.00

%

Time deposits

 

 

4.70

%

 

 

3.56

%

 

 

4.72

%

 

 

4.68

%

 

 

4.57

%

 

 

4.20

%

 

 

3.76

%

Short-term borrowings

 

 

3.13

%

 

 

3.99

%

 

 

2.75

%

 

 

3.42

%

 

 

1.38

%

 

 

3.98

%

 

 

4.30

%

Long-term borrowings, net

 

 

5.02

%

 

 

5.07

%

 

 

5.02

%

 

 

5.02

%

 

 

5.05

%

 

 

5.05

%

 

 

5.04

%

Total interest-bearing liabilities

 

 

3.33

%

 

 

2.37

%

 

 

3.32

%

 

 

3.34

%

 

 

3.24

%

 

 

2.96

%

 

 

2.60

%

Net interest rate spread

 

 

2.14

%

 

 

2.50

%

 

 

2.18

%

 

 

2.09

%

 

 

2.08

%

 

 

2.25

%

 

 

2.42

%

Net interest margin

 

 

2.83

%

 

 

3.04

%

 

 

2.87

%

 

 

2.78

%

 

 

2.78

%

 

 

2.91

%

 

 

2.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 financial measure.

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

 

 

Six Months Ended

 

 

2024

 

 

2023

 

 

 

June 30,

 

 

Second

 

 

First

 

 

Fourth

 

 

Third

 

 

Second

 

ASSET QUALITY DATA:

 

2024

 

 

2023

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

Allowance for Credit Losses – Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

51,082

 

 

$

45,413

 

 

$

43,075

 

 

$

51,082

 

 

$

49,630

 

 

$

49,836

 

 

$

47,528

 

Net loan charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

(30

)

 

 

(91

)

 

 

7

 

 

 

(37

)

 

 

(50

)

 

 

32

 

 

 

33

 

Commercial mortgage

 

 

(4

)

 

 

14

 

 

 

(3

)

 

 

(1

)

 

 

993

 

 

 

(972

)

 

 

16

 

Residential real estate loans

 

 

100

 

 

 

71

 

 

 

96

 

 

 

4

 

 

 

22

 

 

 

(4

)

 

 

13

 

Residential real estate lines

 

 

-

 

 

 

41

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25

 

Consumer indirect

 

 

3,817

 

 

 

2,138

 

 

 

844

 

 

 

2,973

 

 

 

3,174

 

 

 

2,283

 

 

 

300

 

Other consumer

 

 

360

 

 

 

552

 

 

 

178

 

 

 

182

 

 

 

82

 

 

 

259

 

 

 

249

 

Total net charge-offs (recoveries)

 

 

4,243

 

 

 

2,725

 

 

 

1,122

 

 

 

3,121

 

 

 

4,221

 

 

 

1,598

 

 

 

636

 

(Benefit) provision for credit losses – loans

 

 

(2,887

)

 

 

7,148

 

 

 

1,999

 

 

 

(4,886

)

 

 

5,673

 

 

 

1,392

 

 

 

2,944

 

Ending balance

 

$

43,952

 

 

$

49,836

 

 

$

43,952

 

 

$

43,075

 

 

$

51,082

 

 

$

49,630

 

 

$

49,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans (annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

-0.01

%

 

 

-0.03

%

 

 

0.00

%

 

 

-0.02

%

 

 

-0.03

%

 

 

0.02

%

 

 

0.02

%

Commercial mortgage

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.20

%

 

 

-0.19

%

 

 

0.00

%

Residential real estate loans

 

 

0.03

%

 

 

0.02

%

 

 

0.06

%

 

 

0.00

%

 

 

0.01

%

 

 

0.00

%

 

 

0.01

%

Residential real estate lines

 

 

0.00

%

 

 

0.11

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.13

%

Consumer indirect

 

 

0.83

%

 

 

0.42

%

 

 

0.38

%

 

 

1.28

%

 

 

1.30

%

 

 

0.92

%

 

 

0.12

%

Other consumer

 

 

1.51

%

 

 

6.04

%

 

 

1.62

%

 

 

1.41

%

 

 

0.75

%

 

 

3.00

%

 

 

4.62

%

Total loans

 

 

0.19

%

 

 

0.13

%

 

 

0.10

%

 

 

0.28

%

 

 

0.38

%

 

 

0.14

%

 

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

5,680

 

 

$

415

 

 

$

5,680

 

 

$

5,956

 

 

$

5,664

 

 

$

254

 

 

$

415

 

Commercial mortgage

 

 

10,452

 

 

 

2,477

 

 

 

10,452

 

 

 

10,826

 

 

 

10,563

 

 

 

686

 

 

 

2,477

 

Residential real estate loans

 

 

5,961

 

 

 

3,820

 

 

 

5,961

 

 

 

6,797

 

 

 

6,364

 

 

 

4,992

 

 

 

3,820

 

Residential real estate lines

 

 

183

 

 

 

208

 

 

 

183

 

 

 

235

 

 

 

221

 

 

 

201

 

 

 

208

 

Consumer indirect

 

 

2,897

 

 

 

2,982

 

 

 

2,897

 

 

 

2,880

 

 

 

3,814

 

 

 

3,382

 

 

 

2,982

 

Other consumer

 

 

36

 

 

 

5

 

 

 

36

 

 

 

36

 

 

 

34

 

 

 

6

 

 

 

5

 

Total non-performing loans

 

 

25,209

 

 

 

9,907

 

 

 

25,209

 

 

 

26,730

 

 

 

26,660

 

 

 

9,521

 

 

 

9,907

 

Foreclosed assets

 

 

63

 

 

 

163

 

 

 

63

 

 

 

140

 

 

 

142

 

 

 

162

 

 

 

163

 

Total non-performing assets

 

$

25,272

 

 

$

10,070

 

 

$

25,272

 

 

$

26,870

 

 

$

26,802

 

 

$

9,683

 

 

$

10,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing loans to total loans

 

 

0.57

%

 

 

0.23

%

 

 

0.57

%

 

 

0.60

%

 

 

0.60

%

 

 

0.21

%

 

 

0.23

%

Total non-performing assets to total assets

 

 

0.41

%

 

 

0.16

%

 

 

0.41

%

 

 

0.43

%

 

 

0.44

%

 

 

0.16

%

 

 

0.16

%

Allowance for credit losses – loans to total loans

 

 

0.99

%

 

 

1.13

%

 

 

0.99

%

 

 

0.97

%

 

 

1.14

%

 

 

1.12

%

 

 

1.13

%

Allowance for credit losses – loans to non-performing loans

 

 

174

%

 

 

503

%

 

 

174

%

 

 

161

%

 

 

192

%

 

 

521

%

 

 

503

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) At period end.

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

 

 

Six Months Ended

 

 

2024

 

 

2023

 

 

 

June 30,

 

 

Second

 

 

First

 

 

Fourth

 

 

Third

 

 

Second

 

 

 

2024

 

 

2023

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

Ending tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

 

 

 

 

$

6,131,772

 

 

$

6,298,598

 

 

$

6,160,881

 

 

$

6,140,149

 

 

$

6,141,298

 

Less: Goodwill and other intangible assets, net

 

 

 

 

 

 

 

 

60,979

 

 

 

72,287

 

 

 

72,504

 

 

 

72,725

 

 

 

72,950

 

Tangible assets

 

 

 

 

 

 

 

$

6,070,793

 

 

$

6,226,311

 

 

$

6,088,377

 

 

$

6,067,424

 

 

$

6,068,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shareholders’ equity

 

 

 

 

 

 

 

$

450,375

 

 

$

428,442

 

 

$

437,504

 

 

$

391,424

 

 

$

408,581

 

Less: Goodwill and other intangible assets, net

 

 

 

 

 

 

 

 

60,979

 

 

 

72,287

 

 

 

72,504

 

 

 

72,725

 

 

 

72,950

 

Tangible common equity

 

 

 

 

 

 

 

$

389,396

 

 

$

356,155

 

 

$

365,000

 

 

$

318,699

 

 

$

335,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets (1)

 

 

 

 

 

 

 

 

6.41

%

 

 

5.72

%

 

 

6.00

%

 

 

5.25

%

 

 

5.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

 

 

 

 

 

 

15,472

 

 

 

15,447

 

 

 

15,407

 

 

 

15,402

 

 

 

15,402

 

Tangible common book value per share (2)

 

 

 

 

 

 

 

$

25.17

 

 

$

23.06

 

 

$

23.69

 

 

$

20.69

 

 

$

21.79

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

6,189,594

 

 

$

5,949,101

 

 

$

6,153,429

 

 

$

6,225,760

 

 

$

6,127,171

 

 

$

6,073,653

 

 

$

6,053,258

 

Less: Average goodwill and other intangible assets, net

 

 

67,651

 

 

 

73,194

 

 

 

62,893

 

 

 

72,409

 

 

 

72,628

 

 

 

72,851

 

 

 

73,079

 

Average tangible assets

 

$

6,121,943

 

 

$

5,875,907

 

 

$

6,090,536

 

 

$

6,153,351

 

 

$

6,054,543

 

 

$

6,000,802

 

 

$

5,980,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common equity

 

$

434,975

 

 

$

406,333

 

 

$

432,208

 

 

$

437,743

 

 

$

401,037

 

 

$

411,873

 

 

$

411,960

 

Less: Average goodwill and other intangible assets, net

 

 

67,651

 

 

 

73,194

 

 

 

62,893

 

 

 

72,409

 

 

 

72,628

 

 

 

72,851

 

 

 

73,079

 

Average tangible common equity

 

$

367,324

 

 

$

333,139

 

 

$

369,315

 

 

$

365,334

 

 

$

328,409

 

 

$

339,022

 

 

$

338,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

26,970

 

 

$

25,733

 

 

$

25,265

 

 

$

1,705

 

 

$

9,415

 

 

$

13,657

 

 

$

14,009

 

Return on average tangible common equity (3)

 

 

14.77

%

 

 

15.58

%

 

 

27.51

%

 

 

1.88

%

 

 

11.37

%

 

 

15.98

%

 

 

16.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax pre-provision income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

27,699

 

 

$

26,462

 

 

$

25,629

 

 

$

2,070

 

 

$

9,780

 

 

$

14,022

 

 

$

14,373

 

Add: Income tax expense

 

 

4,873

 

 

 

5,193

 

 

 

4,517

 

 

 

356

 

 

 

5,156

 

 

 

2,440

 

 

 

2,418

 

Add: (Benefit) provision for credit losses

 

 

(3,415

)

 

 

7,444

 

 

 

2,041

 

 

 

(5,456

)

 

 

5,271

 

 

 

966

 

 

 

3,230

 

Pre-tax pre-provision (loss) income

 

$

29,157

 

 

$

39,099

 

 

$

32,187

 

 

$

(3,030

)

 

$

20,207

 

 

$

17,428

 

 

$

20,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.


Advertisement