Berkshire Hills reports 50 percent first quarter core EPS growth; dividend declared


 

Wed Apr 25 2012

Berkshire Hills Bancorp, Inc.  reported $0.45 in first quarter core earnings per share, a 50 percent increase over first quarter 2011 core earnings of $0.30 per share.  This increase resulted from ongoing business expansion together with the benefit of the acquisitions of Rome Bancorp and Legacy Bancorp.  GAAP net income included nonrecurring and merger related expenses, together with income from discontinued operations. These non-core items together equated to a first quarter after-tax charge of$0.17 per share in 2012 compared to $0.10 per share in 2011. Including these non-core items, first quarter GAAP net income was $0.28 per share, compared to $0.20 per share in the first quarter of 2011.
 
First Quarter Financial Highlights

  • 50 percent increase in core earnings per share, compared to first quarter of 2011
  • 10 percent annualized revenue growth, compared to linked quarter
  • 11 percent annualized loan growth
  • 11 percent annualized deposit growth
  • 3.62 percent net interest margin
  • 0.58 percent non-performing assets/total assets
  • 0.24 percent annualized net loan charge-offs/average loans
  • 0.94 percent core ROA (0.59% GAAP ROA)
  • 59 percent efficiency ratio

Berkshire President and CEO, Michael P. Daly, stated, "We maintained strong momentum as we started the year, including a 9 percent annualized increase in core EPS compared to the prior quarter. We continue to have strong growth in our balance sheet, while maintaining a solid net interest margin. Our fee revenue also grew strongly during the quarter, while our focused expense discipline resulted in operating costs a little better than our expectations. Our core profitability improved and we are generating positive core operating leverage, with revenue growth exceeding expense growth. Our loan performance metrics remain favorable and improving.  We are maintaining the momentum we need to achieve our earnings growth targets and to generate revenue growth through further market share gains."
 
Mr. Daly continued, "We are pleased with the progress of our strategic acquisitions of the operations of Greenpark Mortgage Corporation and CBT – The Connecticut Bank and Trust Company. We look forward to having the well regarded Greenpark team join us in the current quarter, and our partnership with them contributed to our first quarter results. The Connecticut Bank and Trust Company acquisition was completed on schedule on April 20.  We are now operating 8 branches in the Greater Hartford area, bringing our total branch count to 68, and introducing our brand and products into this attractive market.  We look forward to additional revenue and earnings growth from both of these strategic initiatives, along with the benefits to all of our business lines from this further expansion of our footprint."
 
Dividend Declared
The Board of Directors voted to declare a cash dividend of $0.17 per share to shareholders of record at the close of business on May 10, 2012, payable on May 24, 2012. This dividend equated to a 3.0% yield based on the $22.67 average closing price of Berkshire's common stock in the first quarter of 2012.
 
Financial Condition
Total assets increased at a 4 percent annualized rate during the first quarter of 2012 including 11 percent annualized loan growth. The $82 million increase in loans primarily resulted from increased bookings of Massachusetts residential mortgages relating to the partnership with Greenpark Mortgage during the transition period prior to the planned acquisition in the second quarter. Commercial business loans increased at an 18 percent annualized rate, and the pipeline of pending commercial loans grew including the benefit of Berkshire's recent expansion in Central/Eastern Massachusetts with the opening of its Westborough commercial lending office
 
The Bank plans to continue to maintain an asset sensitive interest rate profile based on commercial loan growth and the integration of the CBT balance sheet. All major categories of deposit account balances increased, with growth continuing to come primarily from Berkshire's expanding New York region, including a new office in Colonie, New York. In January, the Company completed the divestiture of the deposits of four former Legacy New York offices which were reported as discontinued operations at the end of 2011. 
 
Asset performance remained favorable and improving in the most recent quarter, with non-performing assets decreasing to 0.58 percent of total assets, and the annualized ratio of net loan charge-offs/average loans decreasing to 0.24 percent. The allowance for loan losses increased slightly to$32.7 million, measuring 1.07 percent of loans and 143 percent of non-performing loans at the end of the quarter. 
 
Capital ratios were little changed during the most recent quarter, with tangible equity/assets measuring 8.8 percent and total equity/assets measuring 13.8 percent at quarter-end. Tangible book value per share increased to $15.81 from $15.60 during the quarter, while total book value per share increased to $26.28 from $26.17. 
 
RESULTS OF OPERATIONS
First quarter results in 2012 included the operations of Rome Bancorp (acquired on April 1, 2011) and Legacy Bancorp (acquired on July 21, 2011), along with the per share impact of shares issued as merger consideration for those acquisitions. Most first quarter categories of income and expense increased from year-to-year due to these acquisitions. This discussion therefore primarily compares the most recent quarter to the fourth quarter of 2011, which also included these acquired operations. The core return on assets increased to 0.94 percent in the most recent quarter from 0.93 percent in the prior quarter. The GAAP ROA was 0.59 percent compared to 0.85 percent for these periods, respectively, including noncore expense charges.
 
Total net revenue increased by $1.0 million (10 percent annualized) in the most recent quarter, compared to the linked quarter. This growth was due to an increase in fee income, including the benefit of increases in mortgage secondary market income, insurance income, and wealth management income. These increases included increased business volume in these areas, along with some seasonal and pricing related factors.  Net interest income was stable compared to the prior quarter, and the net interest margin increased slightly to 3.62 percent.  Loan growth was weighted towards the latter part of the quarter and is expected to produce a higher proportionate revenue benefit in the second quarter. The provision for loan losses decreased to $2.0 million in the most recent quarter from $2.3 million in the prior quarter. Net loan charge-offs totaled$1.8 million during the quarter. 
 
Core non-interest expense increased by $0.4 million (7 percent annualized) in the most recent quarter, compared to the linked quarter.  Expense growth included the impact of office expansion in retail and commercial banking.  The efficiency ratio remained unchanged at 59 percent. Net non-recurring and merger related expense totaled $2.9 million after-tax in the most recent quarter. This included merger related expenses for the Legacy and CBT acquisitions, disposition costs of excess premises in Pittsfield following the Legacy integration, and systems conversion costs related to the core systems conversion planned for later in 2012. Additionally, the Company recorded a $0.6 million after-tax non-core charge related to the divestiture of four New York branches in January. This charge included $0.4 million in income tax expense due to the non-deductibility of the goodwill associated with these branches.  The effective income tax rate on core income from continuing operations was 27 percent in the most recent quarter, compared to a 24 percent effective tax rate for the year 2011, reflecting the expectation of higher core income in 2012.
 
Unaudited Selected Financial Highlights of CBT – The Connecticut Bank AND Trust Company
Included in the financial exhibits to this news release are unaudited selected first quarter financial highlights of CBT. This information does not include all items which may affect the final financial statements of CBT as of March 31, 2012 and it does not include non-core charges related to the merger of CBT into Berkshire. Additional financial information about CBT will be provided in the notes to the financial statements of Berkshire as of June 30, 2012, which will reflect the acquisition of CBT as of April 20, 2012. 
 
Conference Call
Berkshire will conduct a conference call/webcast at 10:00 am eastern time on Wednesday, April 25, 2012 to discuss the results for the quarter and guidance about expected future results. Participants should dial-in to the call a few minutes before it begins. Information about the conference call follows:
Dial-in: 866-843-0890 
Elite Entry Number: 3494596 
Webcast: www.berkshirebank.com (investor relations link)
 
A telephone replay of the call will be available through May 2, 2012 by calling 877-344-7529 and entering access code: 10011976. The webcast and a podcast will be available at Berkshire's website above for an extended period of time.
 
Background
Berkshire Hills Bancorp is the parent of Berkshire Bank - America's Most Exciting Bank(SM).  Including the recently acquired operations of CBT, Berkshire has $4.3 billion in assets and 68 full service branch offices in Massachusetts, New York, Connecticut, and Vermont providing personal and business banking, insurance, and wealth management services.  Berkshire Bank provides 100 percent deposit insurance protection for all deposit accounts, regardless of amount, based on a combination of FDIC insurance and the Depositors Insurance Fund (DIF).  For more information, visit www.berkshirebank.com or call 800-773-5601. 
 
Forward Looking Statements
This document may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995.  There are several factors that could cause actual results to differ significantly from expectations described in the forward-looking statements. For a discussion of such factors, please see Berkshire's most recent reports on Forms 10-K and 10-Q filed with the Securities and Exchange Commission and available on the SEC's website at www.sec.gov.  Berkshire does not undertake any obligation to update forward-looking statements made in this document.
 
Non-GAAP Financial Measures
This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles ("GAAP"). These non-GAAP measures provide supplemental perspectives on operating results, performance trends, and financial condition.  They are not a substitute for GAAP measures; they should be read and used in conjunction with the Company's GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.  In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders. The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations, including merger costs, restructuring costs, and systems conversion costs. Similarly, the efficiency ratio is also adjusted for these non-core items and for tax preference items. The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community. Non-GAAP expense adjustments are primarily related to charges related to merger and acquisition activity. These charges consist primarily of severance/benefit related expenses, contract termination costs, and professional fees. There are additionally non-GAAP adjustments related to non-recurring securities gains, discontinued operations, the disposition of excess properties, and core systems conversion costs. Tax adjustments are based on an analysis of tax accruals for core income and for GAAP income, with the net difference included with non-core items and reflecting the timing impacts of tax expense estimates.
  

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED BALANCE SHEETS - UNAUDITED - F-1
March 31, December 31,
(In thousands) 2012 2011
Assets
Cash and due from banks $      34,117 $         46,713
Short-term investments 11,186 28,646
Trading security 16,847 17,395
Securities available for sale, at fair value 423,580 419,756
Securities held to maturity, at amortized cost 59,533 58,912
Federal Home Loan Bank stock and other restricted securities 35,282 37,118
Total securities 535,242 533,181
Loans held for sale - 1,455
Residential mortgages 1,100,663 1,020,435
Commercial mortgages 1,147,455 1,156,241
Commercial business loans 429,627 410,292
Consumer loans 361,255 369,602
Total loans 3,039,000 2,956,570
Less: Allowance for loan losses (32,657) (32,444)
Net loans 3,006,343 2,924,126
Premises and equipment, net 61,661 60,139
Other real estate owned 439 1,900
Goodwill  202,397 202,391
Other intangible assets 19,662 20,973
Cash surrender value of bank-owned life insurance 75,652 75,009
Other assets 82,628 91,309
Assets from discontinued operations - 5,362
Total assets $ 4,029,327 $    3,991,204
Liabilities and stockholders' equity
Demand deposits $    450,497 $       447,414
NOW deposits 294,411 272,204
Money market deposits 1,089,742 1,055,306
Savings deposits 365,289 350,517
Total non-maturity deposits 2,199,939 2,125,441
Time deposits 984,228 975,734
Total deposits 3,184,167 3,101,175
Borrowings 236,240 221,938
Junior subordinated debentures 15,464 15,464
Total borrowings 251,704 237,402
Other liabilities  36,622 43,758
Liabilities from discontinued operations - 55,504
Total liabilities 3,472,493 3,437,839
Total stockholders' equity 556,834 553,365
Total liabilities and stockholders' equity $ 4,029,327 $    3,991,204
(1) At year end 2011, four branches were held for sale as discontinued operations and sold in the first quarter of 2012.

 
 
  

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED - F-2
LOAN ANALYSIS
Organic annualized 
growth %
(Dollars in millions) March 31,
 2012
Balance
December 31, 
2011
Balance
First
Quarter
2012
Total residential mortgages $    1,101 $          1,020 32%
Total commercial mortgages 1,147 1,156 (3)
Total commercial business loans 430 411 18
Total commercial loans 1,577 1,567 3
Total consumer loans 361 370 (9)
Total loans $    3,039 $          2,957 11%
DEPOSIT ANALYSIS
Organic annualized
growth %
(Dollars in millions) March 31,
 2012
Balance
December 31, 
2011
Balance
First
Quarter
2012
Demand $      451 $            447 4%
NOW 294 272 32
Money market 1,090 1,055 13
Savings 365 351 16
Total non-maturity deposits 2,200 2,125 14
Time less than $100,000 479 487 (7)
Time $100,000 or more 505 489 13
Total time deposits 984 976 3
Total deposits $    3,184 $          3,101 11%
(1)  Organic annualized growth rates are calculated on organic growth only, which excludes the impact of mergers and 
       divestitures.  
(2)  Quarterly data may not sum to annualized data due to rounding.

  

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED - F-3
Three Months Ended
March 31,
(In thousands, except per share data) 2012 2011
Interest and dividend income    
Loans $35,051 $24,606
Securities and other     3,621 3,307
Total interest and dividend income     38,672 27,913
Interest expense
Deposits 5,502 5,715
Borrowings and junior subordinated debentures 2,025 2,052
Total interest expense     7,527 7,767
Net interest income 31,145 20,146
Non-interest income
Loan related fees 1,373 591
Deposit related fees 3,500 2,541
Insurance commissions and fees     2,746 3,730
Wealth management fees     1,900 1,192
Total fee income     9,519 8,054
Other 241 80
Non-recurring gain 42 -
Total non-interest income       9,802 8,134
Total net revenue 40,947 28,280
Provision for loan losses    2,000 1,600
Non-interest expense
Compensation and benefits 13,589 11,151
Occupancy and equipment      4,395 3,435
Technology and communications 1,958 1,466
Marketing and professional services      1,716 1,213
Supplies, postage and delivery 562 454
FDIC premiums and assessments 681 1,027
Other real estate owned 179 609
Amortization of intangible assets      1,311 716
Nonrecurring and merger related expenses      4,223 1,708
Other 1,580 1,410
Total non-interest expense      30,194 23,189
Income from continuing operations before income taxes        8,753 3,491
Income tax expense 2,272 656
Net income from continuing operations 6,481 2,835
Loss from discontinued operations before income taxes
     (including gain on disposal of $63) (261) -
Income tax expense 376 -
Net loss from discontinued operations (637) -
Net income  $  5,844 $  2,835
Basic and diluted earnings per share:
Continuing operations $     0.31 $     0.20
Discontinued operations (0.03) -
Total basic and diluted earnings per share $     0.28 $     0.20
Weighted average shares outstanding:      
Basic 20,955 13,943
Diluted 21,062 13,981
(1)  Discontinued operations are described in Note 3 on Page F-1.  Loss from discontinued operations includes operating losses
       in the first quarter of 2012 (including divestiture costs), and the gain on the sale of four branches in the same quarter, net
       of taxes.

 
  

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED - F-4
Quarters Ended
Mar. 31, Dec. 31, Sept. 30, June 30, Mar. 31,
(In thousands, except per share data) 2012 2011 2011 2011 2011
Interest and dividend income    
Loans $35,051 $35,466 $35,719 $28,607 $24,606
Securities and other     3,621 3,562 3,547 3,446 3,307
Total interest and dividend income     38,672 39,028 39,266 32,053 27,913
Interest expense
Deposits 5,502 5,792 6,097 5,768 5,715
Borrowings and junior subordinated debentures 2,025 2,101 2,131 2,084 2,052
Total interest expense     7,527 7,893 8,228 7,852 7,767
Net interest income 31,145 31,135 31,038 24,201 20,146
Non-interest income
Loan related fees 1,373 856 934 780 591
Deposit related fees 3,500 3,848 3,885 3,366 2,541
Insurance commissions and fees     2,746 2,145 2,431 2,782 3,730
Wealth management fees     1,900 1,650 1,607 1,389 1,192
Total fee income     9,519 8,499 8,857 8,317 8,054
Other 241 318 (158) (277) 80
Gain on sale of securities, net      - 8 - 6 -
Non-recurring gain 42 - 1,975 124 -
Total non-interest income       9,802 8,825 10,674 8,170 8,134
Total net revenue 40,947 39,960 41,712 32,371 28,280
Provision for loan losses    2,000 2,263 2,200 1,500 1,600
Non-interest expense
Compensation and benefits 13,589 13,172 13,195 12,027 11,151
Occupancy and equipment      4,395 4,063 3,883 3,546 3,435
Technology and communications 1,958 2,464 1,996 1,531 1,466
Marketing and professional services      1,716 1,565 1,873 1,557 1,213
Supplies, postage and delivery 562 555 545 507 454
FDIC premiums and assessments 681 542 923 741 1,027
Other real estate owned 179 153 541 700 609
Amortization of intangible assets      1,311 1,314 1,271 935 716
Nonrecurring and merger related expenses      4,223 3,678 9,091 5,451 1,708
Other 1,580 2,024 1,392 1,627 1,410
Total non-interest expense      30,194 29,530 34,710 28,623 23,189
Income from continuing operations before income taxes        8,753 8,167 4,802 2,248 3,491
Income tax expense  2,272 609 405 371 656
Net income from continuing operations 6,481 7,558 4,397 1,877 2,835
(Loss) gain from discontinued operations before income taxes 
       (including gain on disposals) (261) 4,692 (8) - -
Income tax expense (benefit) 376 3,773 (3) - -
Net (loss) gain from discontinued operations (637) 919 (5) - -
Net income  $  5,844 $  8,477 $  4,392 $  1,877 $  2,835
Basic and diluted earnings per share:
Continuing operations $    0.31 $    0.36 $    0.22 $    0.11 $    0.20
Discontinued operations (0.03) 0.04 - - -
Total basic and diluted earnings per share $    0.28 $    0.44 $    0.22 $    0.11 $    0.20
Weighted average shares outstanding:      
Basic 20,955 20,930 20,009 16,580 13,943
Diluted 21,062 21,043 20,105 16,601 13,981
(1) The Company acquired Rome Bancorp on April 1, 2011.  The income statement includes operations from that date. 
(2) The Company acquired Legacy Bancorp on July 21, 2011.  The income statement includes operations from that date. 

 
  

BERKSHIRE HILLS BANCORP, INC.
ASSET QUALITY ANALYSIS - F-5
At or for the Quarters Ended
Mar. 31, Dec. 31, Sept. 30, June 30, Mar. 31,
(Dollars in thousands) 2012 2011 2011 2011 2011
NON-PERFORMING ASSETS
Non-accruing loans:
Residential mortgages $  8,281 $  7,010 $  4,750 $  2,811 $  1,529
Commercial mortgages 12,151 14,280 13,721 9,600 9,510
Commercial business loans 1,029 990 1,399 1,764 1,507
Consumer loans 1,411 1,954 1,834 862 763
Total non-accruing loans 22,872 24,234 21,704 15,037 13,309
Other real estate owned 439 1,900 2,200 1,700 2,400
Total non-performing assets $23,311 $26,134 $23,904 $16,737 $15,709
Total non-accruing loans/total loans 0.75% 0.82% 0.72% 0.61% 0.62%
Total non-performing assets/total assets 0.58% 0.65% 0.58% 0.52% 0.54%
PROVISION AND ALLOWANCE FOR LOAN LOSSES
Balance at beginning of period $32,444 $32,181 $31,919 $31,898 $31,898
Charged-off loans (1,923) (2,313) (2,061) (1,564) (1,758)
Recoveries on charged-off loans 136 313 123 85 158
Net loans charged-off (1,787) (2,000) (1,938) (1,479) (1,600)
Provision for loan losses 2,000 2,263 2,200 1,500 1,600
Balance at end of period $32,657 $32,444 $32,181 $31,919 $31,898
Allowance for loan losses/total loans 1.07% 1.10% 1.07% 1.30% 1.49%
Allowance for loan losses/non-accruing loans 143% 134% 148% 212% 240%
NET LOAN CHARGE-OFFS
Residential mortgages $   (381) $   (449) $   (292) $   (225) $   (124)
Commercial mortgages (1,116) (1,198) (1,099) (597) (963)
Commercial business loans (3) (244) (463) (435) (222)
Home equity  (247) (90) 7 (68) (79)
Other consumer (40) (19) (91) (154) (212)
Total, net $(1,787) $(2,000) $(1,938) $(1,479) $(1,600)
Net charge-offs (QTD annualized)/average loans  0.24% 0.27% 0.27% 0.24% 0.30%
Net charge-offs (YTD annualized)/average loans  0.24% 0.27% 0.27% 0.27% 0.30%
DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS
30-89 Days delinquent 0.55% 0.55% 0.79% 0.50% 0.59%
90+ Days delinquent and still accruing 0.40% 0.34% 0.22% 0.12% 0.11%
Total accruing delinquent loans 0.95% 0.89% 1.01% 0.62% 0.70%
Non-accruing loans 0.75% 0.82% 0.72% 0.61% 0.62%
Total delinquent and non-accruing loans 1.70% 1.71% 1.73% 1.23% 1.32%
(1)  The above schedule includes balances associated with discontinued operations.

  

At or for the Quarters Ended
Mar. 31, Dec. 31, Sept. 30, June 30, Mar. 31,
2012 2011 2011 2011 2011
PERFORMANCE RATIOS
Core return on assets 0.94 % 0.93 % 0.89 % 0.72 % 0.59 %
Return on assets 0.59 0.85 0.45 0.23 0.39
Core return on equity 6.80 6.74 6.50 5.15 4.31
Return on equity 4.23 6.16 3.31 1.67 2.89
Net interest margin, fully taxable equivalent 3.62 3.61 3.74 3.52 3.30
Fee income/Net interest and fee income 23.44 21.44 22.20 25.58 28.56
Efficiency ratio  59.27 59.44 59.62 66.22 71.03
GROWTH
Total commercial loans, year-to-date (annualized) 3 % 29 % 38 % 20 % - %
Total loans, year-to-date (annualized) 11 38 54 29 -
Total deposits, year-to-date (annualized) 11 41 63 26 7
Total net revenues, year-to-date, compared to prior year 43 33 28 15 6
Earnings per share, year-to-date, compared to prior year 40 (2) (26) (37) (17)
Core earnings per share, year-to-date, compared to prior year 50 53 50 33 25
FINANCIAL DATA   (In millions )
Total assets $4,029 $3,991 $4,087 $3,226 $2,886
Total loans 3,039 2,957 3,003 2,452 2,145
Allowance for loan losses 33 32 32 32 32
Total intangible assets 222 223 233 193 172
Total deposits 3,184 3,101 3,249 2,486 2,241
Total stockholders' equity 557 553 547 445 391
Total core income  9.4 9.3 8.6 5.8 4.2
Total net income 5.8 8.5 4.4 1.9 2.8
ASSET QUALITY RATIOS
Net charge-offs (current quarter annualized)/average loans 0.24 % 0.27 % 0.27 % 0.24 % 0.30 %
Non-performing assets/total assets 0.58 0.65 0.58 0.52 0.54
Allowance for loan losses/total loans 1.07 1.10 1.07 1.30 1.49
Allowance for loan losses/non-accruing loans 143 134 148 212 240
PER SHARE DATA
Core earnings, diluted $  0.45 $  0.44 $  0.43 $  0.35 $  0.30
Net earnings, diluted 0.28 0.40 0.22 0.11 0.20
Tangible book value 15.81 15.60 14.86 15.07 15.52
Total book value 26.28 26.17 25.87 26.61 27.69
Market price at period end 22.92 22.19 18.47 22.39 20.83
Dividends 0.17 0.17 0.16 0.16 0.16
CAPITAL RATIOS
Stockholders' equity to total assets 13.82 % 13.86 % 13.38 % 13.80 % 13.54 %
Tangible stockholders' equity to tangible assets 8.80 8.76 8.15 8.31 8.07
(1) Reconciliation of Non-GAAP financial measures, including all references to core and tangible amounts, appear on pages F-9.
Tangible assets are total assets less total intangible assets.
(2) All performance ratios are annualized and are based on average balance sheet amounts, where applicable.
(3)   The above schedule does not reclassify balances associated with discontinued operations, which are reclassified  from period end balances on the balance sheet.

 
  

BERKSHIRE HILLS BANCORP, INC.
AVERAGE BALANCES - F-7
Quarters Ended
Mar. 31,  Dec. 31,  Sept. 30,  June 30,  Mar. 31, 
(In thousands) 2012 2011 2011 2011 2011
Assets
Loans:
Residential mortgages $1,057,903 $1,039,025 $1,004,950 $802,460 $651,059
Commercial mortgages 1,153,690 1,166,989 1,140,691 973,557 929,564
Commercial business loans 412,237 392,542 383,059 333,700 283,747
Consumer loans 366,035 376,385 376,754 311,057 281,069
Total loans 2,989,865 2,974,941 2,905,454 2,420,774 2,145,439
Securities 525,109 515,128 474,435 405,670 403,549
Short-term investments 15,107 20,748 34,293 4,688 12,035
Total earning assets 3,530,081 3,510,817 3,414,182 2,831,132 2,561,023
Goodwill and other intangible assets 223,930 230,864 229,594 196,292 172,653
Other assets 235,909 247,376 226,757 186,785 142,789
Total assets $3,989,920 $3,989,057 $ 3,870,533 $ 3,214,209 $2,876,465
Liabilities and stockholders' equity
Deposits:
NOW $ 272,239 $274,041 $256,662 $229,980 $215,191
Money market 1,084,948 953,162 853,128 778,055 746,366
Savings 359,859 446,672 476,230 317,232 234,838
Time 983,696 1,028,817 1,029,555 809,768 737,551
Total interest-bearing deposits 2,700,742 2,702,692 2,615,575 2,135,035 1,933,946
Borrowings and debentures 257,389 248,611 253,018 269,665 229,878
Total interest-bearing liabilities 2,958,131 2,951,303 2,868,593 2,404,700 2,163,824
Non-interest-bearing demand deposits 439,015 448,952 432,381 334,171 293,895
Other liabilities  40,039 38,110 38,431 25,268 26,862
Total liabilities 3,437,185 3,438,365 3,339,405 2,764,139 2,484,581
Total stockholders' equity 552,735 550,692 531,128 450,070 391,884
Total liabilities and stockholders' equity $3,989,920 $3,989,057 $3,870,533 $3,214,209 $2,876,465
Supplementary data
Total non-maturity deposits $2,156,061 $2,122,827 $2,018,401 $1,659,438 $1,490,290
Total deposits 3,139,757 3,151,644 3,047,956 2,469,206 2,227,841
Fully taxable equivalent income adj. 669 674 673 675 679
(1) The above schedule does not reclassify balances associated with discontinued operations, which are reclassified  from period end balances on the balance sheet.

 
     

BERKSHIRE HILLS BANCORP, INC.
AVERAGE YIELDS  (Fully Taxable Equivalent - Annualized) - F-8
Quarters Ended
Mar. 31, Dec. 31, Sept. 30, June 30, Mar. 31,
2012 2011 2011 2011 2011
Earning assets
Loans:
Residential mortgages 4.63 % 4.68 % 4.82 % 4.97 % 5.04 %
Commercial mortgages 5.01 5.17 5.44 4.74 4.68
Commercial business loans 4.76 4.44 4.78 4.89 4.69
Consumer loans 3.98 4.03 4.17 3.97 3.63
Total loans 4.72 4.74 4.97 4.74 4.65
Securities 3.29 3.26 3.53 4.07 4.01
Short-term investments 0.07 0.14 0.03 0.19 0.13
Total earning assets 4.48 4.49 4.72 4.64 4.53
Funding liabilities
Deposits:
NOW 0.26 0.39 0.49 0.31 0.33
Money Market 0.55 0.62 0.66 0.69 0.75
Savings 0.20 0.19 0.18 0.26 0.31
Time 1.51 1.52 1.67 2.00 2.19
Total interest-bearing deposits 0.82 0.87 0.95 1.08 1.20
Borrowings and debentures 3.16 3.35 3.34 3.10 3.62
Total interest-bearing liabilities 1.02 1.06 1.16 1.31 1.46
Net interest spread 3.46 3.43 3.56 3.33 3.07
Net interest margin 3.62 3.61 3.74 3.52 3.30
Cost of funds 0.89 0.92 1.01 1.15 1.28
Cost of deposits 0.71 0.73 0.82 0.94 1.04
(1) Cost of funds includes all deposits and borrowings.
(2) The above schedule includes yields associated with discontinued operations, although the related income
       is excluded from income from continuing operations on the income statement.  This schedule also includes balances
      associated with discontinued operations.

 
 

BERKSHIRE HILLS BANCORP, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - F-9
At or for the Quarters Ended
Mar. 31,  Dec. 31,  Sept. 30,  June 30,  Mar. 31, 
(Dollars in thousands) 2012 2011 2011 2011 2011
Net income  $  5,844 $  8,477 $  4,392 $  1,877 $  2,835
Adj: Gain on sale of securities, net - (8) - (6) -
Adj:  Other non-recurring gain (42) - (1,975) (124) -
Plus: Nonrecurring and merger related expense 4,223 3,678 9,091 5,451 1,708
Adj:  Income taxes (1,255) (1,947) (2,884) (1,400) (316)
Adj: pre-tax loss (income) from discontinued operations 261 (4,692) 8 - -
Adj: income taxes from discontinued operations 376 3,773 (3) - -
Total core income (A) $  9,407 $  9,281 $  8,629 $  5,798 $  4,227
Total non-interest income $  9,878 $  8,825 $10,766 $  8,170 $  8,009
Adj: Gain on sale of securities, net - (8) - (6) -
Adj:  Other non-recurring gain (42) - (1,975) (124) -
Total core non-interest income                        9,836 8,817 8,791 8,040 8,009
Net interest income 31,138 31,135 31,551 24,201 20,146
Total core revenue $40,974 $39,952 $40,342 $32,241 $28,155
Total non-interest expense $30,524 $29,533 $35,320 $28,623 $23,189
Less: Merger related expense (4,223) (3,678) (9,091) (5,451) (1,708)
Core non-interest expense                                     26,301 25,855 26,229 23,172 21,481
Less: Amortization of intangible assets (1,318) (1,314) (1,382) (935) (716)
Total core tangible non-interest expense              $24,983 $24,541 $24,847 $22,237 $20,765
(Dollars in millions, except per share data)
Total average assets                                                 (B) $  3,990 $  3,989 $  3,871 $  3,214 $  2,876
Total average stockholders' equity                          (C) 553 551 531 450 392
Total stockholders' equity, period-end 557 553 547 445 391
Less:  Intangible assets, period-end (222) (223) (233) (193) (172)
Total tangible stockholders' equity, period-end    (D) 335 330 314 252 219
Total shares outstanding, period-end (thousands)                (E) 21,191 21,147 21,134 16,721 14,115
Average diluted shares outstanding (thousands) (F) 21,062 21,043 20,105 16,601 13,981
Core earnings per share, diluted  (A/F) $    0.45 $    0.44 $    0.43 $    0.35 $    0.30
Tangible book value per share, period-end (D/E) $  15.81 $  15.60 $  14.86 $  15.07 $  15.52
Core return (annualized) on assets (A/B) 0.94 % 0.93 % 0.89 % 0.72 % 0.59 %
Core return (annualized) on equity  (A/C) 6.80 6.74 6.50 5.15 4.31
Efficiency ratio (1) 59.27 59.44 59.62 66.22 71.03
Supplementary data
Tax credit benefit of tax shelter investments $    505 $    664 $    664 $    664 $    405
(1) Efficiency ratio is computed by dividing total core tangible non-interest expense by the sum of total net interest income on a fully taxable equivalent basis and total core non-interest income adjusted to include tax credit benefit of tax shelter investments. The Company uses this non-GAAP measure, which is used widely in the banking industry, to provide important information regarding its operational efficiency.
(2) Ratios are annualized and based on average balance sheet amounts, where applicable.
(3) Quarterly data may not sum to year-to-date data due to rounding.

 
   

THE CONNECTICUT BANK AND TRUST COMPANY
UNAUDITED SELECTED FINANCIAL HIGHLIGHTS - F-10
March 31,  December 31, 
(In thousands) 2012 2011
Selected Financial Condition Data:
Loans:
Commercial mortgages $   130,242 $        133,215
Other commercial loans 58,732 68,022
Consumer and other loans 25,413 25,796
Total loans 214,387 227,033
Deposits:
Demand deposits 51,200 52,014
NOW deposits 26,835 24,002
Savings and money market deposits 66,572 67,252
Time deposits 72,575 76,737
Total deposits 217,182 220,005
Three Months Ended
March 31,
2012 2011
Selected Operating Data:
Core net interest income $      2,380 $            2,494
Core non-interest income 227 208
Core non-interest expense 2,590 2,527
(1)  Core income and expense information excludes non-core merger related items.

 

Berkshire Hills Bank Inc. 4.24.2012.