Berkshire Hills Reports 57% Fourth Quarter Core EPS Growth

Share

Berkshire Hills Reports 57% Fourth Quarter Core EPS Growth

-- Dividend Declared

-- Annual Meeting Date Set

PR Newswire

PITTSFIELD, Mass., Jan. 31, 2012 /PRNewswire/ -- Berkshire Hills Bancorp, Inc. (NASDAQ: BHLB) reported fourth quarter 2011 core earnings per share totaling $0.44, increasing by 57% compared to $0.28 in the fourth quarter of 2010.  This increase resulted from ongoing organic growth together with the benefit of the acquisitions of Rome Bancorp and Legacy Bancorp.  Fourth quarter GAAP net income included merger related expenses, together with income from discontinued operations.   These non-core items together equated to a net charge of $0.04 per share and resulted in GAAP net income of $0.40 per share, compared to $0.26 per share in the fourth quarter of 2010.

(Logo:  http://photos.prnewswire.com/prnh/20120131/NE44966LOGO )

For the full year, core earnings per share increased by 53% to $1.56 in 2011, compared to $1.02 in 2010.  GAAP net earnings per share totaled $0.98 for the year 2011 compared to $1.00 in 2010.

FOURTH QUARTER FINANCIAL HIGHLIGHTS (Revenue and expense comparisons are to the prior year fourth quarter, unless otherwise noted.  Fourth quarter results in 2011 include the operations of Legacy Bancorp and Rome Bancorp, which were acquired earlier in 2011.)

  • 57% increase in core earnings per share
  • 7% organic annualized growth in total commercial loans
  • 8% organic annualized deposit growth
  • 3.61% net interest margin, improved from 3.30% in the fourth quarter of 2010
  • 0.66% non-performing assets/total assets
  • 0.27% annualized net loan charge-offs/average loans
  • 0.93% core ROA (0.85% GAAP ROA)
  • 59% efficiency ratio

Berkshire President and CEO, Michael P. Daly, stated, "We continued our strong organic growth in targeted areas through year-end, resulting in 11% annualized core EPS growth for the fourth quarter, compared to the linked quarter.  We converted the Legacy core system in November, and will have the full benefit of these additional cost saves beginning in 2012.  Our merger integrations are now completed, allowing us to focus on revenue enhancements going forward.  We brought in our core operating expenses below budget, and our return on assets and efficiency continue to improve as we benefit from the positive operating leverage of revenue growth and disciplined expense management."

Mr. Daly continued, "For the year, we achieved 53% accretion in core earnings per share.  We also accreted tangible book value per share, despite the impact of two bank acquisitions.  Tangible book value per share ended the year at $15.61, while total book value per share ended the year at $26.20.  Our asset quality metrics remain favorable and our capital ratios improved during the year. In the fourth quarter, we announced the recruitment of a seasoned commercial lending team to anchor our Westborough Massachusetts commercial office.  Through this initiative and our pending acquisition of The Connecticut Bank and Trust Company (CBT), we are positioned to expand our presence in our central and eastern New England markets.  CBT's performance continues to be within our expectations and we look forward to the planned financial and market benefits of this pending acquisition.  We are focused on executing on these growth  initiatives as we continue to target a $2.00 core EPS run rate by the end of 2012."

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 February 16, 2012, payable on March 1, 2012.  The dividend was increased in the prior quarter by 6% from the previous $0.16 per share level.  This dividend equates to a 3.4% annualized yield based on the $20.11 average closing price of Berkshire's common stock in the fourth quarter of 2011.  

ANNUAL MEETING DATE SET

The Board of Directors has voted that the Annual Meeting of Shareholders shall be held on May 10, 2012 at the Crowne Plaza Hotel, One West Street, Pittsfield, Massachusetts at 10:00 a.m.  The date of March 15, 2012 was established as the record date for the determination of the shareholders entitled to notice of, and to vote at, the Annual Meeting.  

BRANCH DIVESTITURES

In order to minimize potential anti-competitive effects of the Legacy acquisition, Berkshire agreed to sell four Legacy Berkshire County branches in conjunction with the Legacy merger agreement.  These branches were sold in the fourth quarter of 2011 and Berkshire received a 6% deposit premium totaling $8.9 million and paid a $1.1 million ($0.14 per share) distribution to former Legacy shareholders for a portion of these proceeds pursuant to the Legacy merger agreement.  This divestiture included $148 million in deposits, along with certain loans, premises, equipment, and other assets.  Berkshire recognized pre-tax income of $5.0 million and net income of $1.1 million related to this sale, which is included in income from discontinued operations in the most recent quarter.

Additionally, Berkshire made a separate determination to divest the deposits of four former Legacy New York branches, including three office facilities, that were not within its financial performance objectives.  Berkshire entered into an agreement to sell these branches, with total year-end deposits of $55 million, for a 2.5% deposit premium.  These branches were designated as discontinued operations in Berkshire's financial statements at year-end 2011.  This divestiture was completed in January 2012 and is not expected to have a material effect on 2012 income.

During the third and fourth quarters of 2011, the operations related to the above eight branches were classified as discontinued operations.  They operated at a net loss of $5 thousand in the third quarter and $161 thousand in the fourth quarter, including divestiture related costs and before the net gain on the Berkshire County branches.  The balance sheet at September 30, 2011 included all eight branches as discontinued operations, and the year-end balance sheet included the four New York branches as discontinued operations.

FINANCIAL CONDITION

Changes in financial condition in 2011 included the impact of the acquisition of Rome Bancorp on April 1 and the acquisition of Legacy Bancorp on July 21, less the branch divestiture noted above.  Due to the branch divestiture, total assets decreased by 3% to $4.0 billion in the fourth quarter.  Including the benefit of the bank acquisitions, total assets increased by 38% for the year 2011.

Total loans were $3.0 billion at year-end 2011, unchanged during the third quarter and up 38% for the year, including 2% organic growth plus the benefit of the bank acquisitions.  Berkshire has focused on originations of higher margin commercial loans, which grew at a 7% organic annualized rate in the fourth quarter and at a 6% organic rate for the year.  This growth was in commercial business loans, which grew by 11% in the fourth quarter and at a 29% organic rate for the year, including the benefit of Berkshire's asset based lending group.  Berkshire also expects to benefit from the recruitment of an established commercial lending team announced in December, which will operate from the Company's new Westborough office serving the commercial middle market in central and eastern Massachusetts.  In the current low rate environment, the Company continued to sell a significant portion of fixed rate residential mortgage originations, and the mortgage portfolio was flat for the year on an organic basis before the benefit of bank acquisitions.  The low mortgage rate environment and economic conditions constrained demand for home equity loans, contributing to a 13% organic decline in consumer loan balances for the year.  

Asset performance metrics remained favorable throughout the year and at year-end.  Non-performing assets were 0.66% of total assets at year-end, compared to 0.59% at the start of the year.  Annualized net loan charge-offs measured 0.27% of average loans for the fourth quarter and for the full year.  Accruing delinquent loans improved to 0.89% of total loans during the quarter.

Total deposits were $3.1 billion at year-end 2011, increasing at an 8% annualized organic rate in the fourth quarter and 10% organically for the full year, and up 41% in total for the year including the benefit of the bank acquisitions.  Full year organic deposit growth benefited from a 15% organic increase in transaction accounts, including a 22% increase in demand deposit balances reflecting ongoing organic retail and commercial account growth.  Money market account growth also contributed to total deposit growth, including the benefit of institutional balance growth and ongoing promotional offerings during the year.  

Total outstanding common shares increased by 50% to 21.1 million in 2011 due to shares issued as merger consideration.  Tangible book value per share increased to $15.61 at year-end 2011.  Total book value per share decreased to $26.20, reflecting current market prices assigned to new shares issued as merger consideration.  The ratio of tangible equity/assets increased to 8.8% at year-end 2011 compared to 8.0% at the start of the year.  

RESULTS OF OPERATIONS

The fourth quarter of 2011 was the first full quarterly period to include the benefit in continuing operations of both the Legacy and Rome operations.  Most categories of income and expense increased in the fourth quarter and for the year 2011 compared to 2010 due to the benefit of these mergers.  Most core profitability measurements improved including the benefit of these mergers, together with positive operating leverage resulting from organic revenue growth and disciplined expense management.  Earnings per share reflect the impact of the additional shares issued for these acquisitions.  

Fourth quarter core earnings of $9.3 million increased by 135% in 2011, compared to 2010, and core earnings per share increased by 57% to $0.44 (including the impact of the newly issued shares).  The core return on assets increased to 0.93% from 0.56%, and the GAAP ROA improved to 0.85% from 0.51%.  The core return on tangible equity improved to 11.6% in the most recent quarter, while the return on total equity improved to 6.2%.  

Fourth quarter total net revenue increased by 45% to $40 million in 2011 due to the benefit of the bank acquisitions and organic growth.  Net interest income increased by 55% and fee income increased by 18%.  The acquired banks had fewer fee income sources compared to Berkshire.  The net interest margin improved to 3.61% in the fourth quarter of 2011, compared to 3.30% in the same quarter of 2010.  This improvement reflected the fair valued margins of acquired banks, together with the continuing benefit of disciplined pricing of loans and deposits.  The benefit of checking account growth has contributed to the ongoing improvement in the Company's funding costs.   As expected, the net interest margin decreased from 3.74% in the prior quarter due to the benefit last quarter from the prepayment of discounted loans.    

The fourth quarter provision for loan losses totaled $2.3 million in 2011, compared to $2.0 million in 2010.  The Company benefited from continuing favorable loan charge-offs and higher loan recoveries in the most recent quarter.   The loan loss allowance measured 1.10% of total loans at year-end 2011.  Under current accounting standards, loans acquired through the bank mergers were booked at their $823 million fair value, with no initial related allowance.  

Fourth quarter and annual results included non-core activity related to the mergers and discontinued operations.  Non-core income is summarized on pages F-9 and F-10.  Fourth quarter core income was $9.3 million, compared to net income of $8.5 million.  Non-core adjustments  to GAAP income (after-tax) included $1.7 million for non-recurring items and ($0.9) million for discontinued operations.  For the year 2011, core income was $27.9 million, compared to net income of $17.6 million.  Net non-core adjustments were $11.2 million for non-recurring items and ($0.9) million for discontinued operations.  Substantially all of the non-recurring items were merger related.  The full year tax rate on these items was 37%, resulting in a 53% fourth quarter tax rate when merger analysis was completed at year-end.  The tax rate on discontinued operations was 80% due to the non-deductibility of goodwill for income tax purposes in determining the taxable gain on divestiture.

Fourth quarter non-interest expense totaled $29.5 million.   By year-end, Berkshire had completed substantially all of its targeted cost saves related to these mergers.  This progress is reflected in the efficiency ratio, which improved to 59% in the fourth quarter of 2011.  Results have benefited from lower industry premiums for FDIC insurance expense and have reflected additional charges in 2011 related to the liquidation of foreclosed real estate.  The tax rate on core earnings measured 24% for the year, resulting in a 22% rate for the fourth quarter.

NOTE ON ACCOUNTING CORRECTION

Based on a review of its tax credit investment limited partnership interests in the second  quarter, Berkshire determined that its net income had been understated by an immaterial amount in prior periods.  These interests primarily relate to low income housing, community development, and solar energy related investments.  The Company has corrected its accounting for these interests, including adjustments to non-interest income to reflect book losses in these interests, which are more than offset by the reduction of income tax expense resulting from federal income tax credits.  The enclosed financial statements include the impact of these immaterial corrections to current and prior period financial information presented.  

CONFERENCE CALL

Berkshire will conduct a conference call/webcast at 10:00 A.M. eastern time on Wednesday, February 1, 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:

8957349

Webcast:

www.berkshirebank.com (investor relations link)







A telephone replay of the call will be available through February 8, 2012 by calling 877-344-7529 and entering access code: 10008299.  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).  The Company has $4 billion in assets and 59 full service branch offices in Massachusetts, New York, and Vermont providing personal and business banking, insurance, and wealth management services.  Berkshire Bank provides 100% deposit insurance protection for all deposit accounts, regardless of amount, based on a combination of FDIC insurance and the Depositors Insurance Fund (DIF).  Berkshire has a pending agreement to acquire CBT – The Connecticut Bank and Trust Company headquartered in Hartford, Connecticut.  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.govBerkshire does not undertake any obligation to update forward-looking statements made in this document.

This document also may contain forward-looking statements about the proposed merger of Berkshire and CBT. Certain factors that could cause actual results to differ materially from expected results include delays in completing the merger, difficulties in achieving cost savings from the merger or in achieving such cost savings within the expected time frame, difficulties in integrating Berkshire and CBT, increased competitive pressures, changes in the interest rate environment, changes in general economic conditions, legislative and regulatory changes that adversely affect the business in which Berkshire and CBT are engaged, changes in the securities markets and other risks and uncertainties disclosed from time to time in documents that Berkshire files with the Securities and Exchange Commission.

ADDITIONAL INFORMATION FOR SHAREHOLDERS  

The proposed merger transaction with CBT will be submitted to CBT stockholders for their consideration. Berkshire will file with the SEC a Registration Statement on Form S-4 that will include a Proxy Statement of CBT and a Prospectus of Berkshire, as well as other relevant documents concerning the proposed transaction with the SEC. Stockholders of CBT are urged to read the Registration Statement and the Proxy Statement/Prospectus when it becomes available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information. You will be able to obtain a free copy of the Registration Statement, Proxy Statement/Prospectus, as well as other filings containing information about Berkshire and CBT at the SEC's Internet site (www.sec.gov) and at CBT's Internet site (www.thecbt.com).

Berkshire and CBT and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the stockholders of CBT in connection with the proposed merger. Information about the directors and executive officers of Berkshire is set forth in the proxy statement, dated March 24, 2011, for Berkshire's 2011 annual meeting of stockholders, as filed with the SEC on Schedule 14A.  Information about the directors and executive officers of CBT is set forth in the proxy statement, dated April 18, 2011, for CBT's 2011 annual meeting of stockholders, which is available at CBT's Internet site. Additional information regarding the interests of such participants and other persons who may be deemed participants in the transaction may be obtained by reading the Proxy Statement/Prospectus when it becomes available.

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 and restructuring costs.  Similarly, the efficiency ratio is also adjusted for these non-core 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 adjustments in 2010 and 2011 are primarily related to expense charges related to the Rome and Legacy mergers.  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 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.  Core revenue, expense, and income measures in the fourth quarter also exclude results related to discontinued operations, including divestiture  income and related tax expense.

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS - UNAUDITED







December 31,



September 30,



December 31,

(In thousands)

2011



2011



2010

Assets











Cash and due from banks

$             46,713



$                40,070



$             24,643

Short-term investments

28,646



94,428



19,497













Trading security

17,395



17,501



16,155

Securities available for sale, at fair value

419,756



395,546



310,242

Securities held to maturity, at amortized cost

58,912



58,262



56,436

Federal Home Loan Bank stock and other restricted securities

37,118



37,148



23,120

Total securities

533,181



508,457



405,953













Loans held for sale

1,455



475



1,043













Residential mortgages

1,018,664



1,045,363



644,973

Commercial mortgages

1,142,985



1,158,140



925,573

Commercial business loans

423,548



382,159



286,087

Consumer loans

371,373



368,898



285,529

Total loans

2,956,570



2,954,560



2,142,162

Less: Allowance for loan losses

(32,444)



(32,181)



(31,898)

Net loans

2,924,126



2,922,379



2,110,264













Premises and equipment, net

60,829



58,652



38,546

Other real estate owned

1,900



2,200



3,386

Goodwill

202,390



202,100



161,725

Other intangible assets

21,547



22,288



11,354

Cash surrender value of bank-owned life insurance

75,009



74,381



46,085

Other assets

81,207



98,737



58,907

Assets from discontinued operations

5,131



63,033



-

Total assets

$        3,982,134



$           4,087,200



$        2,881,403













Liabilities and stockholders' equity











Demand deposits

$           447,460



$              434,719



$           297,502

NOW deposits

272,204



269,668



212,143

Money market deposits

1,055,306



896,004



716,078

Savings deposits

350,517



450,976



237,594

Total non-maturity deposits

2,125,487



2,051,367



1,463,317

Time deposits

976,080



986,979



741,124

Total deposits

3,101,567



3,038,346



2,204,441













Borrowings

221,938



221,996



244,837

Junior subordinated debentures

15,464



15,464



15,464

Total borrowings

237,402



237,460



260,301













Other liabilities

34,012



54,382



28,014

Liabilities from discontinued operations

55,112



210,319



-

Total liabilities

3,428,093



3,540,507



2,492,756













Total common stockholders' equity

554,041



546,693



388,647

Total stockholders' equity

554,041



546,693



388,647













Total liabilities and stockholders' equity

$        3,982,134



$           4,087,200



$        2,881,403













(1) The Company acquired Rome Bancorp Inc. ("Rome") on April 1, 2011 with total assets of $322 million.

(2) The Company acquired Legacy Bancorp Inc. ("Legacy") on July 21, 2011 with total assets of $873  million.

(3) The Company designated certain branches held for sale as discontinued operations in the third quarter of 2011. 

Eight branches were held for sale at September 30, 2011, four of these branches were sold in the fourth quarter, and four

branches remained as discontinued operations at year-end.





BERKSHIRE HILLS BANCORP, INC.







CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED







LOAN ANALYSIS









































Organic annualized
growth %

(Dollars in millions)



December 31,
2011
Balance



September 30,
2011
Balance



Impact of
Mergers and
Divestitures



December 31,
2010
Balance



Fourth
Quarter
2011



Year
2011































Total residential mortgages



$               1,019



$                   1,046



$                         374



$                    645



(10)

%

(0)

%





























Total commercial mortgages



1,143



1,158



223



926



(5)



(1)































Total commercial business loans

424



382



56



286



44



29































Total commercial loans



1,567



1,540



279



1,212



7



6































Total consumer loans



371



369



123



285



3



(13)



Total loans



$               2,957



$                   2,955



$                         776



$                 2,142



0

%

2

%





























DEPOSIT ANALYSIS





































Organic annualized
growth %

(Dollars in millions)



December 31, 2011
Balance



September 30,
2011
Balance



Impact of
Mergers and
Divestitures



December 31,
2010
Balance



Fourth
Quarter
2011



Year
2011



Demand



$                  447



$                      435



$                           84



$                    297



11

%

22

%

NOW



272



269



51



212



4



4



Money market



1,055



896



65



716



27



25



Savings



351



451



225



238



(1)



(6)



Total non-maturity deposits



2,125



2,051



425



1,463



14



16































Time less than $100,000



488



490



147



369



(2)



(8)



Time $100,000 or more



489



497



105



372



(6)



3



Total time deposits



977



987



252



741



(4)



(2)



Total deposits



$               3,102



$                   3,038



$                         677



$                 2,204



8

%

10

%





























(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.

(3) Year-end 2011 organic growth percentages adjust for $98 million in acquired deposits which were changed from savings accounts to money market accounts during the fourth quarter.





BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED













Three Months Ended



Years Ended



December 31,



December 31,

(In thousands, except per share data)

2011



2010



2011



2010

Interest and dividend income    















Loans

$      35,466



$      25,005



$      124,398



$       98,359

Securities and other    

3,562



3,364



13,862



13,918

Total interest and dividend income    

39,028



28,369



138,260



112,277

Interest expense















Deposits

5,792



6,121



23,372



26,316

Borrowings and junior subordinated debentures

2,101



2,153



8,368



9,014

Total interest expense    

7,893



8,274



31,740



35,330

Net interest income

31,135



20,095



106,520



76,947

Non-interest income















Loan related fees

856



1,125



3,161



3,386

Deposit related fees

3,848



2,871



13,640



10,880

Insurance commissions and fees    

2,145



2,150



11,088



11,136

Wealth management fees    

1,650



1,151



5,838



4,457

Total fee income

8,499



7,197



33,727



29,859

Other

330



234



(25)



(108)

Gain on sale of securities, net    

8



-



14



-

Non-recurring gain

(12)



-



2,087



-

Total non-interest income      

8,825



7,431



35,803



29,751

Total net revenue

39,960



27,526



142,323



106,698

Provision for loan losses  

2,263



2,000



7,563



8,526

Non-interest expense















Compensation and benefits

13,172



11,093



49,545



43,920

Occupancy and equipment    

4,063



3,043



14,927



12,029

Technology and communications

2,464



1,519



7,457



5,733

Marketing and professional services    

1,565



1,520



6,208



5,186

Supplies, postage and delivery

555



453



2,061



2,088

FDIC premiums and assessments

542



887



3,233



3,427

Other real estate owned

153



184



2,003



311

Amortization of intangible assets    

1,314



718



4,236



3,021

Non-recurring and merger expenses

3,678



426



19,928



447

Other

2,027



1,572



6,457



5,567

Total non-interest expense

29,533



21,415



116,055



81,729

















Income from continuing operations before income taxes

8,164



4,111



18,705



16,443

Income tax expense

606



511



2,038



2,585

Net income from continuing operations

7,558



3,600



16,667



13,858

Income from discontinued operations before income taxes















    (including gain on disposal of $4,962)

4,692



-



4,684



-

Income tax benefit

(3,773)



-



(3,770)



-

Net income from discontinued operations

919



-



914



-

Net income

$        8,477



$        3,600



$        17,581



$       13,858

















Basic earnings per share:















Continuing operations

$          0.36



$          0.26



$            0.93



$           1.00

Discontinued operations

0.04



-



0.05



-

Total

$          0.40



$          0.26



$            0.98



$           1.00

















Diluted earnings per share:















Continuing operations

$          0.36



$          0.26



$            0.93



$           1.00

Discontinued operations

0.04



-



0.05



-

Total

$          0.40



$          0.26



$            0.98



$           1.00

















Weighted average shares outstanding:      















Basic

20,930



13,890



17,885



13,862

Diluted

21,043



13,934



17,952



13,896

















(1) The Company acquired Rome on April 1, 2011, and the income statement includes Rome operations from that date.

(2) The Company acquired Legacy on July 21, 2011, and the income statement includes Legacy operations from that date.

(3) Discontinued operations are described in Note 3 on Page F-1.  Income from discontinued operations includes operating losses in the third and fourth quarters (including divestiture costs), and the gain on the sale of four branches in the fourth quarter, net of taxes.





BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED







Quarters Ended



Dec. 31,



Sept. 30,



June 30,



Mar. 31,



Dec. 31,

(In thousands, except per share data)

2011



2011



2011



2011



2010

Interest and dividend income    



















Loans

$      35,466



$     35,719



$       28,607



$        24,606



$      25,005

Securities and other    

3,562



3,547



3,446



3,307



3,364

Total interest and dividend income    

39,028



39,266



32,053



27,913



28,369

Interest expense



















Deposits

5,792



6,097



5,768



5,715



6,121

Borrowings and junior subordinated debentures

2,101



2,131



2,084



2,052



2,153

Total interest expense    

7,893



8,228



7,852



7,767



8,274

Net interest income

31,135



31,038



24,201



20,146



20,095

Non-interest income



















Loan related fees

856



934



780



591



1,125

Deposit related fees

3,848



3,885



3,366



2,541



2,871

Insurance commissions and fees    

2,145



2,431



2,782



3,730



2,150

Wealth management fees    

1,650



1,607



1,389



1,192



1,051

Total fee income    

8,499



8,857



8,317



8,054



7,197

Other

330



(158)



(277)



80



234

Gain on sale of securities, net    

8



-



6



-



-

Non-recurring gain

(12)



1,975



124



-



-

Total non-interest income      

8,825



10,674



8,170



8,134



7,431

Total net revenue

39,960



41,712



32,371



28,280



27,526

Provision for loan losses  

2,263



2,200



1,500



1,600



2,000

Non-interest expense



















Compensation and benefits

13,172



13,195



12,027



11,151



11,093

Occupancy and equipment    

4,063



3,883



3,546



3,435



3,043

Technology and communications

2,464



1,996



1,531



1,466



1,519

Marketing and professional services    

1,565



1,873



1,557



1,213



1,520

Supplies, postage and delivery

555



545



507



454



453

FDIC premiums and assessments

542



923



741



1,027



887

Other real estate owned

153



541



700



609



184

Amortization of intangible assets    

1,314



1,271



935



716



718

Non-recurring and merger expenses    

3,678



9,091



5,451



1,708



426

Other

2,027



1,392



1,628



1,410



1,572

Total non-interest expense    

29,533



34,710



28,623



23,189



21,415

Income from continuing operations before income taxes

8,164



4,802



2,248



3,491



4,111

Income tax expense

606



405



371



656



511

Net income from continuing operations

7,558



4,397



1,877



2,835



3,600

Income from discontinued operations before income taxes

4,692



(8)



-



-



-

 (including gain on disposal of $4,962)



















Income tax benefit

(3,773)



3



-



-



-

Net income from discontinued operations

919



(5)



-



-



-

Net income

$        8,477



$       4,392



$         1,877



$          2,835



$        3,600





















Basic earnings per share:



















Continuing operations

$          0.36



$         0.22



$           0.11



$            0.20



$          0.26

Discontinued operations

0.04



-



-



-



-

Total

$          0.40



$         0.22



$           0.11



$            0.20



$          0.26





















Diluted earnings per share:



















Continuing operations

$          0.36



$         0.22



$           0.11



$            0.20



$          0.26

Discontinued operations

0.04



-



-



-



-

Total

$          0.40



$         0.22



$           0.11



$            0.20



$          0.26





















Weighted average shares outstanding:      



















Basic

20,930



20,009



16,580



13,943



13,890

Diluted

21,043



20,105



16,601



13,981



13,934





















(1) See notes on Page F-3





BERKSHIRE HILLS BANCORP, INC.

ASSET QUALITY ANALYSIS























At or for the Quarters Ended



Dec. 31,



Sept. 30,



June 30,



Mar. 31,



Dec. 31,

(Dollars in thousands)

2011



2011



2011



2011



2010

NON-PERFORMING ASSETS



















Non-accruing loans:



















Residential mortgages

$        7,010



$             4,750



$           2,811



$        1,529



$        2,174

Commercial mortgages

14,280



13,721



9,600



9,510



9,488

Commercial business loans

990



1,399



1,764



1,507



1,305

Consumer loans

1,954



1,834



862



763



745

Total non-accruing loans

24,234



21,704



15,037



13,309



13,712

Other real estate owned

1,900



2,200



1,700



2,400



3,386

Total non-performing assets

$      26,134



$           23,904



$         16,737



$      15,709



$      17,098





















Total non-accruing loans/total loans

0.82%



0.72%



0.61%



0.62%



0.64%

Total non-performing assets/total assets

0.66%



0.58%



0.52%



0.54%



0.59%





















PROVISION AND ALLOWANCE FOR LOAN LOSSES

















Balance at beginning of period

$      32,181



$           31,919



$         31,898



$      31,898



$      31,836





Charged-off loans

(2,313)



(2,061)



(1,564)



(1,758)



(2,216)





Recoveries on charged-off loans

313



123



85



158



278





Net loans charged-off

(2,000)



(1,938)



(1,479)



(1,600)



(1,938)





Provision for loan losses

2,263



2,200



1,500



1,600



2,000





Balance at end of period

$      32,444



$           32,181



$         31,919



$      31,898



$      31,898





























Allowance for loan losses/total loans

1.10%



1.07%



1.30%



1.49%



1.49%





Allowance for loan losses/non-accruing loans

134%



148%



212%



240%



233%





























NET LOAN CHARGE-OFFS























Residential mortgages

$         (449)



$               (292)



$            (225)



$         (124)



$         (173)





Commercial mortgages

(1,198)



(1,099)



(597)



(963)



(811)





Commercial business loans

(244)



(463)



(435)



(222)



(733)





Home equity

(90)



7



(68)



(79)



(42)





Other consumer

(19)



(91)



(154)



(212)



(179)





Total, net

$      (2,000)



$            (1,938)



$         (1,479)



$      (1,600)



$      (1,938)





























Net charge-offs (QTD annualized)/average loans

0.27%



0.27%



0.24%



0.30%



0.37%





Net charge-offs (YTD annualized)/average loans

0.27%



0.27%



0.27%



0.30%



0.42%





























DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS

















30-89 Days delinquent

0.55%



0.79%



0.50%



0.59%



0.26%





90+ Days delinquent and still accruing

0.34%



0.22%



0.12%



0.11%



0.05%





Total accruing delinquent loans

0.89%



1.01%



0.62%



0.70%



0.31%





Non-accruing loans

0.82%



0.72%



0.61%



0.62%



0.64%





Total delinquent and non-accruing loans

1.71%



1.73%



1.23%



1.32%



0.95%





(1)  The above schedule includes balances associated with discontinued operations.









BERKSHIRE HILLS BANCORP, INC.

SELECTED FINANCIAL HIGHLIGHTS















At or for the Quarters Ended







Dec. 31,



Sept. 30,



June 30,



Mar. 31,



Dec. 31,







2011



2011



2011



2011



2010

























PERFORMANCE RATIOS























Core return on assets



0.93%



0.89%



0.72%



0.59%



0.56%



Return on total assets



0.85



0.45



0.23



0.39



0.51



Core return on equity



6.74



6.50



5.15



4.31



4.08



Return on total equity



6.16



3.31



1.67



2.89



3.72



Net interest margin, fully taxable equivalent



3.61



3.74



3.52



3.30



3.30



Non-interest income to assets



0.89



1.11



1.02



1.13



1.05



Non-interest income to net revenue



22.08



25.44



25.24



28.76



26.28



Non-interest expense to assets



2.97



3.65



3.56



3.22



3.03



Efficiency ratio



59.44



59.62



66.22



71.03



70.82

























GROWTH























Total commercial loans, year-to-date (annualized)



29%



38%



20%



-%



17%



Total loans, year-to-date (annualized)



38



54



29



-



9



Total deposits, year-to-date (annualized)



41



63



26



7



11



Total net revenues, year-to-date, compared to prior year



33



28



15



6



17



Earnings per share, year-to-date, compared to prior year



(2)



(26)



(37)



(17)



N/M



Core earnings per share, year-to-date, compared to prior year



57



50



33



25



N/M

























FINANCIAL DATA   (In millions)























Total assets



$         3,982



$       4,087



$       3,226



$       2,886



$       2,881



Total loans



2,957



3,003



2,452



2,145



2,142



Allowance for loan losses



32



32



32



32



32



Total intangible assets



224



233



193



172



173



Total deposits



3,102



3,249



2,486



2,241



2,204



Total stockholders' equity



554



547



445



391



389



Total core income



9.3



8.6



5.8



4.2



3.9



Total net income



8.5



4.4



1.9



2.8



3.6

























ASSET QUALITY RATIOS























Net charge-offs (current quarter annualized)/average loans



0.27%



0.27%



0.24%



0.30%



0.37%



Non-performing assets/total assets



0.66



0.58



0.52



0.54



0.59



Allowance for loan losses/total loans



1.10



1.07



1.30



1.49



1.49



Allowance for loan losses/non-accruing loans



134



148



212



240



233

























PER SHARE DATA























Core earnings, diluted



$           0.44



$         0.43



$         0.35



$         0.30



$         0.28



Net earnings, diluted



0.40



0.22



0.11



0.20



0.26



Tangible book value



15.61



14.86



15.07



15.52



15.31



Total book value



26.20



25.87



26.61



27.69



27.61



Market price at period end



22.19



18.47



22.39



20.83



22.11



Dividends



0.17



0.16



0.16



0.16



0.16

























CAPITAL RATIOS























Stockholders' equity to total assets



13.91%



13.38%



13.80%



13.54%



13.49%



Tangible stockholders' equity to tangible assets



8.78



8.15



8.31



8.07



7.96

















































N/M - Not Meaningful

(1)  Reconciliation of Non-GAAP financial measures, including all references to core and tangible amounts, appear on pages F-9 & F-10.  

 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)  See notes on other tables regarding classification of discontinued operations.  





BERKSHIRE HILLS BANCORP, INC.

AVERAGE BALANCES







Quarters Ended



Dec. 31,



Sept. 30,



June 30,



Mar. 31,



Dec. 31,

(In thousands)

2011



2011



2011



2011



2010

Assets



















Loans:



















Residential mortgages

$        1,039,025



$        1,004,950



$           802,460



$           651,059



$          639,470

Commercial mortgages

1,156,155



1,140,691



973,557



929,564



901,434

Commercial business loans

403,376



383,059



333,700



283,747



251,229

Consumer loans

376,385



376,754



311,057



281,069



288,782

Total loans

2,974,941



2,905,454



2,420,774



2,145,439



2,080,915

Securities

515,128



474,435



405,670



403,549



411,207

Short-term investments

20,748



34,293



4,688



12,035



13,658

Total earning assets

3,510,817



3,414,182



2,831,132



2,561,023



2,505,780

Goodwill and other intangible assets

230,864



229,594



196,292



172,653



173,386

Other assets

235,353



226,757



186,785



142,789



147,365

Total assets

$        3,977,034



$        3,870,533



$        3,214,209



$        2,876,465



$       2,826,531





















Liabilities and stockholders' equity



















Deposits:



















NOW

$           274,041



$           256,662



$           229,980



$           215,191



$          210,487

Money market

953,162



853,128



778,055



746,366



635,745

Savings

446,672



476,230



317,232



234,838



232,494

Time

1,028,817



1,029,555



809,768



737,551



741,921

Total interest-bearing deposits

2,702,692



2,615,575



2,135,035



1,933,946



1,820,647

Borrowings and debentures

248,611



253,018



269,665



229,878



292,416

Total interest-bearing liabilities

2,951,303



2,868,593



2,404,700



2,163,824



2,113,063

Non-interest-bearing demand deposits

448,952



432,381



334,171



293,895



289,786

Other liabilities

26,087



38,431



25,268



26,862



36,490

Total liabilities

3,426,342



3,339,405



2,764,139



2,484,581



2,439,339





















Total stockholders' equity

550,692



531,128



450,070



391,884



387,192





















Total liabilities and stockholders' equity

$        3,977,034



$        3,870,533



$        3,214,209



$        2,876,465



$       2,826,531









































Supplementary data



















Total non-maturity deposits

$        2,122,827



$        2,018,401



$        1,659,438



$        1,490,290



$       1,368,512

Total deposits

3,151,644



3,047,956



2,469,206



2,227,841



2,110,433

Fully taxable equivalent income adj.

674



673



675



679



716





















(1) Average balances for securities available-for-sale are based on amortized cost.  Total loans include non-accruing loans.

(2) The above schedule does not reclassify balances associated with discontinued operations, which are reclassified  from period end balances on the balance sheet.

(3) The above schedule includes balances associated with discontinued operations.





BERKSHIRE HILLS BANCORP, INC.

AVERAGE YIELDS  (Fully Taxable Equivalent - Annualized)

























Quarters Ended



Dec. 31,



Sept. 30,



June 30,



Mar. 31,



Dec. 31,





2011



2011



2011



2011



2010

























Earning assets





















Loans:





















Residential mortgages

4.68

%

4.82

%

4.97

%

5.04

%

5.01

%

Commercial mortgages

5.17



5.44



4.74



4.68



4.91



Commercial business loans

4.44



4.78



4.89



4.69



4.83



Consumer loans

4.03



4.17



3.97



3.63



3.72



Total loans

4.74



4.97



4.74



4.65



4.77



Securities

3.26



3.53



4.07



4.01



3.94



Short-term investments

0.14



0.03



0.19



0.13



0.11



Total earning assets

4.49



4.72



4.64



4.53



4.60

























Funding liabilities





















Deposits:





















NOW

0.39



0.49



0.31



0.33



0.35



Money Market

0.62



0.66



0.69



0.75



0.85



Savings

0.19



0.18



0.26



0.31



0.26



Time

1.52



1.67



2.00



2.19



2.36



Total interest-bearing deposits

0.87



0.95



1.08



1.20



1.33



Borrowings and debentures

3.35



3.34



3.10



3.62



2.92

























Total interest-bearing liabilities

1.06



1.16



1.31



1.46



1.55

























Net interest spread

3.43



3.56



3.33



3.07



3.05



Net interest margin

3.61



3.74



3.52



3.30



3.30

























Cost of funds

0.92



1.01



1.15



1.28



1.37



Cost of deposits

0.73



0.82



0.94



1.04



1.15

























(1) Average balances and yields for securities are based on amortized cost.

(2) Cost of funds includes all deposits and borrowings.

(3) The above schedule includes yields associated with discontinued operations, although the related income is excluded from income from continuing operations on the income statement.





BERKSHIRE HILLS BANCORP, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES



















At or for the Quarters Ended





Dec. 31,



Sept. 30,



June 30,



Mar. 31,



Dec. 31,



(Dollars in thousands)



2011



2011



2011



2011



2010



Net income



$         8,477



$         4,392



$         1,877



$       2,835



$       3,600



Adj: Gain on sale of securities, net



(8)



-



(6)



-



-



Adj:  Other non-recurring loss (gain)



12



(1,975)



(124)



-



-



Plus: Non-recurring and merger expenses



3,678



9,091



5,451



1,708



426



Adj:  Income taxes



(1,947)



(2,884)



(1,400)



(316)



(78)



Less: pre-tax income from discontinued operations



(4,692)



8



-



-



-



Plus: income taxes from discontinued operations



3,773



(3)



-



-



-



Total core income

(A)

$         9,293



$         8,629



$         5,798



$       4,227



$       3,948



























Total non-interest income



$         8,825



$       10,766



$         8,170



$       8,009



$       7,431



Adj: Gain on sale of securities, net



(8)



-



(6)



-



-



Adj:  All other non-recurring loss (gain)



12



(1,975)



(124)



-



-



Total core non-interest income                      



8,829



8,791



8,040



8,009



7,431



Net interest income



31,135



31,551



24,201



20,146



20,095



Total core revenue



$       39,964



$       40,342



$       32,241



$     28,155



$     27,526



























Total non-interest expense



$       29,533



$       35,320



$       28,623



$     23,189



$     21,415



Less: Non-recurring and merger expenses



(3,678)



(9,091)



(5,451)



(1,708)



(426)



Core non-interest expense                                    



25,855



26,229



23,172



21,481



20,989



Less: Amortization of intangible assets



(1,314)



(1,382)



(935)



(716)



(718)



Total core tangible non-interest expense            



$       24,541



$       24,847



$       22,237



$     20,765



$     20,271



























(Dollars in millions, except per share data)























Total average assets                                                

(B)

$         3,977



$         3,871



$         3,214



$       2,876



$       2,827



Total average stockholders' equity                        

(C)

551



531



450



392



387



























Total stockholders' equity, period-end



554



547



445



391



389



Less:  Intangible assets, period-end



(224)



(233)



(193)



(172)



(173)



Total tangible stockholders' equity, period-end  

(D)

330



314



252



219



216



























Total shares outstanding, period-end (thousands)              

(E)

21,147



21,134



16,721



14,115



14,076



Average diluted shares outstanding (thousands)

(F)

21,043



20,105



16,601



13,981



13,934



























Core earnings per share, diluted

(A/F)

$           0.44



$           0.43



$           0.35



$         0.30



$         0.28



Core earnings per share, diluted

(D/E)

$         15.61



$         14.86



$         15.07



$       15.52



$       15.35



























Core return (annualized) on assets

(A/B)

0.93

%

0.89

%

0.72

%

0.59

%

0.56

%

Core return (annualized) on equity

(A/C)

6.74



6.50



5.15



4.31



4.08



Efficiency ratio (1)



59.44



59.62



66.22



71.03



70.91



















































(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.  branches remained as discontinued operations at year-end.  

(4) Fourth quarter non-GAAP measures exclude results of discontinued operations.  Third quarter includes discontinued operations

  which were immaterial to core net income.





BERKSHIRE HILLS BANCORP, INC.



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES



















At or for the Years Ended







December 31,



December 31,



(Dollars in thousands)



2011



2010



Net income (loss)



$          17,581



$          13,858



Adj: Gain on sale of securities, net



(14)



-



Adj: Non-recurring income



(2,087)



-



Plus: All other non-recurring and merger expenses



19,928



447



Adj: Income taxes



(6,547)



(87)



Plus: pre-tax income from discontinued operations



(4,684)



-



Less: income taxes from discontinued operations



3,770



-



Total core income

(A)

$          27,947



$          14,218



Plus: Amortization of intangible assets



4,236



3,021



Total tangible core income



$          32,183



$          17,239















Total non-interest income



$          35,803



$          29,751



Adj: Gain on sale of securities, net



(14)



-



Adj: Non-recurring income



(2,087)



-



Total core non-interest income                      



33,702



29,751



Net interest income



106,520



76,947



Total core revenue



$        140,222



$        106,698















Total non-interest expense



$        116,055



$          81,729



Less: Non-recurring and merger expense



(19,928)



(447)



Core non-interest expense                                    



96,127



81,282



Less: Amortization of intangible assets



(4,236)



(3,021)



Total core tangible non-interest expense            



$          91,981



$          78,261















(Dollars in millions, except per share data)











Total average assets                                                

(B)

$            3,485



$            2,748



Total average stockholders' equity                        

(C)

$               481



$               388















Total stockholders' equity, period-end



$               554



$               389



Less: Intangible assets, period-end



(224)



(173)



Total tangible stockholders' equity, period-end  

(D)

$               330



$               216















Total common shares outstanding, period-end (thousands)              

(E)

21,147



14,076



Average diluted common shares outstanding (thousands)

(F)

17,952



13,896















Core earnings per common share, diluted

(A/F)

$              1.56



$              1.02



Tangible book value per common share, period-end

(D/E)

$            15.61



$            15.35















Core return (annualized) on assets

(A/B)

0.80

%

0.52

%

Core return (annualized) on equity

(A/C)

5.81



3.66



Efficiency ratio (1)



63.23



70.59



























(1) Efficiency ratio is computed by dividing total core tangible core 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.









CONTACTS

Investor Relations Contact
David H. Gonci
Investor Relations Officer
413-281-1973


Media Contact
Lori Gazzillo
AVP, Community Relations
413-822-1695


SOURCE Berkshire Hills Bancorp, Inc.



 
 
Share
Printer-friendly version
Send to friend
We're Loving

Benzinga's Premium Memberships

Benzinga's News Delivered Free

Brain Trust