Close

Form 8-K BERKSHIRE HILLS BANCORP For: Jul 25

July 26, 2016 2:15 PM EDT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): July 25, 2016

 

BERKSHIRE HILLS BANCORP, INC.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware

 

001-15781

 

04-3510455

(State or Other Jurisdiction)
of Incorporation)

 

(Commission File No.)

 

(I.R.S. Employer
Identification No.)

 

24 North Street, Pittsfield, Massachusetts

 

01201

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:   (413) 443-5601

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o                        Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                        Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                        Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                        Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02                                           Results of Operations and Financial Condition

 

On July 25, 2016, Berkshire Hills Bancorp, Inc. (the “Company”), the holding company for Berkshire Bank (the “Bank”), announced its financial results for the quarter ended June 30, 2016.  The news release containing the financial results is included as Exhibit 99.1 and shall not be deemed “filed” for any purpose.

 

The Company conducted a conference call/webcast on July 26, 2016 to discuss the financial results for the quarter and provide guidance about expected future results. A telephone replay of the call will be available through Tuesday, August 2, 2016. The webcast will be available on the Company’s website for an extended period of time.

 

Item 8.01                                           Other Events

 

The Company’s Board of Directors declared a cash dividend of $0.20 per share to shareholders of record at the close of business on August 4, 2016 and payable on August 18, 2016.

 

Item 9.01                                           Financial Statements and Exhibits

 

(a)          Financial Statements of Businesses Acquired.  Not applicable.

 

(b)          Pro Forma Financial Information.  Not applicable.

 

(c)           Shell Company Transactions.  Not applicable.

 

(d)          Exhibits.

 

Exhibit No.

 

Description

 

 

 

99.1

 

News Release dated July 25, 2016

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

 

 

Berkshire Hills Bancorp, Inc.

 

 

 

 

DATE: July 26, 2016

By:

/s/ Michael P. Daly

 

 

Michael P. Daly
President and Chief Executive Officer

 

3


Exhibit 99.1

 

Berkshire Hills Reports Second Quarter Results and Declares Dividend

 

PITTSFIELD, MASS, July 25, 2016 - Berkshire Hills Bancorp, Inc. (NYSE: BHLB) reported second quarter GAAP earnings of $0.52 per share in 2016 compared to $0.35 in 2015.  Core earnings increased to $0.54 per share from $0.51 for these respective periods.  Results increased due to expanded operations and improved profitability. Core EPS is a non-GAAP financial measure and is adjusted to exclude net non-core charges primarily related to acquisitions and restructuring activities.  GAAP results last year included higher noncore charges related to the Hampden Bancorp acquisition.

 

SECOND QUARTER FINANCIAL HIGHLIGHTS (comparisons are to prior quarter unless otherwise stated):

 

·              5% total loan growth

·              4% total commercial loan growth

·              3.31% net interest margin (fully taxable equivalent)

·              58.7% efficiency ratio (non-GAAP financial measure)

·              0.26% non-performing assets/assets

·              0.22% net loan charge-offs/average loans

 

CEO Michael Daly stated, “Our commercial and retail teams posted solid growth in the second quarter of 2016.  This included the benefit of the Philadelphia area SBA lending business acquired during the quarter and operating as 44 Business Capital, a division of Berkshire Bank.  Loan balances were up in all major lending categories and our total loan yield improved despite the ongoing market interest rate pressures.  Profitability metrics also improved, including improved efficiency from our increased business scale.”

 

Mr. Daly concluded, “Our recent agreement to acquire First Choice Bank adds new dimensions to our business model.  This includes new branches in attractive Princeton and Philadelphia area markets, along with a strong mortgage banking platform with operations in targeted national markets.  These operations complement our other recent development strategies.  They are targeted to enhance our liquidity and capital strength, as well as to provide additional earnings and profitability gains beginning in 2017.”

 

BHLB — Berkshire Hills Bancorp

Page 1

www.berkshirebank.com

 



 

DIVIDEND DECLARED

 

The Board of Directors voted to declare a cash dividend of $0.20 per share to shareholders of record at the close of business on August 4, 2016, payable on August 18, 2016.  The dividend equates to a 3.0% annualized yield based on the $26.87 average closing price of Berkshire’s common stock during the second quarter.

 

FINANCIAL CONDITION

 

Loan growth in all major categories benefited from strong originations activities.  Commercial outstandings increased in all major regions, with the strongest growth posted in Connecticut and Eastern Massachusetts.  Berkshire added $37 million in new commercial balances with the acquisition of assets and operations related to 44 Business Capital.  Residential mortgage growth included both retail originations and increased wholesale activity with financial institutions in the region.  Consumer loan growth reflected the Company’s expanded indirect auto lending in its markets.  Deposits increased in all categories, with transaction balances accounting for the highest growth rate.  The planned deposit contribution from First Choice will contribute an important new source of funds for lending.  Total assets increased to $8.0 billion as of midyear and are expected to be approximately $9 billion when the First Choice merger is completed.

 

Total book value per share advanced to $29.64.  Tangible book value per share (a non-GAAP financial measure) was flat at $18.44 due primarily to the goodwill recorded for the 44 Business Capital acquisition.  Problem assets and net loan charge-offs remained comparatively low and were slightly improved during the quarter.

 

RESULTS OF OPERATIONS

 

Return on equity and return on assets improved year-over-year on both a GAAP and core basis.  Over the five most recent quarters, the GAAP ROE has varied depending primarily on merger related charges.  The core return on tangible equity has exceeded 12% in all five of these quarters.

 

The net interest margin decreased to 3.31% from 3.33% in the linked quarter, including a decrease in purchased loan accretion to $2.0 million from $2.1 million in the prior quarter.  Funding costs increased including the impact of forward interest rate swaps which became effective as scheduled.  Fee income also increased quarter over quarter including the benefit of SBA loan sale gains contributed by the new 44 Business Capital operations as well as higher mortgage banking volume.

 

Total non-interest expense decreased by $0.8 million compared to the linked quarter, including a seasonal reduction in payroll tax expense.  Total full-time equivalent staff increased to 1,222 persons at quarter-end, compared to 1,208 at the start of the quarter, including the acquired operations.  The loan loss provision increased by $0.5 million due to portfolio growth.  The tax rate decreased to 25% from 28% in the prior quarter due to additional tax credit related benefits on investment projects.

 

BHLB — Berkshire Hills Bancorp

Page 2

www.berkshirebank.com

 



 

CONFERENCE CALL

 

Berkshire will conduct a conference call/webcast at 10:00 a.m. eastern time on Tuesday, July 26, 2016 to discuss the results for the quarter and provide guidance about expected future results. Participants are encouraged to pre-register for the conference call using the following link: http://dpregister.com/10088791.  Callers who pre-register will be given dial-in instructions and a unique PIN to gain immediate access to the call. Participants may pre-register at any time prior to the call, and will immediately receive simple instructions via email. Participants may also reach the registration link and access the webcast by logging in through the investor section of Berkshire’s website at http://ir.berkshirebank.com.   Parties who do not have internet access or are otherwise unable to pre-register for this event may still participate by dialing 1-844-792-3726 and asking the Operator to join the Berkshire Hills Bancorp (BHLB) earnings call. A telephone replay of the call will be available through Tuesday, August 02, 2016 by dialing 877-344-7529 and entering access number 10088791. The webcast will be available on Berkshire’s website for an extended period of time.

 

BACKGROUND

 

Berkshire Hills Bancorp is the parent of Berkshire Bank — America’s Most Exciting Bank®. The Company, recognized for its entrepreneurial approach and distinctive culture, has approximately $8.0 billion in assets and 93 full service branch offices in Massachusetts, New York, Connecticut, and Vermont providing personal and business banking, insurance, and wealth management services. The Company has a pending agreement to acquire First Choice Bank, a $1.1 billion bank with eight branches in the Princeton, New Jersey area and a national mortgage originations subsidiary.  For more information, visit www.berkshirebank.com.

 

FORWARD LOOKING STATEMENTS

 

This document contains 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.

 

ADDITIONAL INFORMATION AND WHERE TO FIND IT

 

In connection with the proposed merger, Berkshire will file with the Securities and Exchange Commission (“SEC”) a Registration Statement on Form S-4 that will include a Proxy Statement of First Choice and a Prospectus of Berkshire, as well as other relevant documents concerning the proposed merger.  This filing is anticipated for the third quarter.  Investors and stockholders are urged to read the Registration Statement and the Proxy Statement/Prospectus regarding the proposed merger when it becomes available

 

BHLB — Berkshire Hills Bancorp

Page 3

www.berkshirebank.com

 



 

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. A free copy of the Registration Statement and Proxy Statement/Prospectus, as well as other filings containing information about Berkshire and First Choice, when they become available, may be obtained at the SEC’s Internet site (www.sec.gov). Copies of the Registration Statement and Proxy Statement/Prospectus (when they become available) and the filings that will be incorporated by reference therein may also be obtained, free of charge, from Berkshire’s website at ir.berkshirebank.com or by contacting Berkshire Investor Relations at 413-236-3149 or by contacting Lisa Tuccillo at First Choice at 609-503-4828.

 

PARTICIPANTS IN SOLICITATION

 

Berkshire and First Choice and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the stockholders of First Choice in connection with the proposed merger. Information about the directors and executive officers of Berkshire is set forth in the proxy statement for Berkshire’s 2016 annual meeting of stockholders, as filed with the SEC on a Schedule 14A on March 24, 2016. Information about the directors and executive officers of First Choice will be set forth in the Proxy Statement/Prospectus. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction and a description of their direct and indirect interests, by security holdings or otherwise, may be obtained by reading the Proxy Statement/Prospectus and other relevant documents regarding the proposed merger to be filed with the SEC (when they become available). Free copies of these documents may be obtained as described in the preceding paragraph.

 

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 on pages F-9 and F-10 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 securities gains/losses, merger costs, restructuring costs, and systems conversion costs.  Non-core adjustments are presented net of an adjustment for income tax expense.  This adjustment is determined as the difference between the GAAP tax rate and the effective tax rate applicable to core income.  The efficiency ratio is adjusted for non-core revenue and expense items and for tax preference items.  The Company also calculates measures

 

BHLB — Berkshire Hills Bancorp

Page 4

www.berkshirebank.com

 



 

related to tangible equity, which adjust equity (and assets where applicable) to exclude intangible assets due to the importance of these measures to the investment community. Charges related to merger and acquisition activity consist primarily of severance/benefit related expenses, contract termination costs, systems conversion costs, variable compensation expenses, and professional fees.  These charges are related to the following business combinations: First Choice (pending), 44 Business Capital, Hampden Bancorp, and Firestone Financial.   Restructuring costs primarily consist of costs and losses associated with the disposition of assets and liabilities and lease terminations, including costs related to branch sales   The Company’s disclosures of organic growth of loans and deposits in 2015 exclude balances acquired through the business combinations with Hampden Bancorp and Firestone Financial, and in 2016 are adjusted for the acquisition of the business operations related to 44 Business Capital.

 

CONTACTS

Investor Relations Contact

Allison O’Rourke; Executive Vice President, Investor Relations Officer; 413-236-3149

 

Media Contact

Elizabeth Mach; Vice President, Marketing Officer; 413-445-8390

 

TABLE
INDEX

 

CONSOLIDATED UNAUDITED FINANCIAL SCHEDULES

F-1

 

Selected Financial Highlights

F-2

 

Balance Sheets

F-3

 

Loan and Deposit Analysis

F-4

 

Statements of Income

F-5

 

Statements of Income (Five Quarter Trend)

F-6

 

Average Yields and Costs

F-7

 

Average Balances

F-8

 

Asset Quality Analysis

F-9

 

Reconciliation of Non-GAAP Financial Measures (Five Quarter Trend) and Supplementary Data

F-10

 

Reconciliation of Non-GAAP Financial Measures (Year-to-Date) And Supplementary Data

 

BHLB — Berkshire Hills Bancorp

Page 5

www.berkshirebank.com

 



 

BERKSHIRE HILLS BANCORP, INC.

SELECTED FINANCIAL HIGHLIGHTS - UNAUDITED - (F-1)

 

 

 

At or for the Quarters Ended (1)(2)(3)

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

 

 

2016

 

2016

 

2015

 

2015

 

2015

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

Net earnings, diluted

 

$

0.52

 

$

0.52

 

$

0.52

 

$

0.49

 

$

0.35

 

Core earnings, diluted (4)

 

0.54

 

0.54

 

0.54

 

0.54

 

0.51

 

Total book value

 

29.64

 

29.18

 

28.64

 

28.48

 

28.02

 

Tangible book value (4)

 

18.44

 

18.44

 

17.84

 

17.61

 

17.16

 

Market price at period end

 

26.92

 

26.89

 

29.11

 

27.54

 

28.48

 

Dividends

 

0.20

 

0.20

 

0.19

 

0.19

 

0.19

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS (5)

 

 

 

 

 

 

 

 

 

 

 

Return on assets

 

0.82

%

0.82

%

0.82

%

0.78

%

0.56

%

Core return on assets (4)

 

0.85

 

0.85

 

0.85

 

0.86

 

0.81

 

Return on equity

 

7.17

 

7.19

 

7.34

 

6.90

 

5.05

 

Core return on equity (4)

 

7.42

 

7.40

 

7.58

 

7.58

 

7.32

 

Core return on tangible equity (4)

 

12.45

 

12.20

 

12.68

 

12.78

 

12.30

 

Net interest margin, fully taxable equivalent (FTE) (6)

 

3.31

 

3.33

 

3.35

 

3.37

 

3.30

 

Net interest margin (FTE), excluding purchased loan accretion (4)

 

3.20

 

3.21

 

3.22

 

3.22

 

3.16

 

Fee income/Net interest and fee income

 

21.16

 

21.04

 

19.62

 

19.38

 

22.92

 

Efficiency ratio (4)

 

58.71

 

59.86

 

60.56

 

60.35

 

61.51

 

 

 

 

 

 

 

 

 

 

 

 

 

GROWTH (Year-to-date)

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans, (annualized)

 

11

%

6

%

29

%

37

%

34

%

Total loans, (annualized)

 

10

 

0

 

22

 

28

 

26

 

Total deposits, (annualized)

 

2

 

0

 

20

 

24

 

29

 

Total net revenues, (compared to prior year)

 

14

 

26

 

18

 

19

 

20

 

Earnings per share, (compared to prior year)

 

48

 

49

 

27

 

34

 

69

 

Core earnings per share, (compared to prior year)

 

5

 

8

 

16

 

17

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA (In millions)

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

8,044

 

$

7,808

 

$

7,832

 

$

7,804

 

$

7,519

 

Total earning assets

 

7,327

 

7,142

 

7,140

 

7,130

 

6,740

 

Total investments

 

1,288

 

1,374

 

1,371

 

1,396

 

1,379

 

Total loans

 

6,000

 

5,727

 

5,725

 

5,665

 

5,285

 

Allowance for loan losses

 

41

 

40

 

39

 

38

 

37

 

Total intangible assets

 

349

 

334

 

335

 

337

 

321

 

Total deposits

 

5,657

 

5,584

 

5,589

 

5,507

 

5,322

 

Total shareholders’ equity

 

923

 

906

 

887

 

882

 

827

 

Net income

 

16.0

 

16.0

 

16.0

 

14.7

 

10.0

 

Core income (4)

 

16.5

 

16.5

 

16.5

 

16.2

 

14.6

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY AND CONDITION RATIOS

 

 

 

 

 

 

 

 

 

 

 

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

 

0.22

%

0.23

%

0.25

%

0.26

%

0.27

%

Allowance for loan losses/total loans

 

0.69

 

0.70

 

0.69

 

0.67

 

0.70

 

Loans/deposits

 

106

 

103

 

102

 

103

 

99

 

Shareholders’ equity to total assets

 

11.48

 

11.60

 

11.33

 

11.30

 

11.00

 

Tangible shareholders’ equity to tangible assets (4)(7)

 

7.46

 

7.66

 

7.37

 

7.30

 

7.04

 

 


(1)        Core measurements are non-GAAP financial measures that are adjusted to exclude net non-core charges primarily related to acquisitions and restructuring activities.

(2)        Reconciliations of non-GAAP financial measures, including all references to core and tangible amounts, appear on pages F-9 and F-10.

(3)        The Company acquired certain assets and operations related to 44 Business Capital on April 29, 2016.

(4)        Non-GAAP financial measure.

(5)        All performance ratios are annualized and are based on average balance sheet amounts, where applicable.

(6)        Fully taxable equivalent considers the impact of tax advantaged investment securities and loans.

(7)        See page F-9.

 

F-1



 

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS - UNAUDITED - (F-2)

 

 

 

June 30,

 

March 31,

 

December 31,

 

(In thousands)

 

2016 (1)

 

2016

 

2015

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

58,332

 

$

44,370

 

$

72,918

 

Short-term investments

 

16,247

 

24,447

 

30,644

 

Total cash and short-term investments

 

74,579

 

68,817

 

103,562

 

 

 

 

 

 

 

 

 

Trading security

 

14,479

 

14,474

 

14,189

 

Securities available for sale, at fair value

 

1,073,370

 

1,171,534

 

1,154,457

 

Securities held to maturity, at amortized cost

 

132,010

 

128,196

 

131,652

 

Federal Home Loan Bank stock and other restricted securities

 

68,242

 

60,261

 

71,018

 

Total securities

 

1,288,101

 

1,374,465

 

1,371,316

 

 

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

22,450

 

15,919

 

13,191

 

 

 

 

 

 

 

 

 

Commercial real estate

 

2,237,582

 

2,100,067

 

2,059,767

 

Commercial and industrial loans

 

1,034,559

 

1,054,140

 

1,048,263

 

Residential mortgages

 

1,843,600

 

1,753,622

 

1,815,035

 

Consumer loans

 

884,560

 

818,861

 

802,171

 

Total loans

 

6,000,301

 

5,726,690

 

5,725,236

 

Less: Allowance for loan losses

 

(41,397

)

(40,055

)

(39,308

)

Net loans

 

5,958,904

 

5,686,635

 

5,685,928

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

86,274

 

87,840

 

88,072

 

Other real estate owned

 

595

 

1,440

 

1,725

 

Goodwill

 

339,929

 

323,659

 

323,943

 

Other intangible assets

 

9,057

 

9,845

 

10,664

 

Cash surrender value of bank-owned life insurance

 

127,000

 

126,136

 

125,233

 

Deferred tax asset, net

 

32,945

 

36,514

 

42,526

 

Other assets

 

103,825

 

76,641

 

65,755

 

Total assets

 

$

8,043,659

 

$

7,807,911

 

$

7,831,915

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity

 

 

 

 

 

 

 

Demand deposits

 

$

1,050,220

 

$

1,037,103

 

$

1,081,860

 

NOW deposits

 

489,734

 

473,556

 

510,807

 

Money market deposits

 

1,415,041

 

1,405,361

 

1,408,107

 

Savings deposits

 

611,627

 

611,556

 

601,761

 

Time deposits

 

2,090,102

 

2,056,814

 

1,986,600

 

Total deposits

 

5,656,724

 

5,584,390

 

5,589,135

 

 

 

 

 

 

 

 

 

Senior borrowings

 

1,231,164

 

1,080,896

 

1,174,335

 

Subordinated borrowings

 

89,072

 

89,027

 

89,812

 

Total borrowings

 

1,320,236

 

1,169,923

 

1,264,147

 

 

 

 

 

 

 

 

 

Other liabilities

 

143,279

 

147,761

 

91,444

 

Total liabilities

 

7,120,239

 

6,902,074

 

6,944,726

 

 

 

 

 

 

 

 

 

Total common shareholders’ equity

 

923,420

 

905,837

 

887,189

 

Total liabilities and shareholders’ equity

 

$

8,043,659

 

$

7,807,911

 

$

7,831,915

 

 

 

 

 

 

 

 

 

Net shares outstanding

 

31,156

 

31,039

 

30,974

 

 


(1) The Company acquired certain assets and operations related to 44 Business Capital on April 29, 2016.

 

F-2



 

BERKSHIRE HILLS BANCORP, INC.

 

CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED - (F-3)

LOAN ANALYSIS

 

 

 

 

 

 

 

 

 

Organic Annualized Growth % (1)

 

(in millions)

 

June 30, 2016
Balance

 

March 31, 2016
Balance

 

December 31, 2015
Balance

 

Quarter ended
June 30, 2016

 

Year to Date

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - construction

 

$

249

 

$

256

 

$

254

 

(11

)%

(4

)%

Commercial real estate - other

 

1,989

 

1,844

 

1,806

 

23

 

16

 

Total commercial real estate (2)

 

2,238

 

2,100

 

2,060

 

19

 

14

%

Commercial and industrial loans

 

1,034

 

1,054

 

1,048

 

(8

)

(3

)

Total commercial loans

 

3,272

 

3,154

 

3,108

 

10

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

1,844

 

1,754

 

1,815

 

20

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

360

 

358

 

361

 

2

 

(1

)

Auto and other

 

524

 

461

 

441

 

54

 

37

 

Total consumer loans

 

884

 

819

 

802

 

32

 

20

 

Total loans

 

$

6,000

 

$

5,727

 

$

5,725

 

17

%

8

%

 


(1) Non-GAAP financial measure.

(2) Total commercial real estate loans include $37 million in loans acquired as part of the acquisition of certain assets and operations related to 44 Business Capital; however, the organic annualized growth excludes these acquired loans.

 

DEPOSIT ANALYSIS

 

 

 

 

 

 

 

 

 

Annualized Growth %

 

(in millions)

 

June 30, 2016
Balance

 

March 31, 2016
Balance

 

December 31, 2015
Balance

 

Quarter ended
June 30, 2016

 

Year to Date

 

Demand

 

$

1,050

 

$

1,037

 

$

1,082

 

5

%

(6

)%

NOW

 

490

 

474

 

511

 

14

 

(8

)

Money market

 

1,415

 

1,405

 

1,408

 

3

 

1

 

Savings

 

612

 

611

 

601

 

1

 

4

 

Total non-maturity deposits

 

3,567

 

3,527

 

3,602

 

5

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

Total time deposits

 

2,090

 

2,057

 

1,987

 

6

 

10

 

Total deposits (1)

 

$

5,657

 

$

5,584

 

$

5,589

 

5

%

2

%

 


(1) June 30, 2016 and March 31, 2016 total deposits exclude $31 million and $30 million, respectively, of deposits associated with the two branches held for sale in New York. Year-to-date annualized organic growth is 4% when including the $31 million of deposits held for sale.

 

F-3



 

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED - (F-4)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

(In thousands, except per share data)

 

2016

 

2015

 

2016

 

2015

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

Loans

 

$

59,703

 

$

51,504

 

$

118,145

 

$

95,949

 

Securities and other

 

9,315

 

8,899

 

19,349

 

17,205

 

Total interest and dividend income

 

69,018

 

60,403

 

137,494

 

113,154

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

7,378

 

5,292

 

14,537

 

10,241

 

Borrowings

 

4,199

 

2,474

 

7,819

 

4,783

 

Total interest expense

 

11,577

 

7,766

 

22,356

 

15,024

 

Net interest income

 

57,441

 

52,637

 

115,138

 

98,130

 

Non-interest income

 

 

 

 

 

 

 

 

 

Loan related income

 

2,898

 

2,783

 

5,944

 

4,066

 

Mortgage banking income

 

1,335

 

1,546

 

2,156

 

2,799

 

Deposit related fees

 

6,291

 

6,442

 

12,400

 

12,119

 

Insurance commissions and fees

 

2,660

 

2,486

 

5,553

 

5,453

 

Wealth management fees

 

2,235

 

2,397

 

4,737

 

5,000

 

Total fee income

 

15,419

 

15,654

 

30,790

 

29,437

 

Other

 

(851

)

(1,258

)

(628

)

(2,513

)

Securities gains, net

 

(13

)

2,384

 

23

 

2,418

 

Total non-interest income

 

14,555

 

16,780

 

30,185

 

29,342

 

Total net revenue

 

71,996

 

69,417

 

145,323

 

127,472

 

Provision for loan losses

 

4,522

 

4,204

 

8,528

 

8,055

 

Non-interest expense

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

24,664

 

24,503

 

50,378

 

46,314

 

Occupancy and equipment

 

6,560

 

7,243

 

13,250

 

14,351

 

Technology and communications

 

4,814

 

4,090

 

9,671

 

7,683

 

Marketing and promotion

 

737

 

800

 

1,410

 

1,513

 

Professional services

 

1,509

 

1,375

 

2,789

 

2,647

 

FDIC premiums and assessments

 

1,203

 

1,143

 

2,436

 

2,272

 

Other real estate owned and foreclosures

 

393

 

251

 

656

 

502

 

Amortization of intangible assets

 

787

 

934

 

1,606

 

1,835

 

Merger, restructuring and conversion expense

 

878

 

8,711

 

1,658

 

13,132

 

Other

 

4,723

 

4,975

 

9,514

 

8,924

 

Total non-interest expense

 

46,268

 

54,025

 

93,368

 

99,173

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

21,206

 

11,188

 

43,427

 

20,244

 

Income tax expense

 

5,249

 

1,144

 

11,469

 

1,441

 

Net income

 

$

15,957

 

$

10,044

 

$

31,958

 

$

18,803

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.52

 

$

0.35

 

$

1.05

 

$

0.71

 

Diluted

 

$

0.52

 

$

0.35

 

$

1.04

 

$

0.70

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

30,605

 

28,301

 

30,561

 

26,557

 

Diluted

 

30,765

 

28,461

 

30,725

 

26,713

 

 

F-4



 

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME (5 Quarter Trend) - UNAUDITED - (F-5)

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(In thousands, except per share data)

 

2016

 

2016

 

2015

 

2015

 

2015

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

59,703

 

$

58,442

 

$

59,055

 

$

56,343

 

$

51,504

 

Securities and other

 

9,315

 

10,034

 

9,369

 

9,109

 

8,899

 

Total interest and dividend income

 

69,018

 

68,476

 

68,424

 

65,452

 

60,403

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

7,378

 

7,159

 

6,661

 

6,046

 

5,292

 

Borrowings

 

4,199

 

3,620

 

3,015

 

2,435

 

2,474

 

Total interest expense

 

11,577

 

10,779

 

9,676

 

8,481

 

7,766

 

Net interest income

 

57,441

 

57,697

 

58,748

 

56,971

 

52,637

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

Loan related income

 

2,898

 

3,046

 

2,707

 

1,537

 

2,783

 

Mortgage banking income

 

1,335

 

821

 

641

 

693

 

1,546

 

Deposit related fees

 

6,291

 

6,109

 

6,416

 

6,549

 

6,442

 

Insurance commissions and fees

 

2,660

 

2,893

 

2,254

 

2,544

 

2,486

 

Wealth management fees

 

2,235

 

2,502

 

2,326

 

2,376

 

2,397

 

Total fee income

 

15,419

 

15,371

 

14,344

 

13,699

 

15,654

 

Other

 

(851

)

223

 

(1,739

)

(1,050

)

(1,258

)

Securities gains, net

 

(13

)

36

 

(357

)

49

 

2,384

 

Total non-interest income

 

14,555

 

15,630

 

12,248

 

12,698

 

16,780

 

Total net revenue

 

71,996

 

73,327

 

70,996

 

69,669

 

69,417

 

Provision for loan losses

 

4,522

 

4,006

 

4,431

 

4,240

 

4,204

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

24,664

 

25,714

 

25,819

 

25,237

 

24,503

 

Occupancy and equipment

 

6,560

 

6,690

 

7,308

 

6,827

 

7,243

 

Technology and communications

 

4,814

 

4,857

 

4,553

 

4,645

 

4,090

 

Marketing and promotion

 

737

 

673

 

1,012

 

781

 

800

 

Professional services

 

1,509

 

1,280

 

1,472

 

1,053

 

1,375

 

FDIC premiums and assessments

 

1,203

 

1,233

 

1,220

 

1,157

 

1,143

 

Other real estate owned and foreclosures

 

393

 

263

 

33

 

298

 

251

 

Amortization of intangible assets

 

787

 

819

 

841

 

887

 

934

 

Merger, restructuring and conversion expense

 

878

 

780

 

1,118

 

3,361

 

8,711

 

Other

 

4,723

 

4,791

 

4,903

 

5,132

 

4,975

 

Total non-interest expense

 

46,268

 

47,100

 

48,279

 

49,378

 

54,025

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

21,206

 

22,221

 

18,286

 

16,051

 

11,188

 

Income tax expense

 

5,249

 

6,220

 

2,273

 

1,350

 

1,144

 

Net income

 

$

15,957

 

$

16,001

 

$

16,013

 

$

14,701

 

$

10,044

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.52

 

$

0.52

 

$

0.53

 

$

0.49

 

$

0.35

 

Diluted

 

$

0.52

 

$

0.52

 

$

0.52

 

$

0.49

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

30,605

 

30,511

 

30,500

 

29,893

 

28,301

 

Diluted

 

30,765

 

30,688

 

30,694

 

30,069

 

28,461

 

 

F-5



 

BERKSHIRE HILLS BANCORP, INC.

AVERAGE YIELDS AND COSTS (Fully Taxable Equivalent - Annualized) - UNAUDITED - (F-6)

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

 

 

2016

 

2016

 

2015

 

2015

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

4.45

%

4.18

%

4.17

%

4.47

%

4.46

%

Commercial and industrial loans

 

4.93

 

5.04

 

5.51

 

4.79

 

3.64

 

Residential mortgages

 

3.63

 

3.86

 

3.72

 

3.74

 

4.08

 

Consumer loans

 

3.40

 

3.44

 

3.30

 

3.29

 

3.24

 

Total loans

 

4.14

 

4.13

 

4.15

 

4.14

 

4.02

 

Securities

 

3.28

 

3.26

 

2.96

 

2.92

 

2.99

 

Short-term investments and loans held for sale

 

1.29

 

0.91

 

0.89

 

1.34

 

1.13

 

Total earning assets

 

3.97

 

3.93

 

3.89

 

3.87

 

3.77

 

 

 

 

 

 

 

 

 

 

 

 

 

Funding liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

NOW

 

0.13

 

0.13

 

0.14

 

0.14

 

0.15

 

Money market

 

0.47

 

0.49

 

0.45

 

0.42

 

0.37

 

Savings

 

0.11

 

0.13

 

0.14

 

0.15

 

0.17

 

Time

 

1.06

 

0.99

 

0.93

 

0.90

 

0.91

 

Total interest-bearing deposits

 

0.65

 

0.63

 

0.59

 

0.55

 

0.52

 

Borrowings

 

1.38

 

1.19

 

0.96

 

0.81

 

0.77

 

Total interest-bearing liabilities

 

0.81

 

0.75

 

0.67

 

0.61

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

3.16

 

3.18

 

3.22

 

3.26

 

3.19

 

Net interest margin

 

3.31

 

3.33

 

3.35

 

3.37

 

3.30

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds (1)

 

0.68

 

0.64

 

0.56

 

0.51

 

0.49

 

Cost of deposits (2)

 

0.53

 

0.51

 

0.48

 

0.45

 

0.42

 

 


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

(2) The average cost of deposits includes the deposits held for sale.

 

F-6



 

BERKSHIRE HILLS BANCORP, INC.

AVERAGE BALANCES - UNAUDITED - (F-7)

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(In thousands)

 

2016

 

2016

 

2015

 

2015

 

2015

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

2,173,539

 

$

2,079,001

 

$

2,034,917

 

$

1,948,753

 

$

1,889,306

 

Commercial and industrial loans

 

1,047,866

 

1,027,257

 

1,033,081

 

998,782

 

886,297

 

Residential mortgages

 

1,759,193

 

1,798,034

 

1,790,334

 

1,664,505

 

1,562,503

 

Consumer loans

 

844,759

 

807,888

 

807,768

 

813,986

 

821,933

 

Total loans (1) (2)

 

5,825,357

 

5,712,180

 

5,666,100

 

5,426,026

 

5,160,039

 

Securities (3)

 

1,247,357

 

1,342,590

 

1,368,505

 

1,353,818

 

1,301,918

 

Short-term investments and loans held for sale

 

41,449

 

56,042

 

51,241

 

51,832

 

72,003

 

Total earning assets

 

7,114,163

 

7,110,812

 

7,085,846

 

6,831,676

 

6,533,960

 

Goodwill and other intangible assets

 

344,832

 

333,948

 

335,440

 

330,084

 

303,780

 

Other assets

 

349,816

 

346,327

 

342,902

 

379,319

 

357,026

 

Total assets

 

$

7,808,811

 

$

7,791,087

 

$

7,764,188

 

$

7,541,079

 

$

7,194,766

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Deposits (4)

 

 

 

 

 

 

 

 

 

 

 

NOW

 

$

492,901

 

$

484,334

 

$

491,445

 

$

475,433

 

$

460,378

 

Money market

 

1,403,629

 

1,417,068

 

1,455,267

 

1,474,389

 

1,437,428

 

Savings

 

612,261

 

602,414

 

604,215

 

615,410

 

606,231

 

Time

 

2,047,020

 

2,063,712

 

1,958,394

 

1,795,156

 

1,558,350

 

Total interest-bearing deposits

 

4,555,811

 

4,567,528

 

4,509,321

 

4,360,388

 

4,062,387

 

Borrowings

 

1,223,629

 

1,222,288

 

1,256,287

 

1,198,455

 

1,287,319

 

Total interest-bearing liabilities

 

5,779,440

 

5,789,816

 

5,765,608

 

5,558,843

 

5,349,706

 

Non-interest-bearing demand deposits

 

1,032,951

 

1,026,447

 

1,033,844

 

1,010,613

 

974,160

 

Other liabilities

 

105,948

 

84,042

 

91,877

 

119,322

 

75,487

 

Total liabilities

 

6,918,339

 

6,900,305

 

6,891,329

 

6,688,778

 

6,399,353

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

890,472

 

890,782

 

872,859

 

852,301

 

795,413

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

7,808,811

 

$

7,791,087

 

$

7,764,188

 

$

7,541,079

 

$

7,194,766

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary data

 

 

 

 

 

 

 

 

 

 

 

Total non-maturity deposits (4)

 

$

3,541,742

 

$

3,530,263

 

$

3,584,771

 

$

3,575,845

 

$

3,478,197

 

Total deposits (4)

 

5,588,762

 

5,593,975

 

5,543,165

 

5,371,001

 

5,036,547

 

Fully taxable equivalent income adjustment

 

1,180

 

1,134

 

1,108

 

1,131

 

1,068

 

Total average tangible equity (5)

 

545,640

 

556,834

 

537,419

 

522,217

 

491,633

 

 

 


(1) Total loans include non-accruing loans.

(2) The average balances of loans include the loans associated with the two branches in New York that are for sale and presented under loans held for sale on the consolidated balance sheet.

(3) Average balances for securities available-for-sale are based on amortized cost.

(4) The average balances of deposits include the deposits held for sale presented under other liabilities on the consolidated balance sheet.

(5) See page F-9.

 

F-7



 

BERKSHIRE HILLS BANCORP, INC.

ASSET QUALITY ANALYSIS - UNAUDITED - (F-8)

 

 

 

At or for the Quarters Ended

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(in thousands)

 

2016

 

2016

 

2015

 

2015

 

2015

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

Non-accruing loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

4,808

 

$

5,001

 

$

4,882

 

$

5,693

 

$

9,733

 

Commercial and industrial loans

 

7,590

 

7,480

 

8,259

 

8,092

 

3,031

 

Residential mortgages

 

4,882

 

4,732

 

3,966

 

4,565

 

4,234

 

Consumer loans

 

3,376

 

3,588

 

3,768

 

3,386

 

2,991

 

Total non-accruing loans

 

20,656

 

20,801

 

20,875

 

21,736

 

19,989

 

Other real estate owned

 

595

 

1,440

 

1,725

 

2,487

 

674

 

Total non-performing assets

 

$

21,251

 

$

22,241

 

$

22,600

 

$

24,223

 

$

20,663

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-accruing loans/total loans

 

0.34

%

0.36

%

0.36

%

0.38

%

0.38

%

Total non-performing assets/total assets

 

0.26

%

0.28

%

0.29

%

0.31

%

0.27

%

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION AND ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

40,055

 

$

39,308

 

$

38,180

 

$

37,197

 

$

36,286

 

Charged-off loans

 

(3,393

)

(3,704

)

(3,538

)

(3,542

)

(4,176

)

Recoveries on charged-off loans

 

213

 

445

 

235

 

285

 

883

 

Net loans charged-off

 

(3,180

)

(3,259

)

(3,303

)

(3,257

)

(3,293

)

Provision for loan losses

 

4,522

 

4,006

 

4,431

 

4,240

 

4,204

 

Balance at end of period

 

$

41,397

 

$

40,055

 

$

39,308

 

$

38,180

 

$

37,197

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses/total loans

 

0.69

%

0.70

%

0.69

%

0.67

%

0.70

%

Allowance for loan losses/non-accruing loans

 

200

%

193

%

188

%

176

%

186

%

 

 

 

 

 

 

 

 

 

 

 

 

NET LOAN CHARGE-OFFS

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

(534

)

$

(1,043

)

$

(1,152

)

$

(1,343

)

$

(2,461

)

Commercial and industrial loans

 

(1,720

)

(847

)

(1,056

)

(1,098

)

(124

)

Residential mortgages

 

(568

)

(774

)

(633

)

(354

)

(367

)

Home equity

 

(164

)

(221

)

(118

)

(135

)

(174

)

Auto and other consumer

 

(194

)

(374

)

(344

)

(327

)

(167

)

Total, net

 

$

(3,180

)

$

(3,259

)

$

(3,303

)

$

(3,257

)

$

(3,293

)

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (QTD annualized)/average loans

 

0.22

%

0.23

%

0.25

%

0.26

%

0.26

%

Net charge-offs (YTD annualized)/average loans

 

0.22

%

0.23

%

0.25

%

0.26

%

0.26

%

 

 

 

 

 

 

 

 

 

 

 

 

DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS

 

 

 

 

 

 

 

 

 

 

 

30-89 Days delinquent

 

0.25

%

0.26

%

0.34

%

0.37

%

0.29

%

90+ Days delinquent and still accruing

 

0.08

%

0.07

%

0.09

%

0.10

%

0.12

%

Total accruing delinquent loans

 

0.33

%

0.33

%

0.43

%

0.47

%

0.41

%

Non-accruing loans

 

0.34

%

0.36

%

0.36

%

0.38

%

0.38

%

Total delinquent and non-accruing loans

 

0.67

%

0.69

%

0.79

%

0.85

%

0.79

%

 

F-8



 

BERKSHIRE HILLS BANCORP, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA- UNAUDITED - (F-9)

 

 

 

 

 

At or for the Quarters Ended

 

 

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(in thousands)

 

 

 

2016

 

2016

 

2015

 

2015

 

2015

 

Net income

 

 

 

$

15,957

 

$

16,001

 

$

16,013

 

$

14,701

 

$

10,044

 

Adj: Net securities (gains) losses

 

 

 

13

 

(36

)

357

 

(49

)

(2,384

)

Adj: Merger and acquisition expense

 

 

 

701

 

527

 

1,230

 

2,987

 

5,665

 

Adj: Restructuring expense

 

 

 

177

 

253

 

(112

)

374

 

3,046

 

Adj: Income taxes

 

 

 

(334

)

(256

)

(959

)

(1,862

)

(1,815

)

Total core income

 

(A)

 

$

16,514

 

$

16,489

 

$

16,529

 

$

16,151

 

$

14,556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

 

$

71,996

 

$

73,327

 

$

70,996

 

$

69,669

 

$

69,417

 

Adj: Net securities (gains) losses

 

 

 

13

 

(36

)

357

 

(49

)

(2,384

)

Total core revenue

 

(B)

 

$

72,009

 

$

73,291

 

$

71,353

 

$

69,620

 

$

67,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest expense

 

 

 

$

46,268

 

$

47,100

 

$

48,279

 

$

49,378

 

$

54,025

 

Less: Total non-core expense (see above)

 

 

 

(878

)

(780

)

(1,118

)

(3,361

)

(8,711

)

Core non-interest expense

 

(C)

 

$

45,390

 

$

46,320

 

$

47,161

 

$

46,017

 

$

45,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

(D)

 

$

7,809

 

$

7,791

 

$

7,764

 

$

7,541

 

$

7,195

 

Total average shareholders’ equity

 

(E)

 

890

 

891

 

873

 

852

 

795

 

Total average tangible shareholders’ equity

 

(F)

 

546

 

557

 

537

 

522

 

492

 

Total tangible shareholders’ equity, period-end (1)

 

(G)

 

574

 

572

 

553

 

545

 

507

 

Total tangible assets, period-end (1)

 

(H)

 

7,695

 

7,474

 

7,497

 

7,468

 

7,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total common shares outstanding, period-end (thousands)

 

(I)

 

31,156

 

31,039

 

30,974

 

30,949

 

29,521

 

Average diluted shares outstanding (thousands)

 

(J)

 

30,765

 

30,688

 

30,694

 

30,069

 

28,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share, diluted

 

(A/J)

 

$

0.54

 

$

0.54

 

$

0.54

 

$

0.54

 

$

0.51

 

Tangible book value per share, period-end

 

(G/I)

 

18.44

 

18.44

 

17.84

 

17.61

 

17.16

 

Total tangible shareholders’ equity/total tangible assets

 

(G)/(H)

 

7.46

 

7.66

 

7.37

 

7.30

 

7.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance ratios (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP return on assets

 

 

 

0.82

%

0.82

%

0.82

%

0.78

%

0.56

%

Core return on assets

 

(A/D)

 

0.85

 

0.85

 

0.85

 

0.86

 

0.81

 

GAAP return on equity

 

 

 

7.17

 

7.19

 

7.34

 

6.90

 

5.05

 

Core return on equity

 

(A/E)

 

7.42

 

7.40

 

7.58

 

7.58

 

7.32

 

Core return on tangible equity (3)

 

(A/F)

 

12.45

 

12.20

 

12.68

 

12.78

 

12.30

 

Efficiency ratio (4)

 

(C-M)/(B+K+N)

 

58.71

 

59.86

 

60.56

 

60.35

 

61.51

 

Net interest margin

 

 

 

3.31

 

3.33

 

3.35

 

3.37

 

3.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary data (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax benefit on tax-credit investments (5)

 

(K)

 

$

2,777

 

$

1,588

 

$

4,029

 

$

4,029

 

$

4,034

 

Non-interest income charge on tax-credit investments (6)

 

(L)

 

(1,938

)

(1,101

)

(2,851

)

(2,851

)

(2,851

)

Net income on tax-credit investments

 

(K+L)

 

839

 

487

 

1,178

 

1,178

 

1,183

 

Intangible amortization

 

(M)

 

787

 

819

 

841

 

887

 

934

 

Fully taxable equivalent income adjustment

 

(N)

 

1,180

 

1,134

 

1,108

 

1,131

 

1,068

 

 


(1)         Total tangible shareholders’ equity is computed by taking total shareholders’ equity less the intangible assets at period-end. Total tangible assets is computed by taking total assets less the intangible assets at period-end.

(2)         Ratios are annualized and based on average balance sheet amounts, where applicable. Quarterly data may not sum to year-to-date data due to rounding.

(3)         Core return on tangible equity is computed by dividing the total core income adjusted for the tax-affected amortization of intangible assets, assuming a 40% marginal rate, by tangible equity.

(4)   Non-GAAP financial measure.

(5)         The tax benefit is the direct reduction to the income tax provision due to tax credits and deductions generated from investments in historic rehabilitation, low-income housing, new market projects, and renewable energy projects.

(6)         The non-interest income charge is the reduction to the tax-advantaged investments, which are incurred as the tax credits are generated.

 

F-9



 

BERKSHIRE HILLS BANCORP, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA - UNAUDITED - (F-10)

 

 

 

 

 

At or for Six Months Ended

 

 

 

 

 

June 30,

 

June 30,

 

(Dollars in thousands)

 

 

 

2016

 

2015

 

Net income

 

 

 

$

31,958

 

$

18,803

 

Adj: Net securities (gains)

 

 

 

(23

)

(2,418

)

Adj: Merger and acquisition expenses

 

 

 

1,228

 

8,940

 

Adj: Restructuring expense

 

 

 

430

 

4,192

 

Adj: Income taxes

 

 

 

(590

)

(2,587

)

Total core income

 

(A)

 

$

33,003

 

$

26,930

 

Total revenue

 

 

 

145,323

 

127,472

 

Adj: Net securities (gains) losses

 

 

 

(23

)

(2,418

)

Total core revenue

 

(B)

 

$

145,300

 

$

125,054

 

Total non-interest expense

 

 

 

$

93,368

 

$

99,173

 

Less: Total non-core expense (see above)

 

 

 

(1,658

)

(13,132

)

Core non-interest expense

 

(C)

 

$

91,710

 

$

86,041

 

 

 

 

 

 

 

 

 

(Dollars in millions, except per share data)

 

 

 

 

 

 

 

Total average assets

 

(D)

 

$

7,800

 

$

6,846

 

Total average shareholders’ equity

 

(E)

 

891

 

748

 

Total average tangible shareholders’ equity

 

(F)

 

551

 

459

 

Total tangible shareholders’ equity, period-end (1)

 

(G)

 

574

 

507

 

Total tangible assets, period-end (1)

 

(H)

 

7,695

 

7,198

 

Total common shares outstanding, period-end (thousands)

 

(I)

 

31,156

 

29,521

 

Average diluted shares outstanding (thousands)

 

(J)

 

30,728

 

26,713

 

Core earnings per common share, diluted

 

(A/J)

 

$

1.07

 

$

1.01

 

Tangible book value per common share, period-end

 

(G/I)

 

$

18.44

 

$

17.16

 

Total tangible shareholders’ equity/total tangible assets

 

(G/H)

 

7.46

 

7.04

 

 

 

 

 

 

 

 

 

Performance ratios (2)

 

 

 

 

 

 

 

GAAP return on assets

 

 

 

0.82

%

0.55

%

Core return on assets

 

(A/D)

 

0.85

 

0.79

 

GAAP return on equity

 

 

 

7.18

 

5.03

 

Core return on equity

 

(A/E)

 

7.41

 

7.20

 

Core return on tangible equity (3)

 

(A/F)

 

12.32

 

12.23

 

Efficiency ratio (4)

 

(C-M)  / (B+K+N)

 

59.29

 

62.34

 

Net interest margin

 

 

 

3.32

 

3.24

 

 

 

 

 

 

 

 

 

Supplementary data

 

 

 

 

 

 

 

Tax benefit on tax-credit investments (5)

 

(K)

 

$

4,365

 

$

8,068

 

Non-interest income charge on tax-credit investments (6)

 

(L)

 

(3,039

)

(5,703

)

Net income on tax-credit investments

 

(K+L)

 

1,326

 

2,365

 

Intangible amortization

 

(M)

 

1,606

 

1,835

 

Fully taxable equivalent income adjustment

 

(N)

 

2,314

 

1,957

 

 


(1)         Total tangible shareholders’ equity is computed by taking total shareholders’ equity less the intangible assets at period-end. Total tangible assets is computed by taking total assets less the intangible assets at period-end.

(2)         Ratios are annualized and based on average balance sheet amounts, where applicable. Quarterly data may not sum to year-to-date data due to rounding.

(3)         Core return on tangible equity is computed by dividing the total core income adjusted for the tax-affected amortization of intangible assets, assuming a 40% marginal rate, by tangible equity.

(4)         Non-GAAP financial measure.

(5)         The tax benefit is the direct reduction to the income tax provision due to tax credits and deductions generated from investments in historic rehabilitation, low-income housing, new market projects, and renewable energy.

(6)         The non-interest income charge is the reduction to the tax-advantaged investments, which are incurred as the tax credits are generated.

 

F-10




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings