PITTSFIELD, Mass., July 19, 2017 /PRNewswire/ -- Berkshire Hills Bancorp, Inc. (NYSE: BHLB) reported second quarter 2017 net income of $19.7 million, or $0.53 per share.   Core earnings totaled $21.6 million, or $0.58 per share.   Net income was up 23% year-over-year, while core earnings grew 31% due to the benefit of business expansion.  Net income per share increased by 2%, while core EPS increased by 7%.  Net income was impacted by net non-core charges related primarily to acquisitions. 

 (PRNewsfoto/Berkshire Hills Bancorp, Inc.)

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

  • 4% increase in net interest income
  • 15% increase in fee income
  • 10% annualized commercial loan growth
  • 3.36%  net interest margin
  • 0.25% non-performing assets/assets
  • 0.20% net loan charge-offs/average loans

CEO Michael Daly stated, "We had a strong second quarter, extending the operating momentum from the first quarter.  We also conducted a successful stock offering and completed an agreement to acquire Worcester based Commerce Bancshares.  These actions support our plan to cross the $10 billion asset threshold and provide the capital resources to accelerate our growth.   Total assets increased at a 10% annualized rate in the first half, reaching $9.6 billion at midyear.  We announced a planned move of our headquarters to Boston and are accelerating our business development in New England's largest and fastest growing markets."

Mr. Daly continued, "Our net interest income advanced and fee income grew by 15% to 32% of total revenue.  Our strong and diversified revenue sources produced a 42% year-over-year increase in total revenue which now exceeds $400 million on an annualized basis.  The resulting positive operating leverage led to the achievement of a profitability milestone, with core return on assets advancing to 92 basis points.  GAAP return on assets was 84 basis points after non-core charges primarily related to merger activity."

Mr. Daly concluded, "Berkshire is seeing early success in our new Boston branch, bringing our brand of revolutionary banking to this market.  Our Mid-Atlantic team announced a strategic alliance with the Princeton Advisory Group, which manages over $700 million in client investments.   Our Wealth Management group recruited additional talent in Albany, NY.  Berkshire's annual Xtraordinary Day of community service events engaged 92% of our team in completing 65 community projects.  Across our footprint, we are reaching out for new market share and new opportunities to deliver on our franchise promise to all of our constituencies."

DIVIDEND DECLARED

The Board of Directors voted to declare a cash dividend of $0.21 per share to shareholders of record at the close of business on August 10, 2017, payable on August 24, 2017.  The dividend equates to a 2.3% annualized yield based on the $35.98 average closing price of Berkshire Hills Bancorp common stock during the quarter.

FINANCIAL CONDITION

Total assets measured $9.6 billion at June 30, 2017, increasing at a 10% annualized rate in the first half of the year.   The 10% annualized first half loan growth included solid growth in all major loan categories, led by a 13% annualized increase in commercial loans.  Average loan yields improved and included the benefit of recent short term interest rate increases.  Deposit growth was 4% annualized in the most recent quarter.   Additionally, Berkshire issued 4.6 million shares and received $153 million in net cash proceeds from its May common stock offering.  Together with additional borrowings, these sources funded the loan growth as well as a 3% increase in investment securities during the quarter.       

At midyear, the ratio of equity/assets increased to 13.2%, from 11.8% at the start of the year.  The ratio of tangible equity/assets increased to 9.2% from 7.6%.  Book value per share increased to $31.37, while tangible book value improved to $20.96 per share.  The ratio of loans/deposits increased to 102%.  The Commerce acquisition is expected to further leverage the recently acquired capital and to also provide new deposit funding sources to improve liquidity and support loan portfolio growth.   Delinquent and non-accruing loans decreased to 0.70% of total loans, and annualized net loan charge-offs remained at 0.20% of average loans during the quarter. 

RESULTS OF OPERATIONS

The growth in earnings and earnings per share included first year results for the First Choice operations acquired at the end of 2016, along with the full period benefit of other 2016 acquisitions.   Most measures of revenue and expense increased year-over-year due to these business combinations.  Per share earnings included the impact of shares issued as merger consideration and in the stock offering.  Second quarter non-core charges were mostly merger related, including First Choice and Commerce.

Compared to the prior quarter, net interest income increased by $2.7 million, or 4%, supported by higher volume and margin expansion.   The net interest margin increased to 3.36% from 3.33%.  Measured before purchased loan accretion, the margin improved to 3.24% from 3.15%.  The margin benefited from increased short term interest rates, higher prepayment penalties, and the first quarter balance sheet restructuring.  The contribution from purchased loan accretion decreased to $2.6 million from $3.7 million.

Second quarter fee income increased by $4.4 million, or 15%, including a $3.6 million increase in mortgage banking fees, along with growth in other loan and deposit income.  Mortgage banking revenues increased by 28% over the prior quarter due primarily to seasonally higher volume.  Wealth and insurance revenues declined from seasonally high first quarter levels.

Second quarter non-interest expense decreased by $4.8 million, or 6%, compared to the prior quarter due to the restructuring charges and First Choice integration costs recorded in the first quarter.  Core non-interest expense increased by $4.0 million, or 6%, primarily due to seasonal mortgage volume growth.  The efficiency ratio remained unchanged at 62%.  Full time equivalent staff totaled 1,756 positions at midyear, compared to 1,731 at the start of the year.   The effective GAAP income tax rate was 29% and the core income tax rate was 30% in the most recent quarter. 

INVESTOR CONFERENCE CALL

Berkshire will conduct a conference call/webcast at 10:00 a.m. eastern time on Thursday, July 20, 2017 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/10109526.  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.  Additionally, investors may reach the registration link and access the webcast by logging in through the investor section of Berkshire's website at http://ir.berkshirebank.com.   Investors may also participate at the above time 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 Thursday, July 27, 2017 by dialing 877-344-7529 and entering access number 10109526. 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 has approximately $9.6 billion in assets and 97 full service branches in Massachusetts, New York, Connecticut, Vermont, New Jersey, and Pennsylvania providing personal and business banking, insurance, and wealth management services. The Company also offers mortgages and specialized commercial lending services in targeted national markets. The Company has a pending agreement to acquire Commerce Bancshares Corp., the parent company of Commerce Bank and Trust Company, a $2.2 billion bank with 16 branches in the Worcester, MA and Boston, MA markets.

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 Commerce and a Prospectus of Berkshire, as well as other relevant documents concerning the proposed merger. Investors and stockholders are urged to read the Registration Statement and the Proxy Statement/Prospectus regarding the proposed merger 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. A free copy of the Registration Statement and Proxy Statement/Prospectus, as well as other filings containing information about Berkshire and Commerce, 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 William Burke at Commerce at 508-797-6996.

PARTICIPANTS IN SOLICITATION

Berkshire and Commerce and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the stockholders of Commerce 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 2017 annual meeting of stockholders, as filed with the SEC on a Schedule 14A on April 7, 2017. Information about the directors and executive officers of Commerce 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 page F-9 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 items which the Company does not view as related to its normalized operations.  These items primarily include securities gains/losses, merger costs, and restructuring costs.  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 Bank, 44 Business Capital, financial planning assets, and Commerce.  Restructuring costs generally consist of costs and losses associated with the disposition of assets and liabilities and lease terminations, including costs related to branch sales.  Additionally, the Company recorded charges for hedge terminations in the first quarter of 2017 and legal settlement costs in the second quarter of 2017. 

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 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.  Of note, following systems upgrades, non-material revisions were made in the first quarter of 2017 to the calculations of the net interest margin and efficiency ratio and prior period measures were revised to include these changes.  

CONTACTS
Investor Relations Contact
Allison O'Rourke; Executive Vice President, Investor Relations Officer; 413-236-3149

Media Contact
Elizabeth Mach; Senior 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  

         

 

BERKSHIRE HILLS BANCORP, INC.

SELECTED FINANCIAL HIGHLIGHTS - UNAUDITED - (F-1)





At or for the Quarters Ended (2)





June 30,


March 31,


Dec. 31,


Sept. 30,


June 30,






2017


2017


2016 (3)


2016


2016 (4)

















PER SHARE DATA













Net earnings, diluted

$          0.53


$          0.44


$          0.32


$          0.53


$          0.52




Core earnings, diluted (1)

0.58


0.55


0.56


0.57


0.54




Total book value

31.37


30.77


30.65


29.97


29.64




Tangible book value (5)

20.96


18.97


18.81


18.78


18.44




Market price at period end

35.15


36.05


36.85


27.71


26.92




Dividends


0.21


0.21


0.20


0.20


0.20

















PERFORMANCE RATIOS (6)













Return on assets

0.84

%

0.68

%

0.50

%

0.82

%

0.82

%



Core return on assets (1)

0.92


0.85


0.87


0.88


0.85




Return on equity

6.80


5.71


4.29


7.29


7.17




Core return on equity (1)

7.45


7.17


7.49


7.75


7.42




Core return on tangible equity (1)

11.96


12.05


12.23


12.99


12.45




Net interest margin, fully taxable equivalent (FTE) (7)

3.36


3.33


3.21


3.27


3.32




Net interest margin (FTE), excluding purchased loan accretion (5)

3.24


3.15


3.11


3.15


3.21




Fee income/Net interest and fee income

32.23


30.04


24.99


23.81


21.16




Efficiency ratio (5)

61.72


61.94


58.42


57.32


58.11

















GROWTH (Year-to-date)













Total commercial loans (annualized)

13

%

15

%

18

%

9

%

11

%



Total loans (annualized)

10


6


14


7


10




Total deposits (annualized)

3


2


18


4


2




Total net revenues (compared to prior year)

40


39


11


13


14




Earnings per share (compared to prior year) 

(8)


(15)


9


31


48




Core earnings per share (compared to prior year)(1)

5


2


4


6


5

















FINANCIAL DATA (in millions)













Total assets


$        9,627


$        9,298


$        9,163


$        7,931


$        8,044




Total earning assets

8,807


8,486


8,340


7,229


7,327




Total investments

1,796


1,740


1,670


1,162


1,304




Total loans


6,864


6,656


6,550


6,047


6,000




Allowance for loan losses

47


46


44


43


41




Total intangible assets

421


422


423


348


349




Total deposits


6,715


6,656


6,622


5,750


5,657




Total shareholders' equity

1,268


1,100


1,093


933


923




Net income


19.7


15.5


10.3


16.4


16.0




Core income (1)

21.6


19.4


18.0


17.4


16.5

















ASSET QUALITY AND CONDITION RATIOS 













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

0.20

%

0.20

%

0.21

%

0.20

%

0.22

%



Total non-performing assets/total assets

0.25


0.27


0.24


0.26


0.26




Allowance for loan losses/total loans

0.69


0.69


0.67


0.71


0.69




Loans/deposits

102


100


99


105


106




Shareholders' equity to total assets

13.17


11.83


11.93


11.76


11.48




Tangible shareholders' equity to tangible assets (5)

9.20


7.64


7.68


7.70


7.46

















(1)

Core measurements are non-GAAP financial measures that are adjusted to exclude net non-core charges primarily related to acquisitions and 




 restructuring activities. See pages F-9 and F-10 for reconciliations of non-GAAP financial measures.







(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 First Choice Bank on December 2, 2016. 







(4)

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







(5)

Non-GAAP financial measure. See pages F-9 and F-10 for reconciliations of non-GAAP financial measures. 







(6)

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







(7)

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








 

 


 

BERKSHIRE HILLS BANCORP, INC.


CONSOLIDATED BALANCE SHEETS - UNAUDITED - (F-2)



June 30,


March 31, 


December 31,



(in thousands)

2017


2017


2016



Assets








Cash and due from banks

$              78,407


$              67,580


$              71,494



Short-term investments

23,426


25,763


41,581



Total cash and short-term investments

101,833


93,343


113,075











Trading security

12,837


12,966


13,229



Securities available for sale, at fair value

1,329,993


1,293,683


1,209,537



Securities held to maturity, at amortized cost

350,992


331,179


334,368



Federal Home Loan Bank stock and other restricted securities

78,874


76,407


71,112



Total securities

1,772,696


1,714,235


1,628,246











Loans held for sale, at fair value

146,482


89,741


120,673











Commercial real estate

2,689,522


2,673,363


2,616,438



Commercial and industrial loans

1,227,936


1,146,125


1,062,038



Residential mortgages

1,934,068


1,850,684


1,893,131



Consumer loans

1,012,956


985,761


978,180



Total loans

6,864,482


6,655,933


6,549,787



Less: Allowance for loan losses

(47,359)


(45,804)


(43,998)



Net loans

6,817,123


6,610,129


6,505,789











Premises and equipment, net

94,354


95,203


93,215



Other real estate owned

279


71


151



Goodwill 

403,106


403,106


403,106



Other intangible assets

17,874


18,644


19,445



Cash surrender value of bank-owned life insurance

140,135


139,914


139,257



Deferred tax asset, net

40,948


42,403


41,128



Other assets

92,441


91,119


98,457



Total assets 

$         9,627,271


$         9,297,908


$         9,162,542











Liabilities and shareholders' equity








Demand deposits

$         1,179,456


$         1,194,633


$         1,278,875



NOW deposits

574,661


562,743


570,583



Money market deposits

1,790,173


1,819,403


1,781,605



Savings deposits

669,617


660,007


657,486



Time deposits

2,500,947


2,419,268


2,333,543



Total deposits

6,714,854


6,656,054


6,622,092











Senior borrowings

1,382,974


1,294,721


1,224,836



Subordinated borrowings

89,250


89,206


89,161



Total borrowings

1,472,224


1,383,927


1,313,997











Other liabilities 

171,999


158,374


133,155



Total liabilities

8,359,077


8,198,355


8,069,244











Total common shareholders' equity

1,268,194


1,099,553


1,093,298



Total liabilities and shareholders' equity

$         9,627,271


$         9,297,908


$         9,162,542











Net shares outstanding 

40,428


35,729


35,673










 

 

 

BERKSHIRE HILLS BANCORP, INC.

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

LOAN ANALYSIS

































Annualized Growth %

(in millions)


June 30, 2017
Balance


March 31, 2017
Balance


December 31, 2016
Balance


Quarter ended
June 30, 2017


Year to Date  


























Commercial real estate - construction


$                         291


$                         306


$                          288


(19)

%

3

%

Commercial real estate - other


2,398


2,367


2,329


5


6


Total commercial real estate


2,689


2,673


2,617


2


5


Commercial and industrial loans 


1,228


1,146


1,062


29


31


Total commercial loans 


3,917


3,819


3,679


10


13














Total residential mortgages


1,934


1,851


1,893


18


4














Home equity 


388


390


394


(2)


(3)


Auto and other


625


596


584


19


14


Total consumer loans


1,013


986


978


11


7


Total loans


$                      6,864


$                      6,656


$                       6,550


13

%

10

%









































































DEPOSIT ANALYSIS




















Annualized Growth %

(in millions)


June 30, 2017
Balance


March 31, 2017
Balance


December 31, 2016
Balance


Quarter ended June 30, 2017


Year to Date


Demand


$                      1,179


$                      1,195


$                       1,279


(5)

%

(16)

%

NOW


575


563


571


9


1


Money market


1,790


1,819


1,782


(6)


1


Savings


670


660


657


6


4


Time deposits


2,501


2,419


2,333


14


14


Total deposits


$                      6,715


$                      6,656


$                       6,622


4

%

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)

2017


2016


2017


2016


Interest and dividend income    









Loans

$           71,983


$           59,703


$           140,926


$            118,145


Securities and other    

12,683


9,315


24,449


19,349


Total interest and dividend income    

84,666


69,018


165,375


137,494


Interest expense









Deposits

9,971


7,378


19,069


14,537


Borrowings

5,150


4,199


9,875


7,819


Total interest expense    

15,121


11,577


28,944


22,356


Net interest income

69,545


57,441


136,431


115,138


Non-interest income









Mortgage banking originations

16,281


1,335


28,959


2,156


Loan related income

5,275


2,898


9,454


5,944


Deposit related fees

6,645


6,291


12,849


12,400


Insurance commissions and fees    

2,588


2,660


5,724


5,553


Wealth management fees    

2,286


2,235


4,812


4,737


Total fee income    

33,075


15,419


61,798


30,790


Other

(276)


(851)


(183)


(628)


Securities (losses) gains, net     

(1)


(13)


12,569


23


Loss on termination of hedges

-


-


(6,629)


-


Total non-interest income      

32,798


14,555


67,555


30,185


Total net revenue

102,343


71,996


203,986


145,323


Provision for loan losses   

4,889


4,522


9,984


8,528


Non-interest expense









Compensation and benefits

36,997


24,664


73,116


50,378


Occupancy and equipment     

8,678


6,560


17,704


13,250


Technology and communications

6,883


4,814


12,970


9,671


Marketing and promotion     

3,177


737


5,176


1,410


Professional services

2,190


1,509


4,641


2,789


FDIC premiums and assessments

1,588


1,203


2,886


2,436


Other real estate owned and foreclosures

30


393


58


656


Amortization of intangible assets     

770


787


1,571


1,606


Merger, restructuring and other expense 

2,903


878


14,585


1,658


Other

6,307


4,723


11,142


9,514


Total non-interest expense     

69,523


46,268


143,849


93,368











Income before income taxes       

27,931


21,206


50,153


43,427


Income tax expense

8,237


5,249


14,999


11,469


Net income 

$           19,694


$           15,957


$             35,154


$              31,958











Earnings per share:









Basic

$               0.53


$               0.52


$                 0.97


$                  1.05


Diluted

$               0.53


$               0.52


$                 0.96


$                  1.04











Weighted average shares outstanding:      









Basic

37,324


30,605


36,305


30,561


Diluted

37,474


30,765


36,466


30,725










 

 

 

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)

2017


2017


2016


2016


2016


Interest and dividend income    











Loans

$        71,983


$        68,943


$        62,884


$        61,571


$        59,703


Securities and other    

12,683


11,766


9,550


8,940


9,315


Total interest and dividend income    

84,666


80,709


72,434


70,511


69,018


Interest expense











Deposits

9,971


9,098


8,556


7,790


7,378


Borrowings

5,150


4,725


4,720


4,750


4,199


Total interest expense    

15,121


13,823


13,276


12,540


11,577


Net interest income

69,545


66,886


59,158


57,971


57,441


Non-interest income











Mortgage banking originations

16,281


12,678


3,537


1,862


1,335


Loan related income

5,275


4,179


5,648


5,102


2,898


Deposit related fees

6,645


6,204


6,285


6,278


6,291


Insurance commissions and fees    

2,588


3,136


2,323


2,601


2,660


Wealth management fees    

2,286


2,526


1,911


2,269


2,235


Total fee income    

33,075


28,723


19,704


18,112


15,419


Other

(276)


93


(2,849)


188


(851)


Securities (losses) gains , net     

(1)


12,570


(652)


78


(13)


Gain on sale of business operations, net

-


-


522


563


-


Loss on termination of hedges

-


(6,629)


-


-


-


Total non-interest income      

32,798


34,757


16,725


18,941


14,555


Total net revenue

102,343


101,643


75,883


76,912


71,996


Provision for loan losses   

4,889


5,095


4,100


4,734


4,522


Non-interest expense











Compensation and benefits

36,997


36,119


28,103


26,119


24,664


Occupancy and equipment     

8,678


9,026


7,320


6,650


6,560


Technology and communications

6,883


6,087


5,310


4,902


4,814


Marketing and promotion  

3,177


1,999


1,080


671


737


Professional services

2,190


2,451


1,666


1,744


1,509


FDIC premiums and assessments

1,588


1,298


1,422


1,208


1,203


Other real estate owned and foreclosures

30


28


(11)


46


393


Amortization of intangible assets     

770


801


572


749


787


Merger, restructuring and other expense 

2,903


11,682


11,633


2,170


878


Other

6,307


4,835


3,995


4,585


4,723


Total non-interest expense     

69,523


74,326


61,090


48,844


46,268













Income before income taxes

27,931


22,222


10,693


23,334


21,206


Income tax expense 

8,237


6,762


362


6,953


5,249


Net income

$        19,694


$        15,460


$        10,331


$        16,381


$        15,957













Earnings per share:











Basic 

$            0.53


$            0.44


$            0.32


$            0.53


$            0.52


Diluted 

$            0.53


$            0.44


$            0.32


$            0.53


$            0.52













Weighted average shares outstanding:      











Basic

37,324


35,280


32,185


30,621


30,605


Diluted

37,474


35,452


32,381


30,811


30,765



 

 

 

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,




2017


2017


2016


2016


2016














Earning assets 












Loans:












Commercial real estate


4.41

%

4.58

%

4.17

%

4.25

%

4.42

%

Commercial and industrial loans


5.30


4.86


4.88


5.06


4.85


Residential mortgages


3.62


3.56


3.57


3.62


3.61


Consumer loans


3.81


3.62


3.44


3.40


3.39


Total loans


4.25


4.19


4.00


4.06


4.10


Securities


3.45


3.38


3.58


3.47


3.45


Short-term investments and loans held for sale


3.07


2.40


2.13


1.68


1.37


Total earning assets


4.07


4.00


3.91


3.95


3.97














Funding liabilities












Deposits:












NOW


0.23


0.22


0.16


0.12


0.13


Money market


0.54


0.52


0.48


0.46


0.47


Savings


0.14


0.13


0.12


0.12


0.11


Time


1.13


1.08


1.14


1.10


1.06


Total interest-bearing deposits


0.73


0.69


0.69


0.67


0.65


Borrowings


1.46


1.38


1.63


1.52


1.37


Total interest-bearing liabilities


0.88


0.83


0.87


0.85


0.80














Net interest spread


3.19


3.17


3.04


3.10


3.17


Net interest margin


3.36


3.33


3.21


3.27


3.32














Cost of funds (1)


0.75


0.70


0.73


0.72


0.68


Cost of deposits (2)


0.60


0.56


0.56


0.54


0.53














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






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

















 

 

BERKSHIRE HILLS BANCORP, INC.

AVERAGE BALANCES - UNAUDITED - (F-7)


Quarters Ended


June 30, 


March 31, 


Dec. 31, 


Sept. 30, 


June 30, 


(in thousands)

2017


2017


2016


2016 (2)(4)


2016 (2)(4)


Assets











Loans











Commercial real estate

$            2,691,804


$            2,631,281


$            2,442,515


$            2,260,482


$            2,173,539


Commercial and industrial loans

1,130,384


1,072,716


998,543


1,009,581


1,047,866


Residential mortgages

1,871,329


1,906,457


1,833,530


1,839,364


1,759,193


Consumer loans

996,488


978,683


936,957


900,432


847,215


Total loans (1) 

6,690,005


6,589,137


6,211,545


6,009,859


5,827,813


Securities (3)

1,701,443


1,625,769


1,255,207


1,197,760


1,247,357


Short-term investments and loans held for sale

148,276


118,537


83,057


40,259


38,993


Total earning assets

8,539,724


8,333,443


7,549,809


7,247,878


7,114,163


Goodwill and other intangible assets

421,601


422,331


362,641


349,059


344,832


Other assets

369,317


388,211


363,248


360,182


349,816


Total assets

$            9,330,642


$            9,143,985


$            8,275,698


$            7,957,119


$            7,808,811













Liabilities and shareholders' equity











Deposits 











NOW

$               572,688


$               574,799


$               499,852


$               474,650


$               492,901


Money market

1,794,693


1,804,738


1,612,160


1,448,108


1,403,629


Savings

667,863


648,839


620,092


608,365


612,261


Time

2,472,990


2,351,183


2,171,325


2,095,269


2,047,020


Total interest-bearing deposits

5,508,234


5,379,559


4,903,429


4,626,392


4,555,811


Borrowings

1,398,653


1,374,620


1,144,846


1,235,065


1,223,629


Total interest-bearing liabilities

6,906,887


6,754,179


6,048,275


5,861,457


5,779,440


Non-interest-bearing demand deposits

1,155,533


1,178,790


1,178,308


1,084,786


1,032,951


Other liabilities 

110,367


128,573


85,951


111,743


105,948


Total liabilities

8,172,787


8,061,542


7,312,534


7,057,986


6,918,339













Total shareholders' equity

1,157,855


1,082,443


963,164


899,133


890,472


Total liabilities and shareholders' equity

$            9,330,642


$            9,143,985


$            8,275,698


$            7,957,119


$            7,808,811
























Supplementary data











Total non-maturity deposits

$            4,190,777


$            4,207,166


$            3,910,412


$            3,615,909


$            3,541,742


Total deposits 

6,663,767


6,558,349


6,081,737


5,711,178


5,588,762


Fully taxable equivalent income adjustment

2,644


2,511


2,228


2,004


1,972


Purchased loan accretion

2,550


3,687


1,886


2,214


1,981


Total average tangible equity (5)

736,254


660,112


600,523


550,074


545,640













(1) Total loans include non-accruing loans.






(2) The average balances of loans include loans associated with branch sales, which are 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.





















 

 

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)


2017


2017


2016


2016


2016


NON-PERFORMING ASSETS












Non-accruing loans:












Commercial real estate


$            7,587


$            7,718


$            5,883


$            6,295


$            4,808


Commercial and industrial loans


8,387


8,327


7,523


6,714


7,590


Residential mortgages


3,245


3,971


3,795


4,374


4,882


Consumer loans


4,977


5,109


4,833


3,281


3,376


Total non-accruing loans


24,196


25,125


22,034


20,664


20,656


Other real estate owned


279


71


151


80


595


Total non-performing assets


$          24,475


$          25,196


$          22,185


$          20,744


$          21,251














Total non-accruing loans/total loans


0.35%


0.38%


0.34%


0.34%


0.34%


Total non-performing assets/total assets


0.25%


0.27%


0.24%


0.26%


0.26%














PROVISION AND ALLOWANCE FOR LOAN LOSSES











Balance at beginning of period


$          45,804


$          43,998


$          43,105


$          41,397


$          40,055


Charged-off loans


(3,430)


(3,623)


(3,488)


(3,441)


(3,393)


Recoveries on charged-off loans


97


334


281


415


213


Net loans charged-off


(3,333)


(3,289)


(3,207)


(3,026)


(3,180)


Provision for loan losses


4,888


5,095


4,100


4,734


4,522


Balance at end of period


$          47,359


$          45,804


$          43,998


$          43,105


$          41,397














Allowance for loan losses/total loans


0.69%


0.69%


0.67%


0.71%


0.69%


Allowance for loan losses/non-accruing loans


196%


182%


200%


209%


200%














NET LOAN CHARGE-OFFS












Commercial real estate


$          (1,472)


$             (633)


$             (676)


$             (547)


$             (534)


Commercial and industrial loans


(626)


(1,634)


(1,148)


(1,610)


(1,720)


Residential mortgages


(337)


(324)


(768)


(452)


(568)


Home equity 


(268)


(95)


(47)


(65)


(164)


Auto and other consumer


(630)


(603)


(568)


(352)


(194)


Total, net


$          (3,333)


$          (3,289)


$          (3,207)


$          (3,026)


$          (3,180)














Net charge-offs (QTD annualized)/average loans 

0.20%


0.20%


0.21%


0.20%


0.22%


Net charge-offs (YTD annualized)/average loans 

0.20%


0.20%


0.21%


0.22%


0.22%














DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS










30-89 Days delinquent


0.23%


0.24%


0.35%


0.25%


0.25%


90+ Days delinquent and still accruing


0.12%


0.16%


0.15%


0.09%


0.08%


Total accruing delinquent loans


0.35%


0.40%


0.50%


0.34%


0.33%


Non-accruing loans


0.35%


0.38%


0.34%


0.34%


0.34%


Total delinquent and non-accruing loans


0.70%


0.78%


0.84%


0.68%


0.67%














 

 

 

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)


2017


2017


2016


2016


2016


Net income


$       19,694


$    15,460


$       10,331


$    16,381


$   15,957


Adj: Net securities losses/(gains) losses 


1


(12,570)


652


(78)


13


Adj: Loss on termination of hedges


-


6,629


-


-


-


Adj: Net (gains) on sale of business operations


-


-


(522)


(563)


-


Adj: Merger and acquisition expense


2,266


5,947


10,820


1,453


701


Adj: Restructuring expense and other expense


637


5,735


1,113


717


177


Adj:  Income taxes


(1,039)


(1,801)


(4,373)


(492)


(334)


Total core income

(A)

$       21,559


$    19,400


$       18,021


$    17,418


$   16,514














Total revenue 


$     102,343


$  101,643


$       75,883


$    76,912


$   71,996


Adj: Net securities losses/(gains) losses 


1


(12,570)


652


(78)


13


Adj: Net (gains) on sale of business operations


-


-


(522)


(563)


-


Adj: Loss on termination of hedges


-


6,629


-


-


-


Total core revenue

(B)

$     102,344


$    95,702


$       76,013


$    76,271


$   72,009














Total non-interest expense


$       69,523


$    74,326


$       61,090


$    48,844


$   46,268


Less: Merger, restructuring and other expense (see above)


(2,903)


(11,682)


(11,933)


(2,170)


(878)


Core non-interest expense                                    

(C)

$       66,620


$    62,644


$       49,157


$    46,674


$   45,390














(in millions, except per share data)












Total average assets                                                

(D)

$         9,331


$      9,144


$         8,276


$      7,957


$     7,809


Total average shareholders' equity                         

(E)

1,158


1,082


963


899


890


Total average tangible shareholders' equity                         

(F)

736


660


601


550


546


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

(G)

847


678


671


584


574


Total tangible assets, period-end (1)

(H)

9,206


8,876


8,740


7,583


7,695














Total common shares outstanding, period-end (thousands)               

(I)

40,428


35,729


35,673


31,122


31,156


Average diluted shares outstanding (thousands)

(J)

37,474


35,452


32,381


30,811


30,765














Core earnings per share, diluted 

(A/J)

$           0.58


$        0.55


$           0.56


$        0.57


$       0.54


Tangible book value per share, period-end

(G/I)

20.96


18.97


18.81


18.78


18.44


Total tangible shareholders' equity/total tangible assets

(G)/(H)

9.20


7.64


7.68


7.70


7.46














Performance ratios (2)












GAAP return on assets


0.84

%

0.68

%

0.50

%

0.82

%

0.82

%

Core return on assets

(A/D)

0.92


0.85


0.87


0.88


0.85


GAAP return on equity 


6.80


5.71


4.29


7.29


7.17


Core return on equity 

(A/E)

7.45


7.17


7.49


7.75


7.42


Core return on tangible equity (3)

(A/F)

11.96


12.05


12.23


12.99


12.45


Efficiency ratio (4)(5)                                                                                (C-M)/(B+K+N)

61.72


61.94


58.42


57.32


58.11


Net interest margin


3.36


3.33


3.21


3.27


3.32














Supplementary data (in thousands)












Tax benefit on tax-credit investments (6)

(K)

$         1,696


$      1,624


$         4,918


$      1,852


$     2,777


Non-interest income charge on tax-credit investments (7)

(L)

(1,453)


(1,329)


(4,428)


(1,525)


(1,938)


Net income on tax-credit investments

(K+L)

243


295


490


327


839














Intangible amortization

(M)

$            770


$         801


$            572


$         749


$        787


Fully taxable equivalent income adjustment 

(N)

2,644


2,511


2,228


2,004


1,972


























(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-effected amortization of intangible assets,



      assuming a 40% marginal rate, by tangible equity.












(4) Non-GAAP financial measure.












(5) 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 to provide important information regarding its operational efficiency.





(6) 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.






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




  

 


 

BERKSHIRE HILLS BANCORP, INC.


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




At or for the Six Months Ended




June 30,


June 30,



(Dollars in thousands)


2017


2016



Net income 


$                   35,154


$                   31,958



Adj: Net securities losses (gains) 


(12,569)


(23)



Adj: Loss on termination of hedges


6,629


-



Adj: Merger and acquisition expenses


8,213


1,228



Adj: Restructuring expense and other


6,372


430



Adj: Income taxes


(2,840)


(590)



Total core income 

(A)

$                   40,959


$                   33,003



Total revenue 


$                 203,986


$                 145,323



Adj: Net securities losses (gains) 


(12,569)


(23)



Adj: Loss on termination of hedges


6,629


-



Total core revenue

(B)

$                 198,046


$                 145,300



Total non-interest expense


$                 143,849


$                   93,368



Less: Merger, restructuring and conversion expense (see above)


(14,585)


(1,658)



Core non-interest expense                                    

(C)

$                 129,264


$                   91,710










(Dollars in millions, except per share data)







Total average assets                                                

(D)

$                     9,238


$                     7,800



Total average shareholders' equity                         

(E)

1,120


891



Total average tangible shareholders' equity                         

(F)

698


551



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

(G)

847


574



Total tangible assets, period-end (1)

(H)

9,206


7,695



Total common shares outstanding, period-end (thousands)               

(I)

40,428


31,156



Average diluted shares outstanding (thousands)

(J)

36,466


30,728



Core earnings per common share, diluted 

(A/J)

$                       1.12


$                       1.07



Tangible book value per common share, period-end

(G/I)

20.96


18.44



Total tangible shareholders' equity/total tangible assets

(G/H)

9.20


7.46










Performance ratios (2)







GAAP return on assets


0.76

%

0.82

%


Core return on assets

(A/D)

0.89


0.85



GAAP return on equity 


6.28


7.18



Core return on equity

(A/E)

7.31


7.41



Core return on tangible equity (3)

(A/F)

12.01


12.32



Efficiency ratio (4)(5)                                                                               (C-M)

/ (B+K+N)

61.83


58.69



Net interest margin


3.35


3.32










Supplementary data







Tax benefit on tax-credit investments (6)

(K)

$                     3,320


$                     4,365



Non-interest income charge on tax-credit investments (7)

(L)

(2,782)


(3,039)



Net income on tax-credit investments

(K+L)

538


1,326










Intangible amortization

(M)

1,571


1,606



Fully taxable equivalent income adjustment

(N)

5,154


3,866
















(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-effected amortization of 


      intangible assets, assuming a 40% marginal rate, by tangible equity.






(4) Non-GAAP financial measure.






(5) 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 to provide important information regarding its operational efficiency.


(6) 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.




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








 

View original content with multimedia:http://www.prnewswire.com/news-releases/berkshire-hills-reports-second-quarter-earnings-dividend-declared-300490962.html

SOURCE Berkshire Hills Bancorp, Inc.

Copyright 2017 PR Newswire

Berkshire Hills Bancorp (NYSE:BHLB)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Berkshire Hills Bancorp Charts.
Berkshire Hills Bancorp (NYSE:BHLB)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Berkshire Hills Bancorp Charts.