Berkshire Hills Reports Operating Results; Dividend Increased; Annual Meeting Announced

PITTSFIELD, Mass., Jan. 25, 2018 /PRNewswire/ -- Berkshire Hills Bancorp, Inc. (NYSE: BHLB) reported that fourth quarter pre-tax income grew by 82% to $19.5 million in 2017 compared to $10.7 million in the prior year.  This improvement was due to business development and the benefit of mergers, including Worcester-based Commerce Bancshares Corp. which was acquired on October 13, 2017.  Net income after-tax was impacted by an $18 million non-core charge to income tax expense resulting from federal tax reform enacted near year-end.  This reform is expected to benefit future earnings due to a lower statutory federal tax rate beginning in 2018.  Net income after-tax totaled $55 million in 2017 compared to $59 million in 2016.

 (PRNewsfoto/Berkshire Hills Bancorp, Inc.)

The tax charge noted above reduced fourth quarter earnings per share by $0.40 and resulted in a fourth quarter net loss of $0.06 per share in 2017, compared to a profit of $0.32 per share in 2016.  Fourth quarter core earnings per share improved by 4% to $0.58 in 2017, from $0.56 in 2016.  The measure of core earnings excludes the above tax charge and also excludes other net non-core charges primarily related to merger costs.  These costs in the fourth quarter of 2017 were mostly related to the Commerce acquisition, which increased assets by $1.8 billion, or 19%, to $11.6 billion at year-end.  

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

  • 15% increase in net quarterly revenue to a record $116 million
  • 19% increase in total loans; 6% annualized organic increase excluding Commerce
  • 29% increase in total deposits, 4% organic increase excluding Commerce
  • 3.50% net interest margin; increased from 3.36%
  • 57.4% efficiency ratio
  • 0.21% non-performing assets/assets
  • 0.17% net loan charge-offs/average loans

CEO Michael Daly stated, "During a very busy quarter, our market teams delivered solid business results in our franchise.   We finished the year with double digit annualized organic growth in commercial and industrial loans, which were up 70% for the year including acquired balances.   Our SBA team was very busy throughout the year, moving up to 17th spot nationally in the annual SBA 7A loan count rankings as of September 30.  Organic deposit growth measured 4% during the quarter, including seasonally high year-end commercial balances.   The net interest margin improved to 3.50% including the benefit of increased purchased loan accretion relating to the Commerce acquisition.  Including this benefit, the efficiency ratio improved to 57.4%."

"With the completion of the Commerce acquisition, we added nearly $2 billion in assets.  Including the First Choice merger in December 2016, we have grown our assets by more than 30% and have crossed the $10 billion regulatory threshold to become the third largest regional bank based in New England.   The Commerce merger was also the catalyst for the move of our corporate headquarters to Boston, positioning us as the largest regional banking company located there.   We recruited new leadership for our Greater Boston region, and are looking forward to further opportunities to expand in this market."

Mr. Daly concluded, "We're optimistic about the economic prospects in our regions.  We expect that the recent federal tax reform will lower our future statutory tax rate, leaving us more capital to provide credit support for the growth of the businesses and communities that we serve.   Due to the tax reform, we also recently announced new investment initiatives in our team and in our communities, including a higher minimum wage, employee bonuses, expansion of our AMEBU training programs, and a contribution to our Foundation to fund future community support.    As we've done in recent years, we are announcing a penny increase in our quarterly dividend reflecting our improved profitability in 2017 and our positive future outlook." 

DIVIDEND INCREASED

The Board of Directors voted to increase the quarterly cash dividend by $0.01, or 5%, to $0.22 per common share to shareholders of record at the close of business on February 15, 2018, payable on March 1, 2018.  The dividend equates to a 2.3% annualized yield based on the $38.09 average closing price of Berkshire Hills Bancorp common stock during the fourth quarter.  Effective on the same dates, the Board also increased the quarterly cash dividend on preferred stock to $0.44 per share for preferred stock issued in conjunction with the Commerce acquisition.

ANNUAL MEETING ANNOUNCED

The Board of Directors voted that the Annual Meeting of Shareholders will be held on May 17, 2018 at the Crowne Plaza Hotel, One West Street, Pittsfield, Massachusetts at 10:00 a.m., local time.  The date of March 22, 2018 was established as the record date for the determination of the shareholders entitled to notice of, and to vote at, the Annual Meeting.

FINANCIAL CONDITION

Total assets increased by $1.8 billion to $11.6 billion during the fourth quarter of 2017, due to the Commerce acquisition.  Total loans increased by $1.4 billion to $8.3 billion, including $1.2 billion added with Commerce, net of a $104 million fair value discount.  Goodwill and intangible assets increased by $137 million due primarily to the Commerce loan discounts.  Commercial loans increased to 61% of total loans with the Commerce addition.   Excluding the acquired balances, organic loan growth was 6% annualized in the fourth quarter, including a 10% contribution from C&I loans and a 15% contribution from residential mortgages.  For the year, organic loan growth was 8%, including balanced growth among the commercial, mortgage, and consumer categories. At year-end, delinquent and non-accruing loans measured 0.83% of total loans including the Commerce addition, and quarterly annualized net loan charge-offs measured 0.17% of average loans. 

Total deposits increased by $2.0 billion to $8.7 billion, including $1.7 billion added with Commerce.  Organic deposit growth of $247 million included a $224 million seasonal increase in commercial payroll deposits.   Organic deposit growth was 6% for the year.  The ratio of loans/deposits decreased to 95% at year-end due to the addition of the Commerce balances.     

Total shareholders' equity increased during the fourth quarter by $212 million, or 16%, to $1.5 billion.  This included the $229 million in stock issued for the Commerce acquisition, including $188 million of common stock and $41 million of non-voting convertible preferred stock.  For the year, book value per common share increased by 5% to $32.14, and tangible book value per common share, a non-GAAP financial measure, also increased by 5% to $19.83

RESULTS OF OPERATIONS

Most measures of revenue and expense increased over the prior quarter due to the addition of the Commerce operations after October 13, 2017.   These measures increased year-over-year due to Commerce as well as the full period benefit of integrated First Choice operations.  Per share earnings included the impact of shares issued as merger consideration and in the May 2017 stock offering.  Non-core charges in 2017 were mostly merger-related, including First Choice and Commerce.  Non-core activity during the year also included a charge on the termination of hedges and restructuring and other expense, as well as the write-down of the net deferred tax asset as a result of federal tax reform.

The Company recorded a loss of $3 million in the most recent quarter, including the $18 million tax expense and $11 million in net other after-tax non-core charges primarily related to the Commerce acquisition.   Core income increased to a record quarterly amount of $26 million in the most recent quarter, increasing by 12% over the prior quarter.   Measured as a percent of assets, GAAP results were a loss of 0.10%, whereas core return on assets measured 0.94%.  The Company's goal is to generate future improvement in this measure, with the benefit of merger efficiencies and tax changes offsetting the higher regulatory costs related to crossing the $10 billion asset regulatory threshold.

Quarterly net revenue increased to a record $116 million in the most recent quarter, including Commerce operations for most of the quarter.  Revenue increased by $15 million, or 15%, compared to the prior quarter, primarily due to Commerce.  Berkshire's fourth quarter net interest margin improved to 3.50% including higher purchased loan accretion and other increases in earning asset yields.   Purchased loan accretion contributed 0.21% to the net interest margin in the most recent quarter, compared to 0.14% in the prior quarter, when the margin was 3.36%.  Total fee income decreased 2% due to seasonal factors. 

Total non-interest expense increased by $24 million to $90 million in the fourth quarter, compared to the prior quarter.   This included a $17 million increase in non-core expense, including $14 million related to the Commerce acquisition and $3 million accrued for tax reform related investments in employees and community contributions.   Additional merger-related expenses are planned in 2018 as integration activities are completed.   Core non-interest expense increased by $7 million to $71 million including the new Commerce operations.   The Company plans to benefit from additional efficiencies related to cost saves following the completion of the Commerce integration in 2018, including the systems conversion planned for March 2018.  Berkshire had full time equivalent staff totaling 1,992 at year-end 2017, including the Commerce positions which were reported at 226 as of September 30, 2017.  Berkshire reported 1,788 full time equivalent staff as of that date. 

Fourth quarter income tax expense included the $18 million one-time net charge for the write-down of the net deferred tax assets at year-end.  The charge was primarily due to the unamortized balance related to fair value discounts recorded on prior acquisitions (including Commerce), as well as the accumulated excess of loan loss provisions over charge-offs.   The Company expects that the effect of the federal tax reform will be to lower its future income tax expense compared to what it would have been under the previous tax rules.   The income tax rate on core income was 32% for the fourth quarter and 29% for the full year 2017.  The Company recorded $0.01 per share in net benefit from its tax credit investments in each quarter in 2017, which was net of amortization charges included in non-interest income. 

INVESTOR CONFERENCE CALL

Berkshire will conduct a conference call/webcast at 10:00 a.m. eastern time on Friday, January 26, 2018 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/10115690.  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.  Investors may reach the registration link and access the webcast by logging in through the investor section of the Company's website at http://ir.berkshirebank.com.  Persons 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 Friday, February 2, 2018 by dialing 877-344-7529 and entering access number 10115690.  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 $11.6 billion in assets and 113 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.

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.

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 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 during the year. 

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.  In the fourth quarter of 2017, the Company recorded an $18 million one-time non-core charge to income tax expense representing the partial write-down of its net deferred tax assets as a consequence of federal tax reform that was enacted near year-end.  In conjunction with this tax reform, the Company also announced plans for certain expenditures totaling $3.4 million representing investments in employee bonuses and charitable giving; these charges were included in other non-core expense during the quarter.

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 Operations

F-5

Statements of Operations  (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)




Dec. 31,


Sept. 30,


June 30,


March 31,


Dec. 31,





2017 (3)


2017


2017


2017


2016 (4)















PER SHARE DATA












Net earnings, diluted

$        (0.06)


$          0.57


$         0.53


$          0.44


$          0.32



Core earnings, diluted (1)

0.58


0.59


0.58


0.55


0.56



Total book value per common share

32.14


31.78


31.37


30.77


30.65



Tangible book value per common share (1)

19.83


21.38


20.96


18.97


18.81



Market price at period end

36.60


38.75


35.15


36.05


36.85



Dividends


0.21


0.21


0.21


0.21


0.20















PERFORMANCE RATIOS (5)












Return on assets

(0.10)

%

0.95

%

0.84

%

0.68

%

0.50

%


Core return on assets (1)

0.94


0.98


0.92


0.85


0.87



Return on equity

(0.77)


7.26


6.80


5.71


4.29



Core return on equity (1)

7.16


7.47


7.45


7.17


7.49



Core return on tangible common equity (1)

11.90


11.42


11.96


12.05


12.23



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

3.50


3.36


3.36


3.33


3.21



Fee income/Net interest and fee income

25.91


29.96


32.23


30.04


24.99



Efficiency ratio (1)

57.43


59.28


61.72


61.94


58.42















GROWTH (Year-to-date)












Total commercial loans (annualized)

38

%

9

%

13

%

15

%

18

%


Total loans (annualized)

27


8


10


6


14



Total deposits (annualized)

32


3


3


2


18



Total net revenues (compared to prior year)

41


37


40


39


11



Earnings per share (compared to prior year)

(25)


(2)


(8)


(15)


9



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

4


4


5


2


4















FINANCIAL DATA (in millions)












Total assets


$      11,571


$        9,767


$       9,627


$        9,298


$        9,163



Total earning assets

10,509


8,944


8,807


8,486


8,340



Total securities

1,899


1,824


1,773


1,714


1,628



Total loans


8,299


6,947


6,864


6,656


6,550



Allowance for loan losses

52


49


47


46


44



Total intangible assets

558


420


421


422


423



Total deposits


8,750


6,790


6,715


6,656


6,622



Total shareholders' equity

1,496


1,285


1,268


1,100


1,093



Net (loss)/income

(2.8)


22.9


19.7


15.5


10.3



Core income (1)

26.3


23.6


21.6


19.4


18.0















ASSET QUALITY AND CONDITION RATIOS












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

0.17

%

0.19

%

0.20

%

0.20

%

0.21

%


Total non-performing assets/total assets

0.21


0.23


0.25


0.27


0.24



Allowance for loan losses/total loans

0.62


0.71


0.69


0.69


0.67



Loans/deposits

95


102


102


100


99



Shareholders' equity to total assets

12.93


13.15


13.17


11.83


11.93



Tangible shareholders' equity to tangible assets (1)

8.52


9.25


9.20


7.64


7.68















(1)

Non-GAAP financial measure. 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 Commerce Bancshares Corp., the parent of Commerce Bank & Trust Company, on October 13, 2017.




(4)

The Company acquired First Choice Bank on December 2, 2016.











(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.





















 

 

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED BALANCE SHEETS - UNAUDITED - (F-2)


December 31,


September 30,


December 31,


(in thousands)

2017


2017


2016


Assets







Cash and due from banks

$              91,122


$              62,827


$              71,494


Short-term investments

157,641


29,219


41,581


Total cash and short-term investments

248,763


92,046


113,075









Trading security

12,277


12,603


13,229


Securities available for sale, at fair value

1,426,099


1,341,013


1,209,537


Securities held to maturity, at amortized cost

397,103


395,065


334,368


Federal Home Loan Bank stock and other restricted securities

63,085


75,117


71,112


Total securities

1,898,564


1,823,798


1,628,246









Loans held for sale, at fair value

153,620


143,745


120,673









Commercial real estate

3,264,742


2,671,237


2,616,438


Commercial and industrial loans

1,803,939


1,254,947


1,062,038


Residential mortgages

2,102,807


1,983,126


1,893,131


Consumer loans

1,127,850


1,038,096


978,180


Total loans

8,299,338


6,947,406


6,549,787


Less: Allowance for loan losses

(51,834)


(49,004)


(43,998)


Net loans

8,247,504


6,898,402


6,505,789









Premises and equipment, net

109,352


94,729


93,215


Other real estate owned

-


288


151


Goodwill

519,287


403,106


403,106


Other intangible assets

38,296


17,136


19,445


Cash surrender value of bank-owned life insurance

191,221


161,290


139,257


Deferred tax asset, net

47,061


39,467


41,128


Other assets

117,083


92,696


98,457


Total assets

$       11,570,751


$         9,766,703


$         9,162,542









Liabilities and shareholders' equity







Demand deposits

$         1,667,323


$         1,221,043


$         1,278,875


NOW deposits

673,891


573,607


570,583


Money market deposits

2,776,157


1,751,190


1,781,605


Savings deposits

741,954


670,683


657,486


Time deposits

2,890,205


2,573,623


2,333,543


Total deposits

8,749,530


6,790,146


6,622,092









Senior borrowings

1,047,736


1,399,354


1,224,836


Subordinated borrowings

89,339


89,295


89,161


Total borrowings

1,137,075


1,488,649


1,313,997









Other liabilities

187,882


203,381


133,155


Total liabilities

10,074,487


8,482,176


8,069,244









Total preferred shareholders' equity

40,633


-


-


Total common shareholders' equity

1,455,631


1,284,527


1,093,298


Total shareholders' equity

1,496,264


1,284,527


1,093,298


Total liabilities and shareholders' equity

$       11,570,751


$         9,766,703


$         9,162,542









Net shares outstanding

45,290


40,424


35,673









 

 

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED - (F-3)

LOAN ANALYSIS







































Organic Annualized
Growth % (1)

(in millions)


December 31, 2017
Balance


Acquired
Commerce Balances


September 30, 2017
Balance


December 31, 2016
Balance


Quarter ended
December 31, 2017


Year to Date 






























Commercial real estate - construction

$                    266


$                        64


$                    284


$                     288


(114)

%

(29)

%

Commercial real estate - other


2,998


510


2,387


2,329


17


7


Total commercial real estate


3,264


574


2,671


2,617


3


3


Commercial and industrial loans


1,804


519


1,255


1,062


10


21


Total commercial loans


5,068


1,093


3,926


3,679


5


8
















Total residential mortgages


2,103


48


1,983


1,893


15


9
















Home equity


410


26


386


394


(2)


(3)


Auto and other


718


74


652


584


(5)


10


Total consumer loans


1,128


100


1,038


978


(4)


5


Total loans (2)


$                 8,299


$                   1,241


$                 6,947


$                  6,550


6

%

8

%

(1) Non-GAAP financial measure.














(2) Acquired Commerce loans are as of October 13, 2017.



































































DEPOSIT ANALYSIS
























Organic Annualized
Growth % (1)

(in millions)


December 31, 2017
Balance


Acquired
Commerce Balances


September 30, 2017
Balance


December 31, 2016
Balance


Quarter ended
December 31, 2017


Year to Date


Demand


$                 1,667


$                      456


$                 1,221


$                  1,279


(3)

%

(5)

%

NOW


674


53


574


571


33


9


Money market


2,776


849


1,751


1,782


40


8


Savings


742


82


671


657


(7)


0


Time deposits


2,890


272


2,573


2,333


7


12


Total deposits (2)


$                 8,749


$                   1,712


$                 6,790


$                  6,622


15

%

6

%

(1) Non-GAAP financial measure.














(2) Acquired Commerce deposits are as of October 13, 2017.
























 

 

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED - (F-4)


Three Months Ended


Years Ended


December 31,


December 31,

(in thousands, except per share data)

2017


2016


2017


2016

Interest and dividend income   








Loans

$           91,149


$           62,884


$           308,099


$            242,600

Securities and other   

14,674


9,550


52,159


37,839

Total interest and dividend income   

105,823


72,434


360,258


280,439

Interest expense








Deposits

13,802


8,556


43,855


30,883

Borrowings

5,655


4,720


21,608


17,289

Total interest expense   

19,457


13,276


65,463


48,172

Net interest income

86,366


59,158


294,795


232,267

Non-interest income








Mortgage banking originations

11,918


3,537


54,251


16,694

Loan related income

5,866


5,648


21,401


7,555

Deposit related fees

7,871


6,285


27,165


24,963

Insurance commissions and fees   

2,284


2,323


10,589


10,477

Wealth management fees   

2,268


1,911


9,395


8,917

Total fee income   

30,207


19,704


122,801


68,606

Other

(939)


(2,849)


(3,377)


(3,289)

Securities gains (losses), net    

30


(652)


12,598


(551)

Gain on sale of business operations, net

-


522


296


1,085

Loss on termination of hedges

-


-


(6,629)


-

Total non-interest income     

29,298


16,725


125,689


65,851

Total net revenue

115,664


75,883


420,484


298,118

Provision for loan losses  

6,141


4,100


21,025


17,362

Non-interest expense








Compensation and benefits

42,220


28,103


152,979


104,600

Occupancy and equipment    

9,451


7,320


35,422


27,220

Technology and communications

6,286


5,310


25,900


19,883

Marketing and promotion    

4,573


1,080


11,877


3,161

Professional services

2,277


1,666


9,165


6,199

FDIC premiums and assessments

1,920


1,422


6,457


5,066

Other real estate owned and foreclosures

9


(11)


44


691

Amortization of intangible assets    

1,183


572


3,493


2,927

Merger, restructuring and other expense

15,553


11,633


31,558


15,461

Other

6,569


3,995


22,815


18,094

Total non-interest expense    

90,041


61,090


299,710


203,302









Income before income taxes      

19,482


10,693


99,749


77,454

Income tax expense

22,292


362


44,502


18,784

Net (loss)/income

$           (2,810)


$           10,331


$             55,247


$              58,670

Preferred stock dividend

219


-


219


-

(Loss)/income available to common shareholders

$           (3,029)


$           10,331


$             55,028


$              58,670









Earnings per common share:








Basic

$             (0.06)


$               0.32


$                 1.41


$                  1.89

Diluted

$             (0.06)


$               0.32


$                 1.39


$                  1.88









Weighted average shares outstanding:     








Basic

44,215


32,185


39,228


30,988

Diluted

44,215


32,381


39,620


31,167

















 

 

BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (5 Quarter Trend) - UNAUDITED - (F-5)




Dec. 31,


Sept. 30,


June 30,


March 31,


Dec. 31,


(in thousands, except per share data)

2017


2017


2017


2017


2016


Interest and dividend income   











Loans

$        91,149


$        76,024


$          71,983


$        68,943


$        62,884


Securities and other   

14,674


13,036


12,683


11,766


9,550


Total interest and dividend income   

105,823


89,060


84,666


80,709


72,434


Interest expense











Deposits

13,802


10,984


9,971


9,098


8,556


Borrowings

5,655


6,078


5,150


4,725


4,720


Total interest expense   

19,457


17,062


15,121


13,823


13,276


Net interest income

86,366


71,998


69,545


66,886


59,158


Non-interest income











Mortgage banking originations

11,918


13,374


16,281


12,678


3,537


Loan related income

5,866


6,081


5,275


4,179


5,648


Deposit related fees

7,871


6,445


6,645


6,204


6,285


Insurance commissions and fees   

2,284


2,581


2,588


3,136


2,323


Wealth management fees   

2,268


2,315


2,286


2,526


1,911


Total fee income   

30,207


30,796


33,075


28,723


19,704


Other

(939)


(2,255)


(276)


93


(2,849)


Securities gains (losses), net    

30


(1)


(1)


12,570


(652)


Gain on sale of business operations, net

-


296


-


-


522


Loss on termination of hedges

-


-


-


(6,629)


-


Total non-interest income     

29,298


28,836


32,798


34,757


16,725


Total net revenue

115,664


100,834


102,343


101,643


75,883


Provision for loan losses  

6,141


4,900


4,889


5,095


4,100


Non-interest expense











Compensation and benefits

42,220


37,643


36,997


36,119


28,103


Occupancy and equipment    

9,451


8,267


8,678


9,026


7,320


Technology and communications

6,286


6,644


6,883


6,087


5,310


Marketing and promotion 

4,573


2,128


3,177


1,999


1,080


Professional services

2,277


2,247


2,190


2,451


1,666


FDIC premiums and assessments

1,920


1,651


1,588


1,298


1,422


Other real estate owned and foreclosures

9


(23)


30


28


(11)


Amortization of intangible assets    

1,183


739


770


801


572


Merger, restructuring and other expense

15,553


1,420


2,903


11,682


11,633


Other

6,569


5,104


6,307


4,835


3,995


Total non-interest expense    

90,041


65,820


69,523


74,326


61,090













Income before income taxes

19,482


30,114


27,931


22,222


10,693


Income tax expense

22,292


7,211


8,237


6,762


362


Net (loss)/income

$         (2,810)


$        22,903


$          19,694


$        15,460


$        10,331


Preferred stock dividend

219


-


-


-


-


(Loss)/income available to common shareholders

$         (3,029)


$        22,903


$          19,694


$        15,460


$        10,331
























Earnings per common share:











Basic

$           (0.06)


$            0.57


$              0.53


$            0.44


$            0.32


Diluted

$           (0.06)


$            0.57


$              0.53


$            0.44


$            0.32













Weighted average shares outstanding:     











Basic

44,215


39,984


37,324


35,280


32,185


Diluted

44,215


40,145


37,474


35,452


32,381














 

 

BERKSHIRE HILLS BANCORP, INC.
AVERAGE YIELDS AND COSTS (Fully Taxable Equivalent - Annualized) - UNAUDITED - (F-6)



Quarters Ended



Dec. 31,


Sept. 30,


June 30,


March 31,


Dec. 31,




2017


2017


2017


2017


2016














Earning assets












Loans:












Commercial real estate


4.73

%

4.64

%

4.41

%

4.58

%

4.17

%

Commercial and industrial loans


5.25


5.09


5.30


4.86


4.88


Residential mortgages


3.76


3.68


3.62


3.56


3.57


Consumer loans


3.94


3.88


3.81


3.62


3.44


Total loans


4.47


4.33


4.25


4.19


4.00


Securities


3.55


3.43


3.45


3.38


3.58


Short-term investments and loans held for sale


2.90


3.40


3.07


2.40


2.13


Total earning assets


4.27


4.13


4.07


4.00


3.91














Funding liabilities












Deposits:












NOW


0.27


0.26


0.23


0.22


0.16


Money market


0.66


0.57


0.54


0.52


0.48


Savings


0.14


0.14


0.14


0.13


0.12


Time


1.25


1.20


1.13


1.08


1.14


Total interest-bearing deposits


0.82


0.78


0.73


0.69


0.69


Borrowings


1.81


1.65


1.46


1.38


1.63


Total interest-bearing liabilities


0.98


0.96


0.88


0.83


0.87














Net interest spread


3.29


3.17


3.19


3.17


3.04


Net interest margin (1)


3.50


3.36


3.36


3.33


3.21














Cost of funds (2)


0.81


0.82


0.75


0.70


0.73


Cost of deposits


0.66


0.64


0.60


0.56


0.56














(1) The effect of purchased loan accretion on the quarterly net interest margin was an increase in all quarters, which is shown sequentially as follows


       beginning with the most recent quarter and ending with the earliest quarter:  0.21%, 0.14%, 0.12%, 0.18%, 0.10%. See page F-7 for purchased loan


       accretion.












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






















 

 

BERKSHIRE HILLS BANCORP, INC.
AVERAGE BALANCES - UNAUDITED - (F-7)


Quarters Ended


Dec. 31,


Sept. 30,


June 30,


March 31,


Dec. 31,


(in thousands)

2017


2017


2017


2017


2016


Assets











Loans











Commercial real estate

$            3,161,902


$            2,669,558


$            2,691,804


$            2,631,281


$            2,442,515


Commercial and industrial loans

1,645,719


1,183,980


1,130,384


1,072,716


998,543


Residential mortgages

2,081,548


1,977,538


1,871,329


1,906,457


1,833,530


Consumer loans

1,123,683


1,030,032


996,488


978,683


936,957


Total loans (1)

8,012,852


6,861,108


6,690,005


6,589,137


6,211,545


Securities (2)

1,921,724


1,779,379


1,701,443


1,625,769


1,255,207


Short-term investments and loans held for sale

146,101


167,724


148,276


118,537


83,057


Total earning assets

10,080,677


8,808,211


8,539,724


8,333,443


7,549,809


Goodwill and other intangible assets

533,157


420,853


421,601


422,331


362,641


Other assets

516,802


402,188


369,317


388,211


363,248


Total assets

$          11,130,636


$            9,631,252


$            9,330,642


$            9,143,985


$            8,275,698













Liabilities and shareholders' equity











Deposits











NOW

$               644,890


$               570,864


$               572,688


$               574,799


$               499,852


Money market

2,371,203


1,768,108


1,794,693


1,804,738


1,612,160


Savings

733,157


669,690


667,863


648,839


620,092


Time

2,906,423


2,587,702


2,472,990


2,351,183


2,171,325


Total interest-bearing deposits

6,655,673


5,596,364


5,508,234


5,379,559


4,903,429


Borrowings

1,229,781


1,445,700


1,398,653


1,374,620


1,144,846


Total interest-bearing liabilities

7,885,454


7,042,064


6,906,887


6,754,179


6,048,275


Non-interest-bearing demand deposits

1,648,894


1,196,451


1,155,533


1,178,790


1,178,308


Other liabilities

127,562


131,003


110,367


128,573


85,951


Total liabilities

9,661,910


8,369,518


8,172,787


8,061,542


7,312,534













Total preferred shareholders' equity

34,892


-


-


-


-


Total common shareholders' equity

1,433,834


1,261,734


1,157,855


1,082,443


963,164


Total shareholders' equity

1,468,726


1,261,734


1,157,855


1,082,443


963,164


Total liabilities and shareholders' equity

$          11,130,636


$            9,631,252


$            9,330,642


$            9,143,985


$            8,275,698
























Supplementary data











Total non-maturity deposits

$            5,398,144


$            4,205,113


$            4,190,777


$            4,207,166


$            3,910,412


Total deposits

8,304,567


6,792,815


6,663,767


6,558,349


6,081,737


Fully taxable equivalent income adjustment

3,122


2,950


2,644


2,511


2,228


Purchased loan accretion

5,507


3,066


2,550


3,687


1,886


Total average tangible equity (3)

935,569


840,881


736,254


660,112


600,523













(1) Total loans include non-accruing loans.











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








(3) See page F-9 for details on the calculation of total average tangible equity.



















 

 

BERKSHIRE HILLS BANCORP, INC.
ASSET QUALITY ANALYSIS - UNAUDITED - (F-8)



At or for the Quarters Ended



Dec. 31,


Sept. 30,


June 30,


March 31,


Dec. 31,


(in thousands)


2017


2017


2017


2017


2016


NON-PERFORMING ASSETS












Non-accruing loans:












Commercial real estate


$            7,266


$            5,228


$            7,587


$            7,718


$            5,883


Commercial and industrial loans


7,311


9,681


8,387


8,327


7,523


Residential mortgages


2,883


3,092


3,245


3,971


3,795


Consumer loans


5,438


4,350


4,977


5,109


5,039


Total non-accruing loans


22,898


22,351


24,196


25,125


22,240


Other real estate owned


-


288


279


71


151


Repossessed assets


1,147


-


-


-


-


Total non-performing assets


$          24,045


$          22,639


$          24,475


$          25,196


$          22,391














Total non-accruing loans/total loans


0.28%


0.32%


0.35%


0.38%


0.34%


Total non-performing assets/total assets


0.21%


0.23%


0.25%


0.27%


0.24%














PROVISION AND ALLOWANCE FOR LOAN LOSSES











Balance at beginning of period


$          49,004


$          47,359


$          45,804


$          43,998


$          43,105


Charged-off loans


(3,734)


(3,796)


(3,431)


(3,623)


(3,488)


Recoveries on charged-off loans


423


541


97


334


281


Net loans charged-off


(3,311)


(3,255)


(3,334)


(3,289)


(3,207)


Provision for loan losses


6,141


4,900


4,889


5,095


4,100


Balance at end of period


$          51,834


$          49,004


$          47,359


$          45,804


$          43,998














Allowance for loan losses/total loans


0.62%


0.71%


0.69%


0.69%


0.67%


Allowance for loan losses/non-accruing loans


226%


219%


196%


182%


198%














NET LOAN CHARGE-OFFS












Commercial real estate


$             (881)


$          (1,425)


$          (1,474)


$             (633)


$             (676)


Commercial and industrial loans


(960)


(573)


(625)


(1,634)


(1,148)


Residential mortgages


(759)


130


(337)


(324)


(768)


Home equity


(123)


(634)


(268)


(95)


(47)


Auto and other consumer


(588)


(753)


(630)


(603)


(568)


Total, net


$          (3,311)


$          (3,255)


$          (3,334)


$          (3,289)


$          (3,207)














Net charge-offs (QTD annualized)/average loans

0.17%


0.19%


0.20%


0.20%


0.21%


Net charge-offs (YTD annualized)/average loans

0.19%


0.20%


0.20%


0.20%


0.21%














DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS










30-89 Days delinquent


0.35%


0.25%


0.23%


0.24%


0.35%


90+ Days delinquent and still accruing


0.20%


0.17%


0.12%


0.16%


0.15%


Total accruing delinquent loans


0.55%


0.42%


0.35%


0.40%


0.50%


Non-accruing loans


0.28%


0.32%


0.35%


0.38%


0.34%


Total delinquent and non-accruing loans


0.83%


0.74%


0.70%


0.78%


0.84%














 

 

BERKSHIRE HILLS BANCORP, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA- UNAUDITED - (F-9)



At or for the Quarters Ended



Dec. 31,


Sept. 30,


June 30,


March 31,


Dec. 31,


(in thousands)


2017


2017


2017


2017


2016


Net (loss)/income


$       (2,810)


$       22,903


$    19,694


$    15,460


$       10,331


Adj: Net securities (gains)/losses


(30)


1


1


(12,570)


652


Adj: Loss on termination of hedges


-


-


-


6,629


-


Adj: Net (gains) on sale of business operations


-


(296)


-


-


(522)


Adj: Merger and acquisition expense


15,553


1,110


2,266


5,947


10,820


Adj: Restructuring expense and other expense


-


310


637


5,735


1,113


Adj: Employee and community investment


3,400


-


-


-


-


Adj: Deferred tax asset impairment


18,145


-


-


-


-


Adj: Income taxes


(7,963)


(474)


(1,039)


(1,801)


(4,373)


Total core income (4)

(A)

$       26,295


$       23,554


$    21,559


$    19,400


$       18,021














Total revenue


$     115,664


$     100,834


$  102,343


$  101,643


$       75,883


Adj: Net securities losses/(gains)


(30)


1


1


(12,570)


652


Adj: Net (gains) on sale of business operations


-


(296)


-


-


(522)


Adj: Loss on termination of hedges


-


-


-


6,629


-


Total core revenue (4)

(B)

$     115,634


$     100,539


$  102,344


$    95,702


$       76,013














Total non-interest expense


$       90,041


$       65,820


$    69,523


$    74,326


$       61,090


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


(15,553)


(1,420)


(2,903)


(11,682)


(11,933)


Less: Employee and community investment


(3,400)


-


-


-


-


Core non-interest expense (4)                                    

(C)

$       71,088


$       64,400


$    66,620


$    62,644


$       49,157














(in millions, except per share data)












Total average assets                                               

(D)

$       11,131


$         9,631


$      9,331


$      9,144


$         8,276


Total average shareholders' equity                        

(E)

1,469


1,262


1,158


1,082


963


Total average tangible shareholders' equity (4)                       

(F)

936


841


736


660


601


Total average tangible common shareholders' equity (4)                       

(G)

901


841


736


660


601


Total tangible shareholders' equity, period-end (1)(4)

(H)

939


864


847


678


671


Total tangible common shareholders' equity, period-end (1)(4)

(I)

898


864


847


678


671


Total tangible assets, period-end (1)(4)

(J)

11,013


9,346


9,206


8,876


8,740














Total common shares outstanding, period-end (thousands)              

(K)

45,290


40,424


40,428


35,729


35,673


Average diluted shares outstanding (thousands)

(L)

45,295


40,145


37,474


35,452


32,381














Core earnings per share, diluted (4)

(A/L)

$           0.58


$           0.59


$        0.58


$        0.55


$           0.56


Tangible book value per common share, period-end (4)

(I/K)

19.83


21.38


20.96


18.97


18.81


Total tangible shareholders' equity/total tangible assets (4)

(H)/(J)

8.53


9.25


9.20


7.64


7.68














Performance ratios (2)












GAAP return on assets


(0.10)

%

0.95

%

0.84

%

0.68

%

0.50

%

Core return on assets (4)

(A/D)

0.94


0.98


0.92


0.85


0.87


GAAP return on equity


(0.77)


7.26


6.80


5.71


4.29


Core return on equity (4)

(A/E)

7.16


7.47


7.45


7.17


7.49


Core return on tangible common equity (3)(4)

(A+O)/(G)

11.90


11.42


11.96


12.05


12.23


Efficiency ratio (4)(5)                                                                                

(C-O)/(B+M+P)

57.43


59.28


61.72


61.94


58.42


Net interest margin


3.50


3.36


3.36


3.33


3.21














Supplementary data (in thousands)












Tax benefit on tax-credit investments (6)

(M)

$         2,957


$         3,905


$      1,696


$      1,624


$         4,918


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

(N)

(2,564)


(3,347)


(1,453)


(1,329)


(4,428)


Net income on tax-credit investments

(M+N)

393


558


243


295


490














Intangible amortization

(O)

$         1,183


$            739


$         770


$         801


$            572


Fully taxable equivalent income adjustment

(P)

3,122


2,950


2,644


2,511


2,228


























(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 Years Ended




December 31,


December 31,



(Dollars in thousands)


2017


2016



Net (loss)/income


$                   55,247


$                   58,670



Adj: Net securities (gains)/losses


(12,598)


551



Adj: Loss on termination of hedges


6,629


-



Adj: Net (gains) on sale of business operations


(296)


(1,085)



Adj: Merger and acquisition expenses


24,876


13,501



Adj: Restructuring expense and other


6,682


2,260



Adj: Employee and community investment


3,400


-



Adj: Deferred tax asset impairment


18,145


-



Adj: Income taxes


(11,277)


(5,455)



Total core income (4)

(A)

$                   90,808


$                   68,442










Total revenue


$                 420,484


$                 298,118



Adj: Net securities (gains)


(12,598)


551



Adj: Net (gains) on sale of business operations


(296)


(1,085)



Adj: Loss on termination of hedges


6,629


-



Total core revenue (4)

(B)

$                 414,219


$                 297,584



Total non-interest expense


$                 299,710


$                 203,302



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


(31,558)


(15,761)



Less: Employee and community investment


(3,400)


-



Core non-interest expense (4)                                   

(C)

$                 264,752


$                 187,541










(in millions, except per share data)







Total average assets                                               

(D)

$                     9,809


$                     7,958



Total average shareholders' equity                        

(E)

1,243


911



Total average tangible shareholders' equity (4)                       

(F)

793


563



Total average tangible common shareholders' equity (4)                       

(G)

784


563



Total tangible shareholders' equity, period-end (1)(4)

(H)

939


671



Total tangible common shareholders' equity, period-end (1)(4)

(I)

898


671



Total tangible assets, period-end (1)(4)

(J)

11,013


8,740



Total common shares outstanding, period-end (thousands)              

(K)

45,290


35,673



Average diluted shares outstanding (thousands)

(L)

39,620


31,167



Core earnings per common share, diluted (4)

(A/L)

$                       2.29


$                       2.20



Tangible book value per common share, period-end (4)

(I/K)

19.83


18.81



Total tangible shareholders' equity/total tangible assets (4)

(H)/(J)

8.53


7.68










Performance ratios (2)







GAAP return on assets


0.56

%

0.74

%


Core return on assets (4)

(A/D)

0.93


0.86



GAAP return on equity


4.45


6.44



Core return on equity (4)

(A/E)

7.31


7.51



Core return on tangible common equity (3)(4)

(A+O)/(G)

11.82


12.47



Efficiency ratio (4)(5)                                                                              

(C-O)/(B+M+P)

59.97


58.71



Net interest margin


3.40


3.28










Supplementary data







Tax benefit on tax-credit investments (6)

(M)

$                   10,182


$                   11,134



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

(N)

(8,693)


(8,993)



Net income on tax-credit investments

(M+N)

1,489


2,143










Intangible amortization

(O)

3,493


2,927



Fully taxable equivalent income adjustment

(P)

11,227


5,742
















(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.








 

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/berkshire-hills-reports-operating-results-dividend-increased-annual-meeting-announced-300588505.html

SOURCE Berkshire Hills Bancorp, Inc.