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

Donnerstag, 25.01.2018 22:15 von

PR Newswire

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.

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.















 

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.

Weitere Themen