Berkshire Hills Reports 72% Third Quarter Core EPS Growth and Increases Dividend

Berkshire Hills Reports 72% Third Quarter Core EPS Growth and Increases Dividend

– Core EPS Increases to $0.43 in Third Quarter

– GAAP EPS Totals $0.22 for the Quarter After Non-Core Merger Costs

– Quarterly Dividend Increased to $0.17 from $0.16

– Connecticut Expansion Announced

– Four Former Legacy New York Branches to be Divested

PR Newswire

PITTSFIELD, Mass., Oct. 25, 2011 /PRNewswire/ — Berkshire Hills Bancorp, Inc. (NASDAQ: BHLB) reported third quarter 2011 core earnings per share totaling $0.43, increasing by 72% compared to $0.25 in the third quarter of 2010. This increase resulted from strong ongoing organic growth together with the benefits of the acquisitions of Rome Bancorp, (completed on April 1, 2011) and Legacy Bancorp (completed on July 21, 2011). Berkshire incurred third quarter net non-core expenses primarily due to merger related costs for these acquisitions. Net of these non-core expenses, which totaled $0.21 per share after-tax, GAAP earnings per share were $0.22 during the quarter.

For the first nine months of the year, core earnings per share increased by 51% to $1.10 in 2011 compared to $0.73 in 2010. Net of non-core items, GAAP earnings per share totaled $0.54 for the first nine months of 2011 compared to $0.73 in 2010.

Berkshire also announced today that it has entered into a definitive agreement to acquire CBT – The Connecticut Bank and Trust Company. Please see the separate news release for information about this important event, which expands Berkshire‘s footprint into an attractive contiguous market. It is expected to be immediately accretive to EPS and provides long run opportunities for significant market share enhancement. This new merger agreement follows the completion of the Rome and Legacy mergers earlier this year. With these successful mergers, Berkshire’s total assets have grown this year by 42% to $4.1 billion. Berkshire‘s total common shares outstanding have increased this year by 50% to 21.1 million. Based on the $21.44 closing price of Berkshire‘s common stock on October 24, 2011, Berkshire‘s total market capitalization exceeds $450 million.

THIRD QUARTER FINANCIAL HIGHLIGHTS (Revenue and expense comparisons are to the prior year third quarter, unless otherwise noted. Third quarter results include 72 days of the operations of Legacy Bancorp since July 21, 2011 and a full quarter of Rome operations. Organic growth numbers exclude acquired Rome and Legacy balances.)

  • 72% increase in core earnings per share, including 36% organic increase
  • 11% organic annualized growth in commercial business loans
  • 18% organic annualized deposit growth
  • 3.74% net interest margin, improved from 3.52% in the second quarter of 2011
  • 0.58% non-performing assets/total assets
  • 0.27% annualized net loan charge-offs/average loans
  • 0.89% core ROA (0.45% GAAP ROA)
  • 59.6% efficiency ratio

Berkshire President and CEO, Michael P. Daly, stated, “We posted exceptionally strong core earnings growth in the third quarter. Most of our key metrics improved based on organic growth and the Rome and Legacy acquisitions. These mergers have been well received and we are retaining targeted business volumes with these new franchises. For the quarter, our marginal core return on equity exceeded 10% on the additional capital that we utilized, which is consistent with our investment objectives. We have announced today an agreement to acquire The Connecticut Bank and Trust Company, which provides us entry into an important contiguous market, as well as opportunity for continued core earnings growth. Along with our focus on merger integration, we continue to post organic growth in targeted business lines and we continue to see strong growth in our de novo New York operations, with ongoing net interest margin expansion. Reflecting our success with these multiple business initiatives and our positive outlook, we are increasing our quarterly cash dividend by 6% to $0.17 per share from $0.16.”

Mr. Daly continued, “We are balancing our growth with careful attention to our overall operations and infrastructure improvement. On October 21, we completed the divestiture of four Legacy Berkshire County branches in accordance with our merger agreement. Additionally, we have entered into a new agreement to divest four Legacy New York branches, which will enhance our future profitability. We recently announced an agreement to convert to a new core banking system, which will expand our products and services, improve our efficiency, and enhance our scalability for future merger integrations. We continue to maintain favorable asset quality and we are ahead of our plans for resolving acquired Rome and Legacy problem assets. We are well within our targets for non-core expenses related to these initiatives. Our capital remains favorable and we are rapidly replenishing the modest dilution to tangible book value per share while achieving strong core EPS accretion. Our business model is working well to produce targeted gains in shareholder value relating to balance sheet strength, profitability, and growth. We remain optimistic about our plans for further earnings growth toward our 2012 targets.”

DIVIDEND INCREASED

The Board of Directors voted to increase the cash dividend on Berkshire‘s common stock, declaring a dividend of $0.17 per share to shareholders of record at the close of business on November 10, 2011 and payable on November 23, 2011. The dividend is being increased by 6% from the previous $0.16 per share level. This dividend equates to a 3.3% annualized yield based on the $20.62 average closing price of Berkshire‘s common stock in the third quarter of 2011.

DISCONTINUED OPERATIONS

In order to minimize potential anti-competitive effects of the Legacy acquisition, Berkshire agreed to sell four Legacy Berkshire branches in conjunction with the Legacy merger agreement. These branches are designated as discontinued operations in Berkshire‘s financial statements. At quarter-end, they had deposits totaling $152 million and were under contract for sale. Berkshire continued to operate these branches until the divestiture was completed on October 21, 2011. Subject to final settlement which will be recorded in the fourth quarter, Berkshire will receive a 6% deposit premium on these branches and will pay a related divestiture dividend to former Legacy shareholders for a portion of these proceeds pursuant to the Legacy merger agreement.

Additionally, Berkshire made a separate determination to sell four former Legacy New York branches that were not within its financial performance objectives. These branches are also designated as discontinued operations in Berkshire‘s financial statements, and the related deposits totaled $58 million at quarter-end. Berkshire has entered into an agreement to divest these branches for a 2.5% deposit premium, and plans to complete the divestiture in the first quarter of 2012.

These eight branches collectively constituted discontinued operations as of September 30, 2011 and were being operated by Berkshire pending completion of their sale. Net income related to these branches has been classified separately in the statement of income. These eight branches operated with a total net loss of $5 thousand in the third quarter, and the divestiture of these operations (including certain loans and fixed assets) is not expected to have a significant effect on ongoing core earnings.

FINANCIAL CONDITION

Changes in financial condition in the third quarter reflected the Legacy acquisition on July 21, together with the ongoing benefit of organic growth. Total assets increased by 27% to $4.1 billion, including the addition of $0.9 billion in Legacy assets. For the year-to-date, total assets increased by 42% including the acquired Rome assets and organic growth.

Total loans increased by $503 million during the third quarter, including the benefit of $518 million in acquired Legacy loans. While commercial loan utilization moderated in the third quarter due to softer economic conditions, commercial business loans increased at an 11% organic annualized rate, benefiting from Berkshire‘s shift in emphasis towards commercial and industrial loans and away from commercial real estate. A 4% organic annualized increase in mortgages mostly offset consumer loan runoff, including planned runoff of indirect auto loans.

Third quarter asset quality metrics remain favorable. Non-performing assets were 0.58% of total assets at quarter-end, compared to 0.52% at the start of the quarter. The annualized rate of net loan charge-offs was 0.27% compared to 0.24% in the prior quarter. Accruing delinquent loans increased to 1.01% of total loans from 0.62% at the start of the quarter, including an increase for the impact of Legacy purchase accounting adjustments. Berkshire is ahead of its original plan for resolving acquired problem loans and also is seeing improvement in its overall risk assessment metrics for monitoring future potential problem loans.

Total deposits increased by $553 million in the most recent quarter, including $448 million in acquired Legacy deposits, and excluding balances associated with discontinued operations. Annualized organic deposit growth was 18% for the quarter. All regions reported organic growth, including strong growth in the expanding New York region, which is benefiting from recently opened branches and growth in commercial balances. Berkshire is also seeing favorable growth in lower cost transaction balances which is contributing to the higher net interest margin. The average cost of deposits improved to 0.82% during the quarter. The loan/deposit ratio remained favorable at 97% at quarter-end, including the impact of balances to be divested.

Berkshire issued 4.4 million net shares for the Legacy acquisition at a value of $23.06 per share based on the closing price of Berkshire‘s stock prior to the acquisition. Total shareholders’ equity increased by $102 million primarily due to the benefit of this stock issuance. Total intangible assets increased by $34 million as a result of the Legacy purchase accounting. Tangible book value per share was $14.86 at quarter-end. Total book value per share decreased to $25.87 from $26.61 during this period, primarily reflecting the $23.06 per share book value of the new shares issued. The ratio of tangible equity/assets was 8.1% at quarter-end, and total equity/assets was 13.4%.

RESULTS OF OPERATIONS

The third quarter of 2011 was the first period to include the benefit of the Legacy operations, which were acquired on July 21, 2011. As a result, compared to the prior quarter, most categories of income and expense increased including 72 days of Legacy operations. Compared to last year, third quarter results also included the benefit of Rome operations, which were acquired on April 1, 2011. Most core profitability measurements improved including the benefit of these mergers. Earnings per share were affected by the issuance of additional Berkshire common shares related to these acquisitions.

Third quarter core earnings increased by 150% to $8.6 million in 2011 compared to 2010, and core earnings per share increased by 72% to $0.43 (including the impact of the newly issued shares). Excluding the estimated $0.09 per share merger related accretion from Rome and Legacy, third quarter core EPS grew at an estimated 36% organic rate compared to the prior year third quarter. This ongoing organic growth in core EPS reflects the benefit of positive operating leverage resulting from revenue growth and disciplined expense management.

GAAP income results in 2011 included the impact of non-core items listed in the accompanying tables. Third quarter non-core income resulted from gains on Legacy shares that had been purchased prior to the commencement of merger discussions. Third quarter non-core expense primarily related to merger expenses, and also included $2 million in core systems conversion costs. After-tax non-core expenses have totaled approximately $11.3 million over the last four quarters and are well within the original projected merger costs.

Third quarter 2011 GAAP earnings per share were $0.22, net of $0.21 per share in net after-tax merger related non-core items. Including the benefits of the mergers, the core return on assets improved to 0.89% in the most recent quarter. Net of merger related charges, GAAP return on assets measured 0.45%. The efficiency ratio improved to 59.6% including the benefits of the merger and organic growth and excluding non-core items.

Third quarter total net revenue increased by 59% to $42 million in 2011 compared to 2010, including the benefit of the bank mergers. Excluding non-core income, third quarter 2011 core revenue per share increased by 6% to $2.01 per share from $1.89 per share in the third quarter of 2010. Core net revenue increased by $8.1 million compared to the prior quarter. This was due to higher net interest income due to the addition of the Legacy operations, and also reflected the benefit of an increase in the net interest margin to 3.74% from 3.52% in the prior quarter and 3.30% in the third quarter of 2010. This improvement reflected the fair valued margins of acquired banks, together with the continuing benefit of disciplined pricing of loans and deposits. Core non-interest income totaled $8.8 million in the most recent quarter, increasing from $8.0 million in the prior quarter. This included Legacy’s contribution of $1.2 million and also reflected a $0.5 million seasonal decrease in insurance contingency fees.

The third quarter provision for loan losses totaled $2.2 million in 2011, a slight increase from $2.0 million in the third quarter of 2010, reflecting organic loan growth and the continuing strong performance of the loan portfolio. Under current accounting standards for business combinations, the loan loss allowance of the acquired banks were not transferred to Berkshire along with the acquired loans. Estimated losses inherent in the acquired loans were recorded as charges against their fair value on the merger dates. Berkshire’s loan loss allowance increased by $0.3 million in the most recent quarter. Reflecting the addition of the acquired loans, the ratio of the allowance to total loans was 1.07% at that date (including balances related to discontinued operations) and the ratio of the allowance to nonperforming loans was 148%.

Third quarter non-interest expense totaled $34.7 million, including $9.1 million in non-core expenses. Core non-interest expense totaled $26.2 million, which was a 31% increase over the third quarter of 2010, including the operations of the acquired banks. Berkshire is proceeding well with its plans to produce cost saves of 35% in acquired Rome operations and 42% in acquired Legacy operations. This progress is reflected in the 59.6% efficiency ratio in the most recent quarter. Beginning in the second quarter, Berkshire has benefited from new lower FDIC deposit insurance premium rates. Compared to average deposits, this cost decreased to 0.13% in the third quarter from 0.18% in the first quarter of the year.

NOTE ON ACCOUNTING CORRECTION

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

CONFERENCE CALL

Berkshire will conduct a conference call/webcast at 10:00 A.M. eastern time on Wednesday, October 26, 2011 to discuss the results for the third quarter and guidance about expected future results. Berkshire will also discuss its agreement to acquire The Connecticut Bank and Trust Company. An investor presentation related to this merger will be available at Berkshire‘s website prior to the conference call. Information about the conference call follows:

Dial-in: 877-317-6789

Webcast: www.berkshirebank.com (investor relations link)

A telephone replay of the call will be available through November 2, 2011 by calling

877-344-7529 and entering conference number: 10004817. The webcast and a podcast will be available at Berkshire‘s website above for an extended period of time.

BACKGROUND

Berkshire Hills Bancorp is the parent of Berkshire Bank – America’s Most Exciting Bank(SM). The Company has more than $4 billion in assets and more than 60 full service branch offices in Massachusetts, New York, and Vermont providing personal and business banking, insurance, and wealth management services. Berkshire Bank provides 100% deposit insurance protection for all deposit accounts, regardless of amount, based on a combination of FDIC insurance and the Depositors Insurance Fund (DIF). For more information, visit www.berkshirebank.com or call 800-773-5601.

FORWARD LOOKING STATEMENTS

This document may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. There are several factors that could cause actual results to differ significantly from expectations described in the forward-looking statements. For a discussion of such factors, please see Berkshire‘s most recent reports on Forms 10-K and 10-Q filed with the Securities and Exchange Commission and available on the SEC’s website at www.sec.gov. Berkshire does not undertake any obligation to update forward-looking statements made in this document.

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

ADDITIONAL INFORMATION FOR SHAREHOLDERS

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

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

NON-GAAP FINANCIAL MEASURES

This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures provide supplemental perspectives on operating results, performance trends, and financial condition. They are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables. In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders. The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations, including merger costs and restructuring costs. Similarly, the efficiency ratio is also adjusted for these non-core items. The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community. Non-GAAP adjustments in 2010 and 2011 are primarily related to expense charges related to the Rome and Legacy mergers. These charges consist primarily of severance/benefit related expenses and professional fees. There are additionally non-GAAP adjustments related to non-recurring securities gains and core systems conversion costs. Tax adjustments are based on an analysis of tax accruals for core income and for GAAP income, with the net difference included with non-core items and reflecting the timing impacts of tax expense estimates.

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS – UNAUDITED

September 30,

June 30,

December 31,

(In thousands)

2011

2011

2010

Assets

Cash and due from banks

$ 40,070

$ 30,912

$ 24,643

Short-term investments

94,428

11,005

19,497

Trading security

17,501

16,025

16,155

Securities available for sale, at fair value

395,546

306,073

310,242

Securities held to maturity, at amortized cost

58,262

55,061

56,436

Federal Home Loan Bank stock and other restricted securities

37,148

23,120

23,120

Total securities

508,457

400,279

405,953

Loans held for sale

475

1,043

Residential mortgages

1,045,363

808,225

644,973

Commercial mortgages

1,158,140

988,342

925,573

Commercial business loans

382,159

345,364

286,087

Consumer loans

368,898

309,758

285,529

Total loans

2,954,560

2,451,689

2,142,162

Less: Allowance for loan losses

(32,181)

(31,919)

(31,898)

Net loans

2,922,379

2,419,770

2,110,264

Premises and equipment, net

58,652

44,026

38,546

Other real estate owned

2,200

1,700

3,386

Goodwill

204,460

178,068

161,725

Other intangible assets

22,288

14,523

11,354

Cash surrender value of bank-owned life insurance

74,381

56,865

46,085

Other assets

99,095

68,406

58,907

Assets from discontinued operations

60,315

Total assets

$ 4,087,200

$ 3,225,554

$ 2,881,403

Liabilities and stockholders’ equity

Demand deposits

$ 434,719

$ 351,249

$ 297,502

NOW deposits

269,668

216,256

212,143

Money market deposits

896,004

792,160

716,078

Savings deposits

450,976

315,161

237,594

Total non-maturity deposits

2,051,367

1,674,826

1,463,317

Time deposits

986,979

810,989

741,124

Total deposits

3,038,346

2,485,815

2,204,441

Borrowings

221,996

245,199

244,837

Junior subordinated debentures

15,464

15,464

15,464

Total borrowings

237,460

260,663

260,301

Other liabilities

54,382

34,106

28,014

Liabilities from discontinued operations

210,319

Total liabilities

3,540,507

2,780,584

2,492,756

Total preferred stockholders’ equity

Total common stockholders’ equity

546,693

444,970

388,647

Total stockholders’ equity

546,693

444,970

388,647

Total liabilities and stockholders’ equity

$ 4,087,200

$ 3,225,554

$ 2,881,403

(1) The Company acquired Rome Bancorp Inc. (“Rome”) on April 1, 2011 with total assets of $0.3 billion.

(2) The Company acquired Legacy Bancorp Inc. (“Legacy”) on July 21, 2011 with total assets of $0.9 billion.

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED LOAN & DEPOSIT ANALYSIS – UNAUDITED

September 30, 2011

June 30, 2011

December 31, 2010

(3) Organic annualized growth %

(Dollars in millions)

Balance

(1) Acquired Legacy balance

Total w/o acquired loans

Balance

(2) Acquired Rome balance

Balance

Quarter ended Sept 30, 2011

Year to date

Total residential mortgages

$ 1,046

$ 231

$ 672

$ 808

$ 143

$ 645

4

%

6

%

Total commercial mortgages

1,158

178

923

988

45

926

(8)

(0)

Total commercial business loans

382

27

326

346

29

286

11

19

Total consumer loans

369

82

254

310

41

285

(22)

(15)

Total loans

$ 2,955

$ 518

$ 2,175

2,452

$ 258

2,142

(3)

%

2

%

DEPOSIT ANALYSIS

September 30, 2011

June 30, 2011

December 31, 2010

(3) Organic annualized growth %

(Dollars in millions)

Balance

(1) Acquired Legacy balance

Total w/o acquired deposits

Balance

(2) Acquired Rome balance

Balance

Quarter ended Sept 30, 2011

Year to date

Demand

$ 435

$ 47

$ 351

$ 351

$ 37

$ 297

47

%

24

%

NOW

269

34

218

217

17

212

36

4

Money market

896

45

831

792

20

716

31

21

Savings

451

137

226

315

88

238

(2)

(7)

Total non-maturity deposits

2,051

263

1,626

1,675

162

1,463

30

15

Time less than $100,000

490

98

346

416

49

369

(26)

(9)

Time $100,000 or more

497

87

392

395

18

372

16

7

Total time deposits

987

185

738

811

67

741

(5)

(1)

Total deposits

$ 3,038

$ 448

$ 2,364

$ 2,486

$ 229

2,204

18

%

9

%

N/M – Not Meaningful

(1) Acquired Legacy loans and deposits at July 21, 2011.

(2) Acquired Rome loans and deposits at April 1, 2011.

(3) Q3 and YTD organic annualized growth rates are calculated on organic growth only, which excludes the Legacy and Rome acquired balances.

(4) Quarterly data may not sum to annualized data due to rounding.

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED

Three Months Ended

Nine Months Ended

September 30,

September 30,

(In thousands, except per share data)

2011

2010

2011

2010

Interest and dividend income

Loans

$ 35,719

$ 24,917

$ 88,932

$ 73,354

Securities and other

3,547

3,546

10,300

10,554

Total interest and dividend income

39,266

28,463

99,232

83,908

Interest expense

Deposits

6,097

6,512

17,580

20,195

Borrowings and junior subordinated debentures

2,131

2,267

6,267

6,861

Total interest expense

8,228

8,779

23,847

27,056

Net interest income

31,038

19,684

75,385

56,852

Non-interest income

Loan related fees

934

549

2,305

2,261

Deposit related fees

3,885

2,730

9,792

8,009

Insurance commissions and fees

2,431

2,316

8,943

8,986

Wealth management fees

1,607

1,090

4,188

3,406

Total fee income

8,857

6,685

25,228

22,662

Other

(158)

(122)

(355)

(342)

Gain on sale of securities, net

6

Non-recurring gain

1,975

2,099

Total non-interest income

10,674

6,563

26,978

22,320

Total net revenue

41,712

26,247

102,363

79,172

Provision for loan losses

2,200

2,000

5,300

6,526

Non-interest expense

Compensation and benefits

13,195

10,870

36,373

32,827

Occupancy and equipment

3,883

2,988

10,864

8,986

Technology and communications

1,996

1,458

4,993

4,214

Marketing and professional services

1,873

1,253

4,643

3,666

Supplies, postage and delivery

545

520

1,506

1,635

FDIC premiums and assessments

923

893

2,691

2,540

Other real estate owned

541

100

1,850

127

Amortization of intangible assets

1,271

768

2,922

2,304

Merger related expenses

9,091

16,250

21

Other

1,392

1,244

4,430

3,994

Total non-interest expense

34,710

20,094

86,522

60,314

Income from continuing operations before income taxes

4,802

4,153

10,541

12,332

Income tax expense

405

699

1,432

2,104

Net income from continuing operations

4,397

3,454

9,109

10,228

Loss from discontinued operations, net of tax

(5)

(5)

Net income

$ 4,392

$ 3,454

$ 9,104

$ 10,228

Basic and diluted earnings per share:

Continuing operations

$ 0.22

$ 0.25

$ 0.54

$ 0.73

Discontinued operations

$ –

$ –

$ –

$ –

Weighted average shares outstanding:

Basic

20,009

13,865

16,863

13,852

Diluted

20,105

13,893

16,915

13,883

(1) The Company acquired Rome on April 1, 2011. The income statement includes the second and third quarter operations of Rome.

(2) The Company acquired Legacy on July 21, 2011. The income statement includes the third quarter operations of Legacy.

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED

Quarters Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

(In thousands, except per share data)

2011

2011

2011

2010

2010

Interest and dividend income

Loans

$ 35,719

$ 28,607

$ 24,606

$ 25,005

$ 24,917

Securities and other

3,547

3,446

3,307

3,364

3,546

Total interest and dividend income

39,266

32,053

27,913

28,369

28,463

Interest expense

Deposits

6,097

5,768

5,715

6,121

6,512

Borrowings and junior subordinated debentures

2,131

2,084

2,052

2,153

2,267

Total interest expense

8,228

7,852

7,767

8,274

8,779

Net interest income

31,038

24,201

20,146

20,095

19,684

Non-interest income

Loan related fees

934

780

591

1,125

549

Deposit related fees

3,885

3,366

2,541

2,871

2,730

Insurance commissions and fees

2,431

2,782

3,730

2,150

2,316

Wealth management fees

1,607

1,389

1,192

1,051

1,090

Total fee income

8,857

8,317

8,054

7,197

6,685

Other

(158)

(277)

80

234

(122)

Gain on sale of securities, net

6

Non-recurring gain

1,975

124

Total non-interest income

10,674

8,170

8,134

7,431

6,563

Total net revenue

41,712

32,371

28,280

27,526

26,247

Provision for loan losses

2,200

1,500

1,600

2,000

2,000

Non-interest expense

Compensation and benefits

13,195

12,027

11,151

11,093

10,870

Occupancy and equipment

3,883

3,546

3,435

3,043

2,988

Technology and communications

1,996

1,531

1,466

1,519

1,458

Marketing and professional services

1,873

1,557

1,213

1,520

1,253

Supplies, postage and delivery

545

507

454

453

520

FDIC premiums and assessments

923

741

1,027

887

893

Other real estate owned

541

700

609

184

100

Amortization of intangible assets

1,271

935

716

718

768

Merger related expenses

9,091

5,451

1,708

426

Other

1,392

1,628

1,410

1,572

1,244

Total non-interest expense

34,710

28,623

23,189

21,415

20,094

Income from continuing operations before income taxes

4,802

2,248

3,491

4,111

4,153

Income tax expense

405

371

656

511

699

Net income from continuing operations

4,397

1,877

2,835

3,600

3,454

Loss from discontinued operations, net of tax

(5)

Net income

$ 4,392

$ 1,877

$ 2,835

$ 3,600

$ 3,454

Basic and diluted earnings per share:

Continuing operations

$ 0.22

$ 0.11

$ 0.20

$ 0.26

$ 0.25

Discontinued operations

$ –

$ –

$ –

$ –

$ –

Weighted average shares outstanding:

Basic

20,009

16,580

13,943

13,890

13,865

Diluted

20,105

16,601

13,981

13,934

13,893

(1) The Company acquired Rome on April 1, 2011. The income statement includes the second and third quarter operations of Rome.

(2) The Company acquired Legacy on July 21, 2011. The income statement includes the third quarter operations of Legacy.

BERKSHIRE HILLS BANCORP, INC.

ASSET QUALITY ANALYSIS

At or for the Quarters Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

(Dollars in thousands)

2011

2011

2011

2010

2010

NON-PERFORMING ASSETS

Non-accruing loans:

Residential mortgages

$ 4,750

$ 2,811

$ 1,529

$ 2,174

$ 2,520

Commercial mortgages

13,721

9,600

9,510

9,488

11,122

Commercial business loans

1,399

1,764

1,507

1,305

2,128

Consumer loans

1,834

862

763

745

616

Total non-accruing loans

21,704

15,037

13,309

13,712

16,386

Other real estate owned

2,200

1,700

2,400

3,386

2,900

Total non-performing assets

$ 23,904

$ 16,737

$ 15,709

$ 17,098

$ 19,286

Total non-accruing loans/total loans

0.72%

0.61%

0.62%

0.64%

0.80%

Total non-performing assets/total assets

0.58%

0.52%

0.54%

0.59%

0.69%

PROVISION AND ALLOWANCE FOR LOAN LOSSES

Balance at beginning of period

$ 31,919

$ 31,898

$ 31,898

$ 31,836

$ 31,848

Charged-off loans

(2,061)

(1,564)

(1,758)

(2,216)

(2,121)

Recoveries on charged-off loans

123

85

158

278

109

Net loans charged-off

(1,938)

(1,479)

(1,600)

(1,938)

(2,012)

Provision for loan losses

2,200

1,500

1,600

2,000

2,000

Balance at end of period

$ 32,181

$ 31,919

$ 31,898

$ 31,898

$ 31,836

Allowance for loan losses/total loans

1.07%

1.30%

1.49%

1.49%

1.55%

Allowance for loan losses/non-accruing loans

148%

212%

240%

233%

194%

NET LOAN CHARGE-OFFS

Residential mortgages

$ (292)

$ (225)

$ (124)

$ (173)

$ (110)

Commercial mortgages

(1,099)

(597)

(963)

(811)

(740)

Commercial business loans

(463)

(435)

(222)

(733)

(946)

Home equity

7

(68)

(79)

(42)

(3)

Other consumer

(91)

(154)

(212)

(179)

(213)

Total, net

$ (1,938)

$ (1,479)

$ (1,600)

$ (1,938)

$ (2,012)

Net charge-offs (QTD annualized)/average loans

0.27%

0.24%

0.30%

0.37%

0.40%

Net charge-offs (YTD annualized)/average loans

0.27%

0.27%

0.30%

0.42%

0.43%

DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS

30-89 Days delinquent

0.79%

0.50%

0.59%

0.26%

0.28%

90+ Days delinquent and still accruing

0.22%

0.12%

0.11%

0.05%

0.03%

Total accruing delinquent loans

1.01%

0.62%

0.70%

0.31%

0.31%

Non-accruing loans

0.72%

0.61%

0.62%

0.64%

0.80%

Total delinquent and non-accruing loans

1.73%

1.23%

1.32%

0.95%

1.11%

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

BERKSHIRE HILLS BANCORP, INC.

SELECTED FINANCIAL HIGHLIGHTS

At or for the Quarters Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

2011

2011

2011

2010

2010

PERFORMANCE RATIOS

Core return on assets

0.89

%

0.72

%

0.59

%

0.56

%

0.50

%

Return on total assets

0.45

0.23

0.39

0.51

0.50

Core return on equity

6.50

5.15

4.31

4.08

3.56

Return on total equity

3.31

1.67

2.89

3.72

3.56

Net interest margin, fully taxable equivalent

3.74

3.52

3.30

3.30

3.30

Non-interest income to assets

1.11

1.02

1.13

1.05

0.95

Non-interest income to net revenue

25.44

25.24

28.76

26.28

25.00

Non-interest expense to assets

3.65

3.56

3.22

3.03

2.90

Efficiency ratio

59.62

66.22

71.02

70.82

70.69

GROWTH

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

38

%

20

%

%

17

%

11

%

Total loans, year-to-date (annualized)

54

29

9

6

Total deposits, year-to-date (annualized)

63

26

7

11

6

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

28

15

6

17

4

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

(26)

(37)

(17)

N/M

124

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

50

33

25

N/M

78

FINANCIAL DATA (In millions)

Total assets

$ 4,087

$ 3,226

$ 2,886

$ 2,881

$ 2,799

Total loans

3,003

2,452

2,145

2,142

2,054

Allowance for loan losses

32

32

32

32

32

Total intangible assets

233

193

172

173

174

Total deposits

3,249

2,486

2,241

2,204

2,069

Total stockholders’ equity

547

445

391

389

382

Total core income

8.6

5.8

4.2

3.9

3.5

Total net income

4.4

1.9

2.8

3.6

3.5

ASSET QUALITY RATIOS

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

0.27

%

0.24

%

0.30

%

0.37

%

0.40

%

Non-performing assets/total assets

0.58

0.52

0.54

0.59

0.69

Allowance for loan losses/total loans

1.07

1.30

1.49

1.49

1.55

Allowance for loan losses/non-accruing loans

148

212

240

233

194

PER SHARE DATA

Core earnings, diluted

$ 0.43

$ 0.35

$ 0.30

$ 0.28

$ 0.25

Net earnings, diluted

0.22

0.11

0.20

0.26

0.25

Tangible book value

14.86

15.07

15.52

15.35

14.89

Total book value

25.87

26.61

27.69

27.68

27.29

Market price at period end

18.47

22.39

20.83

22.11

18.96

Dividends

0.16

0.16

0.16

0.16

0.16

CAPITAL RATIOS

Stockholders’ equity to total assets

13.38

%

13.80

%

13.54

%

13.49

%

13.66

%

Tangible stockholders’ equity to tangible assets

8. 15

8.31

8.07

7.98

7.96

N/M – Not Meaningful

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

Tangible assets are total assets less total intangible assets.

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

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

BERKSHIRE HILLS BANCORP, INC.

AVERAGE BALANCES

Quarters Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

(In thousands)

2011

2011

2011

2010

2010

Assets

Loans:

Residential mortgages

$ 1,004,950

$ 802,460

$ 651,059

$ 639,470

$ 633,846

Commercial mortgages

1,140,691

973,557

929,564

901,434

892,124

Commercial business loans

383,059

333,700

283,747

251,229

212,697

Consumer loans

376,754

311,057

281,069

288,782

296,827

Total loans

2,905,454

2,420,774

2,145,439

2,080,915

2,035,494

Securities

474,435

405,670

403,549

411,207

402,604

Short-term investments

34,293

4,688

12,035

13,658

13,865

Total earning assets

3,414,182

2,831,132

2,561,023

2,505,780

2,451,963

Goodwill and other intangible assets

229,594

196,292

172,653

173,386

174,124

Other assets

226,757

186,785

142,789

147,365

141,868

Total assets

$ 3,870,533

$ 3,214,209

$ 2,876,465

$ 2,826,531

$ 2,767,955

Liabilities and stockholders’ equity

Deposits:

NOW

$ 256,662

$ 229,980

$ 215,191

$ 210,487

$ 195,433

Money market

853,128

778,055

746,366

635,745

612,106

Savings

476,230

317,232

234,838

232,494

219,701

Time

1,029,555

809,768

737,551

741,921

749,234

Total interest-bearing deposits

2,615,575

2,135,035

1,933,946

1,820,647

1,776,474

Borrowings and debentures

253,018

269,665

229,878

292,416

288,467

Total interest-bearing liabilities

2,868,593

2,404,700

2,163,824

2,113,063

2,064,941

Non-interest-bearing demand deposits

432,381

334,171

293,895

289,786

280,628

Other liabilities

38,431

25,268

26,862

36,490

34,158

Total liabilities

3,339,405

2,764,139

2,484,581

2,439,339

2,379,727

Total stockholders’ equity

531,128

450,070

391,884

387,192

388,228

Total liabilities and stockholders’ equity

$ 3,870,533

$ 3,214,209

$ 2,876,465

$ 2,826,531

$ 2,767,955

Supplementary data

Total non-maturity deposits

$ 2,018,401

$ 1,659,438

$ 1,490,290

$ 1,368,512

$ 1,307,868

Total deposits

3,047,956

2,469,206

2,227,841

2,110,433

2,057,102

Fully taxable equivalent income adj.

673

675

679

716

709

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

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

BERKSHIRE HILLS BANCORP, INC.

AVERAGE YIELDS (Fully Taxable Equivalent – Annualized)

Quarters Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

2011

2011

2011

2010

2010

Earning assets

Loans:

Residential mortgages

4.82

%

4.97

%

5.04

%

5.01

%

5.17

%

Commercial mortgages

5.44

4.74

4.68

4.91

4.74

Commercial business loans

4.78

4.89

4.69

4.83

5.86

Consumer loans

4.17

3.97

3.63

3.72

3.83

Total loans

4.97

4.74

4.65

4.77

4.86

Securities

3.53

4.07

4.01

3.94

4.19

Short-term investments

0.03

0.19

0.13

0.11

0.15

Total earning assets

4.72

4.64

4.53

4.60

4.72

Funding liabilities

Deposits:

NOW

0.49

0.31

0.33

0.35

0.32

Money Market

0.66

0.69

0.75

0.85

0.87

Savings

0.18

0.26

0.31

0.26

0.22

Time

1.67

2.00

2.19

2.36

2.59

Total interest-bearing deposits

0.95

1.08

1.20

1.33

1.45

Borrowings and debentures

3.34

3.10

3.62

2.92

3.12

Total interest-bearing liabilities

1.16

1.31

1.46

1.55

1.69

Net interest spread

3.56

3.33

3.07

3.05

3.03

Net interest margin

3.74

3.52

3.30

3.30

3.30

Cost of funds

1.01

1.15

1.28

1.37

1.48

Cost of deposits

0.82

0.94

1.04

1.15

1.26

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

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

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

BERKSHIRE HILLS BANCORP, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

At or for the Quarters Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

(Dollars in thousands)

2011

2011

2011

2010

2010

Net income

$ 4,392

$ 1,877

$ 2,835

$ 3,600

$ 3,454

Adj: Gain on sale of securities, net

(6)

Adj: Other non-recurring gain

(1,975)

(124)

Plus: Merger related expense

9,091

5,451

1,708

426

Adj: Income taxes

(2,884)

(1,400)

(316)

(78)

Total core income

(A)

$ 8,624

$ 5,798

$ 4,227

$ 3,948

$ 3,454

Total non-interest income

$ 10,766

$ 8,170

$ 8,009

$ 7,783

$ 6,915

Adj: Gain on sale of securities, net

(6)

Adj: Other non-recurring gain

(1,975)

(124)

Total core non-interest income

8,791

8,040

8,009

7,431

6,563

Net interest income

31,551

24,201

20,146

20,095

19,684

Total core revenue

$ 40,342

$ 32,241

$ 28,155

$ 27,526

$ 26,247

Total non-interest expense

$ 35,320

$ 28,623

$ 23,189

$ 21,415

$ 20,094

Less: Merger related expense

(9,091)

(5,451)

(1,708)

(426)

Core non-interest expense

26,229

23,172

21,481

20,989

20,094

Less: Amortization of intangible assets

(1,382)

(935)

(716)

(718)

(768)

Total core tangible non-interest expense

$ 24,847

$ 22,237

$ 20,765

$ 20,271

$ 19,326

(Dollars in millions, except per share data)

Total average assets

(B)

$ 3,871

$ 3,214

$ 2,876

$ 2,827

$ 2,768

Total average stockholders’ equity

(C)

531

450

392

387

388

Total stockholders’ equity, period-end

547

445

391

389

383

Less: Intangible assets, period-end

(233)

(193)

(172)

(173)

(174)

Total tangible stockholders’ equity, period-end

(D)

314

252

219

216

209

Total shares outstanding, period-end (thousands)

(E)

21,134

16,721

14,115

14,076

14,037

Average diluted shares outstanding (thousands)

(F)

20,105

16,601

13,981

13,934

13,893

Core earnings per share, diluted

(A/F)

$ 0.43

$ 0.35

$ 0.30

$ 0.28

$ 0.25

Tangible book value per share, period-end

(D/E)

$ 14. 86

$ 15.07

$ 15.52

$ 15.35

$ 14.89

Core return (annualized) on assets

(A/B)

0.89

%

0.72

%

0.59

%

0.56

%

0.50

%

Core return (annualized) on equity

(A/C)

6.50

5.15

4.31

4.08

3.56

Efficiency ratio (1)

59.62

66.22

71.03

70.91

70.67

(1) Efficiency ratio is computed by dividing total core tangible non-interest expense by the sum of total net interest income on a fully

taxable equivalent basis and total core non-interest income adjusted to include tax credit benefit of tax shelter investments. The

Company uses this non-GAAP measure, which is used widely in the banking industry, to provide important information regarding

its operational efficiency.

(2) Ratios are annualized and based on average balance sheet amounts, where applicable.

(3) Quarterly data may not sum to year-to-date data due to rounding.

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

BERKSHIRE HILLS BANCORP, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

At or for the Nine Months Ended

Sept. 30,

September 30,

(Dollars in thousands)

2011

2010

Net income (loss)

$ 9,104

$ 10,168

Adj: Gain on sale of securities, net

(6)

Adj: Non-recurring income

(2,099)

Plus: Merger related expense

16,250

21

Adj: Income taxes

(4,600)

(9)

Total core income

(A)

$ 18,649

$ 10,180

Plus: Amortization of intangible assets

3,033

2,304

Total tangible core income

(B)

$ 21,682

$ 12,484

Total non-interest income

$ 27,070

$ 23,376

Adj: Gain on sale of securities, net

(6)

Adj: Non-recurring income

(2,099)

Total core non-interest income

24,965

23,376

Net interest income

75,898

56,852

Total core revenue

$ 100,863

$ 80,228

Total non-interest expense

$ 87,132

$ 60,314

Less: Merger related expense

(16,250)

(21)

Core non-interest expense

70,882

60,293

Less: Amortization of intangible assets

(3,033)

(2,304)

Total core tangible non-interest expense

$ 67,849

$ 57,989

(Dollars in millions, except per share data)

Total average assets

(B)

$ 3,320

$ 2,699

Total average stockholders’ equity

(C)

$ 458

$ 388

Total stockholders’ equity, period-end

$ 547

$ 385

Less: Intangible assets, period-end

(233)

(175)

Total tangible stockholders’ equity, period-end

(D)

$ 314

$ 210

Total common shares outstanding, period-end (thousands)

(E)

21,134

14,037

Average diluted common shares outstanding (thousands)

(F)

16,915

13,883

Core earnings per common share, diluted

(A/F)

$ 1.10

$ 0.73

Tangible book value per common share, period-end

(D/E)

$ 14.86

$ 14.89

Core return (annualized) on assets

(A/B)

0.87

%

0.65

%

Core return (annualized) on equity

(A/C)

6.32

7.81

Efficiency ratio (1)

65.69

70.48

(1) Efficiency ratio is computed by dividing total core tangible core non-interest expense by the sum of total net interest income on a fully

taxable equivalent basis and total core non-interest income adjusted to include tax credit benefit of tax shelter investments. The

Company uses this non-GAAP measure, which is used widely in the banking industry, to provide important information regarding

its operational efficiency.

(2) Ratios are annualized and based on average balance sheet amounts, where applicable.

(3) Quarterly data may not sum to year-to-date data due to rounding.

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

SOURCE Berkshire Hills Bancorp, Inc.

Be the first to comment

Leave a Reply