This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

Boston Private Financial Holdings, Inc. Reports Fourth Quarter And Full Year 2012 Results; Announces Dividend Increase And Share Repurchase Program

Stocks in this article: BPFH

Note to Editors:

Boston Private Financial Holdings, Inc. is not to be confused with Boston Private Bank & Trust Company. Boston Private Bank & Trust Company is a wholly-owned subsidiary of BPFH. The information reported in this press release is related to the performance and results of BPFH.

 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
                 
(In thousands, except share and per share data)   12/31/2012     9/30/2012     12/31/2011  
Assets:
Cash and cash equivalents $ 308,744 $ 83,585 $ 203,354
Investment securities available for sale 699,300 755,125 844,496
Loans held for sale (1) 308,390 135,169 12,069
Total loans 4,814,136 4,967,607 4,651,228
Less: Allowance for loan losses   84,057     91,129     96,114  
Net loans 4,730,079 4,876,478 4,555,114
Other real estate owned (“OREO”) 3,616 3,186 5,103
Stock in Federal Home Loan Banks 41,981 42,886 43,714
Premises and equipment, net 27,081 28,390 29,224
Goodwill 110,180 110,180 110,180
Intangible assets, net 24,874 25,306 28,569
Fees receivable 8,836 9,460 8,147
Accrued interest receivable 14,723 16,731 16,875
Deferred income taxes, net 63,840 62,964 66,782
Other assets 123,361 123,324 115,069
Assets of discontinued operations (2)   -     -     10,676  
Total assets $ 6,465,005   $ 6,272,784   $ 6,049,372  
Liabilities:
Deposits $ 4,885,059 $ 4,662,794 $ 4,530,411
Deposits held for sale (1) 194,084 - -
Securities sold under agreements to repurchase 116,319 106,713 130,791
Federal funds purchased - 85,000 -
Federal Home Loan Bank borrowings 408,121 552,946 521,827
Junior subordinated debentures 143,647 158,647 182,053
Other liabilities 95,386 91,407 94,811
Liabilities of discontinued operations (2)   -     -     1,663  
Total liabilities   5,842,616     5,657,507     5,461,556  
Redeemable Noncontrolling Interests 19,287 19,675 21,691
The Company’s Shareholders’ Equity:
Preferred stock, $1.00 par value; authorized: 2,000,000 shares;
Series B, issued and outstanding (contingently convertible): 401 shares at December 31, 2012, September 30, 2012, and December 31, 2011; liquidation value: $100,000 per share 58,089 58,089 58,089
Common stock, $1.00 par value; authorized: 170,000,000 shares; issued and outstanding: 78,743,518 shares at December 31, 2012; 78,929,750 shares at September 30, 2012; and 78,023,317 shares at December 31, 2011 78,744 78,930 78,023
Additional paid-in capital 640,891 644,801 656,436
Accumulated deficit (176,746 ) (189,838 ) (230,017 )
Accumulated other comprehensive income   2,124     3,620     3,594  
Total shareholders’ equity   603,102     595,602     566,125  
Total liabilities, redeemable noncontrolling interests and shareholders’ equity $ 6,465,005   $ 6,272,784   $ 6,049,372  
 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
 
        Three Months Ended   Twelve Months Ended
(In thousands, except share and per share data)   12/31/2012       9/30/2012       12/31/2011     12/31/2012       12/31/2011
Interest and dividend income:
Loans $ 51,398 $ 52,533 $ 51,857 $ 209,280 $ 212,047
Taxable investment securities 650 890 1,332 3,875 5,561
Non-taxable investment securities 846 782 846 3,228 3,768
Mortgage-backed securities 1,443 1,537 1,775 6,186 7,297
Federal funds sold and other   208     290     226     719     1,069
Total interest and dividend income   54,545     56,032     56,036     223,288     229,742
Interest expense:
Deposits 4,096 4,206 5,608 17,640 24,479
Federal Home Loan Bank borrowings 3,295 3,501 4,059 14,488 16,915
Junior subordinated debentures 1,308 1,507 1,786 6,258 7,434
Repurchase agreements and other short-term borrowings   300     452     434     1,626     1,960
Total interest expense   8,999     9,666     11,887     40,012     50,788
Net interest income 45,546 46,366 44,149 183,276 178,954
Provision/ (credit) for loan losses   (5,000 )   (4,000 )   (2,500 )   (3,300 )   13,160
Net interest income after provision for loan losses   50,546     50,366     46,649     186,576     165,794
Fees and other income:
Investment management and trust fees - Investment Managers 10,094 10,017 9,085 39,163 39,803
Investment management and trust fees - Bank 6,086 5,889 5,689 23,645 23,553
Wealth advisory fees 9,745 9,495 8,881 37,659 34,553
Other banking fee income 1,455 1,547 1,537 5,664 6,503
Gain on sale of loans, net   1,726     648     593     3,225     2,489
Total core fees and income   29,106     27,596     25,785     109,356     106,901
Gain on repurchase of debt 874 976 2,392 3,444 4,230
Gain/(loss) on sale of investments, net (7 ) 25 109 871 798
Gain/(loss) on OREO, net 624 (104 ) 1,261 845 5,372
Other   (302 )   111     62     (154 )   1,140
Total other income   1,189     1,008     3,824     5,006     11,540
Operating expense:
Salaries and employee benefits 37,781 34,688 38,665 143,852 142,872
Occupancy and equipment 7,516 8,078 7,570 30,790 29,649
Professional services 3,698 3,455 2,748 13,113 16,810
Marketing and business development 2,968 1,346 2,032 7,422 6,802
Contract services and data processing 1,391 1,446 1,141 5,380 4,644
Amortization of intangibles 1,106 1,082 1,121 4,369 4,800
FDIC insurance 1,003 1,138 1,253 3,972 6,139
Restructuring expense 1,631 3,581 653 5,911 8,055
Other   5,644     3,336     2,783     17,041     14,083
Total operating expense   62,738     58,150     57,966     231,850     233,854
Income/(loss) before income taxes 18,103 20,820 18,292 69,088 50,381
Income tax expense/(benefit)   6,115     5,124     5,722     20,330     14,280
Net income/(loss) from continuing operations 11,988 15,696 12,570 48,758 36,101
Net income/(loss) from discontinued operations (2)   1,819     1,672     1,374     7,635     6,184
Net income/(loss) before attribution to noncontrolling interests 13,807 17,368 13,944 56,393 42,285
Less: Net income/ (loss) attributable to noncontrolling interests   715     855     882     3,122     3,148
Net income/(loss) attributable to the Company $ 13,092   $ 16,513   $ 13,062   $ 53,271   $ 39,137
 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
 
(In thousands, except share and per share data)         Three Months Ended   Twelve Months Ended
PER SHARE DATA:   12/31/2012       9/30/2012       12/31/2011     12/31/2012       12/31/2011  
Calculation of Income/(Loss) for EPS:
Net income/(loss) attributable to the Company $ 13,092 $ 16,513 $ 13,062 $ 53,271 $ 39,137
 
Adjustments to Net Income/(Loss) Attributable to the Company to Arrive at Net Income/(Loss) Attributable to Common Shareholders (3)   (239 )   (435 )   (86 )   (781 )   (888 )
 
Net Income/(Loss) Attributable to the Common Shareholders 12,853 16,078 12,976 52,490 38,249
LESS: Amount allocated to participating securities   (1,281 )   (1,632 )   (1,333 )   (5,320 )   (3,813 )
Net Income/(Loss) Attributable to the Common Shareholders, after allocation to participating securities $ 11,572   $ 14,446   $ 11,643   $ 47,170   $ 34,436  
 
End of Period Common Shares Outstanding 78,743,518 78,929,750 78,023,317
 
Weighted Average Shares Outstanding:
Weighted average basic shares, including participating securities 85,386,014 85,392,074 84,658,931 85,186,796 84,288,834
LESS: Participating securities (9,047,609 ) (9,101,692 ) (9,235,208 ) (9,166,805 ) (9,119,223 )
PLUS: Dilutive potential common shares   1,066,155     1,077,229     869,517     953,525     311,417  
Weighted Average Diluted Shares (4)   77,404,560     77,367,611     76,293,240     76,973,516     75,481,028  
 
Diluted Total Earnings/(Loss) per Share $ 0.15 $ 0.19 $ 0.15 $ 0.61 $ 0.46
 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
 
(In thousands, except per share data)            
FINANCIAL DATA:   12/31/2012     9/30/2012     12/31/2011  
Book Value Per Common Share $ 6.92 $ 6.81 $ 6.51
Tangible Book Value Per Share (5) $ 5.64 $ 5.49 $ 5.10
Market Price Per Share $ 9.01 $ 9.59 $ 7.94
 
ASSETS UNDER MANAGEMENT AND ADVISORY:
Private Banking $ 3,941,000 $ 3,784,000 $ 3,571,000
Investment Managers 8,444,000 8,553,000 7,594,000
Wealth Advisory 8,052,000 7,797,000 6,994,000
Less: Inter-company Relationship   (20,000 )   (20,000 )   (19,000 )
Assets Under Management and Advisory of Continuing Operations 20,417,000 20,114,000 18,140,000
Assets Under Management and Advisory of Discontinued Operations (2)   -     -     985,000  
Total Assets Under Management and Advisory $ 20,417,000   $ 20,114,000   $ 19,125,000  
 
FINANCIAL RATIOS:
Total Equity/Total Assets 9.33 % 9.50 % 9.36 %
Tangible Common Equity/Tangible Assets (5) 7.67 % 7.70 % 7.37 %
Tangible Common Equity/Risk Weighted Assets (5) 10.55 % 10.39 % 10.27 %
Allowance for Loan Losses/Total Loans 1.75 % 1.83 % 2.07 %
Allowance for Loan Losses/Nonaccrual Loans 138 % 124 % 141 %
Return on Average Assets - Three Months Ended (Annualized) 0.82 % 1.00 % 0.85 %
Return on Average Equity - Three Months Ended (Annualized) 8.72 % 11.30 % 9.37 %
Efficiency Ratio - Three Months Ended (Annualized) 80.12 % 75.25 % 76.78 %
 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
 
        Average Balance   Interest Income/Expense   Average Yield/Rate
(In Thousands) Three Months Ended Three Months Ended Three Months Ended
AVERAGE BALANCE SHEET:   12/31/2012   9/30/2012   12/31/2011   12/31/2012   9/30/2012   12/31/2011 12/31/2012   9/30/2012   12/31/2011  
AVERAGE ASSETS
Interest-Earning Assets:
Cash and Investments:
Taxable investment securities $ 202,970 $ 271,990 $ 398,668 $ 650 $ 890 $ 1,332 1.28 % 1.31 % 1.33 %
Non-taxable investment securities (6) 202,971 188,183 191,206 1,320 1,221 1,321 2.60 % 2.60 % 2.76 %
Mortgage-backed securities 309,359 257,680 245,423 1,443 1,537 1,775 1.87 % 2.38 % 2.89 %
Federal funds sold and other   221,457   440,586   378,292   208   290   226 0.37 % 0.26 % 0.24 %
Total Cash and Investments   936,757   1,158,439   1,213,589   3,621   3,938   4,654 1.54 % 1.36 % 1.53 %
Loans: (7)
Commercial and Construction (6) 2,773,478 2,768,279 2,417,467 33,660 33,932 32,103 4.83 % 4.88 % 5.26 %
Residential 2,024,279 2,038,277 1,810,530 17,626 18,230 18,189 3.48 % 3.58 % 4.02 %
Home Equity and Other Consumer   269,954   280,366   318,035   2,104   2,236   2,829 3.10 % 3.17 % 3.48 %
Total Loans   5,067,711   5,086,922   4,546,032   53,390   54,398   53,121 4.20 % 4.26 % 4.64 %
Total Earning Assets   6,004,468   6,245,361   5,759,621   57,011   58,336   57,775 3.78 % 3.72 % 3.98 %
LESS: Allowance for Loan Losses 90,931 99,778 99,520
Cash and due From Banks (Non-Interest Bearing) 46,916 42,688 41,968
Other Assets (8)   395,646   412,559   420,468
TOTAL AVERAGE ASSETS $ 6,356,099 $ 6,600,830 $ 6,122,537
AVERAGE LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS' EQUITY
Interest-Bearing Liabilities:
Deposits (9):
Savings and NOW $ 494,960 $ 458,499 $ 492,959 $ 168 $ 127 $ 285 0.13 % 0.11 % 0.23 %
Money Market 2,377,447 2,260,748 1,971,631 2,287 2,206 2,418 0.38 % 0.39 % 0.49 %
Certificates of Deposit   712,358   805,540   985,530   1,641   1,873   2,905 0.92 % 0.92 % 1.17 %
Total Deposits 3,584,765 3,524,787 3,450,120 4,096 4,206 5,608 0.45 % 0.47 % 0.64 %
Junior Subordinated Debentures 150,089 168,288 186,496 1,308 1,507 1,786 3.41 % 3.50 % 3.83 %
FHLB Borrowings and Other   599,248   637,471   638,690   3,595   3,953   4,493 2.35 % 2.43 % 2.75 %
Total Interest-Bearing Liabilities   4,334,102   4,330,546   4,275,306   8,999   9,666   11,887 0.82 % 0.88 % 1.10 %
Noninterest Bearing Demand Deposits 1,304,276 1,561,135 1,157,151
Other Liabilities (8)   98,279   105,914   110,193
Total Average Liabilities 5,736,657 5,997,595 5,542,650
Redeemable Noncontrolling Interests 18,780 18,496 22,314
Average Shareholders' Equity   600,662   584,739   557,573
TOTAL AVERAGE LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS' EQUITY $ 6,356,099 $ 6,600,830 $ 6,122,537
Net Interest Income - on a Fully Taxable Equivalent Basis (FTE) $ 48,012 $ 48,670 $ 45,888
LESS: FTE Adjustment (6)   2,466   2,304   1,739
Net Interest Income (GAAP Basis) $ 45,546 $ 46,366 $ 44,149
Interest Rate Spread 2.96 % 2.84 % 2.88 %
Net Interest Margin 3.19 % 3.11 % 3.17 %
 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
 
        Average Balance   Interest Income/Expense Average Yield/Rate
(In Thousands) Twelve Months Ended Twelve Months Ended Twelve Months Ended
AVERAGE BALANCE SHEET:   12/31/2012   12/31/2011   12/31/2012   12/31/2011 12/31/2012   12/31/2011  
AVERAGE ASSETS
Interest-Earning Assets:
Cash and Investments:
Taxable investment securities $ 297,646 $ 377,812 $ 3,875 $ 5,561 1.30 % 1.47 %
Non-taxable investment securities (6) 192,913 191,513 5,038 5,764 2.61 % 3.01 %
Mortgage-backed securities 266,114 236,435 6,186 7,297 2.32 % 3.09 %
Federal funds sold and other   239,371   446,953   719   1,069 0.30 % 0.24 %
Total Cash and Investments   996,044   1,252,713   15,818   19,691 1.59 % 1.57 %
Loans: (7)
Commercial and Construction (6) 2,706,444 2,399,402 134,755 130,441 4.98 % 5.44 %
Residential 1,962,192 1,761,736 71,664 75,071 3.65 % 4.26 %
Home Equity and Other Consumer   290,680   312,507   9,435   11,697 3.25 % 3.74 %
Total Loans   4,959,316   4,473,645   215,854   217,209 4.35 % 4.86 %
Total Earning Assets   5,955,360   5,726,358   231,672   236,900 3.89 % 4.14 %
LESS: Allowance for Loan Losses 97,094 100,483
Cash and due From Banks (Non-Interest Bearing) 56,022 58,349
Other Assets (8)   424,278   417,893
TOTAL AVERAGE ASSETS $ 6,338,566 $ 6,102,117
AVERAGE LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS' EQUITY
Interest-Bearing Liabilities:
Deposits (9):
Savings and NOW $ 500,084 $ 517,659 $ 827 $ 1,375 0.17 % 0.27 %
Money Market 2,189,344 1,898,999 8,777 10,524 0.40 % 0.55 %
Certificates of Deposit   810,590   1,027,347   8,036   12,580 0.99 % 1.22 %
Total Deposits 3,500,018 3,444,005 17,640 24,479 0.50 % 0.71 %
Junior Subordinated Debentures 167,786 190,473 6,258 7,434 3.73 % 3.90 %
FHLB Borrowings and Other   663,165   656,772   16,114   18,875 2.43 % 2.87 %
Total Interest-Bearing Liabilities   4,330,969   4,291,250   40,012   50,788 0.92 % 1.18 %
Noninterest Bearing Demand Deposits 1,304,514 1,141,563
Other Liabilities (8)   103,271   109,970
Total Average Liabilities 5,738,754 5,542,783
Redeemable Noncontrolling Interests 19,822 21,018
Average Shareholders' Equity   579,990   538,316
TOTAL AVERAGE LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS' EQUITY $ 6,338,566 $ 6,102,117
Net Interest Income - on a Fully Taxable Equivalent Basis (FTE) $ 191,660 $ 186,112
LESS: FTE Adjustment (6)   8,384   7,158
Net Interest Income (GAAP Basis) $ 183,276 $ 178,954
Interest Rate Spread 2.97 % 2.96 %
Net Interest Margin 3.22 % 3.25 %
 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
 
(In Thousands)            
LOAN DATA (10):   12/31/2012   9/30/2012   12/31/2011
Commercial and Industrial Loans:
New England $ 691,863 $ 642,141 $ 531,632
San Francisco Bay 61,191 65,034 72,850
Southern California 53,272 31,181 38,539
Pacific Northwest   -   47,979   35,027
Total Commercial and Industrial Loans $ 806,326 $ 786,335 $ 678,048
Commercial Real Estate Loans:
New England $ 663,442 $ 645,222 $ 643,263
San Francisco Bay 647,659 663,753 679,995
Southern California 380,249 354,097 233,416
Pacific Northwest   -   141,739   121,600
Total Commercial Real Estate Loans $ 1,691,350 $ 1,804,811 $ 1,678,274
Construction and Land Loans:
New England $ 93,489 $ 116,783 $ 106,385
San Francisco Bay 33,655 36,747 36,339
Southern California 10,426 8,590 5,622
Pacific Northwest   -   2,771   5,363
Total Construction and Land Loans $ 137,570 $ 164,891 $ 153,709
Residential Loans:
New England $ 1,173,741 $ 1,168,492 $ 1,247,975
San Francisco Bay 431,550 391,782 322,352
Southern California 300,798 306,001 192,708
Pacific Northwest   -   74,942   60,368
Total Residential Loans $ 1,906,089 $ 1,941,217 $ 1,823,403
Home Equity Loans:
New England $ 79,947 $ 81,473 $ 85,118
San Francisco Bay 36,730 37,122 48,182
Southern California 6,874 7,280 6,265
Pacific Northwest   -   2,377   4,133
Total Home Equity Loans $ 123,551 $ 128,252 $ 143,698
Other Consumer Loans:
New England $ 131,999 $ 116,951 $ 147,356
San Francisco Bay 9,581 11,551 12,526
Southern California 7,148 8,964 10,123
Pacific Northwest - 1,678 1,622
Eliminations and other, net   522   2,957   2,469
Total Other Consumer Loans $ 149,250 $ 142,101 $ 174,096
Total Loans
New England $ 2,834,481 $ 2,771,062 $ 2,761,729
San Francisco Bay 1,220,366 1,205,989 1,172,244
Southern California 758,767 716,113 486,673
Pacific Northwest - 271,486 228,113
Eliminations and other, net   522   2,957   2,469
Total Loans $ 4,814,136 $ 4,967,607 $ 4,651,228
 
 
Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
 
(In Thousands)            
CREDIT QUALITY (10):   12/31/2012     9/30/2012     12/31/2011  
Special Mention Loans:
New England $ 40,389 $ 33,174 $ 36,680
San Francisco Bay 24,566 26,443 59,065
Southern California 19,784 26,967 36,048
Pacific Northwest   -     7,838     11,328  
Total Special Mention Loans $ 84,739   $ 94,422   $ 143,121  
Accruing Substandard Loans (11):
New England $ 28,201 $ 39,707 $ 23,133
San Francisco Bay 49,204 49,754 57,199
Southern California 12,724 13,588 15,723
Pacific Northwest   -     4,757     2,186  
Total Accruing Substandard Loans $ 90,129   $ 107,806   $ 98,241  
Nonaccruing Loans:
New England $ 29,203 $ 36,919 $ 33,411
San Francisco Bay 24,932 28,710 25,598
Southern California 6,610 6,817 7,323
Pacific Northwest   -     948     1,777  
Total Nonaccruing Loans $ 60,745   $ 73,394   $ 68,109  
Other Real Estate Owned:
New England $ 1,744 $ 191 $ 98
San Francisco Bay 1,395 2,383 2,194
Southern California - - 1,143
Pacific Northwest   477     612     1,668  
Total Other Real Estate Owned $ 3,616   $ 3,186   $ 5,103  
Loans 30-89 Days Past Due and Accruing (12):
New England $ 20,751 $ 4,832 $ 9,834
San Francisco Bay 11,771 3,751 11,446
Southern California 13,854 917 5,677
Pacific Northwest   -     -     -  
Total Loans 30-89 Days Past Due and Accruing $ 46,376   $ 9,500   $ 26,957  
Loans (Charged-off)/ Recovered, Net for the Three Months Ended:
New England $ (1,148 ) $ (3,528 ) $ (1,379 )
San Francisco Bay (1,094 ) 189 1,612
Southern California 168 231 (393 )
Pacific Northwest   2     (817 )   15  
Total Net Loans (Charged-off)/ Recovered $ (2,072 ) $ (3,925 ) $ (145 )

Loans (Charged-off)/ Recovered, Net for the Twelve Months Ended:

New England $ (5,593 ) $ (3,532 )
San Francisco Bay (2,768 ) (14,979 )
Southern California 289 4,066
Pacific Northwest   (685 )   (1,004 )
Total Net Loans (Charged-off)/ Recovered $ (8,757 ) $ (15,449 )
 
 
  Boston Private Financial Holdings, Inc.
Selected Financial Data
(Unaudited)
                 
FOOTNOTES:
 

(1)

On December 17, 2012, Boston Private Bank & Trust Company announced that it had entered into an agreement to sell its three offices in the Pacific Northwest region. Accordingly, the assets and liabilities to be sold as part of this transaction have been classified as held for sale at December 31, 2012. Within loans held for sale on the consolidated balance sheet, $276.7 million of the balance at December 31, 2012 relate to the Pacific Northwest transaction. All of the deposits held for sale at December 31, 2012 relate to the Pacific Northwest transaction. All other assets and liabilities that will be included in the Pacific Northwest transaction have been classified as other assets held for sale or other liabilities held for sale and are included within other assets or other liabilities on the consolidated balance sheet at December 31, 2012.
 

(2)

In the second quarter of 2012, the Company completed the sale of its affiliate Davidson Trust Company. In 2009, the Company completed the sale of its affiliates Boston Private Value Investors, Inc.; Sand Hill Advisors, LLC; RINET Company, LLC; Gibraltar Private Bank & Trust Company; and Westfield Capital Management Company, LLC. Accordingly, prior period and current financial information related to the divested companies are included with discontinued operations.
 

(3)

Adjustments to Net Income/(Loss) Attributable to the Company to arrive at Net Income/(Loss) Attributable to the Common Shareholders, as presented in these tables, include decrease/ (increase) in Noncontrolling Interests Redemption Value and Dividends on Participating Securities.

 

(4)

When the Company has positive Net Income from Continuing Operations Attributable to the Common Shareholders, the Company adds additional shares to Basic Weighted Average Shares Outstanding to arrive at Diluted Weighted Average Shares Outstanding for the Diluted Earnings Per Share calculation to reflect the assumed exercise, conversion, or contingent issuance of dilutive securities. If the additional shares would result in anti-dilution they would be excluded from the Diluted Earning Per Share calculation. The potential dilutive shares relate to: unexercised stock options, unvested non-participating restricted stock, unexercised stock warrants, and unconverted Convertible Trust Preferred securities. The amount of shares that were anti-dilutive for the three and twelve months ended December 31, 2012 was 0.3 million in both periods. The amount of shares that were anti-dilutive for the three and twelve months ended December 31, 2011 were 1.5 million in both periods. The amount of shares that were anti-dilutive for the three months ended September 30, 2012 was 0.8 million. See Part II. Item 8. "Financial Statements and Supplementary Data - Note 1: Basis of Presentation and Summary of Significant Accounting Policies" in the Company's Annual Report on Form 10-K for the year ended December 31, 2011 for additional information.

 

(5)

The Company uses certain non-GAAP financial measures, such as: Tangible Book Value; the Tangible Common Equity ("TCE") to Tangible Assets ("TA") ratio; the TCE to Risk Weighted Assets ratio; pre-tax, pre-provision earnings; and operating expenses excluding restructuring costs to provide information for investors to effectively analyze financial trends of ongoing business activities, and to enhance comparability with peers across the financial sector.
 
Reconciliations from the Company's GAAP Total Equity to Total Assets ratio to the Non-GAAP TCE to TA ratio, and the Non-GAAP TCE to Risk Weighted Assets ratio, and from GAAP Book Value to Non-GAAP Tangible Book Value are presented below:
 
The Company calculates Tangible Assets by adjusting Total Assets to exclude Goodwill and Intangible Assets.

 

The Company calculates Tangible Common Equity by adjusting Total Equity to exclude Goodwill and Intangible Assets, net and includes the difference between Redemption Value and value per ASC 810, Consolidation ("ASC 810"), for Redeemable Noncontrolling Interests.

 
 
(In thousands, except per share data)   12/31/2012     9/30/2012     12/31/2011  
Total Balance Sheet Assets

$

6,465,005 $ 6,272,784 $ 6,049,372
LESS: Goodwill and Intangible Assets, net *   (135,054 )   (135,486 )   (145,600 )
Tangible Assets (non-GAAP)

$

6,329,951

$

6,137,298

$

5,903,772
Total Equity

$

603,102

$

595,602

$

566,125
LESS: Goodwill and Intangible Assets, net (135,054 ) (135,486 ) (145,600 )
ADD: Difference between Redemption Value of Non-controlling Interests and value under ASC 810   17,201     12,744     14,381  
Total adjusting items (117,853 ) (122,742 ) (131,219 )
Tangible Common Equity (non-GAAP) $ 485,249 $ 472,860 $ 434,906
Total Equity/Total Assets 9.33 % 9.50 % 9.36 %
Tangible Common Equity/Tangible Assets (non-GAAP) 7.67 % 7.70 % 7.37 %
 
Total Risk Weighted Assets ** $ 4,601,499 $ 4,551,665 $ 4,234,280
Tangible Common Equity/Total Risk Weighted Assets (non-GAAP) 10.55 % 10.39 % 10.27 %
 
End of Period Shares outstanding 78,744 78,930 78,023
EOP Carlyle Common Convertible Shares   7,261     7,261     7,261  
Common Equivalent Shares   86,005     86,191     85,284  
 
Book Value Per Common Share

$

6.92

$ 6.81 $ 6.51
Tangible Book Value Per Share (non-GAAP)

$

5.64

$ 5.49 $ 5.10
 
* For the TCE to TA ratio, Goodwill and Intangible Assets, net includes Goodwill and Intangible Assets of discontinued operations for December 31, 2011, which are included on the consolidated balance sheet with Assets of Discontinued Operations.
** Risk Weighted Assets for December 31, 2012 is presented based on estimated data.
 
Reconciliations from the Company's GAAP income from continuing operations before income taxes to Non-GAAP pre-tax, pre-provision earnings and from GAAP operating expenses to Non-GAAP operating expenses excluding restructuring costs are presented below:
 
Three Months Ended Twelve months ended
(In Thousands)   12/31/2012     9/30/2012     12/31/2011     12/31/2012     12/31/2011
Income/(loss) before income taxes (GAAP) $ 18,103 $ 20,820 $ 18,292 $ 69,088 $ 50,381
ADD BACK: Provision/ (credit) for loan losses   (5,000 )   (4,000 )   (2,500 )   (3,300 )   13,160
Pre-tax, pre-provision earnings (Non-GAAP) $ 13,103 $ 16,820 $ 15,792 $ 65,788 $ 63,541
 
Total operating expense (GAAP) $ 62,738 $ 58,150 $ 57,966 $ 231,850 $ 233,854
LESS: Restructuring expense   1,631     3,581     653     5,911     8,055
Total operating expenses (excluding restructuring costs) (Non-GAAP) $ 61,107 $ 54,569 $ 57,313 $ 225,939 $ 225,799
 
 

(6)

Interest Income on Non-taxable Investments and Loans are presented on an FTE basis using the federal statutory rate of 35% for each period presented.
 

(7)

Includes Loans Held for Sale and Nonaccrual Loans.
 

(8)

Assets and liabilities of discontinued operations are included in other assets and other liabilities in the average balance sheet presentation.
 

(9)

Includes Deposits Held for Sale.
 

(10)

The concentration of the Private Banking loan data and credit quality is primarily based on the location of the lender's regional offices. Loans in the Pacific Northwest region not expected to be included the sale of that region's offices have been included with New England at December 31, 2012, as those remaining loans will be managed out of the New England offices after the sale. Net loans from the Holding Company to certain principals of the Company's affiliate partners, loans at the Company's non-banking segments, and inter-company loan eliminations are identified as “Eliminations and other, net”.
 

(11)

Accruing substandard loans include loans that are classified as substandard but are still accruing interest income. The Bank may classify a loan as substandard where known information about possible credit problems of the related borrowers causes management to have doubts as to the ability of such borrowers to comply with the present repayment terms and which may result in disclosure of such loans as nonaccrual at some time in the future.
 
(12) In addition to loans 30-89 days past due and accruing, at December 31, 2012, the Company had three loans totaling $3.6 million that were more than 90 days past due but still on accrual status. These loans originated in the New England region. At September 30, 2012, the Company had three loans totaling $2.7 million that were more than 90 days past due but still on accrual status. These loans originated in the New England and San Francisco regions. At December 31, 2011, there were two loans totaling less than $0.1 million that were more than 90 days past due but still on accrual status.




6 of 7

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!

Markets

DOW 17,804.80 +26.65 0.15%
S&P 500 2,070.65 +9.42 0.46%
NASDAQ 4,765.38 +16.9840 0.36%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs